CENTURY BANCORP INC /NC
S-1, 1996-07-23
Previous: EQUITY INCOME FUND SEL TEN PORT 1996 INTL SER 3 UK & JP DEF, 497, 1996-07-23
Next: ANTIGUA FUNDING CORP, S-3, 1996-07-23



<PAGE>
 
    As filed with the Securities and Exchange Commission on July 23, 1996
                                                Registration No.            
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM S-1
                             REGISTRATION STATEMENT
                                     UNDER
                          THE SECURITIES ACT OF 1933
        --------------------------------------------------------------
                             CENTURY BANCORP, INC.
             (Exact name of Registrant as specified in its charter)

    North Carolina                     6036                     56-1981518
(State or other juris-          (Primary Standard            (I.R.S. Employer
 diction of incorpora-              Industrial            Identification Number)
 tion or organization)      Classification Code Number)
  

                               22 Winston Street
                              Post Office Box 989
                     Thomasville, North Carolina 27361-0989
                                 (910) 475-4663
         (Address, including zip code, and telephone number, including
            area code, of Registrant's principal executive offices)
                             ----------------------
                        JAMES G. HUDSON, JR., President
                             Century Bancorp, Inc.
                               22 Winston Street
                              Post Office Box 989
                     Thomasville, North Carolina 27361-0989
                                 (910) 475-4663
          (Name and address, including zip code, and telephone number,
                   including area code, of agent for service)
                                   Copies to:
                             EDWARD C. WINSLOW III
                              RANDALL A. UNDERWOOD
              Brooks, Pierce, McLendon, Humphrey & Leonard, L.L.P.
                             2000 Renaissance Plaza
                             Post Office Box 26000
                        Greensboro, North Carolina 27420
                              --------------------
      Approximate date of commencement of the proposed sale to the public:
  As soon as practicable after this Registration Statement becomes effective.

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box:  [X]

                            -----------------------
                        CALCULATION OF REGISTRATION FEE
================================================================================
<TABLE>
<CAPTION>
Title of Each Class                         Proposed    Proposed     Amount of
of Securities to be            Amount to     Maximum     Maximum    Registration
Registered                   be Registered  Offering    Aggregate       Fee
                                              Price     Offering
                                            Per Share     Price
- --------------------------------------------------------------------------------
<S>                          <C>            <C>        <C>          <C>
Common Stock, no par value    357,075/(1)/     $50.00  $17,853,750     $6,156.47
================================================================================
</TABLE>
(1)  The estimated maximum number of shares to be registered is based upon the
     maximum of the valuation range of Home Savings, SSB and the Registrant, as
     established by an independent appraisal, divided by the proposed offering
     price per share.

     The Registrant hereby amends this Registration Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further amendment which specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant said Section 8(a) 
may determine.
================================================================================
<PAGE>
 
                             CENTURY BANCORP, INC.
                             CROSS-REFERENCE SHEET
                   Pursuant to Item 501(b) of Regulation S-K
<TABLE>
<CAPTION>
 
 
Item                                             Caption or Location
Number                                              in Prospectus
- ------                               -------------------------------------------
  <C>   <S>                          <C>
  1     Forepart of the
        Registration Statement and   Front Cover Page
        Outside Front Cover Page
        of Prospectus
 
  2     Inside Front and Outside
        Back Cover Pages of          Inside Front Cover Page; Table of
        Prospectus                   Contents; Outside Back Cover Page
 
  3     Summary Information, Risk
        Factors and Ratio of         Summary; Selected Financial and Other Data
        Earnings to Fixed Charges    of Home Savings; Risk Factors
 
  4     Use of Proceeds              Summary; Use of Proceeds

  5     Determination of Offering    Summary; The Conversion
        Price

  6     Dilution                     Not Applicable

  7     Selling Security Holders     Not Applicable

  8     Plan of Distribution         Summary; Use of Proceeds; The Conversion

  9     Description of Securities    Dividend Policy; Description of Capital
        to be Registered             Stock; Anti-Takeover Provisions Affecting
                                     The Holding Company and Home Savings

  10    Interests of Named Experts   Not Applicable
        and Counsel

  11    Information with Respect     Summary; Selected Financial and Other Data
        to the Registrant            of Home Savings; Century Bancorp, Inc.;
                                     Home Savings, SSB; Dividend Policy; Market
                                     for Common Stock; Management's Discussion
                                     and Analysis of Financial Condition and
                                     Results of Operation; Business of the
                                     Holding Company; Business of Home Savings;
                                     Management of the Holding Company;
                                     Management of Home Savings; Financial
                                     Statements

  12    Disclosure of Commission
        Position on                  Not Applicable
        Indemnification for
        Securities Act Liabilities
</TABLE>
<PAGE>
 
PROSPECTUS
                             CENTURY BANCORP, INC.
               (Proposed Holding Company for Home Savings, SSB)
                     UP TO 357,075 SHARES OF COMMON STOCK

     Century Bancorp, Inc., a North Carolina corporation (the "Holding
Company"), is offering up to 357,075 shares of its common stock, no par value
(the "Common Stock"), in connection with the conversion of Home Savings, SSB
("Home Savings") from a North Carolina-chartered mutual savings bank to a North
Carolina-chartered stock savings bank (the "Conversion").  The purchase price
for the Common Stock is $50.00 per share.  As part of the Conversion, the
Holding Company will become the sole stockholder and parent holding company of
Home Savings.  See "THE
                                                  (cover continued on next page)
        FOR INFORMATION ON HOW TO SUBSCRIBE FOR SHARES OF COMMON STOCK,
           CALL THE STOCK INFORMATION CENTER AT (910) _____________,
                                 _____________
         FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE CONSIDERED
   BY EACH PROSPECTIVE INVESTOR, SEE "RISK FACTORS" BEGINNING ON PAGE _____.
                                 _____________
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION (THE "SEC"), THE ADMINISTRATOR, SAVINGS INSTITUTIONS
DIVISION, NORTH CAROLINA DEPARTMENT OF COMMERCE (THE "ADMINISTRATOR"), ANY STATE
SECURITIES COMMISSION, OR THE FEDERAL DEPOSIT INSURANCE CORPORATION (THE
"FDIC"); NOR HAS THE SEC, THE ADMINISTRATOR, ANY SUCH STATE COMMISSION, OR THE
FDIC PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS (THE "PROSPECTUS").
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

THE SHARES OF COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR SAVINGS
DEPOSITS AND ARE NOT INSURED BY THE FDIC OR ANY OTHER GOVERNMENT AGENCY.

<TABLE>
<CAPTION>
===================================================================================================================================
                                                                           ESTIMATED UNDERWRITING,
                                                                        MARKETING AND OTHER FEES AND     ESTIMATED NET CONVERSION
                                                    PURCHASE PRICE              EXPENSES/(3)/                  PROCEEDS/(4)/
- ------------------------------------------------------------------------------------------------------------------------------------
 <S>                                                <C>                 <C>                              <C>
 Per Share at Minimum.........................         $50.00                       $3.01                         $46.99
 Per Share at Midpoint........................         $50.00                       $2.78                         $47.22
 Per Share at Maximum.........................         $50.00                       $2.60                         $47.40
 Per Share at Maximum, as adjusted............         $50.00                       $2.44                         $47.56
 Total at Minimum/(1)/........................       $11,475,000                   $692,000                    $10,783,000
 Total at Midpoint/(1)/.......................       $13,500,000                   $749,000                    $12,751,000
 Total at Maximum/(1)/........................       $15,525,000                   $807,000                    $14,718,000
 Total at Maximum, as adjusted /(2)/..........       $17,853,750                   $873,000                    $16,980,750
====================================================================================================================================
</TABLE>

(1)  Determined in accordance with an independent appraisal prepared by JMP
     Financial, Inc. ("JMP Financial") dated July 8, 1996, which states that the
     estimated aggregate pro forma market value of the Holding Company and Home
     Savings ranged from $11,475,000 to $15,525,000 ("Valuation Range") or
     between 229,500 and 310,500 shares of Common Stock at the purchase price of
     $50.00 per share, which is the amount to be paid for each share of Common
     Stock purchased in the Offerings (as hereinafter defined). See "THE
     CONVERSION -- Purchase Price of Common Stock and Number of Shares Offered."

(2)  As adjusted to give effect to an increase in the number of shares that
     could be sold in the Conversion due to an increase of up to 15% above the
     maximum of the Valuation Range and the related increase of up to 15% above
     the maximum number of shares which may be offered in the Conversion at such
     maximum, without the resolicitation of subscribers or any right to cancel
     or modify subscription orders, to reflect changes in market and financial
     conditions following commencement of the Subscription Offering (as
     hereinafter defined).

(3)  Consists of the estimated costs to Home Savings and the Holding Company
     arising from the Conversion, including estimated fixed expenses of
     approximately $366,000 (including reimbursable out-of-pocket expenses to be
     paid to Trident Securities, Inc.) and management and marketing fees and
     commissions to be paid to Trident Securities, Inc.  Total fees and
     commissions to be paid to Trident Securities, Inc. are estimated to be
     between $325,890 and $507,047 at the minimum and maximum, as adjusted, of
     the Valuation Range, respectively.  See "PRO FORMA DATA" for the
     assumptions used to arrive at these estimates.  Trident Securities, Inc.
     may be deemed to be an underwriter, and such fees may be deemed to be
     underwriting fees. Home Savings and the Holding Company have agreed to
     indemnify Trident Securities, Inc. against certain claims or liabilities,
     including claims under the Securities Act of 1933, as amended.  See "THE
     CONVERSION -- Marketing Arrangements."

(4)  Includes estimated net proceeds from the sale of 8% of the shares to be
     issued which are expected to be purchased by Home Savings' Employee Stock
     Ownership Plan (the "ESOP") with funds loaned to the ESOP by the Holding
     Company. Actual net proceeds may vary substantially from the estimated
     amount, depending upon the number of shares sold respectively in the
     Subscription Offering and any Community Offering and in any Syndicated
     Community Offering (as hereinafter defined), actual expenses and other
     factors. See "USE OF PROCEEDS," "CAPITALIZATION," "PRO FORMA DATA" and "THE
     CONVERSION -- Purchase Price of Common Stock and Number of Shares Offered."

                           TRIDENT SECURITIES, INC.
            THE DATE OF THIS PROSPECTUS IS ________________, 1996.
<PAGE>
 
CONVERSION." Rights ("Subscription Rights") to subscribe for shares of Common
Stock of the Holding Company in a subscription offering (the "Subscription
Offering") have been granted to certain depositors and borrowers of Home
Savings, Home Savings' Employee Stock Ownership Plan (the "ESOP") and certain
others in accordance with Home Savings' Plan of Holding Company Conversion (the
"Plan of Conversion"). The Subscription Offering will expire at 12:00 Noon,
Eastern Time, on __________________, 1996, unless extended by Home Savings and
the Holding Company with the approval of the Administrator (the "Expiration
Time"). See "THE CONVERSION -- Subscription Offering." SUBSCRIPTION RIGHTS ARE
NOT TRANSFERABLE; PERSONS WHO ATTEMPT TO TRANSFER SUBSCRIPTION RIGHTS MAY LOSE
THEIR RIGHT TO PURCHASE COMMON STOCK AND MAY BE SUBJECT TO OTHER SANCTIONS. SEE
"THE CONVERSION --CERTAIN RESTRICTIONS ON TRANSFER OF SUBSCRIPTION RIGHTS; FALSE
OR MISLEADING ORDER FORMS."

     Any shares of Common Stock not subscribed for in the Subscription Offering
may be offered for sale in a community offering (the "Community Offering") to
members of the general public with priority being given to natural persons or
trusts of natural persons residing in Davidson County, North Carolina (the
"Local Community"), including IRAs, Keogh accounts and similar retirement
accounts established for the benefit of natural persons who are residents of the
Local Community.  The Community Offering, if one is held, may begin at any time
after the beginning of the Subscription Offering and may terminate at the
Expiration Time or at any time thereafter, but not later than
____________________, 1996, unless further extended with the consent of the
Administrator.  See "THE CONVERSION -- Community Offering."

     It is anticipated that any shares of Common Stock not subscribed for in the
Subscription and Community Offerings will be offered to certain members of the
general public on a best efforts basis through a selected dealers arrangement
(the "Syndicated Community Offering").  The Subscription, Community and
Syndicated Community Offerings are referred to collectively as the "Offerings."
Home Savings and the Holding Company have engaged Trident Securities, Inc.
("Trident Securities") as financial advisor and to assist in the sale of shares
of  Common Stock, on a best efforts basis, in the Offerings.  Trident Securities
is under no obligation to purchase any shares of Common Stock in any of the
Offerings.  See "THE CONVERSION -- Marketing Arrangements."

     The sale of the Common Stock in the Subscription and Community Offerings,
and in the Syndicated Community Offering, if necessary, must be completed within
45 days after the Expiration Time unless such period is extended with the
approval of the Administrator.  In the event such an extension is approved,
subscribers would be resolicited. SUBJECT TO THE FOREGOING, AN EXECUTED STOCK
ORDER FORM, ONCE RECEIVED BY HOME SAVINGS, IS IRREVOCABLE AND MAY NOT BE
MODIFIED, AMENDED OR RESCINDED WITHOUT THE CONSENT OF HOME SAVINGS.  See "THE
CONVERSION -- Exercise of Subscription Rights and Purchases in the Community
Offering."

     The Conversion and the acceptance of subscriptions are, among other things,
contingent upon approval of the Conversion by Home Savings' members at a special
meeting scheduled to be held on ________________, 1996 (the "Special Meeting")
and upon the sale of shares of Common Stock for an aggregate purchase price of
not less than $11,475,000 nor more than $17,853,750.  See "THE CONVERSION --
Offering of Common Stock."

     The Boards of Directors and management of Home Savings and the Holding
Company make no recommendation concerning whether any person or entity should
purchase shares of Common Stock.  Subscribers are urged to consult with their
own financial advisors with respect to suitability of an investment in the
Common Stock. Also, Trident Securities makes no recommendation relating to such
investment.  See "RISK FACTORS -- No Opinion or Recommendation by Sales Agent."

     A Stock Information Center has been established at Home Savings'
headquarters office at 22 Winston Street, Thomasville, North Carolina, in an
area separate from Home Savings' banking operations.  The telephone number of
the Stock Information Center is (910) _____________.

                                       2
<PAGE>
 
                               HOME SAVINGS, SSB
                          THOMASVILLE, NORTH CAROLINA


                          [MAP OF NORTH CAROLINA WITH
                         DAVIDSON COUNTY HIGHLIGHTED]

                                       3
<PAGE>
 
                                    SUMMARY

     The following summary does not purport to be complete and is qualified in
its entirety by the more detailed information and financial statements appearing
elsewhere herein.  Certain terms used in this summary are defined elsewhere
herein.

CENTURY BANCORP, INC.         The Holding Company is a North Carolina
                              corporation recently organized by the Board of
                              Directors of Home Savings to acquire all of the
                              capital stock that Home Savings will issue upon
                              its conversion from the mutual to stock form of
                              ownership. The conversion of Home Savings to stock
                              form, the issuance of Home Savings' capital stock
                              to the Holding Company, and the offer and sale of
                              the Common Stock of the Holding Company are
                              referred to in this Prospectus as the
                              "Conversion." The Holding Company has not as yet
                              engaged in any business. Upon completion of the
                              Conversion, its business will initially consist
                              solely of owning Home Savings, investing the
                              proceeds of the Conversion that are retained by
                              the Holding Company and holding the indebtedness
                              to be outstanding from the ESOP. The Holding
                              Company has received the approval of the
                              Administrator and the Board of Governors of the
                              Federal Reserve System (the "Federal Reserve") to
                              acquire Home Savings.

                              The executive office of the Holding Company is
                              located at 22 Winston Street, Thomasville, North
                              Carolina, and its telephone number is (910) 475-
                              4663.

HOME SAVINGS, SSB             Home Savings is a North Carolina-chartered mutual
                              savings bank headquartered in Thomasville, North
                              Carolina and has been in operation since 1915.
                              Home Savings has been a member of the Federal Home
                              Loan Bank ("FHLB") system, and its deposits have
                              been federally insured since the late 1950's. Home
                              Savings' deposits are now insured by the Savings
                              Association Insurance Fund (the "SAIF") of the
                              FDIC to the maximum amount permitted by law.

                              Home Savings conducts business through one full
                              service office in Thomasville, North Carolina.
                              Home Savings' primary market area consists of the
                              communities within a 10-mile radius of its office,
                              which includes portions of Davidson, Randolph and
                              Guilford counties in North Carolina. At March 31,
                              1996, Home Savings had total assets of $80.4
                              million, net loans of $53.7 million, deposits of
                              $68.9 million and retained earnings of $11.1
                              million.

                              Home Savings is primarily engaged in the business
                              of attracting deposits from the general public and
                              using such deposits to make mortgage loans secured
                              by one-to-four family residential real estate
                              located in Home Savings' primary market area. Home
                              Savings also makes home equity line of credit
                              loans, multi-family residential loans, commercial
                              loans, construction loans, loans secured by
                              deposit accounts, and various types of consumer
                              loans. Home Savings is a portfolio lender in that
                              it does not originate its fixed or adjustable rate
                              loans for sale in the secondary market. See
                              "BUSINESS OF HOME SAVINGS." Home Savings has been
                              and intends to continue to be a community-oriented
                              financial institution offering a variety of
                              financial services to meet the needs of the
                              communities it serves.

                              Highlights of Home Savings' operations include:

                              *    Profitability. For the nine months ended
                                   March 31, 1996 and the fiscal years ended
                                   June 30, 1995, 1994 and 1993, Home Savings
                                   had net income of $478,000, $921,000, $1.2
                                   million and $1.1 million, respectively, and a

                                       4
<PAGE>
 
                                   return on average assets of 0.81%, 1.25%,
                                   1.59% and 1.55%, respectively. Future
                                   profitability of Home Savings will be
                                   affected by changes in market interest rates
                                   and other factors. See "RISK FACTORS."

                              *    Capital Position. As of March 31, 1996, Home
                                   Savings' ratios of Tier I capital to total
                                   assets and total capital to risk-weighted
                                   assets were 13.85% and 29.36%, respectively,
                                   which substantially exceeded the FDIC's
                                   requirements. On such date, Home Savings'
                                   ratio of net worth to total assets,
                                   calculated under the Administrator's
                                   regulations, was 14.48%, which substantially
                                   exceeded the North Carolina requirement. See
                                   "SUPERVISION AND REGULATION -- Regulation of
                                   Home Savings -- Capital Requirements
                                   Applicable to Home Savings."

                              *    Emphasis on One- to Four-Family Residential
                                   Lending. Historically, Home Savings has been
                                   predominantly a one-to-four family
                                   residential lender. As of March 31, 1996,
                                   78.5% of Home Savings' loan portfolio, before
                                   net items, was composed of permanent one-to-
                                   four family residential loans and 8.3% of its
                                   loan portfolio, before net items, was
                                   composed of construction and home equity
                                   loans.

                              *    Asset Quality. On March 31, 1996 and June 30,
                                   1995, Home Savings' ratio of nonperforming
                                   assets to total assets was 1.03% and 1.21%,
                                   respectively. See "BUSINESS OF HOME 
                                   SAVINGS --Lending Activities --Nonperforming
                                   Assets and Asset Classification."

                              *    Control of General and Administrative
                                   Expenses. Home Savings strives to control its
                                   non-interest expenses. For the nine months
                                   ended March 31, 1996 and the year ended June
                                   30, 1995, Home Savings' ratio of non-interest
                                   expense to average total assets was 1.55% and
                                   1.33%, respectively.

                              *    Interest Rate Risk. Home Savings has a
                                   significant amount of interest rate risk;
                                   however, management believes its interest
                                   rate risk is at an acceptable level given
                                   Home Savings' capital position and historical
                                   results of operations. As of March 31, 1996,
                                   Home Savings' one-year interest sensitivity
                                   gap was a negative 45.54% of total interest-
                                   earning assets. Other modeling used by Home
                                   Savings indicates that, as of March 31, 1996,
                                   its net portfolio value (present values of
                                   cash flows from assets, liabilities and off-
                                   balance sheet items) would decrease by 32% in
                                   the event of an instantaneous and permanent
                                   200 basis point increase in market interest
                                   rates and would increase by 33% in the event
                                   of a 200 basis point decrease in market
                                   interest rates. Such modeling also indicates
                                   that, as of March 31, 1996, such a 200 basis
                                   point increase in market interest rates would
                                   result in a 10% decrease in net interest
                                   income and that a 200 basis point decrease in
                                   such rates would result in a 10% increase in
                                   net interest income. See "MANAGEMENT'S
                                   DISCUSSION AND ANALYSIS OF FINANCIAL
                                   CONDITION AND RESULTS OF OPERATIONS --
                                   Asset/Liability Management."

THE CONVERSION                Home Savings was organized and has operated as a
                              traditional savings institution. It recognizes
                              that the banking and financial services industries
                              are in the process of fundamental changes,
                              reflecting changes in the local, national and
                              international economies, technological changes and
                              changes in state and federal laws. As a

                                       5
<PAGE>
 
                              result, for several years Home Savings has been
                              studying the environment in which it operates and
                              its strategic options.

                              As a result of its study of its strategic options,
                              Home Savings adopted the Plan of Conversion, which
                              provides for conversion of the bank from a North
                              Carolina-chartered mutual savings bank to a North
                              Carolina-chartered stock savings bank. Home
                              Savings believes that converting the bank from the
                              mutual to stock form and organizing the Holding
                              Company will provide increased flexibility for
                              Home Savings and the Holding Company to react to
                              changes in their operating environment.

                              Consummation of the Conversion is contingent upon
                              receipt of the approvals of the Administrator and
                              the Federal Reserve which are necessary for the
                              Holding Company to acquire Home Savings and the
                              approvals of the FDIC and the Administrator which
                              are necessary for Home Savings to convert from
                              mutual to stock form. The Administrator has
                              conditionally approved the Conversion and the
                              Holding Company's acquisition application, subject
                              to approval by Home Savings' members and
                              satisfaction of certain other conditions. The
                              Federal Reserve has conditionally approved the
                              Holding Company's acquisition application, subject
                              to the satisfaction of certain conditions. The
                              FDIC has issued a notice of non-objection with
                              respect to the Conversion, subject to certain
                              conditions. See "THE CONVERSION -- General."

                              If the Conversion is not approved by the members
                              at the Special Meeting or an adjournment thereof,
                              no Common Stock will be issued, Home Savings will
                              remain a North Carolina-chartered mutual savings
                              bank, all subscription funds will be returned
                              promptly plus interest at Home Savings' passbook
                              rate, and all deposit withdrawal authorizations
                              will be cancelled without any action on the part
                              of subscribers or purchasers.

                              The existing management of Home Savings and the
                              Holding Company believes that it will be in the
                              best interests of Home Savings, the Holding
                              Company and the stockholders of the Holding
                              Company for the Holding Company to remain an
                              independent financial institution. Assuming the
                              consummation of the Conversion, the Holding
                              Company and Home Savings intend to pursue the
                              business strategy described in this Prospectus
                              with the goal of enhancing shareholder value over
                              the long term. Neither the Holding Company nor
                              Home Savings has any existing plan to consider any
                              business combination, and neither company has any
                              agreement or understanding with respect to any
                              possible business combination.

THE OFFERINGS                 Pursuant to the Plan of Conversion, between
                              229,500 shares and 357,075 shares of Common Stock
                              are being offered by the Holding Company at the
                              price of $50.00 per share in the Subscription
                              Offering to the following persons in the following
                              order of priority: (i) Home Savings' depositors as
                              of March 31, 1995 who had aggregate deposits at
                              the close of business on such date of at least $50
                              ("Eligible Account Holders"); (ii) Home Savings'
                              Employee Stock Ownership Plan (the "ESOP"); (iii)
                              Home Savings' depositors as of _______________,
                              1996 (the "Supplemental Eligibility Record Date"),
                              who had aggregate deposits at the close of
                              business on such date of at least $50
                              ("Supplemental Eligible Account Holders"); (iv)
                              Home Savings' depositor and borrower members as of
                              _________________, 1996, who are not Eligible
                              Account Holders or Supplemental Eligible Account
                              Holders ("Other Members"); and (v) directors,
                              officers and employees of Home Savings who are not
                              Eligible Account Holders, Supplemental Eligible
                              Account

                                       6
<PAGE>
 
                              Holders or Other Members. Beneficial owners of
                              individual retirement accounts ("IRAs"), Keogh
                              savings accounts and other similar retirement
                              accounts have been deemed to be holders of such
                              accounts for purposes of the exercise of
                              Subscription Rights. Subscription Rights received
                              in any of the foregoing categories will be
                              subordinate to the Subscription Rights received by
                              those in a prior category. See "THE CONVERSION --
                              Subscription Offering."

                              Shares of Common Stock not subscribed for in the
                              Subscription Offering will be offered in a
                              Community Offering to members of the general
                              public, with priority given to natural persons or
                              trusts of natural persons who are residents of the
                              Local Community, including IRAs, Keogh accounts
                              and similar retirement accounts established for
                              the benefit of natural persons who are residents
                              of the Local Community. The Holding Company and
                              Home Savings have the absolute right to reject
                              orders in the Community Offering in whole or in
                              part. See "THE CONVERSION -- Community Offering."
                              If there is a Community Offering, it is
                              anticipated that all shares of Common Stock not
                              subscribed for in the Community Offering will be
                              offered for sale by the Holding Company to the
                              general public in the Syndicated Community
                              Offering. See "THE CONVERSION -- Syndicated
                              Community Offering."

                              THE SUBSCRIPTION OFFERING AND SUBSCRIPTION RIGHTS
                              IN THE SUBSCRIPTION OFFERING EXPIRE AT THE
                              EXPIRATION TIME, WHICH IS 12:00 NOON., EASTERN
                              TIME, ON _______________, 1996, UNLESS EXTENDED.
                              THE COMMUNITY OFFERING, IF ANY, MAY COMMENCE AT
                              ANY TIME AFTER THE COMMENCEMENT OF THE
                              SUBSCRIPTION OFFERING AND MAY TERMINATE AT THE
                              EXPIRATION TIME OR AT ANY TIME THEREAFTER, BUT NOT
                              LATER THAN _________________, 1996, UNLESS
                              EXTENDED WITH THE APPROVAL OF THE ADMINISTRATOR.

STOCK PURCHASE LIMITATIONS    The maximum aggregate number of shares of Common
                              Stock for which any person or entity (other than
                              the ESOP), together with associates, and persons
                              acting in concert, may subscribe in the Offerings
                              is 5,000 shares. However, Home Savings' Board of
                              Directors has the right, at any time prior to
                              completion of the Conversion, to decrease the
                              5,000 share maximum purchase limitation to an
                              amount not less than 1% of the shares issued in
                              the Conversion or increase such 5,000 share
                              limitation to an amount up to 5% of the shares
                              issued in the Conversion. Any decrease or increase
                              in the maximum purchase limitation will be without
                              notice to, or resolicitation of, subscribers and
                              without a resolicitation of proxies in connection
                              with the Special Meeting. The ESOP may purchase up
                              to 8% of the shares of Common Stock issued in the
                              Conversion (between 18,360 and 24,840 shares
                              assuming the issuance of between 229,500 and
                              310,500 shares). If because there is an
                              oversubscription or for any other reason the ESOP
                              is unable to purchase in the aggregate up to 8% of
                              the shares of Common Stock issued in the
                              Conversion, it is expected that the ESOP will
                              purchase shares of Common Stock in the open market
                              so that after such purchases a number of shares of
                              Common Stock up to 8% of the number of shares
                              issued in the Conversion will have been acquired
                              by the ESOP. See "RISK FACTORS -- Cost of ESOP."
                              No person or entity may subscribe for less than 10
                              shares of Common Stock, or an aggregate dollar
                              amount of less than $500.

                              The term "acting in concert" is defined in the
                              Plan to mean: (i) knowing participation in a joint
                              activity or interdependent conscious parallel
                              action towards a common goal, whether or not
                              pursuant to an express agreement, with respect to
                              the purchase, ownership, voting or sale of Common
                              Stock; or (ii) a combination or

                                       7
<PAGE>
 
                              pooling of voting or other interests in the
                              securities of the Holding Company for a common
                              purpose pursuant to any contract, understanding,
                              relationship, agreement or other arrangement,
                              whether written or otherwise. The Holding Company
                              and Home Savings may presume that certain persons
                              are acting in concert based upon, among other
                              things, joint account relationships and the fact
                              that such persons have filed joint Schedules 13D
                              with the SEC with respect to other companies. The
                              term "associate" of a person is defined in the
                              Plan to mean: (i) any corporation or organization
                              (other than Home Savings, the Holding Company or
                              any of their majority-owned subsidiaries of which
                              such person is an officer or partner or is,
                              directly or indirectly, the beneficial owner of
                              10% or more of any class of equity securities;
                              (ii) any trust or other estate in which such
                              person has a substantial beneficial interest or as
                              to which such person serves as trustee or in a
                              similar fiduciary capacity (excluding tax-
                              qualified employee plans and charitable trusts
                              which are exempt from federal taxation pursuant to
                              Section 501(c)(3) of the Internal Revenue Code, as
                              amended); and (iii) any relative or spouse of such
                              person, or any relative of such spouse, who either
                              has the same home as such person or who is a
                              director or officer of Home Savings, the Holding
                              Company or any of their parents or subsidiaries.
                              See "THE CONVERSION -- Minimum and Maximum
                              Purchase Limitations."

SUBSCRIPTION RIGHTS; PURCHASE
OF SHARES                     Subscription Rights are exercisable and purchases
                              may be made in the Offerings only by returning the
                              original of the stock order form accompanying this
                              Prospectus (the "Stock Order Form") properly
                              completed with full payment for the aggregate
                              dollar amount of Common Stock desired. Stock Order
                              Forms and required payments for purchases in the
                              Subscription Offering must be received prior to
                              the Expiration Time. Copies of the Stock Order
                              Form, including facsimile copies, will not be
                              accepted. Stock Order Forms and required payments
                              for purchases in the Community Offering must be
                              delivered prior to the time the Community Offering
                              terminates, which may be at the Expiration Time or
                              at any time thereafter (but not later than
                              ______________, 1996). Payment may be made in cash
                              (if delivered in person to any office of Home
                              Savings), by check, bank draft, negotiable order
                              of withdrawal or money order, or by authorization
                              of withdrawal from deposit accounts maintained
                              with Home Savings, other than negotiable order of
                              withdrawal or other demand deposit accounts.
                              Payment may not be made by wire transfer.
                              Subscription payments made in cash, by check, bank
                              draft, negotiable order of withdrawal or money
                              order will earn interest at Home Savings' passbook
                              savings rate from the date payment in good funds
                              is received by Home Savings until the completion
                              or termination of the Conversion or, in the case
                              of an order submitted in the Community Offering,
                              until it is determined that such order cannot or
                              will not be accepted. Subscription payments made
                              by authorization of withdrawal from a deposit
                              account at Home Savings will continue to earn
                              interest at the applicable contractual rate until
                              the Conversion is completed or terminated; such
                              funds will be otherwise unavailable to the
                              depositor. Payment for Common Stock may be made
                              from funds in an IRA, Keogh or similar account at
                              Home Savings only if the beneficial owner of such
                              account directs Home Savings to transfer that
                              account to a self-directed account in the name of
                              an independent trustee. Persons wishing to use
                              their Home Savings IRA's to purchase shares of
                              Common Stock must visit the Stock Information
                              Center on or before _____________, 1996 in order
                              for the necessary paperwork for such purchases to
                              be completed and executed prior to the Expiration
                              Time. No early withdrawal penalties will be
                              incurred in connection with payments made through
                              authorization of withdrawals from certificate
                              accounts, including IRA, Keogh and similar
                              retirement accounts. However, if after such

                                       8
<PAGE>
 
                              withdrawal the applicable minimum balance
                              requirement ceases to be satisfied, such
                              certificate account will be cancelled and the
                              remaining balance thereof will earn interest at
                              Home Savings' passbook savings rate. See "THE
                              CONVERSION -- Exercise of Subscription Rights and
                              Purchases in the Community Offering."

NON-TRANSFERABILITY OF
SUBSCRIPTION RIGHTS           The Subscription Rights granted under the Plan of
                              Conversion are non-transferable. Subscription
                              Rights may be exercised only by the person to whom
                              they are issued and only for his or her own
                              account. Persons exercising Subscription Rights
                              are required to certify that they are purchasing
                              shares for their own accounts within the purchase
                              limitations set forth in the Plan of Conversion
                              and that they have no agreement or understanding
                              for the sale or transfer of such shares. See "THE
                              CONVERSION -- Certain Restrictions on Transfer of
                              Subscription Rights; False or Misleading Order
                              Forms."

APPRAISAL                     The Plan of Conversion requires that the aggregate
                              purchase price of the Common Stock be based upon
                              an independent valuation of the estimated
                              aggregate pro forma market value of the Holding
                              Company and Home Savings. JMP Financial, Inc.
                              ("JMP Financial"), an independent financial
                              consulting firm, has advised Home Savings and the
                              Holding Company that in its opinion, at July 8,
                              1996, the Valuation Range of the aggregate
                              estimated pro forma market value of the Holding
                              Company and Home Savings was from $11,475,000 to
                              $15,525,000. The appraisal will be reviewed and,
                              if appropriate, revised by JMP Financial upon
                              conclusion of the Offerings. The appraisal by JMP
                              Financial is not intended and should not be
                              construed as a recommendation of any kind as to
                              the advisability of purchasing the Common Stock.
                              See "MARKET FOR COMMON STOCK," "PRO FORMA DATA"
                              and "THE CONVERSION -- Purchase Price of Common
                              Stock and Number of Shares Offered."

STOCK PRICING AND NUMBER OF
 SHARES TO BE OFFERED         The purchase price of the Common Stock offered in
                              the Subscription Offering and the price at which
                              the Common Stock is sold in the Community and
                              Syndicated Community Offerings, if any, will be
                              $50.00 per share. The aggregate dollar amount of
                              Common Stock that may be sold in the Conversion
                              will be determined by the Board of Directors of
                              Home Savings and the Holding Company based upon
                              the independent appraisal of the pro forma market
                              value of the Holding Company and Home Savings
                              prepared by JMP Financial. Depending on market and
                              financial conditions following commencement of the
                              Subscription Offering, the number of shares
                              offered and sold in the Conversion may be
                              increased or decreased. With the consent of the
                              Administrator and the FDIC and in order to reflect
                              changes in market and financial conditions
                              following commencement of the Subscription
                              Offering, the aggregate purchase price of the
                              shares of Common Stock issued in the Conversion
                              may be increased, without any solicitation of
                              subscriptions or right to cancel, rescind or
                              change subscription orders, to up to 15% above the
                              maximum of the Valuation Range. However, the
                              aggregate dollar amount of Common Stock that may
                              be sold in the Conversion will not be more than
                              $17,853,750 or less than $11,475,000 without a
                              resolicitation of subscribers. Any change in the
                              total dollar amount of the Offerings outside of
                              the current Valuation Range will be subject to the
                              receipt of an updated appraisal confirming such
                              valuation and regulatory approvals. See "THE
                              CONVERSION -- Purchase Price of Common Stock and
                              Number of Shares Offered."

                                       9
<PAGE>
 
USE OF PROCEEDS               The net proceeds from the sale of the Common Stock
                              in the Conversion, including shares purchased by
                              the ESOP with funds loaned by the Holding Company,
                              are estimated to be between $10,783,000 and
                              $14,718,000, depending upon the actual expenses of
                              the Conversion and other factors. See "PRO FORMA
                              DATA." The Holding Company intends to use a
                              portion of the net proceeds of the Offerings
                              (estimated between $918,000 and $1,242,000
                              assuming the ESOP's purchase of between 18,360 and
                              24,840 shares at $50.00 per share) to fund the
                              loan made to the ESOP to purchase shares of Common
                              Stock in the Conversion. After deducting the
                              amount of such loan from the proceeds, the Holding
                              Company is expected to retain approximately 50% of
                              the remaining net proceeds from the issuance of
                              the Common Stock. The Holding Company will
                              initially invest these proceeds primarily in
                              interest-earning deposits, U.S. government,
                              federal agency and other marketable securities and
                              mortgage-backed securities. See "USE OF PROCEEDS."

                              The remainder of the net proceeds from the sale of
                              the Common Stock will be paid by the Holding
                              Company to Home Savings in exchange for all of the
                              capital stock of Home Savings. The net proceeds
                              paid to Home Savings will become part of Home
                              Savings' general funds, and will initially be
                              invested in mortgage and other loans, mortgage-
                              backed securities and investments consisting
                              primarily of U.S. government and federal agency
                              obligations, interest-earning deposits and other
                              marketable securities in accordance with Home
                              Savings' lending and investment policies.

                              Net proceeds will also be used for other general
                              corporate purposes. Home Savings and the Holding
                              Company may consider opening one or more branch
                              offices or acquiring other financial institutions
                              in its primary market area and other nearby
                              communities, and such proceeds could be used for
                              such purposes. However, the Holding Company and
                              Home Savings have no current plans to open any
                              additional office or to acquire any other
                              financial institution.

                              If Home Savings' proposed Management Recognition
                              Plan (the "MRP") is approved by the stockholders
                              of the Holding Company, the MRP will acquire a
                              number of shares of Common Stock equal to 4% of
                              the number of shares issued in the Conversion. See
                              "MANAGEMENT OF HOME SAVINGS -- Proposed Management
                              Recognition Plan." Such shares may either be
                              acquired in the open market or acquired through
                              the Holding Company's issuance of authorized but
                              unissued shares. In either event, it is expected
                              that the MRP will acquire such shares reasonably
                              promptly after the MRP is approved by the
                              stockholders. In the event shares are acquired in
                              the open market, the funds for such purchase may
                              be provided by Home Savings from the proceeds of
                              the Conversion. It is estimated that between 9,180
                              and 12,420 shares will be acquired by the MRP,
                              assuming the issuance of between 229,500 and
                              310,500 shares in the Conversion. If all such
                              shares were acquired by the MRP in the open
                              market, and if such shares were acquired at a
                              price of $50.00 per share, Home Savings would
                              contribute between $459,000 and $621,000,
                              respectively, to the MRP for this purpose.
                              Additional shares would be acquired if the number
                              of shares issued in the Conversion exceeds
                              310,500, and the price per share paid by the MRP
                              could be more or less than $50.00 per share, which
                              would change the total contribution to the MRP
                              accordingly. See "RISK FACTORS -- Cost and
                              Possible Dilutive Effect of the MRP and Stock
                              Option Plan" and "MANAGEMENT OF HOME SAVINGS --
                              Proposed Management Recognition Plan."

                                       10
<PAGE>
 
                              If the Holding Company's Stock Option Plan and
                              Trust (the "Stock Option Plan") is approved by the
                              stockholders of the Holding Company, the Stock
                              Option Plan could acquire in the open market a
                              number of shares equal to 10% of the number of
                              shares issued in the Conversion, which shares will
                              be held to satisfy options granted under such
                              plan. Such shares could be acquired after options
                              are granted and prior to the time options vest
                              under the Stock Option Plan. To the extent the
                              Stock Option Plan does not acquire sufficient
                              shares in the open market to satisfy options
                              granted under the Stock Option Plan, the Holding
                              Company will reserve authorized but unissued
                              shares for this purpose. See "MANAGEMENT OF HOME
                              SAVINGS -- Proposed Stock Option Plan." The funds
                              for any purchases in the open market may be
                              provided by the Holding Company or Home Savings
                              from the proceeds of the Conversion. It is
                              estimated that between 22,950 and 31,050 shares
                              will be acquired by the Stock Option Plan in the
                              open market and/or reserved for issuance by the
                              Holding Company, assuming the issuance of between
                              229,500 and 310,500 shares in the Conversion. If
                              shares are acquired in the open market, the
                              Holding Company or Home Savings would contribute
                              between $1,147,500 and $1,552,500, respectively,
                              to the Stock Option Plan for this purpose,
                              assuming such shares are acquired at a price of
                              $50.00 per share. Additional shares would be
                              acquired if the number of shares issued in the
                              Conversion exceeds 310,500, and the price could be
                              more or less than $50.00 per share, which would
                              change the contribution to the Stock Option Plan
                              accordingly. See "RISK FACTORS -- Cost and
                              Possible Dilutive Effect of the MRP and Stock
                              Option Plan" and "MANAGEMENT OF HOME SAVINGS --
                              Proposed Stock Option Plan."

DIVIDENDS                     Following the Conversion, the Holding Company
                              currently expects to pay quarterly cash dividends
                              on the Common Stock at a rate to be determined. In
                              addition, the Holding Company may determine from
                              time to time that it is prudent to pay special
                              nonrecurring cash dividends. Payment of dividends
                              will be subject to determination and declaration
                              by the Holding Company's Board of Directors. The
                              Board of Directors will periodically review its
                              dividend policy in view of the operating results
                              and financial condition of the Holding Company and
                              Home Savings, net worth and capital requirements,
                              regulatory restrictions, tax consequences,
                              industry standards, and general economic
                              conditions, and it will authorize cash dividends
                              to be paid if it deems such payment appropriate
                              and in compliance with applicable law. There can
                              be no assurance that dividends will in fact be
                              paid on the Common Stock or that, if paid, such
                              dividends will not be reduced or eliminated in
                              future periods. See "DIVIDEND POLICY." Within the
                              first year after completion of the Conversion, the
                              Holding Company may not pay any dividend or make
                              any distribution that represents, or is
                              characterized as, or is treated for income tax
                              purposes as a return of capital. The ability of
                              the Holding Company to pay dividends may be
                              dependent upon the Holding Company's receipt of
                              dividends from Home Savings. Home Savings' ability
                              to pay dividends is restricted. See "SUPERVISION
                              AND REGULATION -- Regulation of Home Savings --
                              Restrictions on Dividends and Other Capital
                              Distributions." In addition, see "TAXATION" for a
                              discussion of federal income tax provisions that
                              may limit the ability of Home Savings to pay
                              dividends to the Holding Company without incurring
                              a recapture tax.

MARKET FOR COMMON STOCK       Neither the Holding Company nor Home Savings has
                              ever issued stock before and, due to the
                              relatively small size of the Offerings, it is
                              unlikely that an active and liquid trading market
                              will develop. Upon the consummation of the
                              Conversion, the Holding Company will review the
                              eligibility of the Common Stock for quotation on
                              the Nasdaq SmallCap Market. In the event that the
                              Common Stock is eligible

                                       11
<PAGE>
 
                              for quotation on the Nasdaq SmallCap Market, the
                              Holding Company will apply to have the Common
                              Stock quoted on the Nasdaq SmallCap Market. There
                              can be no assurance, however, that any such
                              application will be approved or that the Common
                              Stock will be quoted on the Nasdaq SmallCap
                              Market. If the Common Stock is quoted on the
                              Nasdaq SmallCap Market, Trident Securities intends
                              to act as a market maker and to encourage at least
                              one other market maker to make a market in the
                              Common Stock. In the event the Common Stock does
                              not qualify for quotation on the Nasdaq SmallCap
                              Market, the Holding Company intends to list the
                              Common Stock over-the-counter through the National
                              Daily Quotation System "Pink Sheets" published by
                              the National Quotation Bureau, Inc., and the
                              Holding Company intends to request that Trident
                              Securities undertake to match offers to buy and
                              offers to sell the Common Stock. There can be no
                              assurance that timely or accurate quotations will
                              be available in the "Pink Sheets." In addition,
                              the existence of a public trading market will
                              depend upon the presence in the market of both
                              willing buyers and willing sellers at any given
                              time. Due to the small number of shares of Common
                              Stock being offered in the Conversion and the
                              concentration of ownership, it is unlikely that an
                              active or liquid trading market for the Common
                              Stock will develop and be maintained. Further, the
                              absence of an active and liquid trading market may
                              make it difficult to sell the Common Stock and may
                              have an adverse effect on the price of the Common
                              Stock. Purchasers should consider the potentially
                              illiquid and long-term nature of their investment
                              in the shares offered hereby. See "MARKET FOR
                              COMMON STOCK."

STOCK OWNERSHIP BY
 MANAGEMENT                   The directors and executive officers of the
                              Holding Company and of Home Savings and their
                              associates currently anticipate subscribing for
                              Common Stock in the aggregate amount of
                              $1,115,000, or 22,300 shares. As a result, such
                              persons anticipate subscribing for 9.72% to 7.18%
                              of the shares of Common Stock issued in the
                              Conversion based upon the maximum and minimum of
                              the Valuation Range, respectively. See
                              "ANTICIPATED STOCK PURCHASES BY MANAGEMENT." In
                              addition, it is expected that the ESOP will
                              subscribe for 8% of the shares of Common Stock
                              issued in the Conversion (between 18,360 and
                              24,840 shares, assuming the issuance of between
                              229,500 and 310,500 shares). See "MANAGEMENT OF
                              HOME SAVINGS -- Employee Stock Ownership Plan." It
                              is expected that directors and certain employees
                              of the Holding Company and Home Savings will also
                              receive restricted stock grants under the MRP for
                              a number of shares of Common Stock equal to 4% of
                              the number of shares issued in the Conversion and
                              will receive options under the Stock Option Plan
                              to purchase a number of shares of Common Stock
                              equal to 10% of the number of shares issued in the
                              Conversion, if such plans are approved by the
                              stockholders of the Holding Company at a meeting
                              of stockholders following the Conversion. See "--
                              Benefits to Directors and Officers" and
                              "MANAGEMENT OF HOME SAVINGS -- Proposed Management
                              Recognition Plan" and "-- Proposed Stock Option
                              Plan."

BENEFITS TO DIRECTORS AND
 EXECUTIVE OFFICERS           In connection with the Conversion, certain
                              benefits will be provided to directors, officers
                              and employees of Home Savings.

                              Employment Agreement.  In connection with the
                              Conversion, Home Savings expects to enter into an
                              employment agreement with James G. Hudson, Jr.,
                              President, Chief Executive Officer and Treasurer.
                              The employment agreement with Mr. Hudson provides
                              for an initial annual salary of $93,600. See
                              "MANAGEMENT OF HOME SAVINGS -- Employment
                              Agreement."

                                       12
<PAGE>
 
                              Special Termination Agreements. In connection with
                              the Conversion, the Holding Company expects to
                              enter into Special Termination Agreements with
                              John E. Todd, Vice President, and Drema A.
                              Michael, Secretary and Assistant Treasurer. The
                              Special Termination Agreements provide for the
                              payment to such officers of an amount equal to two
                              times their salary and bonuses for the most
                              recently completed calendar year if, within two
                              years after a change in control, the officer is
                              terminated without cause or if the officer
                              terminates their employment after certain changes
                              in their employment circumstances. See "MANAGEMENT
                              OF HOME SAVINGS -- Special Termination Agreements"

                              Restricted Stock Grants. Pursuant to the MRP,
                              which is expected to be adopted by the Boards of
                              Directors of the Holding Company and Home Savings,
                              directors and certain employees of Home Savings
                              could receive restricted stock grants of a number
                              of shares of Common Stock equal to 4% of the
                              shares issued in the Conversion (between 9,180 and
                              12,420 shares, assuming the issuance of between
                              229,500 and 310,500 shares). Assuming that the
                              shares issued pursuant to the MRP had a value of
                              $50.00 per share, such shares would have a value
                              of between $459,000 and $621,000.

                              Under applicable regulations, if the proposed MRP
                              is submitted to and approved by the stockholders
                              of the Holding Company within one year after
                              consummation of the Conversion, (i) no employee of
                              Home Savings (including Mr. Hudson, Mr. Todd and
                              Ms. Michael) could receive more than 25% of the
                              shares issued under the MRP, or 3,105 shares,
                              assuming the issuance of 310,500 shares in the
                              Conversion, (ii) the four non-employee directors
                              of Home Savings could receive restricted stock
                              grants for an aggregate of not more than 20% of
                              the shares issued under the MRP, or 2,484 shares,
                              assuming the issuance of 310,500 shares in the
                              Conversion and (iii) none of the four non-employee
                              directors of Home Savings could receive
                              individually more than 5% of the shares issued
                              under the MRP, or 621 shares, assuming the
                              issuance of 310,500 shares in the Conversion.
                              Assuming the MRP shares had a value of $50.00 per
                              share, 3,105 shares would have a value of
                              $155,250, 2,484 shares would have a value of
                              $124,200 and 621 shares would have a value of
                              $31,050. If the MRP is submitted to and approved
                              by the Holding Company's stockholders more than
                              one year after consummation of the Conversion, the
                              regulatory percentage limitations set forth above
                              would not apply.

                              Shares granted under the MRP will be forfeited
                              unless recipients of grants satisfy certain
                              vesting requirements, and the MRP will only be
                              effective if approved by the stockholders of the
                              Holding Company at a meeting of stockholders to be
                              held no sooner than six months following the
                              Conversion. Recipients of restricted stock under
                              the MRP will not have to pay for their restricted
                              shares. See "MANAGEMENT OF HOME SAVINGS --
                              Proposed Management Recognition Plan."

                              Stock Options. Pursuant to the Stock Option Plan
                              which is expected to be adopted by the Boards of
                              Directors of the Holding Company and Home Savings,
                              directors and certain employees of Home Savings
                              could receive options to purchase a number of
                              shares of Common Stock equal to 10% of the shares
                              issued in the Conversion (between 22,950 and
                              31,050 shares, assuming the issuance of between
                              229,500 and 310,500 shares).

                              Under applicable regulations, if the proposed
                              Stock Option Plan is submitted to and approved by
                              the stockholders of the Holding Company within one
                              year after

                                       13
<PAGE>
 
                              consummation of the Conversion, (i) no employee of
                              Home Savings (including Mr. Hudson, Mr. Todd and
                              Ms. Michael) could receive more than 25% of the
                              options issued under the Stock Option Plan, or
                              options to purchase 7,762 shares, assuming the
                              issuance of 310,500 shares in the Conversion, (ii)
                              the four non-employee directors of Home Savings
                              could receive not more than 20% of the options
                              issued under the Stock Option Plan, or options to
                              purchase 6,210 shares, assuming the issuance of
                              310,500 shares in the Conversion, and (iii) none
                              of the four non-employee directors of Home Savings
                              could receive individually more than 5% of the
                              options issued under the Stock Option Plan, or
                              options to purchase 1,552 shares, assuming the
                              issuance of 310,500 shares in the Conversion. If
                              the Stock Option Plan is submitted to and approved
                              by the Holding Company's stockholders more than
                              one year after consummation of the Conversion, the
                              regulatory percentage limitations set forth above
                              would not apply.

                              Options granted under the Stock Option Plan will
                              be forfeited unless recipients satisfy certain
                              vesting requirements. The Stock Option Plan will
                              only be effective if approved by the stockholders
                              of the Holding Company at a meeting of
                              stockholders to be held no sooner than six months
                              following the Conversion. The exercise price of
                              the options will be the fair market value of the
                              Common Stock at the time the options are granted
                              (which will be after the Stock Option Plan is
                              approved by the Holding Company's stockholders),
                              and the options will have terms of 10 years or
                              less. Recipients of options under the Stock Option
                              Plan will not have to pay for the options issued
                              to them. See "MANAGEMENT OF HOME SAVINGS --
                              Proposed Stock Option Plan."

                              ESOP.  In connection with the Conversion, Home
                              Savings has established the ESOP. As part of the
                              Conversion, the ESOP intends to borrow funds from
                              the Holding Company and to use such funds to
                              purchase 8% of the shares of Common Stock to be
                              issued in the Conversion, estimated to be between
                              18,360 and 24,840 shares, assuming the issuance of
                              between 229,500 and 310,500 shares. See
                              "MANAGEMENT OF HOME SAVINGS -- Employee Stock
                              Ownership Plan."

ANTI-TAKEOVER PROVISIONS      The Articles of Incorporation and Bylaws of the
                              Holding Company and Home Savings contain certain
                              restrictions that are intended to discourage non-
                              negotiated attempts to acquire control of the
                              Holding Company or Home Savings. The Board of
                              Directors of the Holding Company believes that
                              these provisions encourage potential acquirors to
                              negotiate directly with the Board of Directors.
                              However, these provisions may discourage an
                              attempt to acquire control of the Holding Company
                              which a majority of the stockholders might deem to
                              be in their best interests or in which they might
                              receive a premium over the then market price of
                              their shares. These provisions may also render the
                              removal of a director or the entire Board of
                              Directors of the Holding Company more difficult
                              and may deter or delay changes in control which
                              have not received the requisite approval of the
                              Holding Company's Board of Directors. Other
                              factors, such as voting control of directors and
                              officers and agreements with employees, may also
                              have an anti-takeover effect. See "RISK FACTORS --
                              Anti-Takeover Considerations" and "ANTI-TAKEOVER
                              PROVISIONS AFFECTING THE HOLDING COMPANY AND HOME
                              SAVINGS."

RISK FACTORS                  Special attention should be given to the "RISK
                              FACTORS" section of this Prospectus, which
                              discusses the possible effects of changes in
                              interest rates on Home Savings and the thrift
                              industry in general, Home Savings' high volume of
                              deposits exceeding $100,000, anticipated low
                              return on equity following the

                                       14
<PAGE>
 
                              Conversion, importance of key employers, the
                              recapitalization of the SAIF, its impact on
                              deposit insurance premiums and a potential
                              recapitalization fee, proposed recapture of bad
                              debt reserves, the limited market for the Common
                              Stock, the cost of the ESOP, the cost and possible
                              dilutive effect of the MRP and Stock Option Plan,
                              potential financial institution regulation and
                              legislation, competition, certain anti-takeover
                              considerations, income tax consequences of
                              Subscription Rights, the possibility of a delay in
                              completing the offering and issuing the shares of
                              Common Stock and certain other matters that
                              potential purchasers should consider before
                              deciding whether to subscribe for the Common Stock
                              offered hereby.

                                       15
<PAGE>
 
                              SELECTED FINANCIAL
                        AND OTHER DATA OF HOME SAVINGS

          Set forth below are summaries of historical financial and other data
of Home Savings.  This information is derived in part from, and should be read
in conjunction with, the Financial Statements and Notes to Financial Statements
of Home Savings presented elsewhere herein and with the section of this
Prospectus entitled "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS."  All averages presented in this Prospectus have been
calculated on a monthly basis unless otherwise stated.  The information at and
for the nine-month periods ended March 31, 1996 and 1995 has been derived from
unaudited financial statements and, in the opinion of management, reflects all
adjustments (which comprise only normal recurring accruals) necessary for a fair
presentation for such interim periods.  The operating data for the nine-month
period ended March 31, 1996 is not necessarily indicative of the results to be
expected for the full year.

                                       16
<PAGE>
 
<TABLE>
<CAPTION>
                                             At or for the
                                              Nine Months
                                            Ended March 31,                 At or for the Year Ended June 30,
                                          --------------------  --------------------------------------------------------
                                            1996        1995        1995        1994        1993        1992        1991
                                            ----        ----        ----        ----        ----        ----        ----

                                              (Unaudited)                              (Dollars in Thousands)
<S>                                        <C>         <C>         <C>         <C>         <C>         <C>         <C>
Financial condition data:
  Total assets                             $80,386     $73,285     $75,508     $73,843     $70,864     $65,947     $59,28 2  
  Investments (1)                           23,702      13,876      18,852      18,012      15,833      13,729       11,275  
  Loans receivable, net                     53,741      53,701      54,020      53,802      53,566      50,120       46,529   
  Deposits                                  68,907      62,664      64,448      63,937      62,129      58,205       52,315   
  Retained earnings                         11,136      10,320      10,640       9,610       8,439       7,370        6,506   

Operating data:                                                                                                               
  Interest income                         $  4,383    $  3,985    $  5,371    $  5,337    $  5,402    $  5,439     $  5,429   
  Interest expense                           2,661       2,001       2,788       2,487       2,736       3,472        3,779   
                                          --------    --------    --------    --------    --------    --------     --------   
    Net interest income                      1,722       1,984       2,583       2,850       2,666       1,967        1,650   
  Provision for loan losses                    130          75         105         114         165          87           39   
                                          --------    --------    --------    --------    --------    --------     --------   
    Net interest income after provision 
     for loan losses                         1,592       1,909       2,478       2,736       2,501       1,880        1,611   
  Non-interest income                           42           5          15          40          40          97           48   
  Non-interest expense                         914         698         979         910         833         775          676   
                                          --------    --------    --------    --------    --------    --------     --------   
    Income before income taxes                 720       1,216       1,514       1,866       1,708       1,202          983   
  Income tax expense                           242         481         593         694         639         421          332   
                                          --------    --------    --------    --------    --------    --------     --------   
    Net income                            $    478    $    735    $    921    $  1,172    $  1,069    $    781     $    651   
                                          ========    ========    ========    ========    ========    ========     ========       
Other selected data:                    
  Number of outstanding loans                1,476       1,560       1,317       1,783       1,992       1,987        1,580 
  Number of deposit accounts                 5,306       5,143       4,715       5,241       5,250       4,989        4,239   
  Number of full-service offices open            1           1           1           1           1           1            1   
  Return on average assets (2)                0.81%       1.35%       1.25%       1.59%       1.55%       1.24%        1.17%  
  Return on average equity (2)                5.83%       9.89%       9.15%      12.82%      13.37%      11.22%       10.48%  
  Average equity to average assets           13.94%      13.53%      13.68%      12.43%      11.56%      11.06%       11.17%  
  Interest rate spread (2)                    2.36%       3.24%       3.10%       3.55%       3.53%       2.64%        2.26%  
  Net yield on average interest-earning                                                                                       
   assets (2)                                 3.01%       3.72%       3.61%       3.97%       3.97%       3.22%        3.03%  
  Average interest-earning assets to                                                                                           
   average interest-bearing liabilities     113.86%     112.85%     113.08%     112.12%     110.59%     110.09%      111.11%   
  Ratio of non-interest expense to                                                                                            
   average total  assets (2)                  1.55%       1.27%       1.33%       1.24%       1.20%       1.23%        1.22%  
  Nonperforming assets to total assets        1.03%       1.32%       1.21%       2.32%       2.53%       1.09%        0.78%  
  Nonperforming loans to total loans          0.92%       1.80%       1.56%       2.98%       2.99%       1.11%        0.96%  
  Allowance for loan losses to total                                                                                         
   loans                                      0.93%       0.69%       0.74%       0.55%       0.37%       0.19%        0.10%  
  Allowance for loan losses to                                                                                               
   nonperforming loans                      100.80%      38.29%      47.68%      18.38%      12.43%      17.06%       10.02%  
  Provision for loan losses to total                                                                                           
   loans receivable, net                      0.24%       0.14%       0.19%       0.21%       0.31%       0.17%        0.09%  
  Net charge-offs to average loans                                                                                           
   outstanding                                0.06%       0.00%       0.00%       0.03%       0.12%       0.08%        0.03%   
  Retained earnings to total assets          13.85%      14.08%      14.09%      13.01%      11.91%      11.18%       10.97% 
  Average equity to average assets           13.94%      13.53%      13.68%      12.43%      11.56%      11.06%       11.17%  
</TABLE> 

(1)  Includes interest-bearing deposits, federal funds sold, FHLB stock and
     investment securities.
(2)  Annualized

                                       17
<PAGE>
 
                                  RISK FACTORS

     THE FOLLOWING FACTORS, IN ADDITION TO THE INFORMATION PRESENTED ELSEWHERE
IN THIS PROSPECTUS, SHOULD BE CONSIDERED BY INVESTORS BEFORE DECIDING WHETHER TO
PURCHASE THE COMMON STOCK OFFERED HEREBY.

POTENTIAL IMPACT OF CHANGES IN INTEREST RATEs

     The results of operations of Home Savings, as with savings institutions
generally, are dependent to a large degree on its net interest income, which is
generally the difference between interest income from loans and investments and
interest expense on deposits and borrowings.  Home Savings' interest income and
interest expense are significantly affected by general economic conditions and
by policies of the federal government and various regulatory agencies.

     In recent years, the assets of many savings institutions, including Home
Savings, have been negatively "gapped"--which means that the dollar amount of
interest-bearing liabilities which reprice within specific time periods, either
through maturity or rate adjustment, exceeds the dollar amount of interest-
earning assets which reprice within such time periods.  As a result, the net
interest income of these savings institutions, including Home Savings, would be
expected to be negatively impacted by increases in interest rates.

     Some thrift and banking institutions have a positive gap, which means that
the amount of interest-earning assets maturing or otherwise repricing within
specific time periods generally exceeds the amount of interest-bearing
liabilities maturing or otherwise repricing within such periods.  Accordingly,
in a rising interest rate environment, absent the effect of other factors, those
institutions would expect to experience a larger increase in the yield on their
assets relative to the cost of their liabilities, thus their net interest income
should be positively affected.

     At March 31, 1996, Home Savings' cumulative one year gap as a percentage of
total interest-earning assets was a negative 45.54%.  Home Savings' computes its
gap position without using certain prepayment, deposit decay and other
assumptions sometimes used in such computations.  The results of Home Savings'
gap computations could be substantially different if these or other assumptions
were used.

     In addition to the interest rate gap analysis discussed above, Home
Savings' management monitors interest rate sensitivity through the use of a
model which estimates the change in net portfolio value ("NPV") and net interest
income in response to a range of assumed changes in market interest rates.  NPV
is the present value of expected cash flows from assets, liabilities and off-
balance sheet items.  The model estimates the effect on Home Savings' NPV and
net interest income of instantaneous and permanent 100 to 400 basis point
increases and decreases in market interest rates. Home Savings' Board of
Directors has established maximum acceptable decreases in NPV and net interest
income for various rate scenarios.  Computations as of March 31, 1996, based
upon information provided by the FHLB of Atlanta, indicated that a 200 basis
point increase in interest rates would result in a 32% decrease in Home Savings'
NPV and a 200 basis point decrease in interest rates would result in a 33%
increase in Home Savings' NPV.  Such computations also indicate that the same
200 basis point increase in interest rates would result in a 10% decrease in net
interest income and that the 200 basis point decrease in interest rates would
result in a 10% increase in net interest income. Computations of the prospective
effects of hypothetical interest rate changes in determining the effect on NPV
and net interest income are based on numerous assumptions, including relative
levels of market interest rates, loan prepayments and deposit decay and should
not be relied upon as indicative of actual results.  Further, such computations
and the gap computations described above do not incorporate any actions
management may undertake in response to changes in interest rates.  See
"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATION -- Asset/Liability Management."

     The computations described above indicate that Home Savings' asset and
liability structure presents significant interest rate risk and that Home
Savings' portfolio value and net interest income would be negatively impacted by
increases in interest rates.  However, because of Home Savings' capital position
and historical results of operations, Home Savings' management did not consider
Home Savings' interest rate risk position as of March 31, 1996 to be
unacceptable.

                                       18
<PAGE>
 
     Home Savings' results of operations will continue to be significantly
affected by changes in interest rates due, among other factors, to (i) the fact
that a large percentage of Home Savings' adjustable rate assets only reprice
once a year, (ii) the fact that Home Savings originates significant amounts of
fixed rate mortgage loans and does not sell such loans in the secondary market,
(iii) the fact that a large percentage of Home Savings' deposit accounts are
subject to immediate repricing or to repricing within one year, (iv) the fact
that Home Savings' interest-earning assets and interest-bearing liabilities
reprice at different times and with different frequencies, (v) the effects of
periodic and lifetime interest rate caps on Home Savings' interest-earning
assets, (vi) the fact that interest rates on Home Savings' assets and
liabilities respond differently to economic, market and competitive factors, and
(vii) the fact that sustained high levels of interest rates may adversely affect
real estate and lending markets in general. Changes in the level of interest
rates also can affect the amount of loans originated by Home Savings. Changes in
interest rates also can result in disintermediation, which is the flow of funds
away from savings institutions into direct investments, such as U.S. government
and corporate securities, and other investment vehicles which, because of the
absence of federal deposit insurance premiums and reserve requirements,
generally can pay higher rates of interest than savings institutions. Home
Savings does not originate its fixed rate or adjustable rate loans for sale, or
sell its loans in the secondary market, and this tends to increase its exposure
to interest rate risk. See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS -- Asset/Liability Management."

HIGH LEVEL OF DEPOSITS OF $100,000 OR MORE

     At March 31, 1996, $13.5 million of Home Savings' certificate of deposit
accounts, or 26.3% of all of its certificate of deposit accounts, were for
balances of $100,000 or more.  Such deposit accounts, which are frequently
referred to as "jumbo" deposits, are generally considered to be more interest
rate sensitive than other deposits.   As a result, it would generally be
expected that a significant amount of such jumbo deposits could be withdrawn
from Home Savings if higher rates could be obtained elsewhere.  Home Savings
does not solicit or accept brokered deposits.  Home Savings believes that most
of the jumbo deposits at Home Savings are held by long-time local customers of
the institution.

ANTICIPATED LOW RETURN ON EQUITY FOLLOWING CONVERSION

     At March 31, 1996, Home Savings' ratio of equity to assets was 13.85%.  On
a pro forma basis at March 31, 1996, assuming the sale of 310,500 shares of
Common Stock in the Conversion, the Holding Company's ratio of equity to assets
would have been 25.73%.  With its higher capital position as a result of the
Conversion, it is doubtful that the Holding Company will be able to quickly
deploy the capital raised in the Conversion in loans and other assets in a
manner consistent with its business plan and operating philosophies and in a
manner which  will generate earnings to support its high capital position.  As a
result, it is expected that the Holding Company's return on equity initially
will be below industry norms.  Consequently, investors expecting a return on
equity which will meet or exceed industry norms for the foreseeable future
should carefully evaluate and consider the risk that such returns will not be
achieved.

     Following the Conversion, the Holding Company may consider plans to reduce
capital if the opportunities to deploy it are not found.  Such plans may include
payment of cash dividends and repurchasing shares.  Any such steps would be
taken based on conditions as they exist following the Conversion and in
compliance with applicable regulations which limit the Holding Company's ability
to pay dividends and repurchase its stock.  See "USE OF PROCEEDS," "DIVIDEND
POLICY" and "SUPERVISION AND REGULATION -- Regulation of the Holding Company --
General" and "-- Dividend Limitations" and "SUPERVISION AND REGULATION --
Regulation of Home Savings -- Restrictions on Dividends and Other Capital
Distributions."

IMPORTANCE OF KEY EMPLOYERS

     The High Point and Thomasville, North Carolina area is considered to be the
furniture capital of the world.  As a result, the furniture industry is a key
employer in Home Savings' primary market area.  Thomasville Furniture
Industries, Inc., a Thomasville, North Carolina furniture manufacturer, is by
far the largest employer in Thomasville, North Carolina.  As a result, any
adverse changes in the furniture industry in general or in the business of
Thomasville Furniture Industries, Inc., could have an adverse impact upon Home
Savings' primary market area.  Any such changes 

                                       19
<PAGE>
 
could adversely affect real estate values in Home Savings' primary market area,
increase unemployment and increase rates of delinquencies in Home Savings' loan
portfolio.

RECAPITALIZATION OF SAIF, ITS IMPACT ON SAIF PREMIUMS AND POSSIBLE ONE-TIME
RECAPITALIZATION FEE

     As a SAIF-insured institution, Home Savings is subject to insurance
assessments imposed by the FDIC. Effective January 1, 1993, the FDIC replaced
its uniform assessment rate with a transitional risk-based assessment schedule
issued by the FDIC, which imposes assessments ranging from 23 cents to 31 cents
per $100 of domestic deposits.  The actual assessment to be paid by each SAIF
member is based on the institution's assessment risk classification, which is
based on whether the institution is considered "well capitalized," "adequately
capitalized" or "undercapitalized" (as such terms have been defined in federal
regulations), and whether such institution is considered by its supervisory
agency to be financially sound or to have supervisory concerns.  The FDIC also
may impose special assessments on SAIF members to repay amounts borrowed from
the U.S. Treasury or for any other reason deemed necessary by the FDIC.  The
assessment rate on deposits could further increase over a 15-year period.

     Financial institutions such as Home Savings which are members of the SAIF,
are required to pay higher deposit insurance premiums than financial
institutions which are members of the BIF, primarily commercial banks, because
the BIF has higher reserves than the SAIF and has been responsible for fewer
troubled institutions.  The FDIC Board of Directors has recently approved a new
risk-based premium schedule that will reduce assessment rates for commercial
banks and will leave assessment rates for financial institutions such as Home
Savings at current levels.  This will increase the disparity between SAIF and
BIF assessments.  Annual assessments for BIF members in the lowest risk category
are now only $2,000.  Home Savings paid deposit insurance premiums of $145,000
and $144,000 in fiscal 1995 and 1994, respectively.  In announcing this rule,
the FDIC noted that the premium differential may have adverse consequences for
SAIF members, including reduced earnings and an impaired ability to raise funds
in the capital markets.  In addition, SAIF members, such as Home Savings, could
be placed at a substantial competitive disadvantage to BIF members with respect
to pricing of loans and deposits and the ability to achieve lower operating
costs.  Several alternatives to mitigate the effect of the BIF/SAIF premium
disparity have been suggested by the federal banking regulators, by members of
Congress and by industry groups.

     Legislation supported by the thrift industry has been introduced in the
United States Congress providing for a one-time fee for SAIF members only equal
to approximately 85 cents per $100 of domestic deposits.  If enacted by
Congress, the premium would have the effect of immediately reducing the capital
of SAIF-member institutions by the amount of the fee.  It is anticipated that
SAIF-member institutions would not be allowed to amortize the expense of the
one-time fee over a period of years.  Based upon Home Savings' deposits as of
March 31, 1996, the proposed one-time fee would equal approximately $543,000 on
a before tax basis.  A significant increase in SAIF insurance premiums or a
significant one-time fee to recapitalize the SAIF would likely have an adverse
effect on the operating expenses and results of operations of Home Savings.
Management cannot predict whether the legislation will be enacted, or, if
enacted, the amount of any one-time fee or whether ongoing SAIF premiums will be
reduced to a level equal to that of BIF premiums.   See "SUPERVISION AND
REGULATION -- Regulation of Home Savings -- Insurance of Deposit Accounts."

PROPOSED RECAPTURE OF BAD DEBT RESERVES

     Proposed federal legislation would eliminate future bad debt deductions and
would require thrifts to recapture into income over a six-year period their
post-1987 additions to their bad debt tax reserves, thereby generating
additional tax liability.  Under this proposal, a special provision suspends
recapture of post-1987 excess reserves for up to two years if, during those
years, the institution satisfies a "residential loan requirement."  At March 31,
1996, Home Savings' post-1987 excess reserves amounted to approximately
$301,000.  It is uncertain when or if the proposed legislation will be passed,
and, if passed, in what form the legislation would be passed.  See "TAXATION --
Federal Income Taxation."

                                       20
<PAGE>
 
LIMITED MARKET FOR THE COMMON STOCK

     It is anticipated that immediately following completion of the Conversion
the Holding Company will have no more than 357,075 shares of Common Stock issued
and outstanding if the pro forma appraised valuation of the Holding Company and
Home Savings is increased by 15% above the maximum of the Valuation Range.  Upon
the consummation of the Conversion, the Holding Company will review the
eligibility of the Common Stock for quotation on the Nasdaq SmallCap Market.  In
the event that the Common Stock is eligible for quotation on the Nasdaq SmallCap
Market, the Holding Company will apply to have the Common Stock quoted on the
Nasdaq SmallCap Market.  There can be no assurance, however, that any such
application will be approved or that the Common Stock will be quoted on the
Nasdaq SmallCap Market.  If the Common Stock is quoted on the Nasdaq SmallCap
Market, Trident Securities intends to act as a market maker and will attempt to
enlist at least one other market maker to make a market in the Common Stock.  In
the event the Common Stock does not qualify for quotation on the Nasdaq SmallCap
Market, the Holding Company intends to list the Common Stock over-the-counter
through the National Daily Quotation System "Pink Sheets" published by the
National Quotation Bureau, Inc., and the Holding Company will request that
Trident Securities undertake to match offers to buy and offers to sell the
Common Stock.  There can be no assurance that timely or accurate quotations will
be available in the "Pink Sheets."  In addition, the existence of a public
trading market will depend upon the presence in the market place of both willing
buyers and willing sellers at any given time.  The presence of a sufficient
number of buyers and  sellers at any given time is a factor over which neither
the Holding Company nor any broker or dealer has control.  Due to the small
number of shares of Common Stock being offered in the Conversion and the
concentration of ownership, it is unlikely that an active or liquid trading
market for the Common Stock will develop and be maintained.  Purchasers of
Common Stock should recognize that the absence of an active and liquid trading
market may make it difficult to sell the Common Stock and may have an adverse
effect on the price.  Purchasers should consider the potentially illiquid and
long-term nature of their investment in the shares offered hereby.  See "MARKET
FOR COMMON STOCK."

COST OF ESOP

     It is expected that the ESOP will purchase 8% of the shares of Common Stock
issued in the Conversion with funds borrowed from the Holding Company.  See
"MANAGEMENT OF HOME SAVINGS -- Employee Stock Ownership Plan."  Assuming the
issuance of 310,500 shares in the Conversion, it is expected that 24,840 shares
will be purchased by the ESOP, which--if such shares are acquired at $50.00 per
share--would have a value of $1,242,000.  If, because there is an
oversubscription for shares of Common Stock or for any other reason, the ESOP is
unable to purchase in the Conversion 8% of the total number of shares offered in
the Conversion, then the Board of Directors of the Holding Company intends to
approve the purchase by the ESOP in the open market after the Conversion, of
such shares as are necessary for the ESOP to own a number of shares equal to 8%
of the shares of Common Stock issued in the Conversion.  In such event, the
actual cost of the ESOP may be more or less than the amounts set forth above
because the ESOP will be purchasing its shares in the open market and the price
paid for its shares will depend upon the price at which shares can be acquired
in the open market.

     It is anticipated that the ESOP will borrow from the Holding Company the
amounts necessary to purchase its shares.  Home Savings anticipates contributing
approximately $180,000 annually to the ESOP (assuming the issuance of 310,500
shares in the Conversion and assuming that the ESOP acquires its shares at
$50.00 per share) to enable the ESOP to meet its principal and interest
obligations under the loan.  It is expected that the ESOP loan will be fully
repaid within 10 years.  The purchase of Common Stock by the ESOP will reduce
the pro forma stockholders' equity of Home Savings.  See "PRO FORMA DATA."

     In November 1993, the American Institute of Certified Public Accountants
approved Statement of Position ("SOP") 93-6, "Employers' Accounting for Employee
Stock Ownership Plans."  SOP 93-6, among other things, changes the measure of
compensation recorded by employers from the cost of ESOP shares to the fair
value of ESOP shares. Since the fair value of the shares following the Offerings
cannot be predicted, Home Savings cannot reasonably estimate the impact of SOP
93-6 on its financial statements.  While an increase in such fair value will
cause an increase in ESOP-related expenses for accounting purposes, an increase
in the fair value of the shares should not increase the actual out-of-pocket
cost to Home Savings of the ESOP.  Also, earnings per share will be increased as
a result of the implementation 

                                       21
<PAGE>
 
of SOP 93-6 because only shares which have been committed to be released by the
ESOP are included as outstanding shares in the computation.

COST AND POSSIBLE DILUTIVE EFFECT OF THE MRP AND STOCK OPTION PLAN

     It is expected that the stockholders of the Holding Company will be asked
to approve the Stock Option Plan and the MRP at a meeting of stockholders after
the Conversion.  Under the MRP, directors and certain employees of Home Savings
would be awarded an aggregate amount of Common Stock equal to 4% of the shares
issued in the Conversion.  Under the Stock Option Plan, directors and certain
employees of Home Savings would be granted options to purchase an aggregate
amount of Common Stock equal to 10% of the shares issued in the Conversion at
exercise prices equal to the market price of the Common Stock on the date of
grants.  Shares issued to directors and certain employees under the MRP and the
Stock Option Plan may be from authorized but unissued shares of Common Stock or
they may be purchased in the open market.  In the event the shares issued under
the MRP and the Stock Option Plan consist of newly issued shares of Common
Stock, the interests of existing stockholders would be diluted.  If 310,500
shares of the Common Stock are issued in the Conversion, it is expected that
options to acquire 31,050 shares of the Common Stock could be granted under the
Stock Option Plan, and awards of an additional 12,420 shares could be made under
the MRP.  At the maximum of the Valuation Range, if all shares under the MRP and
the Stock Option Plan were newly issued, the exercise price was $50.00 for the
shares issued pursuant to the options, and all of the options were exercised,
the number of outstanding shares of Common Stock would increase from 310,500 to
353,970, the pro forma book value per share of the outstanding Common Stock at
March 31, 1996 would have been $73.92 compared with $79.27 if such plans did not
exist, and the pro forma net income per share of the outstanding Common Stock
for the fiscal year ended June 30, 1995 would have been $3.82 compared with
$4.49 if such plans did not exist.  The cost of the shares acquired by the MRP
will be expensed equally over the five year vesting period set forth in the MRP.
If 310,500 shares of Common Stock are issued in the Conversion and the MRP
acquired 12,420 shares at a cost of $50.00 per share, the total annual expense
of the MRP would be $124,200 per year.  See "PRO FORMA DATA" and "MANAGEMENT OF
HOME SAVINGS -- Proposed Management Recognition Plan" and "-- Proposed Stock
Option Plan."

FINANCIAL INSTITUTION REGULATION AND POSSIBLE LEGISLATION

     Home Savings is subject to extensive regulation and supervision as a North
Carolina-chartered savings bank. In addition, the Holding Company, as a bank
holding company, is subject to extensive regulation and supervision.  Any change
in the regulatory structure or the applicable statutes or regulations, whether
by the Administrator, the Federal Reserve, the FDIC, the North Carolina
Legislature or the Congress, could have a material impact on the Holding
Company, Home Savings, or Home Savings' Conversion.

     Congress currently has under consideration various proposals to consolidate
the regulatory functions of the four federal banking agencies:  the Office of
Thrift Supervision, the FDIC, the Office of the Comptroller of the Currency and
the Federal Reserve.  The outcome of efforts to effect regulatory consolidation
is uncertain.  Therefore, Home Savings is unable to determine the extent to
which legislation, if enacted, would affect its business.

COMPETITION

     Home Savings' market area is a highly competitive market, and Home Savings
faces significant competition both in attracting deposits and in originating
loans.  Home Savings faces direct competition from a number of financial
institutions, many with a state-wide or regional presence, and, in some cases, a
national presence.  Competition arises from other savings institutions,
commercial banks, credit unions and other providers of financial services, many
of which are significantly larger than Home Savings and, therefore, have greater
financial and marketing resources than Home Savings.  Management estimates that,
based upon 1995 comparative data, Home Savings had 15.7% of the deposits in
Thomasville, North Carolina and 5.5% of the deposits in Davidson County, North
Carolina.  See "BUSINESS OF HOME SAVINGS -- Competition."

                                       22
<PAGE>
 
ANTI-TAKEOVER CONSIDERATIONS

     PROVISIONS IN THE ARTICLES OF INCORPORATION AND BYLAWS.  The Holding
Company's Articles of Incorporation and Bylaws contain certain provisions that
may discourage attempts to acquire control of the Holding Company that are not
negotiated with the Holding Company's Board of Directors.  These provisions may
result in the Holding Company being less attractive to a potential acquiror and
may result in stockholders receiving less for their shares than otherwise might
be available in the event of a takeover attempt.  In addition, these provisions
may have the effect of discouraging takeover attempts that some stockholders
might deem to be in their best interests, including takeover proposals in which
stockholders might receive a premium for their shares over the then-current
market price, as well as making it more difficult for individual stockholders or
a group of stockholders to elect directors or to remove incumbent management.
The Holding Company's Board of Directors believes, however, that these
provisions are in the best interests of the Holding Company and its stockholders
because such provisions encourage potential acquirors to negotiate directly with
the Board of Directors, which the Board of Directors believes is in the best
position to act on behalf of all stockholders.

     These provisions include, among others, that (1) the Board of Directors has
the authority to change the number of directors within a range from five to 15;
(2) stockholders who intend to nominate a candidate for election to the Board of
Directors must give advance notice to the Secretary of the Holding Company; (3)
terms for directors will be staggered at any time that the number of directors
exceeds nine; (4) certain merger, consolidation, or other business combinations
(as defined in the Articles of Incorporation) must receive the affirmative vote
of at least 75% of the Continuing Directors (as defined in the Articles of
Incorporation); (5) special meetings of stockholders may be called only by the
Chairman of the Board, the Chief Executive Officer, the President or by the
Board of Directors and (6) directors may be removed from office prior to the end
of their term only for cause.

     In addition, the Articles of Incorporation do not provide for cumulative
voting for any purpose.  As a result, a majority of shareholders will be able to
approve matters presented to the shareholders for consideration, except such
matters as require more than a majority vote for approval.  The Holding
Company's Articles of Incorporation state that the Board of Directors, without
the approval of the stockholders, may authorize the issuance of shares of
preferred stock with such voting rights, designations, preferences, limitations
and relative rights as the Board of Directors shall determine.  As a result, the
Board of Directors has the power, to the extent consistent with its fiduciary
duties, to issue preferred stock to persons friendly to management or otherwise
in order to impede attempts by third parties to acquire voting control of the
Holding Company and to impede other transactions not favored by management.  The
amended Certificate of Incorporation and Bylaws of Home Savings upon its
conversion to stock form also contain certain provisions that might discourage
potential takeover attempts of Home Savings.  See "ANTI-TAKEOVER PROVISIONS
AFFECTING THE HOLDING COMPANY AND HOME SAVINGS."

     REGULATORY PROVISIONS.  Regulations of the Administrator contain provisions
that, for a period of three years after the Conversion is consummated, prohibit
any person from directly or indirectly acquiring or offering to acquire
beneficial ownership of more than 10% of any class of equity security of the
Holding Company or Home Savings, with certain exceptions, without the prior
approval of the Administrator.  If any person should acquire beneficial
ownership of more than 10% of any class of equity security without prior
approval, any shares beneficially owned in excess of 10% would not be counted as
shares entitled to vote and would not be voted in connection with any matter
submitted to the stockholders for a vote.  Regulations provide that the
Administrator will give his approval of such an acquisition during the first
year after the Conversion only to protect the safety and soundness of the
Holding Company and Home Savings. Approval will be given during the second and
third years after the Conversion upon a finding by the Administrator that (i)
the acquisition is necessary to protect the safety and soundness of the Holding
Company and Home Savings or the Board of Directors of the Holding Company
supports the acquisition and (ii) the acquiror is of good character and
integrity and possesses satisfactory managerial skills, after the acquisition
the acquiror will be a source of financial strength to the Holding Company and
Home Savings, and the interests of the public will not be adversely affected by
the acquisition.  Approval is not required for (i) any offer with a view toward
public resale made exclusively to the Holding Company or its underwriters or the
selling group acting on its behalf or (ii) any offer to acquire or acquisition
of beneficial ownership of more than 10% of the common stock of the Holding
Company by a corporation whose 

                                       23
<PAGE>
 
ownership is or will be substantially the same as the ownership of the Holding
Company, provided that the offer or acquisition is made more than one year
following the consummation of the Conversion. See "ANTI-TAKEOVER PROVISIONS
AFFECTING THE HOLDING COMPANY AND HOME SAVINGS."

     The Change in Bank Control Act, together with North Carolina regulations,
require that the consent of the Administrator and Federal Reserve be obtained
prior to any person or company acquiring "control" of a savings bank or a
savings bank holding company.  Control is conclusively presumed to exist if,
among other things, an individual or company acquires the power, directly or
indirectly, to direct the management or policies of the Holding Company or Home
Savings or to vote 25% or more of any class of voting stock.  Control is
rebuttably presumed to exist under the Change in Bank Control Act if, among
other things, a person acquires more than 10% of any class of voting stock and
(i) the issuer's securities are registered under Section 12 of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), as the Holding Company's
securities will be, or (ii) the person would be the single largest stockholder.
Restrictions applicable to the operations of bank holding companies and
conditions imposed by the Federal Reserve in connection with its approval of
such acquisitions may deter potential acquirors from seeking to obtain control
of the Holding Company.  See "SUPERVISION AND REGULATION -- Regulation of the
Holding Company."

     VOTING CONTROL OF OFFICERS, DIRECTORS AND EMPLOYEES.  Directors and
executive officers of Home Savings and the Holding Company and their associates
expect to purchase approximately 9.72% to 7.18% of the shares of Common Stock
issued in the Conversion based upon the minimum and the maximum of the Valuation
Range, respectively.  See "ANTICIPATED STOCK PURCHASES BY MANAGEMENT."

     In addition, it is expected that the ESOP will acquire a number of shares
equal to 8% of the shares issued in the Conversion.  Employees will vote the
shares allocated to them under the ESOP.  The ESOP trustees (directors of Home
Savings) will vote unallocated shares, and allocated shares for which no voting
instructions have been received, in their discretion, subject to the provisions
of the Employee Retirement Income Security Act of 1974, as amended.

     Under the proposed MRP, if approved by the stockholders of the Holding
Company, a number of shares equal to 4% of the shares issued in the Conversion
could be issued to directors and certain employees of Home Savings.  Such shares
could be purchased in the open market or could be issued out of authorized but
unissued shares.  Recipients of shares under the MRP will have voting control
over such shares regardless of whether such shares have vested.  See "MANAGEMENT
OF HOME SAVINGS -- Proposed Management Recognition Plan."  Under the proposed
Stock Option Plan, if approved by the stockholders of the Holding Company,
directors and certain employees of Home Savings could receive options to
purchase a number of shares equal to 10% of the shares issued in the Conversion.
Shares to fund such options could be acquired in the open market or could be
acquired through the issuance of authorized but unissued shares.  If shares are
acquired in the open market and held by the Stock Option Plan prior to the
exercise of options under the Plan, holders of unexercised options will have
voting control over the shares held to fund their options. See "MANAGEMENT OF
HOME SAVINGS -- Proposed Stock Option Plan."  As a result, through the ESOP, MRP
and Stock Option Plan, directors, officers and employees of Home Savings could
have voting control over a number of shares equal to up to 22% of the shares
issued in the Conversion, in addition to the shares expected to be purchased
directly by directors, executive officers and their associates as described
above.  Because the Holding Company's Articles of Incorporation requires the
affirmative vote of 75% of the outstanding shares entitled to vote in order to
approve certain mergers, consolidations or other business combinations, the
directors, officers and employees, as a group, could effectively block such
transactions.  See "ANTI-TAKEOVER PROVISIONS AFFECTING THE HOLDING COMPANY AND
HOME SAVINGS -- The Holding Company -- Supermajority Voting Provisions."

     AGREEMENTS WITH EMPLOYEES.  In connection with the Conversion, Home Savings
will enter into an employment agreement with James G. Hudson, Jr., President,
Chief Executive Officer and Treasurer and will enter into Special Termination
Agreements with John E. Todd, Vice President, and Drema A. Michael, Secretary
and Treasurer. See "MANAGEMENT OF HOME SAVINGS -- Employment Agreement" and
"Special Termination Agreements."  In addition, Home Savings intends to adopt a
Severance Plan which would benefit its employees in the event there is a change
in control of the Holding Company or Home Savings.  See "MANAGEMENT OF HOME
SAVINGS -- Severance Plan."  The existence of the employment agreement, special
termination agreements and severance plans may tend to discourage mergers,
consolidations, acquisitions or other transactions that would result in a change
in control of the Holding Company or Home Savings.  See "ANTI-TAKEOVER
PROVISIONS AFFECTING THE HOLDING 

                                       24
<PAGE>
 
COMPANY AND HOME SAVINGS -- The Holding Company -- Anti-Takeover Effect of
Employment Agreement, Special Termination Agreements and Benefit Plans."

INCOME TAX CONSEQUENCES OF SUBSCRIPTION RIGHTS

     If the Subscription Rights granted in connection with the Conversion are
deemed to have an ascertainable value, receipt of such rights will be taxable to
recipients who exercise such Subscription Rights, either as ordinary income or
capital gain, in an amount not in excess of such value.  Whether such
Subscription Rights are considered to have any ascertainable value is an
inherently factual determination.  Home Savings has received an opinion from JMP
Financial stating that the Subscription Rights do not have any value.  The
opinion of JMP Financial is not binding on the Internal Revenue Service ("IRS").
See "THE CONVERSION -- Income Tax Consequences."

POSSIBLE DELAYS IN CONSUMMATION OF THE CONVERSION

     Consummation of the Conversion is contingent upon receipt of approvals from
the Administrator and Federal Reserve.  In addition, the Conversion cannot be
consummated until the FDIC issues a notice of non-objection with respect to the
transaction and until the Conversion has been approved by the members of Home
Savings.  Final regulatory approval is subject to receipt and review of an
updated appraisal from JMP Financial which considers the results of the
Offerings and any material developments occurring subsequent to the most recent
appraisal submitted in connection with the Conversion.

     Accordingly, consummation of the Conversion and issuance of certificates
for shares of Common Stock could be delayed if receipt of the final regulatory
approval is delayed or not obtained.  Until the Conversion is consummated, no
shares of Common Stock may be traded.  If all necessary approvals are not
obtained, all subscription funds held will be returned with interest and all
withdrawal authorizations will be terminated.

NO OPINION OR RECOMMENDATION BY SALES AGENT

     Home Savings has engaged Trident Securities to consult with and advise Home
Savings with respect to the Conversion and to assist, on a best-efforts basis,
in connection with the solicitation of subscriptions and purchase orders for
shares of Common Stock in the Offerings.  Trident Securities has not prepared or
delivered any opinion or recommendation with respect to the suitability of the
Common Stock or the appropriateness of the amount of Common Stock to be issued
in the Conversion.  The engagement of Trident Securities by Home Savings and the
work performed pursuant to such engagement should not be construed by purchasers
of the Common Stock as constituting an opinion or recommendation relating to
such investment and should not be construed as a verification of the accuracy or
completeness of the information contained in this Prospectus.


                             CENTURY BANCORP, INC.

     The Holding Company was incorporated under North Carolina law in July 1996
at the direction of Home Savings for the purpose of acquiring and holding all of
the outstanding capital stock of Home Savings to be issued in connection with
the Conversion.  The Holding Company has received conditional approval from the
Federal Reserve and the Administrator to become a bank holding company and as
such will be subject to regulation by the Federal Reserve and the Administrator.
The holding company structure will give the Holding Company greater flexibility
than Home Savings currently has to expand and diversify its business activities,
although there are no current plans regarding expansion or diversification.  See
"SUPERVISION AND REGULATION -- Regulation of the Holding Company."

     Prior to completion of the Conversion, the Holding Company will not own any
material assets or transact any material business.  Upon completion of the
Conversion, on an unconsolidated basis, the Holding Company will have no
significant assets other than the stock of Home Savings acquired in the
Conversion, the loan receivable with respect to the loan made to the ESOP to
enable the ESOP to purchase shares of Common Stock in the Conversion, and the
portion of the net proceeds from the sale of Common Stock in the Conversion
which are retained by it.  The Holding Company will have no significant
liabilities upon completion of the Conversion.  The management of the Holding
Company is set 

                                       25
<PAGE>
 
forth under "MANAGEMENT OF THE HOLDING COMPANY." The executive office of the
Holding Company is located at the headquarters office of Home Savings at 22
Winston Street, Thomasville, North Carolina.

     The existing management of the Holding Company believes that it will be in
the best interests of the Holding Company, Home Savings and the Holding
Company's stockholders for the Holding Company to remain an independent company.

                               HOME SAVINGS, SSB

     Home Savings is a North Carolina-chartered mutual savings bank.  Home
Savings was organized in 1915. Home Savings has been a member of the FHLB system
and its deposits have been federally insured since the late 1950's. The deposits
of Home Savings are insured by the SAIF of the FDIC to the maximum amount
permitted by law.

     Home Savings is a member of the FHLB of Atlanta, which is one of the 12
regional banks for federally insured savings institutions and other eligible
members comprising the FHLB system.  As a North Carolina-chartered savings bank,
Home Savings is regulated by the Administrator.  Home Savings is further subject
to certain regulations of the FDIC with respect to certain other matters and, as
a subsidiary of the Holding Company, will be indirectly subject to regulation by
the Federal Reserve.  See "SUPERVISION AND REGULATION -- Regulation of the
Holding Company" and "-- Regulation of Home Savings."

     Home Savings conducts business through its full service office in
Thomasville, North Carolina.  Home Savings' primary market area encompasses the
communities within a 10-mile radius of its office, which includes portions of
Davidson, Randolph and Guilford counties in North Carolina.  At March 31, 1996,
Home Savings had total assets of $80.4 million, net loans of $53.7 million,
deposits of $68.9 million and retained earnings of $11.1 million.

     Home Savings is a community-oriented financial institution which offers a
variety of financial services to meet the needs of the communities it serves.
Home Savings is principally engaged in the business of attracting deposits from
the general public and using such deposits to make one-to-four family
residential real estate loans, multi-family residential and commercial loans,
construction loans, home equity line of credit loans and other loans and
investments.

     Revenues of Home Savings are derived primarily from interest on loans.
Home Savings also receives interest income from its investments, mortgage-backed
securities and interest-earning deposit balances.  Home Savings also receives
non-interest income from transaction and service fees and other sources.  The
major expenses of Home Savings are interest on deposits and general and
administrative expenses such as compensation and employee benefits, federal
deposit insurance premiums, data processing expenses and occupancy and related
expenses.


                                USE OF PROCEEDS

     Although the actual net proceeds from the sale of the Common Stock cannot
be determined until the Conversion is completed, it is presently estimated that
such net proceeds will be between $10,783,000 and $14,718,000, based on the
current Valuation Range.  If the gross proceeds of the shares sold are increased
to 15% above the maximum of the Valuation Range, it is estimated that net
proceeds will equal $16,980,750.  See "PRO FORMA DATA" for the  assumptions used
to arrive at these amounts.  The actual net proceeds may vary materially from
the estimated amounts described herein.  The estimated amount of net proceeds
includes proceeds from the sale of the shares which are expected to be purchased
by the ESOP in the Subscription Offering at $50.00 per share with funds borrowed
from the Holding Company.  The amount loaned to the ESOP to enable such
purchases is estimated to range from $918,000 (if 229,500 shares are issued) to
$1,242,000 (if 310,500 shares are issued).  If for any reason the ESOP is unable
to purchase its shares in the Subscription Offering, the ESOP is expected to
purchase its shares in the open market--in which event the cost of the purchases
may be higher or lower because the purchase price per share may be higher or
lower than $50.00.  See "MANAGEMENT OF HOME SAVINGS -- Employee Stock Ownership
Plan."

     After first deducting the amount of the net proceeds used by the Holding
Company to make the loan to the ESOP (estimated to range from $918,000 to
$1,242,000), it is expected that the Holding Company will retain 

                                       26
<PAGE>
 
approximately 50% of the remaining net proceeds of the Offerings and will pay
the balance of the net proceeds to Home Savings in exchange for all of the
common stock of Home Savings to be issued in connection with the Conversion. The
Holding Company expects to use the portion of the net proceeds it retains for
working capital and investment purposes. The Holding Company does not expect to
have significant operating expenses and anticipates that it will initially
invest the net proceeds it retains primarily in interest-earning deposits, U.S.
government, federal agency and other marketable securities and mortgage-backed
securities. The types and amounts of such investments will vary from time to
time based upon the interest rate environment, asset/liability mix
considerations and other factors. The net proceeds retained by the Holding
Company could be used to support the future expansion of operations of the
Holding Company through acquisitions of other financial institutions or their
branches in or near Home Savings' primary market area. The Holding Company has
no current plans or pending agreements or understandings regarding any such
acquisitions, and there are no pending negotiations regarding any such
acquisitions at this time.

     Net proceeds paid to Home Savings initially will become part of Home
Savings' general funds and will be invested primarily in mortgage, consumer and
other loans, mortgage-backed securities and investments consisting primarily of
interest-earning deposit balances, U.S. government and federal agency
obligations and other marketable securities in accordance with Home Savings'
lending and investment policies.  The relative amounts to be invested in each of
these types of investments will depend upon loan demand, rates of return and
asset/liability matching considerations at the time the investments are to be
made.  Management is not able to predict the yields which will be produced by
the investment of the proceeds of the Offerings because such yields will be
significantly influenced by general economic conditions and the interest rate
environment existing at the time the investments are made.  Remaining net
proceeds paid to Home Savings will be used for general corporate purposes.

     The proceeds of the Offerings will result in an increase in Home Savings'
net worth and regulatory capital and may enhance the potential for growth
through increased lending and investment activities, branch acquisitions,
business combinations or otherwise.  Payments for shares of Common Stock of the
Holding Company made through the withdrawal of existing deposit accounts at Home
Savings will not result in the receipt of new funds for investment by Home
Savings.

     Upon completion of the Conversion, the Board of Directors will have the
authority to adopt stock repurchase plans, subject to statutory and regulatory
requirements.  Based upon facts and circumstances which may arise following the
Conversion, the Board of Directors may determine to repurchase stock in the
future.  Such facts and circumstances may include but are not limited to (i)
market and economic factors such as the price at which the Common Stock is
trading, the volume of trading, the attractiveness of other investment
alternatives in terms of the rates of return and risks involved in the
investments, (ii) the ability to increase the book value and earnings per share
of the remaining outstanding shares, and improve the Holding Company's return on
equity; (iii) the reduction of dilution to stockholders caused by having to
issue additional shares to cover the exercise of stock options or to fund
employee stock benefit plans; and (iv) any other circumstances in which
repurchases would be in the best interests of the Holding Company and its
stockholders.

     Any stock repurchases will be subject to the determination of the Board of
Directors that both the Holding Company and Home Savings will be capitalized in
excess of applicable regulatory requirements after any such repurchases and that
capital will be adequate taking into account, among other things, the level of
nonperforming assets and other risks, the Holding Company's and Home Savings'
current and projected results of operations and asset/liability structure, the
economic environment and tax and other regulatory considerations.  No stock
repurchases may be made within one year after the Conversion without the
approval of the Administrator.  Federal regulations require that the Holding
Company must notify the Federal Reserve prior to repurchasing Common Stock for
in excess of 10% of its net worth during any 12 month period.  The Holding
Company does not intend to repurchase any Common Stock during the first year
following the Conversion.

     If the MRP is approved by the stockholders of the Holding Company, the MRP
will acquire a number of shares of Common Stock equal to 4% of the number of
shares issued in the Conversion.  See "MANAGEMENT OF HOME SAVINGS -- Proposed
Management Recognition Plan."  Such shares may be acquired in the open market or
acquired through the Holding Company's issuance of authorized but unissued
shares.  In the event shares are acquired in the open market, the funds for such
purchase may be provided by Home Savings from the proceeds of the Conversion.
It is estimated that between 9,180 and 12,420 shares will be acquired by the
MRP, assuming the issuance of between 229,500 

                                       27
<PAGE>
 
and 310,500 shares, respectively, in the Conversion. If all such shares were
acquired by the MRP in the open market, and if such shares were acquired at a
price of $50.00 per share, Home Savings would contribute between $459,000 and
$621,000, respectively, to the MRP for this purpose.

     If the Stock Option Plan is approved by the stockholders of the Holding
Company, the Stock Option Plan could acquire a number of shares of Common Stock
in the open market equal to 10% of the number of shares issued in the
Conversion. These shares would be held by the Stock Option Plan for issuance
upon the exercise of stock options. To the extent the Stock Option Plan does not
acquire sufficient shares to satisfy options granted under the Stock Option
Plan, the Holding Company will reserve authorized but unissued shares for this
purpose. See "MANAGEMENT OF HOME SAVINGS -- Proposed Stock Option Plan." In the
event shares are acquired in the open market, the funds for such purchase may be
provided by the Holding Company or Home Savings from the proceeds of the
Conversion. It is estimated that between 22,950 and 31,050 shares will be
acquired by the Stock Option Plan, assuming the issuance of between 229,500 and
310,500 shares, respectively, in the Conversion. If all such shares were
acquired by the Stock Option Plan in the open market, and if such shares were
acquired at a price of $50.00 per share, the Holding Company or Home Savings
would contribute between $1,147,500 and $1,552,500, respectively, to the Stock
Option Plan for this purpose.

                                DIVIDEND POLICY

     Upon Conversion, the Board of Directors of the Holding Company will have
the authority to declare dividends on the Common Stock, subject to statutory and
regulatory requirements.  The Holding Company now expects to pay quarterly cash
dividends on the Common Stock at a rate to be determined.  In addition, the
Board of Directors may determine from time to time that it is prudent to pay
special nonrecurring cash dividends.  Special cash dividends, if paid, may be in
addition to, or in lieu of, regular cash dividends.  The Holding Company's Board
of Directors will periodically review its policy concerning dividends.
Declarations of dividends, if any, by the Board of Directors will depend upon a
number of factors, including investment opportunities available to the Holding
Company and Home Savings, capital requirements, regulatory limitations, the
Holding Company's and Home Savings' results of operations and financial
condition, tax considerations and general economic conditions.  Upon review of
such considerations, the Board of Directors of the Holding Company may authorize
dividends to be paid in the future if it deems such payment appropriate and in
compliance with applicable law and regulation.  No assurances can be given that
any dividends will in fact be paid on the Common Stock or, if dividends are
paid, that they will not be reduced  or discontinued in the future.

     Within the first year after completion of the Conversion, the Holding
Company cannot pay any dividend or make any distribution that represents, or is
characterized as, or is treated for tax purposes as a return of capital.

     The sources of income to the Holding Company initially will consist of
earnings on the capital retained by the Holding Company and dividends paid by
Home Savings to the Holding Company, if any.  Consequently, future declarations
of cash dividends by the Holding Company may depend upon dividend payments by
Home Savings to the Holding Company, which payments are subject to various
restrictions.  Under current North Carolina regulations, Home Savings could not
declare or pay a cash dividend if the effect thereof would be to reduce its net
worth to an amount which is less than the minimum required by the FDIC and the
Administrator.  In addition, for a period of five years after the consummation
of the Conversion, Home Savings will be required, under existing regulations, to
obtain the prior written approval of the Administrator before it can declare and
pay a cash dividend on its capital stock in an amount in excess of one-half of
the greater of (i) its net income for the most recent fiscal year, or (ii) the
average of its net income after dividends for the most recent fiscal year and
not more than two of the immediately preceding fiscal years, if applicable.  See
"SUPERVISION AND REGULATION -- Regulation of Home Savings -- Restrictions on
Dividends and Other Capital Distributions."  As a result of this limitation, if
Home Savings had been a stock institution at the end of fiscal 1995, it could
not have paid a dividend in excess of $527,000 without the approval of the
Administrator.  As a converted institution, Home Savings also will be subject to
the regulatory restriction that it will not be permitted to declare or pay a
dividend on or repurchase any of its capital stock if the effect thereof would
be to cause its regulatory capital to be reduced below the amount required for
the liquidation account established in connection with the Conversion.  See "THE
CONVERSION -- Effects of Conversion -- Liquidation Rights" and "-- Liquidation
Rights After the Conversion."  Also, see "TAXATION -- Federal Income Taxation"
for a discussion of federal income tax provisions that may limit the ability of
Home Savings to pay dividends to the Holding Company without incurring a
recapture tax.

                                       28
<PAGE>
 
                            MARKET FOR COMMON STOCK

     Neither the Holding Company nor Home Savings has ever issued stock before,
and, due to the relatively small size of the offering, it is unlikely that an
active and liquid trading market will develop. Upon the consummation of the
Conversion, the Holding Company will review the eligibility of the Common Stock
for quotation on the Nasdaq SmallCap Market. In the event that the Common Stock
is eligible for quotation on the Nasdaq SmallCap Market, the Holding Company
will apply to have the Common Stock quoted on the Nasdaq SmallCap Market. There
can be no assurance, however, that any such application will be approved or that
the Common Stock will be quoted on the Nasdaq SmallCap Market. If the Common
Stock is quoted on the Nasdaq SmallCap Market, Trident Securities intends to act
as a market maker and to encourage at least one other market maker to make a
market in the Common Stock. In the event the Common Stock does not qualify for
quotation on the Nasdaq SmallCap Market, the Holding Company intends to list the
Common Stock over-the-counter through the National Daily Quotation System "Pink
Sheets" published by the National Quotation Bureau, Inc., and the Holding
Company intends to request Trident Securities undertake to match offers to buy
and offers to sell the Common Stock. There can be no assurance that timely or
accurate quotations will be available in the "Pink Sheets." In addition, the
existence of a public trading market will depend upon the presence in the market
of both willing buyers and willing sellers at any given time. Due to the small
number of shares of Common Stock being offered in the Conversion and the
concentration of ownership, it is unlikely that an active or liquid trading
market for the Common Stock will develop and be maintained. Further, the absence
of an active and liquid trading market may make it difficult to sell the Common
Stock and may have an adverse effect on the price of the Common Stock.
Purchasers should consider the potentially illiquid and long-term nature of
their investment in the shares offered hereby.


                                 CAPITALIZATION

     The following tables present the historical capitalization of Home Savings
at March 31, 1996 and June 30, 1995 and the pro forma capitalization of the
Holding Company at such dates after giving effect to the sale of the Common
Stock and application of the assumptions set forth under "PRO FORMA DATA,"
assuming that 229,500, 270,000, 310,500 and 357,075 shares of Common stock are
sold at $50.00 per share (the minimum, midpoint, maximum and 15% above the
maximum of the current Valuation Range).  A change in the number of shares
issued in the Conversion may materially affect such pro forma capitalization.
See "USE OF PROCEEDS" and  "THE CONVERSION -- Purchase Price of Common Stock and
Number of Shares Offered."

                                       29
<PAGE>
 
<TABLE>
<CAPTION>
                                                            The Holding Company Pro Forma Capitalization at March 31, 1996
                                                                                  Based Upon Sale of
                                                        --------------------------------------------------------------------------

                                                            229,500            270,000            310,500            357,075
                                                          shares at a        shares at a        shares at a        shares at a
                                       Historical           price of           price of           price of           price of
                                      Capitalization    $50.00 per share   $50.00 per share   $50.00 per share   $50.00 per share(1)
                                      --------------    ----------------   ----------------   ----------------   -------------------
<S>                                   <C>                <C>               <C>                <C>                <C> 
                                                                              (In Thousands)
Deposits (2)                                $68,907          $ 68,907           $ 68,907           $ 68,907           $ 68,907
                                            =======          ========           ========           ========           ========
Stockholders' equity

 Common stock, no par value:

  Authorized shares: 20,000,000

   Assumed outstanding shares as            
    shown in column headings (3)            $    --          $ 10,783           $ 12,751           $ 14,718           $ 16,981 

 Preferred stock:

   Authorized shares: 5,000,000

    No shares outstanding                        --                --                 --                 --                 --

Additional paid-in capital

Less:  Common stock to be                       
 acquired by the MRP (4)                         --              (459)              (540)              (621)              (714) 

Less:  Common stock to be                                                                                                      
 acquired by the ESOP (4)                        --              (918)            (1,080)            (1,242)            (1,428)

Retained earnings (5)                        11,136            11,136             11,136             11,136             11,136
                                            -------          --------           --------           --------           --------
           Total                            $11,136          $ 20,542           $ 22,267           $ 23,991           $ 25,975
                                            =======          ========           ========           ========           ========
Total deposits and stockholders' equity     $80,043          $ 89,449           $ 91,174           $ 92,898           $ 94,882
                                            =======          ========           ========           ========           ========
</TABLE> 
                     
(1)  Represents the number of shares of Common Stock that would be issued in the
     Conversion after giving effect to a 15% increase in maximum valuation in
     the Valuation Range.
(2)  Withdrawals from deposit accounts for the purchase of Common Stock are not
     reflected. Any such withdrawals would reduce pro forma deposits by the
     amount of such withdrawals.
(3)  Does not reflect the issuance of any shares of Common Stock reserved for
     issuance pursuant to Home Savings' stock option plan. See "MANAGEMENT OF
     HOME SAVINGS -- Proposed Stock Option Plan."
(4)  Assumes that 8% of the shares of Common Stock offered hereby will be
     purchased by the ESOP in the Conversion. The funds used to acquire the ESOP
     shares will be borrowed from the Holding Company. Assumes that, after the
     Conversion, a number of shares equal to 4% of the shares of Common Stock
     offered hereby will be purchased by the MRP with funds contributed by Home
     Savings. The Common Stock acquired by both the ESOP and the MRP is
     reflected as a reduction of stockholders' equity. See "MANAGEMENT OF HOME
     SAVINGS -- Employee Stock Ownership Plan -- Proposed Management Recognition
     Plan."
(5)  Retained earnings is net of unrealized holding gains or losses on 
     available-for-sale securities.

                                      30
<PAGE>
 
<TABLE>
<CAPTION>
                                                             The Holding Company Pro Forma Capitalization at June 30, 1995
                                                                                  Based Upon Sale of
                                                     ----------------------------------------------------------------------------
                                                          229,500            270,000            310,500             357,075
                                                        shares at a        Shares at a        Shares at a         Shares at a 
                                      Historical          price of           price of           price of            price of 
                                    Capitalization   $50.00 per share   $50.00 per share   $50.00 per share   $50.00 per share(1)
                                    --------------   ----------------   ----------------   ----------------   ------------------- 
<S>                                 <C>              <C>                <C>                <C>                <C> 
                                                                         (In Thousands)
Deposits (2)                                 $64,448           $ 64,448           $ 64,448           $ 64,448              $ 64,448
                                             =======           ========           ========           ========              ========

Stockholders' equity

  Common stock, no par value:

    Authorized shares: 20,000,000

      Assumed outstanding shares as             
      shown in column headings (3)           $    --           $ 10,783           $ 12,751           $ 14,718              $ 16,981

  Preferred stock:

    Authorized shares: 5,000,000

      No shares outstanding                       --                 --                 --                 --                    --

Additional paid-in capital 

Less:  Common stock to be  acquired               
 by the MRP (4)                                   --               (459)              (540)              (621)                 (714)

Less:  Common stock to be  acquired                         
  by the ESOP (4)                                 --               (918)            (1,080)            (1,242)               (1,428)
 
Retained earnings (5)                         10,640             10,640             10,640             10,640                10,640
                                             -------           --------           --------           --------              --------

          Total                              $10,640           $ 20,046           $ 21,771           $ 23,495              $ 25,479
                                             =======           ========           ========           ========              ========
 
Total deposits and stockholders'                          
 equity                                      $75,088           $ 84,494           $ 86,219           $ 87,943              $ 89,927
                                             =======           ========           ========           ========              ========
</TABLE> 

(1)  Represents the number of shares of Common Stock that would be issued in
     theeConversion after giving effect to a 15% increase in maximum valuation
     in the Valuation Range.

(2)  Withdrawals from deposit accounts for the purchase of Common Stock are not
     reflected. Any such withdrawals would reduce pro forma deposits by the
     amount of such withdrawals.

(3)  Does not reflect the issuance of any shares of Common Stock reserved for
     issuance pursuant to Home Savings' stock option plan. See "MANAGEMENT OF
     HOME SAVINGS -- Proposed Stock Option Plan."

(4)  Assumes that 8% of the shares of Common Stock offered hereby will be
     purchased by the ESOP in the Conversion. The funds used to acquire the ESOP
     shares will be borrowed from the Holding Company. Assumes that, after the
     Conversion, a number of shares equal to 4% of the shares of Common Stock
     offered hereby will be purchased by the MRP with funds contributed by Home
     Savings. The Common Stock acquired by both the ESOP and the MRP is
     reflected as a reduction of stockholders' equity. See "MANAGEMENT OF HOME
     SAVINGS --Employee Stock Ownership Plan -- Proposed Management Recognition
     Plan."

(5)  Retained earnings is net of unrealized holding gains or losses on 
     available-for-sale securities.

                                       31
<PAGE>
 
                                PRO FORMA DATA

     The actual net proceeds from the sale of the Common Stock cannot be
determined until the Conversion is completed. However, net proceeds are
currently estimated to be between $10,783,000 and $14,718,000 (including net
proceeds from shares expected to be purchased by the ESOP with funds borrowed
from the Holding Company), based upon the following assumptions: (i) 18.46%,
16.89%, 15.73% and 14.72% of the Common Stock sold in the Conversion at the
minimum, midpoint, maximum and 15% above the maximum, respectively, of the
Valuation Range will be sold to the ESOP, directors and executive officers and
their associates as defined in the Plan of Conversion (and that Trident
Securities will not receive certain compensation with respect to such sales),
and none of the shares of Common Stock will be sold in any Syndicated Community
Offering pursuant to selected dealer agreements; (ii) fees will be payable to
Trident Securities with respect to the Subscription and Community Offerings as
described in "THE CONVERSION -- Marketing Arrangements;" and (iii) Conversion
expenses, excluding the fees and commissions to Trident Securities, will be
approximately $366,000. Actual net proceeds may vary depending upon the number
of shares sold to the ESOP and to directors, executive officers and their
associates, the number of shares, if any, sold in the Syndicated Community
Offering pursuant to selected dealer arrangements and the actual expenses of the
Conversion. Payments for shares made through withdrawals from existing Home
Savings deposit accounts will not result in the receipt of new funds for
investment by Home Savings. However, capital will increase and interest-bearing
liabilities will decrease by the amount of such withdrawals. See "THE 
CONVERSION -- Purchase Price of Common Stock and Number of Shares Offered." 


     Under the Plan of Conversion, the Common Stock must be sold at an aggregate
price equal to not less than the minimum nor more than the maximum of the
Valuation Range based upon an independent appraisal.  The Valuation Range as of
July 8, 1996 is from a minimum of $11,475,000 to a maximum of $15,525,000 with a
midpoint of $13,500,000.  However, with the consent of the Administrator and the
FDIC, the aggregate price of the Common Stock sold may be increased to up to 15%
above the maximum of the Valuation Range, or to $17,853,750, without a
resolicitation and without any right to cancel, rescind or change subscription
orders, to reflect changes in market and financial conditions following
commencement of the Subscription Offering.  See "THE CONVERSION -- Purchase
Price of Common Stock and Number of Shares Offered."

     Pro forma consolidated net earnings and book value of the Holding Company
at or for the year ended June 30, 1995 and for the nine months ended March 31,
1996 have been based upon the following assumptions: (i) the sale of shares of
Common Stock in connection with the Conversion occurred at July 1, 1994 and
yielded net proceeds available for investment of $9,406,000, $11,131,000,
$12,855,000 and $14,838,000 (based upon the issuance of 229,500, 270,000,
310,500 and 357,075 shares, respectively, at $50.00 per share) on such date; and
(ii) such net proceeds were invested on a consolidated basis at the beginning of
the period at a yield of 5.44%, which represents the average one-year treasury
constant maturity rate for the last week of March 1996.  The Holding Company did
not use the  arithmetic average of Home Savings' weighted-average yield on
interest-earning assets and weighted-average interest rate paid on deposits
during the nine months ended March 31, 1996.  Management believes that the one-
year Treasury rate is a more appropriate rate for purposes of preparing the pro
forma data because proceeds from the Conversion are expected to be initially
invested in instruments with similar yields and maturities.  The effect of
withdrawals from deposit accounts for the purchase of Common Stock has not been
reflected.  Such withdrawals  have no effect on pro forma stockholders' equity,
and management does not believe that such withdrawals will have a material
impact on pro forma net earnings or pro forma net earnings per share.  In
calculating pro forma net earnings, an effective tax rate of 39% has been
assumed, resulting in a yield after taxes of 3.32%.  Historical and pro forma
per share amounts have been calculated by dividing Home Savings' historical
amounts and the Holding Company's pro forma amounts by the indicated number of
shares of Common Stock, assuming that such number of shares had been outstanding
during the entire period.

     The following pro forma information is not intended to represent the market
value of the Common Stock, the value of net assets and liabilities or of future
results of operations.  The assumption regarding investment yields should not be
considered indicative of actual yields for future periods.  The following
information is not intended to be used as a basis for projection of results of
operations for future periods.

                                       32
<PAGE>
 
<TABLE>
<CAPTION>
                                                                       At or For the Nine Months Ended March 31, 1996
                                                       ----------------------------------------------------------------------------
                                                            229,500            270,000            310,500           357,075
                                                       shares at $50.00   shares at $50.00   shares at $50.00   shares at $50.00
                                                           per share          per share          per share         per share
                                                           (Minimum)         (Midpoint)          (Maximum)      (15% above Max.)
                                                       ----------------   ----------------   ----------------   ----------------
                                                                     (Dollars in Thousands, except per share amounts)
<S>                                                    <C>                <C>                <C>                <C>
Gross proceeds                                                 $ 11,475           $ 13,500           $ 15,525           $ 17,854

Less Offering expenses and commissions                             (692)              (749)              (807)              (873)
                                                               --------           --------           --------           --------
 Estimated net conversion proceeds (1)                           10,783             12,751             14,718             16,981
 Less shares to be acquired by ESOP (2)                            (918)            (1,080)            (1,242)            (1,428)
 Less shares to be acquired by MRP (3)                             (459)              (540)              (621)              (714)
                                                               --------           --------           --------           --------
 Adjusted estimated net conversion proceeds                    $  9,406           $ 11,131           $ 12,855           $ 14,839
                                                               ========           ========           ========           ========

Pro forma net income:
 Historical net income                                         $    478           $    478           $    478           $    478
 Pro Forma adjustments:
  Pro forma income on net proceeds (1)                              234                277                320                369
  Pro forma ESOP adjustments (2)                                    (42)               (49)               (57)               (65)
  Pro forma MRP adjustments (3)                                     (42)               (49)               (57)               (65)
                                                               --------           --------           --------           --------
   Pro forma net income                                        $    628           $    657           $    684           $    717
                                                               ========           ========           ========           ========

Pro forma net income per share (5):
  Historical net income per share                              $   2.25           $   1.91           $   1.66           $   1.44
  Pro forma adjustments:
   Pro forma income on net proceeds                                1.10               1.11               1.11               1.12
   Pro forma ESOP adjustments (2)                                 (0.20)             (0.20)             (0.20)             (0.20)
   Pro forma MRP adjustments (3)                                  (0.20)             (0.20)             (0.20)             (0.20)
                                                               --------           --------           --------           --------
    Pro forma net income per share                             $   2.95           $   2.62           $   2.37           $   2.16
                                                               ========           ========           ========           ========
    Pro forma net income per share, without
     implementation of SOP 93-6                                $   2.74           $   2.43           $   2.20           $   2.01
                                                               ========           ========           ========           ========

Ratio of price per share to pro forma income per share
(5)(6)                                                            12.72              14.30              15.79              17.34
                                                               ========           ========           ========           ========

Pro forma stockholders' equity (book value) (4):
 Historical retained earnings                                  $ 11,136           $ 11,136           $ 11,136           $ 11,136
 Estimated net conversion proceeds                               10,783             12,751             14,718             16,981
 Less shares to be acquired by:
  ESOP (2)                                                         (918)            (1,080)            (1,242)            (1,428)
  MRP (3)                                                          (459)              (540)              (621)              (714)
                                                               --------           --------           --------           --------
   Pro forma stockholders' equity (4)                          $ 20,542           $ 22,267           $ 23,991           $ 25,975
                                                               ========           ========           ========           ========

Pro forma stockholders' equity per share (4):
 Historical retained earnings                                  $  48.52           $  41.25           $  35.87           $  31.19
 Estimated net conversion proceeds                                46.99              47.22              47.40              47.55
 Less shares to be acquired by:
  ESOP (2)                                                        (4.00)             (4.00)             (4.00)             (4.00)
  MRP (3)                                                         (2.00)             (2.00)             (2.00)             (2.00)
                                                               --------           --------           --------           --------
   Pro forma stockholders' equity per share (4)                $  89.51           $  82.47           $  77.27           $  72.74
                                                               ========           ========           ========           ========

Pro forma price to book value                                     55.86%             60.63%             64.71%             68.74%
                                                               ========           ========           ========           ========

Number of shares used to calculate income per share (5)         212,976            250,560            288,144            331,366
                                                               ========           ========           ========           ========

Number of shares used to calculate stockholders'
equity per share(4)                                             229,500            270,000            310,500            357,075
                                                               ========           ========           ========           ========
</TABLE>

                                       33
<PAGE>
 
<TABLE> 
<CAPTION> 
                                                                           At or For the Year Ended June 30, 1995
                                                         -------------------------------------------------------------------------
                                                             229,500            270,000            310,500             357,075
                                                         shares at $50.00   shares at $50.00   shares at $50.00   shares at $50.00
                                                            per share          per share          per share           per share
                                                            (Minimum)          (Midpoint)         (Maximum)       (15% above Max.)
                                                         ----------------   ----------------   ----------------   ----------------

                                                                     (Dollars in Thousands, except per share amounts)
<S>                                                      <C>                <C>                <C>                <C>  
Gross proceeds                                                   $ 11,475           $ 13,500           $ 15,525           $ 17,854

Less Offering expenses and commissions                               (692)              (749)              (807)              (873)
                                                                 --------           --------           --------           --------
 Estimated net conversion proceeds (1)                             10,783             12,751             14,718             16,981
 Less shares to be acquired by ESOP (2)                              (918)            (1,080)            (1,242)            (1,428)
 Less shares to be acquired by MRP (3)                               (459)              (540)              (621)              (714)
                                                                 --------           --------           --------           --------
 Adjusted estimated net conversion proceeds                      $  9,406           $ 11,131           $ 12,855           $ 14,839
                                                                 ========           ========           ========           ========

Pro forma net income:
 Historical net income                                           $    921           $    921           $    921           $    921
 Pro Forma adjustments:
  Pro forma income on net proceeds (1)                                312                369                427                492
  Pro forma ESOP adjustments (2)                                      (56)               (66)               (76)               (87)
  Pro forma MRP adjustments (3)                                       (56)               (66)               (76)               (87)
                                                                 --------           --------           --------           --------
   Pro forma net income                                          $  1,121           $  1,158           $  1,196           $  1,239
                                                                 ========           ========           ========           ========

Pro forma net income per share (5):
 Historical net income per share                                 $   4.32           $   3.68           $   3.20           $   2.78
 Pro forma adjustments:
  Pro forma income on net proceeds                                   1.46               1.46               1.47               1.48
  Pro forma ESOP adjustments (2)                                    (0.26)             (0.26)             (0.26)             (0.26)
  Pro forma MRP adjustments (3)                                     (0.26)             (0.26)             (0.26)             (0.26)
                                                                 --------           --------           --------           --------
   Pro forma net income per share                                $   5.26           $   4.62           $   4.15           $   3.74
                                                                 ========           ========           ========           ========
   Pro forma net income per share, without
    implementation of SOP 93-6                                   $   4.89           $   4.29           $   3.85           $   3.47
                                                                 ========           ========           ========           ========

Ratio of price per share to pro forma income per share               9.51              10.82              12.05              13.37
(5)                                                                ======             ======             ======             ======

Pro forma stockholders' equity (book value) (4):
 Historical retained earnings                                    $ 10,640           $ 10,640           $ 10,640           $ 10,640
 Estimated net conversion proceeds                                 10,783             12,751             14,718             16,981
 Less shares to be acquired by:
  ESOP (2)                                                           (918)            (1,080)            (1,242)            (1,428)
  MRP (3)                                                            (459)              (540)              (621)              (714)
                                                                 --------           --------           --------           --------
   Pro forma stockholders' equity (4)                            $ 20,046           $ 21,771           $ 23,495           $ 25,479
                                                                 ========           ========           ========           ========

Pro forma stockholders' equity per share (4):
 Historical retained earnings                                    $  46.36           $  39.41           $  34.27           $  29.80
 Estimated net conversion proceeds                                  46.99              47.22              47.40              47.55
 Less shares to be acquired by:
  ESOP (2)                                                          (4.00)             (4.00)             (4.00)             (4.00)
  MRP (3)                                                           (2.00)             (2.00)             (2.00)             (2.00)
                                                                 --------           --------           --------           --------
   Pro forma stockholders' equity per share (4)                  $  87.35           $  80.63           $  75.67           $  71.35
                                                                 ========           ========           ========           ========

Pro forma price to book value                                       57.24%             62.01%             66.08%             70.08%
                                                                   ======             ======             ======             ======

Number of shares used to calculate income per share (5)           212,976            250,560            288,144            331,366
                                                                  =======            =======            =======            =======

Number of shares used to calculate stockholders'
equity per share (4)                                              229,500            270,000            310,500            357,075
                                                                  =======            =======            =======            =======
</TABLE>

                                       34
<PAGE>
 
(1)  Subject to approval by the Holding Company's stockholders at a meeting to
     be held no sooner than six months after the Conversion, 10% of the shares
     issued in the Conversion may be reserved for issuance to directors,
     officers, and employees under the Stock Option Plan.  In lieu of reserving
     shares for issuance, the Stock Option Plan may purchase shares in the open
     market to be delivered upon the exercise of options.  Because management
     cannot reasonably estimate the number of options which might be exercised
     or the option exercise price or whether the shares will be purchased in the
     open market, no provision for the Stock Option Plan has been made in the
     preceding pro forma calculations.  At 15% above the maximum of the
     Valuation Range, it is expected that options to acquire 35,708 shares of
     the Common Stock could be granted under the Stock Option Plan.  If all
     shares under the Stock Option Plan were newly issued, the exercise price
     was $50.00 for the shares issued pursuant to the options, and all of the
     options were exercised, the number of outstanding shares of Common Stock
     would increase from 357,075 to 392,783 and the pro forma earnings per share
     of the outstanding Common Stock for the year ended June 30, 1995 (based on
     shares released for the period pursuant to SOP 93-6) would have been $3.54
     compared with $3.74 if the Stock Option Plan did not exist.  See
     "MANAGEMENT OF HOME SAVINGS -- Proposed Stock Option Plan."

(2)  It is assumed that 8% of the shares of Common Stock in the Conversion will
     be purchased by the ESOP.  Pro forma ESOP adjustments assume that 10% of
     the shares will be committed to be released each year, and that expense is
     reduced by a 39% tax rate.  See "MANAGEMENT OF HOME SAVINGS -- Employee
     Stock Ownership Plan."

(3)  It is assumed that the MRP will purchase a number of shares equal to 4% of
     the shares of Common Stock issued in the Conversion for issuance to
     directors, officers and employees, subject to approval by the Holding
     Company's stockholders at a meeting to be held no sooner than six months
     after Conversion.  Pro forma MRP adjustments assume that expense will be
     amortized over five years, and that expense is reduced by a 39% tax rate.
     See "MANAGEMENT OF HOME SAVINGS -- Proposed Management Recognition Plan."

(4)  The retained earnings of Home Savings will be substantially restricted
     after the Conversion.  See "DIVIDEND POLICY," "SUPERVISION AND 
     REGULATION -- Regulation of Home Savings -- Restrictions on Dividends and
     Other Capital Distributions." Pursuant to SOP 93-6, stockholders' equity
     per share is calculated based on all ESOP shares issuable.

(5)  Earnings per share is calculated based on the number of shares outstanding
     indicated in the previous tables which include shares to be acquired by the
     ESOP and the MRP.  Pursuant to SOP 93-6, earnings per share is calculated
     based on the ESOP shares released for the period according to scheduled
     contributions.  In order to show the effect of SOP 93-6, earnings per share
     also calculated on all ESOP shares issuable is included in the table.

(6)  Pro forma net earnings per share have been annualized for purposes of this
     ratio.


                  HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

     Home Savings is subject to the North Carolina savings bank requirement that
net worth, computed in accordance with the requirements of the Administrator,
equal or exceed 5% of total assets.  As of March 31, 1996, Home Savings' net
worth, computed in accordance with such requirements, was 14.48% of total
assets.  In addition, Home Savings is subject to the capital requirements of the
FDIC.  The FDIC requires that institutions which receive the highest rating
during their examination process and are not experiencing or anticipating
significant growth must maintain a leverage ratio of Tier I capital to total
assets (as defined in FDIC regulations) of at least 3%.  All other institutions
are required to maintain a ratio of 1% or 2% above the 3% minimum with an
absolute minimum leverage ratio of not less than 4%.  The FDIC also imposes
requirements that (i) the ratio of Tier I capital to risk-weighted assets equal
at least 4% and (ii) the ratio of total capital to risk-weighted assets equal at
least 8%.  As demonstrated in the table below, Home Savings exceeds the FDIC
Tier I and risk-based capital requirements and North Carolina capital
requirements on a historical and pro forma basis.

                                       35
<PAGE>
 
     The following table presents (i) Home Savings' historical regulatory
capital position on March 31, 1996 and (ii) Home Savings' pro forma regulatory
capital position on such date after giving effect to the assumptions set forth
under "PRO FORMA DATA" and "CAPITALIZATION" and further assuming that the
Holding Company will retain 50% of the net proceeds of the Common Stock sold in
the Conversion after deducting the amount necessary to fund the loan to the
ESOP.

                                       36
<PAGE>
 
<TABLE>
<CAPTION>           
                                                                 PRO FORMA REGULATORY CAPITAL POSITIONS AT MARCH 31, 1996
                                                  ----------------------------------------------------------------------------------

                               HOME SAVINGS'                                                     
                                HISTORICAL              229,500             270,000               310,500              357,075    
                             REGULATORY CAPITAL      SHARES SOLD AT      SHARES SOLD AT         SHARES SOLD AT     SHARES SOLD AT 
                                POSITION AT         PRICE OF $50.00       PRICE OF $50.00      PRICE OF $50.00     PRICE OF $50.00
                               MARCH 31, 1996           PER SHARE           PER SHARE              PER SHARE          PER SHARE   
                            --------------------  -------------------  --------------------  -------------------  ------------------

                                                                                                                                   
                                     PERCENT OF          PERCENT OF            PERCENT OF             PERCENT OF          PERCENT OF

                                     REGULATORY          REGULATORY            REGULATORY             REGULATORY          REGULATORY

                             AMOUNT  ASSETS (1)  AMOUNT  ASSETS (1)    AMOUNT   ASSETS (1)   AMOUNT    ASSETS (1)  AMOUNT  ASSETS(1)

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

                                                                     (DOLLARS IN THOUSANDS)                   
<S>                          <C>     <C>         <C>     <C>           <C>     <C>           <C>      <C>          <C>    <C>  
Tier 1 (leverage) capital    $11,136     13.85%  $15,610      18.39%    $16,431     19.18%   $17,253     19.95%    $18,198    20.81%

Tier 1 (leverage) capital                                                                             
 requirement (2)               3,215      4.00%    3,394       4.00%      3,427      4.00%     3,460      4.00%      3,498     4.00%

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

Excess                       $ 7,921      9.85%  $12,216      14.39%    $13,004     15.18%   $13,793     15.95%    $14,700    16.81%

                             =======     ======  =======      ======    =======     ======   =======     ======    =======   =======


Tier 1 risk adjusted                                                                                                               
 capital                     $11,136     28.09%  $15,610      30.85%    $16,431     32.36%   $17,253     33.87%    $18,198    35.60%

Tier 1 risk adjusted                                                                                                       
 capital requirement           1,586      4.00%    2,024       4.00%      2,031      4.00%     2,037      4.00%      2,045     4.00%

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

Excess                       $ 9,550     24.09%  $13,586      26.85%    $14,400     28.36%   $15,216     29.87%    $16,153    31.60%

                             =======     ======  =======      ======    =======     ======   =======     ======    =======   =======

                                                                                                                           
Total risk based capital     $11,637     29.36%  $16,111      31.84%    $16,932     33.35%   $17,754     34.86%    $18,699    36.58%

Total risk based capital                                                                                                   
 requirement                   3,171      8.00%    4,048       8.00%      4,062      8.00%     4,075      8.00%      4,090     8.00%

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

Excess                       $ 8,466     21.36%  $12,063      23.84%    $12,870     25.35%   $13,679     26.86%    $14,609    28.58%

                             =======     ======  =======      ======    =======     ======   =======     ======    =======   =======

                                                                                                      
NC regulatory capital        $11,637     14.48%  $16,111      16.15%    $16,932     16.84%   $17,754     17.51%    $18,699    18.27%

NC regulatory capital                                                                                                       
 requirement                   4,019      5.00%    4,243       4.25%      4,284      4.26%     4,325      4.27%      4,372     4.27%

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

Excess                       $ 7,618      9.48%  $11,868      11.90%    $12,648     12.58%   $13,429     13.24%    $14,327    14.00%

                             =======     ======  =======      ======    =======     ======   =======     ======   ========   =======

</TABLE> 
                                                           
__________________________
(1)   For the Tier 1 (leverage) capital and North Carolina regulatory capital
      calculations, percent of total average assets. For the Tier 1 risk-based
      capital and total risk-based capital calculations, percent of total risk-
      weighted assets. Net proceeds (after ESOP and MRP) were assumed to be
      invested in short-term treasury securities (0% risk-weight) and one-to-
      four family residential mortgage loans (50% risk-weight) with a weighted
      average risk-weight of 2%.
(2)   As a North Carolina-chartered savings bank, Home Savings is subject to the
      capital requirements of the FDIC and the Administrator. The FDIC requires
      state-chartered savings banks, including Home Savings, to have a minimum
      leverage ratio of Tier 1 capital to total assets of at least 3%; provided,
      however, that all institutions, other than those (i) receiving the highest
      rating during the examination process and (ii) not anticipating any
      significant growth, are required to maintain a ratio of 1% to 2% above the
      stated minimum, with an absolute minimum leverage ratio of at least 4%.
      For the purposes of this table, Home Savings has assumed that its leverage
      capital requirement is 4% of total average assets.

                                       37
<PAGE>
 
              STOCK PURCHASES BY DIRECTORS AND EXECUTIVE OFFICERS

     Directors, officers and employees of Home Savings will be entitled to
subscribe for shares of Common Stock in the Subscription Offering in their
capacities as such and to the extent they qualify as Eligible Account Holders,
Supplemental Eligible Account Holders and Other Members. Shares purchased by
such persons will be purchased at the same price per share--$50.00--that will be
paid by other purchasers in the Offerings. They may also purchase Common Stock
in the Community Offering or in the Syndicated Community Offering, if any,
subject to the maximum purchase limitations applicable to all purchasers of
shares in the Conversion.

     The following table sets forth for each of the executive officers and
directors of Home Savings who intends to purchase Common Stock, and for all
executive officers and directors as a group (including in each case all
"associates" of such persons) the aggregate dollar amount of Common Stock for
which such director or executive officer has informed Home Savings he intends to
subscribe. The amounts reflected in the table are estimates only and the actual
shares of Common Stock actually subscribed for by the listed individuals may
differ from the amounts reflected in the table. The following table assumes that
270,000 shares of Common Stock will be issued and that sufficient shares will be
available to satisfy the subscriptions of Home Savings' executive officers and
directors.

<TABLE>
<CAPTION>
                                                                       ANTICIPATED               
                                                      ANTICIPATED       NUMBER                   
                                                         AMOUNT         OF SHARES      AS A PERCENT
                                                       TO BE PAID         TO BE          OF SHARES 
NAME                                                   FOR SHARES     PURCHASED (1)       ISSUED   
- ----                                                   ----------     -------------    ------------
<S>                                                   <C>             <C>              <C>         
Henry H. Darr, Jr., Director                             $  250,000           5,000           1.85%       
                                                                                                         
James G. Hudson, Jr., Director, President, Chief                                                          
 Executive Officer and Treasurer                            100,000           2,000           0.74        
                                                                                                         
John R. Hunnicutt, Director (2)                             250,000           5,000           1.85        
                                                                                                         
F. Stuart Kennedy, Director                                 250,000           5,000           1.85        
                                                                                                         
Milton T. Riley, Jr., Director                              250,000           5,000           1.85        
                                                                                                         
Drema A. Michael, Secretary and Assistant Treasurer          15,000             300           0.11        
                                                         ----------          ------           ----        
                                                         $1,115,000          22,300           8.26%       
      Total                                              ==========          ======           ====        
</TABLE>

_________________________
(1)  Subscriptions by the ESOP are not aggregated with shares of Common Stock
     purchased by the executive officers and directors listed above.  See
     "MANAGEMENT OF HOME SAVINGS -- Employee Stock Ownership Plan."  Also,
     grants under the proposed MRP and shares subject to option under the Stock
     Option Plan, if approved by the stockholders of the Holding Company at a
     meeting of stockholders following the Conversion, are not aggregated with
     shares of Common Stock purchased by the executive officers and directors
     listed above.  It is expected that the ESOP will acquire 8% of the shares
     issued in the Conversion.  Recipients of shares under the ESOP will have
     voting control over the shares allocated to them, and trustees of the ESOP
     (directors of Home Savings) will have voting control over unallocated
     shares.  See "MANAGEMENT OF HOME SAVINGS -- Employee Stock Ownership Plan."
     Under the proposed MRP, if approved by the stockholders of the Holding
     Company, a number of shares equal to 4% of the shares issued in the
     Conversion could be issued to directors and certain employees of Home
     Savings.  Such shares could be purchased in the open market or could be
     issued out of authorized but unissued shares.  Recipients of shares under
     the MRP will have voting control over such shares regardless of whether
     such shares have vested.  See "MANAGEMENT OF HOME SAVINGS -- Proposed
     Management Recognition Plan."  Under the proposed Stock Option Plan, if
     approved by the stockholders of the Holding Company, directors and certain
     employees of Home Savings could receive options to purchase a number of
     shares equal to 10% of the shares issued in the Conversion.  

                                       38
<PAGE>
 
     Shares to fund such options could be acquired in the open market or could
     be acquired through the issuance of authorized but unissued shares. If
     shares are acquired in the open market and held by the Stock Option Plan
     prior to the exercise of options under the Plan, holders of unexercised
     options will have voting control over the shares held to fund their
     options. See "MANAGEMENT OF HOME SAVINGS -- Proposed Stock Option Plan."
(2)  Mr. Hunnicutt, who became a director in 1995, was not a depositor as of
     March 31, 1995, and is not an Eligible Account Holder entitled to first
     priority in the Subscription Offering.

     Without the prior written consent of the Administrator, shares of Common
Stock purchased by directors or executive officers of Home Savings in the
Conversion cannot be sold during a period of one year following the Conversion,
except upon death of the director or executive officer. Such restriction also
applies to any shares issued to such person as a stock dividend, stock split or
otherwise with respect to any of such originally restricted stock.

     In addition, the North Carolina conversion regulations provide that
directors and executive officers and their associates are prohibited from
purchasing outstanding shares of Common Stock for a period of three years
following the Conversion, except from or through a broker or dealer registered
with the SEC or Secretary of State of North Carolina, unless the prior written
approval of the Administrator is obtained. This provision does not apply to
negotiated transactions involving more than 1% of the Holding Company's
outstanding Common Stock or to purchases of stock made by or held by one or more
tax-qualified or non-tax-qualified employee stock benefit plans of Home Savings
or the Holding Company which may be attributable to individual executive
officers or directors. Purchases and sales of Common Stock by officers and
directors will also be subject to the short-swing trading prohibitions contained
in Section 16(b) of the Securities Exchange Act of 1934 (the "Exchange Act"),
and the short-swing trading and other rules promulgated pursuant to the Exchange
Act.


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

GENERAL

     Management's discussion and analysis of financial condition and results of
operations is intended to assist in understanding the financial condition and
results of operations of Home Savings. The information contained in this section
should be read in conjunction with the Financial Statements, the accompanying
Notes to Financial Statements and the other sections contained in this
Prospectus.

     The Holding Company was incorporated under North Carolina law in June 1996
at the direction of Home Savings for the purpose of acquiring and holding all of
the outstanding stock of Home Savings to be issued in the Conversion. The
Holding Company's principal business activities after the Conversion are
expected to be conducted solely through Home Savings.

     Home Savings' results of operations depend primarily on net interest
income, which is the difference between interest income from interest-earning
assets and interest expense on interest-bearing liabilities. Home Savings'
operations are affected to a much lesser degree by non-interest income, such as
transaction and other service fee income, and other sources of income. Home
Savings' principal operating expenses, aside from interest expense, consist of
compensation and employee benefits, office occupancy costs, data processing
expenses and federal deposit insurance premiums.

CAPITAL RESOURCES AND LIQUIDITY

     The objective of Home Savings' liquidity management is to ensure the
availability of sufficient cash flows to meet all financial commitments and to
capitalize on opportunities for expansion. Liquidity management addresses Home
Savings' ability to meet deposit withdrawals on demand or at contractual
maturity, to repay borrowings as they mature, and to fund new loans and
investments as opportunities arise.

                                       39
<PAGE>
 
     Home Savings' primary sources of internally generated funds are principal
and interest payments on loans receivable, cash flows generated from operations,
and cash flows generated by investments, including mortgage-backed securities.
External sources of funds include increases in deposits and advances from the
FHLB of Atlanta. In recent years, advances from the FHLB of Atlanta have not
been a primary source of liquidity for Home Savings.

     North Carolina-chartered savings banks must maintain liquid assets equal to
at least 10% of total assets. The computation of liquidity under North Carolina
regulation allows the inclusion of mortgage-backed securities and investments
with readily marketable value, including investments with maturities in excess
of five years. Home Savings believes that it will have sufficient funds
available to meet its anticipated future loan commitments as well as other
liquidity needs.

     Following the Conversion, the Holding Company will initially conduct no
business other than holding the capital stock of Home Savings and the loan it
will make to the ESOP. In order to provide sufficient funds for its operations,
the Holding Company expects to retain at the Holding Company level and invest
50% of the net proceeds of the Conversion remaining after making the loan to the
ESOP. In the future, the Holding Company's primary source of funds, other than
income from its investments and principal and interest payments received from
the ESOP with respect to the ESOP loan, is expected to be dividends from Home
Savings. As a North Carolina-chartered stock savings bank, Home Savings may not
declare or pay a cash dividend on or repurchase any of its capital stock if the
effect of such transaction would be to reduce the net worth of the institution
to an amount which is less than the minimum amount required by applicable
federal and state regulations. At March 31, 1996, Home Savings was in compliance
with all applicable capital requirements. In addition, for a period of five
years after the Conversion, Home Savings must obtain written approval from the
Administrator before declaring or paying a cash dividend on its capital stock in
an amount in excess of one-half of the greater of (i) its net income for the
most recent fiscal year end, or (ii) the average of its net income after
dividends for the most recent fiscal year end and not more than two of the
immediately preceding fiscal year ends. As a result of this limitation, if Home
Savings had been a stock institution at the end of fiscal 1995, it could not
have paid a cash dividend in excess of $527,000 without approval of the
Administrator. Within the first year after completion of the Conversion, Home
Savings may not pay any dividend or make any distribution that represents, or is
characterized as, or is treated for tax purposes as a return of capital. In
addition, after the Conversion, Home Savings will be subject to the restriction
that it will not be permitted to declare or pay a cash dividend on or repurchase
any of its capital stock if the effect thereof would be to cause its net worth
to be reduced below the amount required for the liquidation account to be
established in connection with the Conversion. See "THE CONVERSION -- Effects of
Conversion -- Liquidation Rights -- Liquidation Rights After the Conversion."

OPERATING STRATEGY

     The primary goals of management are to increase Home Savings'
profitability, monitor its capital position and enhance its banking franchise.
Home Savings' results of operations are dependent primarily on net interest
income, which is the difference between the income earned on its interest-
earning assets, such as loans and investments, and the cost of its interest-
bearing liabilities, consisting of deposits. Home Savings' operations are
affected to a much lesser degree by non-interest income, such as transaction and
other service fee income, and other sources of income. Home Savings' net income
is also affected by, among other things, provisions for loan losses and
operating expenses. Home Savings' principal operating expenses, aside from
interest expense, consist of compensation and employee benefits, office
occupancy costs, data processing expenses and federal deposit insurance
premiums. Home Savings' results of operations are also significantly affected by
general economic and competitive conditions, particularly changes in market
interest rates, government legislation and policies concerning monetary and
fiscal affairs, housing and financial institutions and the attendant actions of
regulatory authorities.

     In guiding the operations of Home Savings, management has implemented
various strategies designed to continue the institution's profitability while
maintaining its safety and soundness. These strategies include: (i) emphasizing
one-to-four family residential lending; (ii) maintaining asset quality; (iii)
controlling operating expenses; and (iv) monitoring interest-rate risk. It is
anticipated, subject to market conditions, that the strategies presently in
place will be continued following completion of the Conversion.

                                       40
<PAGE>
 
     EMPHASIS ON ONE-TO-FOUR FAMILY RESIDENTIAL HOUSING.  Historically, Home
Savings has been predominantly a one-to-four family residential lender. As of
March 31, 1996, approximately 78.5% of its loan portfolio, before net items, was
composed of permanent one-to-four family residential loans. As of such date, an
additional 8.3% of its loan portfolio, before net items, was composed of
construction loans and home equity loans. As a result, Home Savings has
developed expertise in mortgage loan underwriting and origination. Home Savings
has established methods to expand its loan originations through contacts with
realtors, homebuilders and past and present customers. The institution also uses
advertising and community involvement to gain exposure within the communities it
operates. As of March 31, 1996, approximately 30.4% of Home Savings' loan
portfolio, before net items, was composed of adjustable rate loans.

     MAINTENANCE OF ASSET QUALITY.  At March 31, 1996, Home Savings' ratio of
nonperforming assets to total assets was 1.03%. Since June 30, 1990, annual net
loan charge-offs have averaged 0.06% of average loans outstanding. Home Savings
has attempted to maintain asset quality through its underwriting and collection
procedures.

     MONITORING OF INTEREST-RATE RISK.  Although Home Savings' has a significant
"negative gap" and its net interest income would likely be negatively impacted
by increases in interest rates, management considers its interest rate exposure
to be at an acceptable level, given Home Savings' historical operating results
and capital position. However, in order to reduce the impact on Home Savings'
net interest income resulting from changes in interest rates, as described
below, management has implemented several strategies. See "-- Interest Rate
Risk."

     CONTROL OF GENERAL AND ADMINISTRATIVE EXPENSES.  Home Savings closely
monitors its general and administrative expenses and seeks to control them while
maintaining the necessary personnel to properly serve its customers. Since June
30, 1990, Home Savings' ratio of general and administrative expenses to average
assets has averaged 1.28%.

INTEREST RATE RISK

     Home Savings' asset/liability management, or interest rate risk management,
program is focused primarily on evaluating and managing the composition of its
assets and liabilities in view of various interest rate scenarios. Factors
beyond Home Savings' control, such as market interest rates and competition, may
also have an impact on Home Savings' interest income and interest expense.

     In the absence of other factors, the yield or return associated with Home
Savings' earning assets generally will increase from existing levels when
interest rates rise over an extended period of time, and conversely interest
income will decrease when interest rates decrease. In general, interest expense
will increase when interest rates rise over an extended period of time, and
conversely interest expense will decrease when interest rates decrease.
Therefore, by controlling the increases and decreases in its interest income and
interest expense which are brought about by changes in market and interest
rates, Home Savings can significantly influence its net interest income.

     INTEREST RATE GAP ANALYSIS.  As a part of Home Savings' interest rate risk
management policy, Home Savings calculates an interest rate "gap." Interest rate
"gap" analysis is a common, though imperfect, measure of interest rate risk,
which measures the relative dollar amounts of interest-earning assets and
interest-bearing liabilities which reprice within a specific time period, either
through maturity or rate adjustment. The "gap" is the difference between the
amounts of such assets and liabilities that are subject to repricing. A
"negative" gap for a given period means that the amount of interest-bearing
liabilities maturing or otherwise repricing within that period exceeds the
amount of interest-earning assets maturing or otherwise repricing within the
same period. Accordingly, in a declining interest rate environment, an
institution with a negative gap would generally be expected, absent the effects
of other factors, to experience a lower decrease in the yield of its assets
relative to the cost of its liabilities and its income should be positively
affected. Conversely, the cost of funds for an institution with a negative gap
would generally be expected to increase more quickly than the yield on its
assets in a rising interest rate environment, and such institution's net
interest income generally would be expected to be adversely affected by rising
interest rates. Changes in interest rates generally have the opposite effect on
an institution with a "positive gap."

                                       41
<PAGE>
 
     Home Savings' one year interest sensitivity gap as a percentage of total
interest-earning assets at March 31, 1996 was a negative 45.54%. At March 31,
1996, Home Savings' three year and five-year cumulative interest sensitivity
gaps as a percentage of total interest-earning assets were a negative 46.61% and
negative 40.96%, respectively.

     The following table sets forth the amounts of interest-earning assets and
interest-bearing liabilities outstanding at March 31, 1996 which are projected
to reprice or mature in each of the future time periods shown. Except as stated
below, the amounts of assets and liabilities shown which reprice or mature
within a particular period were determined in accordance with the contractual
terms of the assets or liability. Loans with adjustable rates are shown as being
due at the end of the next upcoming adjustment period. Passbook accounts, money
market deposit accounts and negotiable order of withdrawal or other transaction
accounts are assumed to be subject to immediate repricing and depositor
availability and have been placed in the shortest period. In making the gap
computations, none of the assumptions sometimes made regarding prepayment rates
and deposit decay rates have been used for any other interest-earning assets or
interest-bearing liabilities. In addition, the table does not reflect scheduled
principal payments which will be received throughout the lives of the loans. The
interest rate sensitivity of Home Savings' assets and liabilities illustrated in
the following table would vary substantially if different assumptions were used
or if actual experience differs from that indicated by such assumptions.

<TABLE>
<CAPTION>
                                                                   Terms to Repricing at March 31, 1996           
                                                   ----------------------------------------------------------------
                                                                                                            
                                                                More Than     More Than                        
                                                    1 Year      1 Year to    3 Years to    More Than            
                                                    or Less      3 Years       5 Years      5 Years       Total  
                                                   --------     ---------    ----------    ---------      -----
                                                                                                            
                                                                          (Dollars in Thousands)                   
<S>                                                <C>          <C>          <C>           <C>          <C>     
INTEREST-EARNING ASSETS:                                                                                   

 Loans receivable:                                                                                         
  Adjustable rate residential 1-4 family           $  9,567      $     16      $     --      $    --       $ 9,583 
  Fixed rate residential 1-4 family                     559           523         1,148       31,255        33,485 
  Other secured - real estate - fixed                    --            40            57        3,653         3,750 
  Other secured - real estate - adjustable            6,882            --            --           --         6,882 
  Other loans                                            33           273           236           --           542 
 Interest-bearing deposits                            6,659            --            --           --         6,659 
 Investments                                          4,300         3,723         2,968        5,438        16,429 
 FHLB common stock                                       --            --            --          614           614 
                                                   --------      --------      --------      -------       ------- 
     Total interest-earning assets                 $ 28,000      $  4,575      $  4,409      $40,960       $77,944 
                                                   ========      ========      ========      =======       ======= 

INTEREST-BEARING LIABILITIES:                                                                                      

 Deposits:                                                                                                        
   Passbook and statement accounts                 $  5,143      $     --      $     --      $    --       $ 5,143 
   NOW and money market checking accounts            12,048            --            --           --        12,048 
   Non-interest-bearing accounts                        294            --            --           --           294 
   Certificate accounts                              46,012         5,410            --           --        51,422 
                                                   --------      --------      --------      -------       ------- 
     Total interest-bearing liabilities            $ 63,497      $  5,410      $     --      $    --       $68,907 
                                                   ========      ========      ========      =======       ======= 
INTEREST SENSITIVITY GAP PER PERIOD                $(35,497)     $   (835)     $  4,409      $40,960       $ 9,037 

CUMULATIVE INTEREST SENSITIVITY GAP                $(35,497)     $(36,332)     $(31,923)     $ 9,037       $ 9,037 

CUMULATIVE GAP AS A PERCENTAGE OF TOTAL                                                                            
INTEREST-EARNING ASSETS                              (45.54)%      (46.61)%      (40.96)%       11.59%        11.59%
                                                                                                                   
CUMULATIVE INTEREST-EARNING ASSETS AS A                                                                            
PERCENTAGE OF INTEREST-BEARING LIABILITIES            40.63%        47.27%        53.67%      113.11%       113.11%
</TABLE>

     NET PORTFOLIO VALUE AND NET INTEREST INCOME ANALYSIS.  In addition to the
interest rate gap analysis as discussed above, management monitors Home Savings'
interest rate sensitivity through the use of a model which 

                                       42
<PAGE>
 
estimates the change in net portfolio value ("NPV") and net interest income in
response to a range of assumed changes in market interest rates. NPV is the
present value of expected cash flows from assets, liabilities, and off-balance
sheet items. The model estimates the effect on Home Savings' NPV and net
interest income of instantaneous and permanent 100 to 400 basis point increases
and decreases in market interest rates.

     The following table presents information regarding possible changes in Home
Savings' NPV as of March 31, 1996, based on information provided by the FHLB of
Atlanta's interest rate risk model.

<TABLE>
<CAPTION>
    CHANGE IN                       NET PORTFOLIO VALUE
  INTEREST RATES      ------------------------------------------------
  IN BASIS POINTS
   (RATE SHOCK)            AMOUNT        $ CHANGE         % CHANGE 
  ---------------          ------        --------         --------
                                    
                                    (DOLLARS IN THOUSANDS)    
  <S>                      <C>           <C>              <C>      
  Up 400                  $ 3,820        $(7,429)           (66)% 
                                                                 
  Up 300                    5,726         (5,523)           (49) 
                                                                 
  Up 200                    7,632         (3,617)           (32) 
                                                                 
  Up 100                    9,441         (1,808)           (16) 
                                                                 
  Static                   11,249             --             --  
                                                                 
  Down 100                 13,110          1,861             17  
                                                                 
  Down 200                 14,972          3,723             33  
                                                                 
  Down 300                 16,501          5,252             47  
                                                                 
  Down 400                 18,031          6,782             60   
</TABLE>

     The following table presents the predicted effects, based on the FHLB of
Atlanta's interest rate risk model, on Home Savings' net interest income as of
March 31, 1996 of instantaneous and permanent 100 to 400 basis point changes in
market interest rates.

                                       43
<PAGE>
 
<TABLE> 
<CAPTION> 
                 CHANGE IN                 NET INTEREST INCOME
               INTEREST RATES     ---------------------------------------
               IN BASIS POINTS
                (RATE SHOCK)        AMOUNT     $ CHANGE         % CHANGE 
               ---------------      ------     ---------        ---------

                                           (DOLLARS IN THOUSANDS)    
              <S>                   <C>        <C>              <C>     
              Up 400                  $1,503        $(508)       (25)%

              Up 300                   1,657         (354)        (18)

              Up 200                   1,811         (200)        (10)

              Up 100                   1,911         (100)         (5)

              Static                   2,011           --          -- 

              Down 100                 2,115          104           5 

              Down 200                 2,220          209          10 

              Down 300                 2,262          251          12 

              Down 400                 2,304          293          15  
</TABLE>

     Computations of prospective effects of hypothetical interest rate changes
are based on numerous assumptions, including relative levels of market interest
rates, loan prepayments and deposit decay, and should not be relied upon as
indicative of actual results. Further, the computations do not reflect any
actions management may undertake in response to changes in interest rates.

     The tables set forth above indicate that, in the event of a 200 basis point
decrease in interest rates, Home Savings would be expected to experience a 33%
increase in NPV and a 10% increase in net interest income. In the event of a 200
basis point increase in interest rates, Home Savings would be expected to
experience a 32% decrease in NPV and a 10% decrease in net interest income.

     Certain shortcomings are inherent in the method of analysis presented in
both the NPV and net interest income computations and in the gap computations
presented in the tables above. Although certain assets and liabilities may have
similar maturities or periods within which they will reprice, they may react
differently to changes in market interest rates. The interest rates on certain
types of assets and liabilities may fluctuate in advance of changes in market
interest rates, while interest rates on other types may lag behind changes in
market rates. Additionally, adjustable-rate mortgages have interest rate caps
which restrict changes in interest rates on a short-term basis and over the life
of the assets. The proportion of adjustable-rate loans could be reduced in
future periods if market interest rates should decline and remain at lower
levels for a sustained period due to increased refinancing activity. Further, in
the event of a change in interest rates, prepayment and early withdrawal levels
would likely deviate significantly from those assumed in the tables. Finally,
the ability of many borrowers to service their adjustable-rate debt may decrease
in the event of a sustained interest rate increase.

     Management did not view Home Savings' interest rate sensitivity position at
March 31, 1996 to be unacceptable in view of Home Savings' historical results of
operations and highly capitalized position. Nevertheless, in order to maintain
its interest rate risk position within levels management believes to be
acceptable, Home Savings has begun (i) attempting to originate adjustable rate
loans when market conditions permit, (ii) maintaining a short-term investment
portfolio; and (iii) attempting to lengthen deposit maturities. In addition,
checking and transaction accounts are generally considered to be less interest
rate sensitive deposits. As a result, Home Savings has begun to emphasize the
origination

                                       44
<PAGE>
 
of those accounts - even though an increase in such accounts will not improve
Home Savings' one year interest rate sensitivity gap, as Home Savings presently
computes its interest rate gap, because, for purposes of such computation, all
of such accounts are assumed to reprice within one year.

     Home Savings does not originate its fixed rate or adjustable rate loans for
sale, or sell its loans, in the secondary market. This tends to increase its
exposure to interest rate risk.

NET INTEREST INCOME

     Net interest income represents the difference between income derived from
interest-earning assets and interest expense incurred on interest-bearing
liabilities. Net interest income is affected by both (i) the difference between
the rates of interest earned on interest-earning assets and the rates paid on
interest-bearing liabilities ("interest rate spread") and (ii) the relative
amounts of interest-earning assets and interest-bearing liabilities ("net
earning balance"). The following table sets forth information relating to
average balances of Home Savings' assets and liabilities for the nine-month
periods ended March 31, 1996 and 1995 and for the years ended June 30, 1995,
1994 and 1993. For the periods indicated, the table reflects the average yield
on interest-earning assets and the average cost of interest-bearing liabilities
(derived by dividing income or expense by the monthly average balance of
interest-earning assets or interest-bearing liabilities, respectively) as well
as the net yield on interest-earning assets (which reflects the impact of the
net earning balance).

<TABLE>
<CAPTION>
                                                           Nine Months Ended                      Nine Months Ended
                                                             March 31, 1996                         March 31, 1995
                                                -------------------------------------     ----------------------------------- 
                                                Average                      Average      Average                    Average 
                                                Balance       Interest        Rate        Balance     Interest         Rate  
                                                -------       --------      --------      -------     --------       -------  
                                                                                                                             
                                                                              (Dollars in Thousands)                         
 <S>                                            <C>           <C>           <C>           <C>         <C>            <C>     
Interest-earning assets:
 Interest-bearing balances                      $ 6,913         $  260           5.02%     $ 1,245        $   41        4.43%
 Investments                                     15,354            675           5.86%      16,314           662        5.41%
 Loans                                           54,066          3,448           8.50%      53,625         3,282        8.16%
                                                -------         ------                      ------        ------             
                                                                                                                             
     Total interest-earning assets               76,333          4,383           7.65%      71,184         3,985        7.47%
                                                                                                                             
 Other assets                                     2,084                                      2,057                           
                                                -------                                    -------                           
                                                                                                                             
     Total Assets                               $78,417                                    $73,241                           
                                                =======                                    =======                           
                                                                                                                             
 Interest-bearing liabilities:                                                                                               
  Deposits                                      $67,042          2,661           5.29%     $63,080         2,001        4.23%
 Other liabilities                                  440         ------                         251        ------             
 Retained earnings                               10,935                                      9,910                           
                                                -------                                    -------                           
                                                                                                                             
     Total liabilities and retained earnings    $78,417                                    $73,241                           
                                                =======                                    =======                           
 Net interest income and interest rate spread                   $1,722           2.36%                    $1,984        3.24%
                                                                ======                                    ======             
 Net yield on average interest-earning assets                                    3.01%                                  3.72%
                                                                                                                             
 Ratio of average interest-earning assets to                                                                                 
 average interest-bearing liabilities                                          113.86%                                112.85% 
</TABLE>                                                                
                                                                       
                                                                       
                                                                        

                                       45
<PAGE>
 
<TABLE>
<CAPTION>
                                      Year Ended June 30, 1995       Year Ended June 30, 1994            Year Ended June 30, 1993
                                    -----------------------------    -----------------------------    ----------------------------- 
                                    Average              Average     Average               Average    Average               Average 
                                    Balance   Interest    Rate       Balance   Interest      Rate     Balance    Interest    Rate   
                                    -------   --------   -------     -------   --------    -------    -------    --------   ------- 

                                                                           (Dollars in Thousands)                                   
<S>                                 <C>       <C>        <C>         <C>       <C>         <C>        <C>        <C>        <C>  
Interest earning assets:                                                                                                            
  Interest-bearing balances          $ 1,789      $   82    4.59%     $ 5,178     $  154      2.99%    $ 5,445      $  157    2.87%
  Investments                         15,974         879    5.50%      13,362        697      5.21%      9,464         500    5.82%
  Loans                               53,718       4,410    8.21%      53,301      4,486      8.42%     52,298       4,695    8.98%
                                     -------     -------              -------     ------               -------                      

   Total interest-earning                                                                                                           
    assets                            71,481       5,371    7.51%      71,841      5,337      7.43%     67,207       5,402    8.04%
Other assets                           2,083                            1,747                            1,965                      
                                     -------                          -------                          -------                      

   Total assets                      $73,564                          $73,588                          $69,172                      
                                     =======                          =======                          =======                      
                                     
Interest-bearing                                                                                                                    
 liabilities:                                                                                                                       
  Deposits                           $63,210       2,788    4.41%     $64,074      2,487      3.88%    $60,772      2,736     4.51%
                                                  ------                          ------                           ------           
Other liabilities                        286                              370                              405                      
Retained earnings                     10,068                            9,144                            7,995                      
                                     -------                          -------                          -------                      

    Total liabilities and                                                                                                           
     retained earnings               $73,564                          $73,588                          $69,172                      
                                     =======                          =======                          =======                      
Net interest income and                                                                                                             
 interest rate spread                             $2,583    3.10%                 $2,850      3.55%                $2,666     3.53%
                                                  ======                          ======                           ======           

Net yield on average                                                                                                                
 interest-earning assets                                    3.61%                             3.97%                           3.97%
Ratio of average                                                                                                                    
 interest-earning assets                                                                                                            
 to average                                                                                                                         
 interest-bearing                                                                                                                   
 liabilities                                              113.08%                           112.12%                         110.59% 
</TABLE>

                                       46
<PAGE>
 
RATE/VOLUME ANALYSIS

     The following table analyzes the dollar amount of changes in interest
income and interest expense for major components of interest-earning assets and
interest-bearing liabilities.  The table distinguishes between (i) changes
attributable to volume (changes in volume multiplied by the prior period's
rate), (ii) changes attributable to rate (changes in rate multiplied by the
prior period's volume), and (iii) net change (the sum of the previous columns).
The change attributable to both rate and volume (changes in rate multiplied by
changes in volume) has been allocated equally to both the changes attributable
to volume and the changes attributable to rate.

                                       47
<PAGE>
 
<TABLE>
<CAPTION>
                                     Nine Months Ended                                  Year Ended                   
                                   March 31, 1996 vs. 1995                        June 30, 1995 vs. 1994             
                              ------------------------------------         ------------------------------------      

                                  Increase (Decrease) Due To                    Increase (Decrease) Due To           
                              ------------------------------------         ------------------------------------      

                              Volume          Rate          Total          Volume         Rate         Total         
                              ------          ----          -----          ------         ----         -----         

                                                                 (In Thousands)                                      
<S>                           <C>             <C>           <C>            <C>            <C>          <C>
Interest income:                                                                                                     
 Interest-bearing balances      $  201          $   18        $  219        $(129)        $  56        $  (73)       
 Investments                       (41)             53            12          140            43           183        
 Loans                              28             139           167           35          (111)          (76)       
                                -------         ------        ------        ------        ------        ------       
                                                                                                                     
  Total interest income            188             210           398           46           (12)           34        
                                                                                                                     
Interest expense:                                                                                                    
 Deposits                          142             518           660          (36)          337           301        
                                -------         ------        ------        ------        ------        ------       
                                                                                                                     
  Net interest income           $   46          $(308)        $(262)        $  82         $(349)        $(267)       
                                =======         ======        ======        =====         ======        ======       

<CAPTION> 
                                           Year Ended   
                                     June 30, 1994 vs. 1993   
                              ------------------------------------     

                                   Increase (Decrease) Due To 
                              ------------------------------------         

                              Volume         Rate           Total             
                              ------         ----           -----  

                                        (In Thousands)
<S>                           <C>            <C>            <C>                         
Interest income:                                             
 Interest-bearing balances      $  (8)       $   6          $  (2)           
 Investments                      215          (69)           146          
 Loans                             87         (296)          (209)              
                                ------       ------         ------    
                                                              
 Total interest income            294         (359)           (65)            
                                                                
Interest expense:                                             
 Deposits                         138         (388)          (250)                        
                                ------       ------         ------               
  Net interest income           $ 156        $  29          $ 185            
                                =====        =====          =====             
</TABLE> 

                                       48
<PAGE>
 
COMPARISON OF FINANCIAL CONDITION AT MARCH 31, 1996 AND AT JUNE 30, 1995 AND
1994

     Home Savings has experienced consistent moderate asset growth as total
assets have increased from $73.8 million at June 30, 1994 to $75.5 million at
June 30, 1995, to $80.4 million at March 31, 1996.  Net loans receivable have
remained relatively unchanged, increasing from $53.8 million at June 30, 1994 to
$54.0 million at June 30, 1995, and then decreasing to $53.7 million at March
31, 1996, as loan demand has not maintained pace with Home Savings' deposit
growth.  During the same period, investments increased from $18.0 million at
June 30, 1994 to $18.9 million at June 30, 1995, to $23.7 million at March 31,
1996.

     Deposits increased from $63.9 million at June 30, 1994 to $64.4 million at
June 30, 1995, to $68.9 million at March 31, 1996.  This increase in deposits
provided funds to support the growth in investments described in the preceding
paragraph.

     Retained earnings totalled $9.6 million, $10.6 million and $11.1 million at
June 30, 1994 and 1995 and March 31, 1996, respectively.  At March 31, 1996,
Home Savings was required to maintain net worth to total assets of 5% under the
Administrator's regulations, and Home Savings had net worth of $11.6 million, or
net worth to total assets of 14.4%.  Additionally, at March 31, 1996, Home
Savings had Tier 1 risk adjusted capital, leverage capital and total risk-based
capital of $11.1 million, $11.1 million and $11.6 million, respectively,
exceeding the regulatory capital requirements by $9.6 million, $7.9 million and
$8.5 million, respectively.

COMPARISON OF RESULTS OF OPERATIONS FOR THE NINE MONTHS ENDED MARCH 31, 1996 AND
1995

     NET INCOME.  Home Savings' net income for the nine months ended March 31,
1996 and 1995 was $478,000 and $735,000, respectively.  The principal factors
causing this decrease for 1996 as compared with 1995 was a $262,000 decrease in
net interest income and a $217,000 increase in general and administrative
expenses.

     NET INTEREST INCOME.  Net interest income decreased from $2.0 million for
the nine months ended March 31, 1995 to $1.7 million for the nine months ended
March 31, 1996.  While interest rates generally trended upward during both
periods, the rate of increase was more pronounced during the nine months ended
March 31, 1996.  Since Home Savings' deposits are generally more rate sensitive
than its interest-earning assets, this more rapid interest rate rise caused the
cost of deposit interest to increase more rapidly than the yield on interest-
earning assets.  Additionally, because of relatively flat loan demand in Home
Savings' primary market area, the growth in average interest-earning assets
during the nine months ended March 31, 1996 as compared with the same period
during the prior year was principally in investments which generally provide
lower yields than loans.  The weighted  average  cost  of  deposits increased
from  4.23%  during  the  nine  months  ended March 31, 1995 to 5.29% during the
nine months ended March 31, 1996, while the weighted average yield on interest-
earning assets rose from 7.47% to 7.65%, causing the interest rate spread to
decline from 3.24% during the nine months ended March 31, 1995 to 2.36% during
the nine months ended March 31, 1996.

     PROVISION FOR LOAN LOSSES.  The provision for loan losses was $130,000 and
$75,000 for the nine month periods ended March 31, 1996 and 1995, respectively.
The provisions and the resulting loan loss allowances are amounts Home Savings'
management believes will be adequate to absorb possible losses on existing
loans.  At March 31, 1996 and March 31, 1995, Home Savings' loan loss allowances
totalled $501,000 and $371,000, respectively, representing 100.80% and 38.29%,
respectively, of nonperforming loans at such dates.  Loans are charged off
against the allowance when management believes collectibility is unlikely,
although management continues to actively pursue collection of loans which have
been charged off.  Management decisions regarding the provision and resulting
allowance are based both on prior loan loss experience and other factors, such
as existing loan levels and types of loans outstanding, nonperforming loans,
industry standards and general economic conditions.  Home Savings experienced a
net loan charge-off of $30,000 during the nine months ended March 31, 1996 as
compared with a net recovery of loans previously charged off of $1,000 during
the nine months ended March 31, 1995.

     OTHER INCOME.  Other income, which historically has not been a significant
component of total income for Home Savings, increased from $4,000 during the
nine months ended March 31, 1995 to $42,000 during the nine months 

                                       49
<PAGE>
 
ended March 31, 1996, with substantially all of the increase relating to losses
of $37,000 from sales of investments during the nine months ended March 31,
1995, as management sold certain low yielding investments in light of an
expected continued rise in market interest rates.

     GENERAL AND ADMINISTRATIVE EXPENSES.  General and administrative expenses
were $914,000 and $698,000 for the nine month periods ended March 31, 1996 and
1995, respectively, an increase of $216,000 during the period ending in 1996.
The principal components of this increase were increases of $89,000 and $80,000,
respectively, in compensation and benefits and in the provision for loss on
foreclosed real estate.  The increase in compensation and benefits consisted of
both increases in basic salary levels and increases in the costs of benefits
such as group insurance and retirement.  Foreclosed real estate is initially
recorded based upon appraised values.  However, based upon actual selling prices
of comparable properties and low buyer interest at appraised values, management
determined it to be appropriate to reduce the carrying values of certain
foreclosed properties during the nine months ended March 31, 1996.

     INCOME TAXES.  Income tax expense decreased from $481,000 for the nine
months ended March 31, 1995 to $242,000 for the nine months ended March 31,
1996, with the decrease being primarily attributable to the decrease in income
before income taxes, and to a lesser extent attributable to a substantial
reduction in state income taxes because of an increase in the relative
percentage of nontaxable federal interest to income before income taxes.

COMPARISON OF RESULTS OF OPERATIONS FOR THE YEARS ENDED JUNE 30, 1995, 1994 AND
1993

     NET INCOME.  Home Savings' net income for the years ended June 30, 1995,
1994 and 1993 was $921,000, $1.2 million and $1.1 million, respectively.  Net
income was positively affected in both 1993 and 1994 by an overall sustained
downward trend in interest rates.  Home Savings recorded its highest historical
level of net income in fiscal 1994, with net interest income also at an historic
high, before trending downward in fiscal 1995.  This decline in net interest
income, combined with an increase in general and administrative expenses and
losses arising from the sales of certain investments, is primarily responsible
for the decrease in net income in fiscal 1995.

     NET INTEREST INCOME.  Net interest income decreased to $2.6 million in
fiscal 1995 from $2.9 million in fiscal 1994 and $2.7 million in fiscal 1993.
This trend in net interest income reflects the trend in interest rate spread,
which was 3.10% during fiscal 1995, 3.55% during fiscal 1994 and 3.53% during
fiscal 1993.  Because Home Savings' deposits are more rate sensitive than are
its interest-earning assets, particularly its loan portfolio, interest margins
generally increase during periods of declining rates and decrease during periods
of increasing rates.  During the second half of the fiscal year ended June 30,
1994, a sustained downward trend in interest rates in general, which had begun
prior to 1993, came to an end, with an overall upward trend in rates being
maintained during the balance of 1994 and throughout 1995.  The reversal in the
rate trend in fiscal 1994 had begun to negatively impact or increase interest
costs during the latter part of that fiscal year, but on balance for fiscal 1994
the decrease in interest costs was substantially larger than the decrease in
interest income.  The impact of increasing rates was more dramatic in fiscal
1995, as an increase in interest income of $34,000 was more than offset by an
increase in interest costs of $301,000.

     PROVISION FOR LOAN LOSSES.  The provision for loan losses was $105,000,
$114,000 and $165,000 for the years ended June 30, 1995, 1994 and 1993,
respectively.  The provisions and the resulting loan loss allowances are amounts
management believes will be adequate to absorb possible losses on existing
loans.  At June 30, 1995, 1994 and 1993, Home Savings' loan loss allowances
totalled $401,000, $295,000 and $198,000, respectively, representing 47.68%,
18.38% and 12.37%, respectively, of nonperforming loans at such dates.  Loans
are charged off against the allowance when management believes collectibility is
unlikely, although management continues to actively pursue collection of loans
which have been charged off.  Management decisions regarding the provision and
resulting allowance are based both on prior loan loss experience and other
factors, such as existing loan levels and types of loans outstanding,
nonperforming loans, industry standards and general economic conditions.  Home
Savings experienced net loan charge-offs of $17,000 and $62,000 during the years
ended June 30, 1994 and 1993, respectively, as compared with a net recovery of
loans previously charged off of $1,000 during the year ended June 30, 1995.

                                       50
<PAGE>
 
     OTHER INCOME.  Other income decreased to $15,000 in fiscal 1995 from
$40,000 in both fiscal 1993 and 1994, principally as a result of losses of
$37,000 from sales of investments, as management sold certain lower yielding
investments in light of an expected continued rise in market interest rates.

     GENERAL AND ADMINISTRATIVE EXPENSES. General and administrative expenses
increased to $979,000 in fiscal 1995 from $910,000 in fiscal 1994 and $833,000
in fiscal 1993, representing increases of $69,000 and $77,000 for 1995 and 1994,
respectively. The 1995 and 1994 increases were principally attributable to
increases in personnel costs of $53,000 and $56,000, respectively. Personnel
costs rose as a result of a combination of normal compensation adjustments and
increased costs for fringe benefits.

     INCOME TAXES.  Income tax expense decreased to $593,000 in fiscal 1995 from
$694,000 in fiscal 1994 and $639,000 in fiscal 1993.  The fluctuations were
primarily attributable to corresponding fluctuations in income before income
taxes.

POSSIBLE INSURANCE PREMIUM SURCHARGE

     Legislation has been introduced in the United States Congress which would
require financial institutions which are members of SAIF to pay a one-time
premium currently estimated to be approximately 85 cents per $100 of domestic
deposits.  If enacted, this premium or surcharge would have the effect of
reducing the capital of SAIF-member institutions by the amount of the fee, net
of any income tax benefit, and would reduce earnings in the fiscal year during
which such fee was enacted into law.  Based upon Home Savings' deposits as of
March 31, 1996, the proposed one-time premium or surcharge would equal
approximately $543,000 before income taxes.  Management cannot predict whether
the proposed legislation will be enacted by Congress or, if enacted, the amount
of the one-time premium or surcharge. See "RISK FACTORS -- Recapitalization of
SAIF, its Impact on SAIF Premiums and Possible One-Time Recapitalization Fee"
and "SUPERVISION AND REGULATION -- Regulation of Home Savings -- Insurance of
Deposit Accounts."

PROPOSED RECAPTURE OF BAD DEBT RESERVES

     Proposed federal legislation would eliminate future bad debt deductions and
would require thrifts to recapture into income over a six-year period their
post-1987 additions to their bad debt tax reserves, thereby generating
additional tax liability.  Under this proposal, a special provision suspends
recapture of post-1987 excess reserves for up to two years if, during those
years, the institution satisfies a "residential loan requirement."  At June 30,
1995, Home Savings' post-1987 excess reserves amounted to approximately
$301,000.  It is uncertain when or if the proposed legislation will be passed,
and, if passed, in what form the legislation would be passed.  See "RISK FACTORS
- -- Proposed Recapture of Bad Debt Reserves" and "TAXATION -- Federal Income
Taxation."

IMPACT OF INFLATION AND CHANGING PRICES

     The Financial Statements and Notes thereto presented 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 the change in the relative purchasing
power of money over time and due to inflation.  The impact of inflation is
reflected in the increased cost of Home Savings' operations.  Unlike most
industrial companies, nearly all the assets and liabilities of Home Savings are
monetary in nature.  As a result, interest rates have a greater impact on Home
Savings' performance than do the effects of general levels of inflation.
Interest rates do not necessarily move in the same direction or to the same
extent as the price of goods and services

IMPACT OF NEW ACCOUNTING STANDARDS

     ACCOUNTING FOR POSTRETIREMENT AND POSTEMPLOYMENT BENEFITS.  Statement of
Financial Accounting Standards ("SFAS") No. 106, "Employers' Accounting for
Postretirement Benefits Other than Pensions," was issued by the Financial
Accounting Standards Board ("FASB") in December 1990.  The statement is
effective for fiscal years beginning after December 15, 1992, except that the
application of the statement for certain small nonpublic enterprises 

                                       51
<PAGE>
 
such as Home Savings and certain other entities is delayed to fiscal years
beginning after December 15, 1994. SFAS No. 112, "Employers' Accounting for
Postemployment Benefits," was issued by the FASB in November 1992. The statement
is effective for fiscal years beginning after December 15, 1994. The statements
generally require a calculation of the actuarial present value of anticipated
benefits to be provided and an accrual and allocation of those benefits through
a charge to operating expense in the periods in which employees must render the
services to receive such benefits. Currently, Home Savings does not offer any
postretirement benefit plans or postemployment benefit plans. However, in the
future, such plans may be offered and the provisions of SFAS Nos. 106 and 112
would apply.

     DISCLOSURE ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS.  SFAS No. 107,
"Disclosure about Fair Value of Financial Instruments," was issued by the FASB
in December 1991 and is effective for years ending after December 15, 1995.  The
statement requires, among other things, disclosure of the fair value of
financial instruments, both assets and liabilities recognized and not recognized
in the statement of financial condition, for which it is practicable to estimate
fair value.  Home Savings plans to adopt the disclosure requirements of SFAS No.
107 on June 30, 1996.

     IMPAIRMENT OF LONG-LIVED ASSETS.  In March 1995, the FASB issued SFAS No.
121, "Accounting for  the Impairment  of  Long-Lived  Assets  and  Long-Lived
Assets  to  be  Disposed  Of."  The statement is effective for years beginning
after December 15, 1995 and requires, among other things, recognition of
impairment of long-lived assets, if any, based upon the difference between the
undiscounted expected future cash flows and the carrying value.  Further, the
statement requires that long-lived assets to be disposed of be reported at the
lower of carrying amount or fair value less costs to sell.  Home Savings plans
to adopt the provisions of SFAS No. 121 on July 1, 1996 and management does not
believe the adoption of this statement will have a material effect on Home
Savings' financial position or results of operations.

     MORTGAGE SERVICING RIGHTS.  In May 1995, the FASB issued SFAS No. 122,
"Accounting for Mortgage Servicing Rights."  SFAS No. 122 is effective for years
beginning after December 15, 1995.  Earlier application is permitted.  The
statement will require, among other things, Home Savings to capitalize the
estimated fair value of servicing rights on loans originated for sale, and
amortize such amount over the estimated servicing life of the loan. Management
has not determined when it will adopt the provisions of SFAS No. 122 but has
determined that the effect of adoption on Home Savings' financial condition and
results of operations would be immaterial.

     ACCOUNTING FOR STOCK-BASED COMPENSATION.  In November 1995, the FASB issued
SFAS No. 123, "Accounting for Awards of Stock-Based Compensation to  Employees."
SFAS  No.  123  is  effective  for  years beginning  after December 15, 1995.
Earlier application is permitted.  The statement defines a fair value-based
method of accounting for an employee stock option or similar equity instrument,
encourages all entities to adopt that method of accounting for an employee stock
option or similar equity instrument and encourages all entities to adopt that
method of accounting for all of their employee stock compensation plans.
However, it also allows an entity to continue to measure compensation cost for
those plans using the intrinsic value-based method of accounting prescribed by
APB Opinion No. 25, "Accounting for Stock Issued to Employees" ("Opinion 25").
Under the fair value-based method, compensation cost is measured at the grant
date based on the value of the award and is recognized over the service period,
which is usually the vesting period.  Under the intrinsic value-based method,
compensation cost is the excess, if any, of the quoted market price of the stock
at the grant date or other measurement date over the amount an employee must pay
to acquire the stock.  Most fixed stock option plans - the most common type of
stock compensation plan - have no intrinsic value at grant date, and under
Opinion 25 no compensation cost is recognized for them.  Compensation cost is
recognized for other types of stock-based compensation plans under Opinion 25,
including plans with variable, usually performance-based, features.  This
statement requires that an employer's financial statements include certain
disclosures about stock-based employee compensation arrangements regardless of
the method used to account for them.  Management has not determined when it will
adopt the provisions of SFAS No. 123 and has not estimated the effect of
adoption on Home Savings' financial condition or results of operations.

     ACCOUNTING FOR EMPLOYEE STOCK OWNERSHIP PLANS.  The Accounting Standards
Division of the AICPA approved SOP 93-6, "Employers' Accounting for Employee
Stock Ownership Plans," which is effective for fiscal years beginning after
December 31, 1993 and applies to shares of capital stock of sponsoring employers
acquired by employee stock ownership plans after December 31, 1992 that had not
been committed to be released as of January 1, 1992.  SOP 

                                       52
<PAGE>
 
93-6, among other things, changed the measure of compensation recorded by
employers from the cost of employee stock ownership plan shares to the fair
value of such shares. To the extent that the fair value of the ESOP shares,
committed to be released directly to compensate employees, differs from the cost
of such shares, compensation expenses and a related charge or credit to
additional paid-in capital will be reported in Home Savings' financial
statements.


                        BUSINESS OF THE HOLDING COMPANY

     Prior to the Conversion, the Holding Company will not transact any material
business. Following the Conversion, in addition to directing, planning and
coordinating the business activities of Home Savings, the Holding Company will
invest the proceeds of the Conversion which are retained by it. See "USE OF
PROCEEDS." Upon consummation of the Conversion, the Holding Company will have no
significant assets other than the shares of Home Savings' capital stock acquired
in the Conversion, the loan receivable held with respect to its loan to the ESOP
and that portion of the net proceeds of the Conversion retained by it, and it
will have no significant liabilities. Cash flow to the Holding Company will be
dependent upon investment earnings from the net proceeds retained by it,
payments on the ESOP loan and any dividends received from Home Savings.
Initially, the Holding Company will neither own nor lease any property, but will
instead use the premises, equipment and furniture of Home Savings. At the
present time, the Holding Company does not intend to employ any persons other
than its officers (who are not anticipated to be separately compensated by the
Holding Company), but will utilize the support staff of Home Savings from time
to time. Additional employees will be hired as appropriate to the extent the
Holding Company expands its business in the future. In the future, the Holding
Company may consider using some of the proceeds of the Conversion retained by it
to expand its operations in its existing primary market and other nearby areas
by acquiring other financial institutions or their branches. The Holding Company
has no current plans with respect to any such acquisitions, however. Existing
management of the Holding Company believes that it is in the best interest of
the Holding Company and its shareholders for the Holding Company to remain an
independent company.


                            BUSINESS OF HOME SAVINGS

GENERAL

     Home Savings is engaged primarily in the business of attracting deposits
from the general public and using such deposits to make mortgage loans secured
by real estate.  Home Savings makes one-to-four family residential real estate
loans, loans secured by multi-family residential and commercial real property,
construction loans and home equity line of credit loans.  Home Savings also
makes a limited number of loans which are not secured by real property, such as
loans secured by pledged deposit accounts and various types of consumer loans.
Home Savings' primary source of revenue is interest income from its lending
activities.  Home Savings' other major sources of revenue are interest and
dividend income from investments and mortgage-backed securities, interest income
from its interest-earning deposit balances in other depository institutions, and
transaction and fee income from its lending and deposit activities.  The major
expenses of Home Savings are interest on deposits and general and administrative
expenses such as employee compensation and benefits, federal deposit insurance
premiums, data processing expenses and occupancy expenses.

     As a North Carolina-chartered savings bank, Home Savings is subject to
examination and regulation by the FDIC and the Administrator.  Upon consummation
of the Conversion, Home Savings, as a subsidiary of the Holding Company, will be
subject to indirect regulation by the Federal Reserve.  The business and
regulation of Home Savings are subject to legislative and regulatory changes
from time to time, such as those resulting from the Financial Institutions
Reform, Recovery, and Enforcement Act of 1989 ("FIRREA") and the Federal Deposit
Insurance Corporation Improvement Act of 1991 (the "1991 Banking Law").  See
"SUPERVISION AND REGULATION -- Regulation of Home Savings."

                                       53
<PAGE>
 
MARKET AREA

     Home Savings' primary market area consists of the communities in a 10-mile
radius around its office in Thomasville, North Carolina.  This area includes
portions of Davidson, Randolph and Guilford counties in North Carolina.
Employment in Home Savings' primary market area is diversified among
manufacturing, agricultural, retail and wholesale trade, government, services
and utilities.  The High Point-Thomasville area of North Carolina is considered
to be the furniture capital of the world, so the economy of Home Savings'
primary market area is greatly affected by the furniture and home furnishings
industry.  Thomasville Furniture Industries, Inc. is the largest employer in
Thomasville.  Other major employers include Community General Hospital and
Parkdale Mills.  Based upon 1995 comparative data, Home Savings had 15.7% of the
deposits in Thomasville and 5.5% of the deposits in Davidson County.

LENDING ACTIVITIES

     GENERAL.  Home Savings' primary source of revenue is interest and fee
income from its lending activities, consisting primarily of mortgage loans for
the purchase or refinancing of one-to-four family residential real property
located in its primary market area.  Home Savings also makes loans secured by
multi-family and commercial properties, construction loans, home equity loans,
savings account loans and various types of consumer loans.  Only 1% of Home
Savings' loan portfolio, before net items, is not secured by real estate.   On
March 31, 1996, Home Savings' largest single outstanding loan had a balance of
approximately $532,000.  In addition to interest earned on loans, Home Savings
receives fees in connection with loan originations, loan servicing, loan
modifications, late payments, loan assumptions and other miscellaneous services.
Home Savings generally does not sell its loans; both fixed and adjustable rate
loans are originated with the intention that they will be held in Home Savings'
loan portfolio.

     LOAN PORTFOLIO COMPOSITION.  Home Savings' net loan portfolio totalled
approximately $53.7 million at March 31, 1996 representing 66.9% of Home
Savings' total assets at such date.  At March 31, 1996, 78.5% of Home Savings'
loan portfolio, before net items, was composed of one-to four-family residential
mortgage loans.  Multi-family residential and commercial real estate loans
represented 16.7% of Home Savings' loan portfolio, before net items, on such
date.  Construction loans and home equity loans represented 6.2% and 2.1%,
respectively, of Home Savings' loan portfolio, before net items, on such date.
As of March 31, 1996, 30.4% of the loans in Home Savings' loan portfolio had
adjustable interest rates.

     The following table sets forth the composition of Home Savings' loan
portfolio by type of loan at the dates indicated.

                                       54
<PAGE>
 
<TABLE>
<CAPTION>
                                                                                              At June 30,
                                                                    -------------------------------------------------------------

                                              At March 31, 1996            1995                  1994                   1993
                                             -------------------   --------------------   -------------------   --------------------

                                                          % of                   % of                  % of                  % of   
                                             Amount       Total     Amount       Total    Amount       Total    Amount       Total
                                             ------       -----     ------       -----    ------       -----    ------       -----
                                          
                                                                             (Dollars in Thousands)
<S>                                          <C>         <C>        <C>         <C>       <C>         <C>       <C>          <C>
Type of loan:                             
  Real estate loans:                      
    One-to four-family residential           $42,179      78.49%    $41,006     75.91%    $41,082     76.36%    $40,261      75.16%
    Multi-family residential and               8,965      16.68%     10,039     18.58%      9,990     18.57%      9,491      17.72%
     commercial                                3,323       6.18%      3,111      5.76%      3,608      6.70%      4,601       8.59%
    Construction                               1,136       2.11%      1,136      2.10%        924      1.72%        839       1.57%
    Home equity lines of credit              -------     -------    -------    -------    -------    -------    -------    --------

          Total real estate loans             55,603     103.46%     55,292    102.35%     55,604    103.35%     55,192     103.04%
                                             -------     -------    -------    -------    -------    -------    -------    --------
Other loans:                                                                            
  Consumer loans                                 342       0.64%        335      0.62%        557      1.03%        440       0.82%
  Loans secured by deposits                      200       0.37%        252      0.47%        358      0.67%        226       0.42%
                                             -------    -------     -------    -------    -------    -------    -------    -------- 

          Total other loans                      542       1.01%        587      1.09%        915      1.70%        666       1.24%
                                             -------    -------     -------    -------    -------    -------    -------    --------
                    Total loans               56,145     104.47%     55,879    103.44%     56,519    105.05%     55,858     104.28%
Less:                                                                                   
  Construction loans in process                1,657       3.08%      1,215      2.25%      2,178      4.05%      1,894       3.54%
  Deferred loan origination fees                 246       0.46%        243      0.45%        244      0.45%        199       0.37%
  Allowance for loan losses                      501       0.93%        401      0.74%        295      0.55%        199       0.37%
                                             -------    -------     -------    -------    -------    -------    -------    --------

                                             $53,741     100.00%    $54,020    100.00%    $53,802    100.00%    $53,566     100.00%
                                             =======    =======     =======    =======    =======    =======    =======    ========
</TABLE>

                                       55
<PAGE>
 
     The following table sets forth the time to contractual maturity of Home
Savings' loan portfolio at March 31, 1996.  Loans which have adjustable rates
are shown as being due in the period during which rates are next subject to
change, while fixed rate and other loans are shown as due in the period of
contractual maturity.  Demand loans, loans having no stated maturity and
overdrafts are reported as due in one year or less.  The table does not include
prepayments or scheduled principal repayments.  Amounts in the table are net of
loans in process and are net of unamortized loan fees.

<TABLE>
<CAPTION>
                                                                                At March 31, 1996
                                                         ------------------------------------------------------------------

                                                                      More Than      More Than                        
                                                          1 Year      1 Year to      3 Years to     More Than         
                                                         or Less       3 Years        5 Years        5 Years        Total 
                                                         --------     ---------      ----------     ---------       -----

                                                                                   (In Thousands)                          
<S>                                                      <C>          <C>            <C>            <C>            <C> 
Real estate loans:                                                                                                        
 Adjustable rate residential 1-4 family                  $ 9,567           $ 16          $   --       $    --      $ 9,583 
 Fixed rate residential 1-4 family                           559            523           1,148        31,255       33,485 
 Other real estate loans - adjustable                      6,882             --              --            --        6,882 
 Other real estate loans - fixed                              --             40              57         3,653        3,750 

Other loans                                                   33            273             236            --          542

Less:                                                                                                                     
  Allowance for loan losses                                 (501)            --              --            --         (501)
                                                         -------           ----          ------       -------      -------

                                                         $16,540           $852          $1,441       $34,908      $53,741
                                                         =======           ====          ======       =======      ======= 
</TABLE>

     The following table sets forth the dollar amount at March 31, 1996 of all
loans maturing or repricing on or after March 31, 1997 which have fixed or
adjustable interest rates.

<TABLE>
<CAPTION>
                                                                                                      Fixed     Adjustable
                                                                                                      Rates       Rates   
                                                                                                      -----     ----------  

                                                                                                         (In Thousands)   
<S>                                                                                                   <C>       <C> 
Real estate loans                                                                                     $32,926          $16
Other loans                                                                                             4,259           --
                                                                                                      -------          ---
                                                                                                      $37,185          $16
                                                                                                      =======          ===
</TABLE>

     ORIGINATION AND SALE OF LOANS.  Historically, Home Savings has generally
not originated its one-to-four family residential mortgage or other loans with
the intention that they will be sold in the secondary market.  Although Home
Savings believes that many of its one-to-four family residential loans could be
sold in the secondary market, some of such loans could be sold only after Home
Savings incurred certain costs and/or discounted the purchase price.  As a
result, Home Savings' loan portfolio is less liquid than would be the case if it
was composed entirely of loans originated in conformity with secondary market
requirements.

     The table below sets forth Home Savings' loan origination, purchase and
sale activity and loan portfolio repayment experience during the periods
indicated.

                                       56
<PAGE>
 
<TABLE>
<CAPTION>
                                                                  NINE MONTHS                                             
                                                                     ENDED                                                
                                                                   MARCH 31,                YEAR ENDED JUNE 30,           
                                                                  -----------       ------------------------------------- 
                                                                     1996            1995          1994           1993    
                                                                     ----            ----          ----           ----    

                                                                                        (In Thousands)                    
<S>                                                               <C>              <C>          <C>        <C>            
Loans receivable, net, beginning of period                         $54,020         $53,802        $53,566        $50,120  
                                                                                                                          
Loan originations:                                                                                                        
 One-to four-family residential                                      7,251           5,370         10,530         11,679  
 Multi-family residential and commercial                             1,322           1,415          1,116          2,701  
 Construction                                                          912           1,497          1,284          1,283  
 Home equity lines of credit                                           137             295            395            268  
 Consumer loans                                                        159             272            279            442  
 Loans secured by deposits                                             111             224            383            303  
                                                                  --------         -------       --------       --------  
        Total loan originations                                      9,892           9,073         13,987         16,676  
                                                                                                                          
Loans purchased                                                          0               0              0              0  
                                                                                                                          
Loan sales                                                               0               0              0              0  
                                                                                                                          
Principal repayments                                               (10,068)        (8,750)       (13,622)       (13,121)  
                                                                                                                          
Other changes, net (1)                                                (103)          (105)          (129)          (109)  
                                                                   --------        -------       --------       --------  
                                                                                                                          
Loans receivable, net, end of period                               $53,741         $54,020       $ 53,802       $ 53,566  
                                                                   =======         =======       ========       ========          
</TABLE> 

(1)  Includes changes in deferred loan fees and the allowance for loan losses.

                                       57
<PAGE>
 
     ONE-TO-FOUR FAMILY RESIDENTIAL REAL ESTATE LENDING.  Home Savings' primary
lending activity, which it intends to continue to emphasize, is the origination
of fixed and adjustable rate first mortgage loans to enable borrowers to
purchase or refinance one-to-four family residential real property.  Consistent
with Home Savings' emphasis on being a community-oriented financial institution,
it is and has been Home Savings' strategy to focus its lending efforts in its
primary market area.  On March 31, 1996, approximately 78.5% of Home Savings'
real estate loan portfolio, before net items, consisted of one-to-four family
residential real estate loans.  These include both loans secured by detached
single-family residences and condominiums and loans secured by housing
containing not more than four separate dwelling units.  Of such loan amounts,
28.6% had adjustable interest rates.

     Home Savings originates conventional mortgage loans secured by owner
occupied property in amounts of up to 97% of the value of the property.  Private
mortgage insurance is generally required if the loan amount exceeds 80% of the
value of the property.  The loans have both fixed and adjustable rates.  The
maximum term for fixed rate loans is 15 years, and the maximum term for
adjustable rate loans is 25 years.  Home Savings also makes fixed rate loans
requiring a balloon payment at the end of 10 years and having a 30-year
amortization schedule.  The interest rates on adjustable rate loans are
generally adjustable every year and are tied to the one-year United States
treasury bill rate.  The loans have rate caps which limit the amount of changes
at the time of each adjustment and over the lives of the loans.  Home Savings
offers loans which require monthly payments and loans which require payments
every two weeks, in which event the payment is drafted from an existing Home
Savings deposit account.

     Adjustable rate loans are generally considered to involve a greater degree
of credit risk than fixed rate loans because borrowers may have difficulty
meeting their payment obligations if interest rates and required payment amounts
increase substantially.  Substantially all of the fixed-rate loans in Home
Savings' mortgage loan portfolio have due on sale provisions allowing Home
Savings to declare the unpaid balance due and payable in full upon the sale or
transfer of an interest in the property securing the loan.

     While one-to-four family residential loans are normally originated for up
to 25 year terms, such loans customarily remain outstanding for substantially
shorter periods because borrowers often prepay their loans in full upon sale of
the property pledged as security or upon refinancing the original loan.  Thus,
average loan maturity is a function of, among other factors, the level of
purchase and sale activity in the real estate market, prevailing interest rates,
and the interest rates payable on outstanding loans.

     Home Savings generally requires title insurance for its one-to-four family
residential loans.  Home Savings also generally requires that fire and extended
coverage casualty insurance (and, if appropriate, flood insurance) be maintained
in an amount at least equal to the loan amount or replacement cost of the
improvements on the property securing the loans, whichever is greater.

     MULTI-FAMILY RESIDENTIAL AND COMMERCIAL REAL ESTATE LENDING.  On March 31,
1996, Home Savings had $9.0 million outstanding in 78 loans secured by multi-
family residential and commercial properties, comprising approximately 16.7% of
its loan portfolio, before net items, as of that date.  These loans are secured
by apartments, office, retail and other commercial real estate and by church
properties in Home Savings' primary market area and have fixed and adjustable
interest rates.  These loans generally do not exceed 75% of the appraised value
of the real estate securing the loans.  Multi-family residential loans have
terms of up to 20 years, if the interest rate is adjustable, or 15 years, if the
interest rate is fixed.  Commercial real estate loans have terms of up to 15
years if the interest rate is adjustable, or 10 years, if the interest rate is
fixed.  The adjustable rate loans generally use the same index and rate change
limitations and are as used in one-to-four family residential lending.  See "--
One-to-Four Family Residential Real Estate Lending."  Home Savings generally
requires title insurance in connection with its multi-family residential and
commercial real estate loans.  Home Savings also generally requires that fire
and extended coverage casualty insurance (and, if appropriate, flood insurance)
be maintained in an amount at least equal to the loan amount or the replacement
cost of the improvements on the property securing the loans, whichever is
greater.  Loans secured by multi-family and commercial real estate generally are
larger than one-to-four family residential loans and involve a greater degree of
risk.  Payments on these loans depend to a large degree on results of operations
and management of the properties and may be affected to a greater extent by
adverse conditions in the real estate market or the economy in general.  Home
Savings intends to continue to make significant amounts of multi-family
residential and commercial real estate loans.

                                       58
<PAGE>
 
     CONSTRUCTION LENDING.  Home Savings makes construction loans for the
construction of single-family dwellings, and for the construction of multi-
family and commercial buildings.  The aggregate outstanding balance of such
loans on March 31, 1996 was approximately $3.3 million, representing
approximately 6.2% of Home Savings' loan portfolio, before net items.  Some of
these loans were made to persons who are constructing properties for the purpose
of occupying them; others were made to builders who were constructing properties
for sale.  Loans made to builders are generally "pure construction" loans which
require the payment of interest during the construction period of generally one
year or less and the payment of the principal in full at the end of the
construction period.  Loans made to individual property owners are both pure
construction loans and "construction-permanent" loans which generally provide
for the payment of interest only during a construction period, after which the
loans convert to a permanent loan at fixed or adjustable interest rates having
terms similar to one-to-four family residential loans.

     Construction loans for one-to-four family real estate to be occupied by the
borrower generally have a maximum loan-to-value ratio of 80% of the appraised
value of the property.  Other construction loans are made at loan to value
ratios of up to 75%.  Title insurance is generally required for construction
loans.  In addition, Home Savings generally requires builders risk or casualty
insurance (and, if appropriate, flood insurance) on such loans.

     Construction loans are generally considered to involve a higher degree of
risk than long-term financing secured by real estate which is already occupied.
A lender's risk of loss on a construction loan is dependent largely upon the
accuracy of the initial estimate of the property's value at the completion of
construction and the estimated cost (including interest) of construction.  If
the estimate of construction costs proves to be inaccurate, the lender may be
required to advance funds beyond the amount originally committed in order to
permit completion of construction.  If the estimate of anticipated value proves
to be inaccurate, the lender may have security which has value insufficient to
assure full repayment.  In addition, repayment of loans made to builders to
finance construction of properties is often dependent upon the builder's ability
to sell the property once construction is completed.

     HOME EQUITY LENDING.  At March 31, 1996, Home Savings had approximately
$1.1 million in home equity line of credit loans, representing approximately
2.1% of its loan portfolio, before net items.  Home Savings' home equity lines
of credit have adjustable interest rates tied to prime interest rates plus a
margin.  The home equity lines of credit require the payments of principal and
interest monthly, and all outstanding amounts must be paid in full at the end of
10 years.  Home equity lines of credit are generally secured by subordinate
liens against residential real property.  Home Savings requires title opinions
from attorneys in connection with these loans.  Home Savings requires that fire
and extended coverage casualty insurance (and, if appropriate, flood insurance)
be maintained in an amount at least sufficient to cover its loan.  Home equity
loans are generally limited so that the amount of such loans, along with any
senior indebtedness, does not exceed 80% of the value of the real estate
security.  Because home equity loans involve revolving lines of credit which can
be drawn over a period of time, Home Savings faces risks associated with changes
in the borrower's financial condition.  Because home equity loans have
adjustable interest rates with no rate caps (other than usury limitations),
increased delinquencies could occur if interest rate increases occur and
borrowers are unable to satisfy higher payment requirements.

     CONSUMER LOANS.  Home Savings offers various consumer loans, including home
improvement loans, automobile loans and other secured loans.  Home Savings
generally does not make unsecured loans.  At March 31, 1996, Home Savings'
consumer loan portfolio totalled $342,000, representing 0.64% of its total loan
portfolio, before net items.  Automobile loans generally have terms not
exceeding 60 months, have fixed interest rates and do not exceed 90% of the fair
market value of the automobile securing the loan.  Home improvement loans are
generally secured by a subordinate lien on the property being improved, do not
exceed 80% of the value of such property less the amount secured by any prior
liens, and have terms of no more than 10 years.  Consumer lending usually
involves more risk than residential mortgage lending because payment patterns
are more significantly influenced by general economic conditions and because any
collateral for such loans frequently consists of depreciating property.

     LOANS SECURED BY DEPOSITS.  Home Savings also offers loans secured by
deposit accounts.  At March 31, 1996, such loans totalled $200,000, representing
0.37% of Home Savings' loan portfolio, before net items.  The interest rates on
these loans are variable and are generally 2% above the interest rate being paid
on the deposit account serving as collateral.  The maximum amounts of these
loans is generally 90% of the related deposit account.

                                       59
<PAGE>
 
     LOAN SOLICITATION, PROCESSING AND UNDERWRITING. Loan originations are
derived from a number of sources such as referrals from real estate brokers,
present depositors and borrowers, builders, attorneys, walk-in customers and in
some instances, other lenders.

     During its loan approval process, Home Savings assesses the applicant's
ability to make principal and interest payments on the loan and the value of the
property securing the loan.  Home Savings obtains detailed written loan
applications to determine the borrower's ability to repay and verifies responses
on the loan application through the use of credit reports, financial statements,
and other confirmations.  Under current practice, the responsible officer or
loan officer of Home Savings analyzes the loan application and the property
involved, and an appraiser inspects and appraises the property.  Home Savings
generally requires independent fee appraisals on loans originated primarily on
the basis of real estate collateral.  Home Savings also obtains information
concerning the income, financial condition, employment and the credit history of
the applicant.

     All real estate loans, except home equity loans, must be approved by Home
Savings' loan committee which includes three members of its Board of Directors.
Home equity and consumer loans, up to specified limits, may be approved by loan
officers.  All loans must be reported to the Board of Directors monthly.

     Normally, upon approval of a residential mortgage loan application, Home
Savings gives a commitment to the applicant that it will make the approved loan
at a stipulated rate any time within a 45-day period.  The loan is typically
funded at such rate of interest and on other terms which are based on market
conditions existing as of the date of the commitment.  As of March 31, 1996,
Home Savings had $773,000 in such unfunded mortgage loan commitments.  In
addition, on such date Home Savings had $1.7 million in undisbursed construction
loans and $487,000 in unfunded commitments for unused lines of credit.

     INTEREST RATES, TERMS, POINTS AND FEES.  Interest rates and fees charged on
Home Savings' loans are affected primarily by the market demand for loans,
competition, the supply of money available for lending purposes and Home
Savings' cost of funds.  These factors are affected by, among other things,
general economic conditions and the policies of the federal government,
including the Federal Reserve, tax policies and governmental budgetary matters.

     In addition to earning interest on loans, Home Savings receives fees in
connection with originating loans.  Fees for loan servicing, loan modifications,
late payments, loan assumptions and other miscellaneous services in connection
with loans are also charged by Home Savings.

     NONPERFORMING ASSETS AND ASSET CLASSIFICATION.  When a borrower fails to
make a required payment on a loan and does not cure the delinquency promptly,
the loan is classified as delinquent.  In this event, the normal procedure
followed by Home Savings is to make contact with the borrower at prescribed
intervals in an effort to bring the loan to a current status, and late charges
are assessed as allowed by law.  In most cases, delinquencies are cured
promptly.  If a delinquency is not cured, Home Savings normally, subject to any
required prior notice to the borrower, commences foreclosure proceedings.  If
the loan is not reinstated within the time permitted for reinstatement, or the
property is not redeemed prior to sale, the property may be sold at a
foreclosure sale.  In foreclosure sales, Home Savings may acquire title to the
property through foreclosure, in which case the property so acquired is offered
for sale and may be financed by a loan involving terms more favorable to the
borrower than those normally offered.  Any property acquired as a result of
foreclosure or by deed in lieu of foreclosure is classified as real estate owned
until such time as it is sold or otherwise disposed of by Home Savings to
recover its investment.  As of March 31, 1996, Home Savings recorded $333,000 in
real estate acquired in settlement of loans.  Real estate acquired through, or
in lieu of, loan foreclosure is initially recorded at the lower of cost or fair
value at the date of foreclosure, establishing a new cost basis.  After
foreclosure, valuations are periodically performed by management, and the real
estate is carried at the lower of cost or fair value minus costs to sell.  Costs
relating to the development and improvement of the property are capitalized, and
costs relating to holding the property are charged to expenses.  See Note A to
"Notes to Financial Statements."

     Interest on loans is recorded as borrowers' monthly payments become due.
Accrual of interest on loans is suspended when interest becomes 90 days past due
or earlier when, in management's judgment, doubts exist as to the 

                                       60
<PAGE>
 
collectibility of additional interest. Interest more than 90 days past due is
reserved. Loans begin accruing interest again when interest is brought current.

     The following table sets forth information with respect to nonperforming
assets identified by Home Savings, including nonaccrual loans and real estate
owned at the dates indicated.

<TABLE>
<CAPTION>
                                              At
                                          March 31,                 At June 30,
                                          ---------   --------------------------------------------

                                            1996      1995      1994      1993      1992      1991
                                            ----      ----      ----      ----      ----      ---- 

                                                          (Dollars in Thousands)
<S>                                        <C>       <C>      <C>       <C>        <C>       <C> 
Non-performing loans                       $ 497     $ 841    $1,605    $1,601     $ 557     $ 449

Foreclosed real estate                       333        71       111       193       161        12
                                           -----     -----    ------    ------     -----     -----

  Total non-performing assets              $ 830     $ 912    $1,716    $1,794     $ 718     $ 461
                                           =====     =====    ======    ======     =====     =====

Non-performing assets to total assets      1.03%     1.21%     2.32%     2.53%     1.09%     0.78%
                                           =====     =====    ======    ======     =====     =====
</TABLE>

     Applicable regulations require Home Savings to "classify" its own assets on
a regular basis.  In addition, in connection with examinations of savings
institutions, regulatory examiners have authority to identify problem assets
and, if appropriate, classify them.  Problem assets are classified as
"substandard," "doubtful" or "loss," depending on the presence of certain
characteristics as discussed below.

     An asset is considered "substandard" if not adequately protected by the
current net worth and paying capacity of the obligor or the collateral pledged,
if any.  "Substandard" assets include those characterized by well-defined
weakness with possible risk of loss if the deficiency is not corrected.  Assets
classified as "doubtful" have all of the weaknesses inherent in those classified
"substandard" with the added characteristic that the weaknesses present make
"collection or liquidation in full," on the basis of currently existing facts,
conditions, and values, "highly questionable."  Assets classified "loss" are
those considered "uncollectible" and of such little value that their continuance
as assets without the establishment of a loss reserve is not warranted.

     As of March 31, 1996, Home Savings had approximately $766,000 of loans
internally classified as "substandard," no loans classified as "doubtful" and no
loans classified as "loss."  Total classified loans as of June 30, 1995 and 1994
were approximately $931,000 and approximately $1.9 million, respectively.

     When an insured institution classifies problem assets as either substandard
or doubtful, it is required to establish general allowances for loan losses in
an amount deemed prudent by management.  These allowances represent loss
allowances which have been established to recognize the inherent risk associated
with lending activities and the risks associated with particular problem assets.
When an insured institution classifies problem assets as "loss," it charges off,
or writes down the balance of, the asset.  Home Savings' determination as to the
classification of its assets and the amount of its valuation allowances is
subject to review by the FDIC and the Administrator which can order the
establishment of additional loss allowances.

     ALLOWANCE FOR LOAN LOSSES.  In originating loans, Home Savings recognizes
that credit losses will be experienced and that the risk of loss will vary with,
among other things, the type of loan being made, the creditworthiness of the
borrower over the term of the loan and, in the case of a secured loan, the
quality of the security for the loan as well as general economic conditions.  It
is management's policy to maintain an adequate allowance for loan losses based
on, among other things, Home Savings' historical loan loss experience,
evaluation of economic conditions and regular reviews of delinquencies and loan
portfolio quality.  Specific allowances are provided for individual loans when
ultimate collection is considered questionable by management after reviewing the
current status of loans which are contractually past due and considering the net
realizable value of the security for the loans.

                                       61
<PAGE>
 
     Management continues to actively monitor Home Savings' asset quality, to
charge off loans against the allowance for loan losses when appropriate and to
provide specific loss reserves when necessary.  Although management believes it
uses the best information available to make determinations with respect to the
allowance for loan losses, future adjustments may be necessary if economic
conditions differ substantially from the economic conditions in the assumptions
used in making the initial determinations.

     The following table describes the activity related to Home Savings'
allowance for loan losses for the periods indicated.

<TABLE>
<CAPTION>
                                                                                Nine Months
                                                                              Ended March 31,          Year Ended June 30,
                                                                             -----------------    -----------------------------    

                                                                               1996       1995       1995       1994       1993
                                                                               ----       ----       ----       ----       ---- 

<S>                                                                           <C>        <C>        <C>        <C>        <C> 
Balance at beginning of period                                                $ 401      $ 295      $ 295      $ 198      $  95
                                                                              -----      -----      -----      -----      -----
Loans charged off:
  Real estate                                                                    31          1          1         90         49
  Other                                                                          --         --         --         14         13
                                                                              -----      -----      -----      -----      -----
    Total loans charged off                                                      31          1          1        104         62

  Recoveries:
    Real estate                                                                  --          2          1         84         --
    Other                                                                         1         --          1          3         --
                                                                              -----      -----      -----      -----      -----
Net loans charged off (recovered)                                                30        (1)        (1)         17         62
                                                                              -----      -----      -----      -----      -----
Provision for loan losses                                                       130         75        105        114        165
                                                                              -----      -----      -----      -----      -----
Balance at end of period                                                      $ 501      $ 371      $ 401      $ 295      $ 198
                                                                              =====      =====      =====      =====      =====

Ratio of net charge-offs (recoveries) to average loans outstanding during
 the period                                                                   0.06%        --%        --%      0.03%      0.12%
                                                                              =====      =====      =====      =====      =====
</TABLE>

     The following table sets forth the composition of the allowance for  loan
losses by type of loan at the dates indicated.  The allowance is allocated to
specific categories of loans for statistical purposes only, and may be applied
to loan losses incurred in any loan category.

                                       62
<PAGE>
 
<TABLE>
<CAPTION>
                                                    AT MARCH 31,                                      AT JUNE 30,              
                                       ---------------------------------------         --------------------------------------- 

                                                        1996                                            1995                   
                                       ---------------------------------------         --------------------------------------- 

                                                      PERCENT OF       AMOUNT                         PERCENT OF       AMOUNT   
                                                      ALLOWANCE       OF LOANS                        ALLOWANCE       OF LOANS  
                                       AMOUNT OF       TO TOTAL       TO GROSS         AMOUNT OF       TO TOTAL       TO GROSS  
                                       ALLOWANCE      ALLOWANCE        LOANS           ALLOWANCE      ALLOWANCE        LOANS    
                                       ---------      ---------       --------         ---------      ---------       -------- 

                                                                         (DOLLARS IN THOUSANDS)
<S>                                    <C>            <C>             <C>              <C>            <C>             <C>   
Real estate loans:

  One-to four-family residential            $211         42.12%         75.13%              $164         40.90%         73.38%  

  Multi-family residential  and                            
   commercial                                 90         17.96%         15.97%               100         24.94%         17.97%

  Construction                                17          3.39%          5.91%                19          4.74%          5.57%   

  Home equity lines of credit                 11          2.20%          2.02%                11          2.74%          2.03%   
                                            ----        -------        -------              ----        -------        -------    
    Total real estate loans                  329         65.67%         99.03%               294         73.32%         98.95%  
                                            ----        -------        -------              ----        -------        -------    

Other loans:                                                                       

  Consumer loans                              12          2.39%          0.61%                12          2.99%          0.60%   

  Loans secured by deposits                   --          0.00%          0.36%                --          0.00%          0.45%   
                                            ----        -------        -------              ----        -------        -------
    Total other loans                         12          2.39%          0.97%                12          2.99%          1.05%   
                                            ----        -------        -------              ----        -------        -------
Unallocated                                  160         31.94%             --                95         23.69%             --    
                                            ----        -------        -------              ----        -------        ------- 
Total allowance for loan losses             $501        100.00%        100.00%              $401        100.00%        100.00% 
                                            ----        -------        -------              ----        -------        ------- 

<CAPTION> 
                                                    AT JUNE 30,                                      AT JUNE 30,              
                                       ---------------------------------------         --------------------------------------- 

                                                        1994                                            1993                   
                                       ---------------------------------------         --------------------------------------- 
                                                      PERCENT OF       AMOUNT                         PERCENT OF       AMOUNT  
                                                      ALLOWANCE       OF LOANS                        ALLOWANCE       OF LOANS 
                                       AMOUNT OF       TO TOTAL       TO GROSS         AMOUNT OF       TO TOTAL       TO GROSS 
                                       ALLOWANCE      ALLOWANCE        LOANS           ALLOWANCE      ALLOWANCE        LOANS   
                                       ---------      ---------       --------         ---------      ---------       -------- 

                                                                         (DOLLARS IN THOUSANDS)
<S>                                    <C>            <C>             <C>              <C>            <C>             <C> 
Real estate loans:             

  One-to four-family residentiaL            $123         41.69%         72.69%              $ 90         45.45%         72.08%  

  Multi-family residential  and                                                                         
   commercial                                 75         25.42%         17.68%                42         21.21%         16.99%

  Construction                                14          4.75%          6.38%                27         13.64%          8.24%   

  Home equity lines of credit                  9          3.05%          1.63%                 8          4.04%          1.50%
                                            ----        -------        -------              ----        -------        -------  
    Total real estate loans                  221         74.91%         98.38%               167         84.34%         98.81%
                                            ----        -------        -------              ----        -------        -------  

Other loans:                                            

  Consumer loans                              13          4.41%          0.99%                16          8.08%          0.79%   

  Loans secured by deposits                   --          0.00%          0.63%                --          0.00%          0.40% 
                                            ----        -------        -------              ----        -------        -------   
    Total other loans                         13          4.41%          1.62%                16          8.08%          1.19%
                                            ----        -------        -------              ----        -------        -------    
Unallocated                                   61         20.68%             --                15          7.58%             --    
                                            ----        -------        -------              ----        -------        -------    
Total allowance for loan losses             $295        100.00%        100.00%              $198        100.00%        100.00%  
                                            ====        =======        =======              ====        =======        =======    
</TABLE> 

                                       63
<PAGE>
 
INVESTMENT SECURITIES

     Interest and dividend income from investment securities generally provides
the second largest source of income to Home Savings after interest on loans.  In
addition, Home Savings receives interest income from  deposits in other
financial institutions.  At March 31, 1996, Home Savings' investment portfolio
totalled approximately $23.7 million and consisted of U.S. government and agency
securities, mortgage-backed securities, municipal bonds, interest-earning
deposits in other financial institutions, and stock of the Federal Home Loan
Mortgage Corporation and Federal Home Loan Bank of Atlanta.

     Investments in mortgage-backed securities involve a risk that, because of
changes in the interest rate environment, actual prepayments will be greater
than estimated prepayments over the life of the security, which may require
adjustments to the amortization of any premium or accretion of any discount
relating to such instruments, thereby reducing the net yield on such securities.
There is also reinvestment risk associated with the cash flows from such
securities.  In addition, the market value of such securities may be adversely
affected by changes in interest rates.

     The FASB has issued SFAS No. 115, "Accounting for Certain Investments in
Debt and Equity Securities" which addresses the accounting and reporting for
investments in equity securities that have readily determinable fair values and
for all investments in debt securities.  These investments are to be classified
in three categories and accounted for as follows:  (1) debt securities that the
entity has the positive intent and ability to hold to maturity are classified as
held-to-maturity and reported at amortized cost; (2) debt and equity securities
that are bought and held principally for the purpose of selling them in the near
term are classified as trading securities and reported at fair value, with net
unrealized gains and losses included in earnings; and (3) debt and equity
securities not classified as either held-to-maturity or trading securities are
classified as securities available-for-sale and reported at fair value, with
unrealized gains and losses excluded from earnings and reported as a separate
component of equity.  At March 31, 1996, Home Savings had no trading securities.
Home Savings adopted SFAS No. 115 as of July 1, 1994.  The adoption affected
only the held-to-maturity and available-for-sale classifications, with net
unrealized securities losses on the securities available-for-sale of $202,874,
net of related deferred tax assets of $104,511, reported as a separate component
of equity in its financial statements at July 1, 1994.  See Note B of "Notes to
Consolidated Financial Statements."

     The amortized cost of securities classified as held-to-maturity or
available-for-sale is adjusted for amortization of premiums and accretion of
discounts to maturity, or in the case of mortgage-backed securities, over the
estimated life of the security.  Such amortization is included in interest
income from investments.  Interest and dividends are included in interest income
from investments.  Realized gains and losses, and declines in value judged to be
other than temporary are included in net securities gains (losses).  The cost of
securities sold is based on the specific identification method. Prior to the
adoption of SFAS No. 115, Home Savings stated its debt securities at amortized
cost and its marketable equity securities at the lower of cost or market.
Accumulated changes in net unrealized losses on marketable equity securities
were included in retained earnings.

     As a member of the FHLB of Atlanta, Home Savings is required to maintain an
investment in stock of the FHLB of Atlanta equal to the greater of 1% of Home
Savings' outstanding home loans or 5% of its outstanding advances from the FHLB
of Atlanta.  No ready market exists for such stock, which is carried at cost.
As of March 31, 1996, Home Savings' investment in stock of the FHLB of Atlanta
was $614,000.

     North Carolina regulations require Home Savings to maintain a minimum
amount of liquid assets which may be invested in specified short-term
securities.  See "SUPERVISION AND REGULATION -- Regulation of Home Savings --
Liquidity."  Home Savings is also permitted to make certain other securities
investments.

     Home Savings' current investment policy provides that investment decisions
will be made by James G. Hudson, Jr., President, Chief Executive Officer and
Treasurer, and ratified by the Board of Directors.  The investment policy
provides that the objectives of the investment portfolio are to:  (i) provide
and maintain liquidity within regulatory guidelines, (ii) maintain a balance of
high quality, diversified investments, (iii) provide collateral for pledging
requirements, (iv) serve as a counter-cyclical balance to earnings, (v) maximize
returns without sacrificing liquidity and safety, (vi) purchase securities and
originate loans for investment purposes only, (vii) invest the majority of Home

                                       64
<PAGE>
 
Savings' funds in first mortgage loans, Federal Home Loan Mortgage Corporation
participation certificates and United States government and agency obligations,
and (viii) to hold securities until maturity unless it is financially feasible
to do otherwise.

     The following table sets forth certain information regarding Home Savings'
investment portfolio at the dates indicated.

<TABLE>
<CAPTION>
                                                                      At March 31,             At June 30,                
                                                                      ------------     ------------------------------ 

                                                                          1996           1995       1994       1993   
                                                                          ----           ----       ----       ----   
                                                                                                                      
                                                                                     (Dollars in Thousands)           
<S>                                                                   <C>              <C>          <C>        <C>    
Securities available for sale:                                                                                        
  U.S. government and agency securities                                   $ 5,485        $ 6,021    $    --    $   -- 
  Mortgage-backed securities                                                4,127          2,389         --        -- 
  Municipal bonds                                                             616             --         --        -- 
  FHLMC stock                                                                 314            254         --        -- 
                                                                          -------        -------    -------   ------- 
                                                                                                                      
    Total securities available for sale                                    10,542         8,664          --        -- 
                                                                          -------       -------     -------   ------- 
Securities held to maturity:                                                                                          
  U.S. government and agency securities                                    5,507          4,756     13,059      9,224 
  Mortgage-backed securities                                                  --             --      2,822      1,692 
  Municipal bonds                                                            380            377         --         -- 
  FHLMC stock                                                                 --             --         14         14 
                                                                         -------        -------    -------    ------- 
                                                                                                                      
    Total securities held to maturity                                      5,887          5,133     15,895     10,930 
                                                                         -------        -------    -------    ------- 
                                                                                                                      
    Total investment securities                                           16,429         13,797     15,895     10,930 
                                                                                                                      
Interest-earning balances in other banks                                   6,659          4,441      1,503      4,313 
Federal Home Loan Bank stock                                                 614            614        614        590 
                                                                         -------        -------    -------    ------- 
                                                                                                                      
    Total investments                                                    $23,702        $18,852    $18,012    $15,833 
                                                                         =======        =======    =======    =======  
</TABLE>

     At March 31, 1996, the market value of Home Savings' investment securities
available for sale and held to maturity were $10.5 million and $5.9 million,
respectively.

     The following table sets forth certain information regarding the carrying
value, weighted average yields and contractual maturities of Home Savings'
investment portfolio as of March 31, 1996.

                                       65
<PAGE>
 
<TABLE>
<CAPTION>
                                                                          After One Year           After One Year     
                                               One Year or Less         Through Five Years       Through Five Years   
                                            -----------------------    --------------------     --------------------  
                                                                                                                     
                                              Carrying     Average     Carrying     Average     Carrying     Average  
                                               Value        Yield       Value        Yield        Value       Yield   
                                              --------     -------     --------     -------     --------     -------  

                                                                       (Dollars in Thousands) 
<S>                                           <C>          <C>         <C>          <C>         <C>          <C>              
Securities available for  sale:                        
 U.S. government and agency securities         $ 1,500        5.36%     $ 3,985        5.70%      $    --         -- 
 Mortgage-backed securities                         --          --           --          --         1,677       6.30%  
 Municipal bonds                                    --          --          616        4.35%           --         --   
 FHLMC stock                                        --          --           --          --            --         --   
                                                                                    
Securities held to maturity:                                                                          
  U.S. government and agency securities          2,801        5.50%       2,706        6.04%           --         --    
  Municipal bonds                                   --          --           --          --            --         --
                                                                                              
Other:                                           
  Interest-earning balances in other banks       6,659        5.35%          --          --            --         --   
  Federal Home Loan Bank stock                      --          --           --          --            --         --   
                                               -------        ----       ------        ----        ------       ----   
                                               $10,960        5.39%      $7,307        5.71%       $1,677       6.30%  
                                               =======        ====       ======        ====        ======       ====   

<CAPTION> 
                                                    After Ten Years             Total
                                                 --------------------     -------------------
                                                  Carrying    Average     Carrying    Average
                                                   Value       Yield       Value       Yield 
                                                  --------    -------     --------    -------
<S>                                               <C>         <C>         <C>         <C>   
Securities available for  sale:                     
 U.S. government and agency securities             $    --          --     $ 5,485      5.61%
 Mortgage-backed securities                          2,450        6.67%      4,127      6.52%
 Municipal bonds                                        --          --         616      4.35%
 FHLMC stock                                           314        1.41%        314      1.41% 
                                                                                                                                    

Securities held to maturity:                                                                                                        

  U.S. government and agency securities                 --          --       5,507      5.77%
  Municipal bonds                                      380        6.20%        380      6.20%
                                                                                                     
Other:                                                                                      
  Interest-earning balances in other banks              --          --       6,659      5.35%
  Federal Home Loan Bank stock                         614        7.25%        614      7.25%
                                                   -------        ----     -------      ----  
                                                   $ 3,758        6.28%    $23,702      5.69
                                                   =======        ====     ========     ====
</TABLE> 

                                       66
<PAGE>
 
DEPOSITS AND BORROWINGS

     GENERAL.  Deposits are the primary source of Home Savings' funds for
lending and other investment purposes. In addition to deposits, Home Savings
derives funds from loan principal repayments, interest payments, investment
income and principal repayments, interest from its own interest-earning
deposits, interest income and repayments from mortgage-backed securities and
otherwise from its operations.  Loan repayments are a relatively stable source
of funds while deposit inflows and outflows may b e significantly influenced by
general interest rates and money market conditions.  Borrowings may be used on a
short-term basis to compensate for reductions in the availability of funds from
other sources.  They may also be used on a longer term basis for general
business purposes.

     DEPOSITS.  Home Savings attracts both short-term and long-term deposits
from the general public by offering a variety of accounts and rates.  Home
Savings offers passbook savings accounts, statement savings accounts, negotiable
order of withdrawal accounts, money market demand accounts, non-interest-bearing
accounts, and fixed interest rate certificates with varying maturities.  At
March 31, 1996, 74.63% of Home Savings' deposits consisted of certificate
accounts, 7.46% consisted of passbook and statement savings accounts, 17.48%
consisted of interest-bearing transaction accounts and 0.43% consisted of
noninterest-bearing transaction accounts.  Deposit flows are greatly influenced
by economic conditions, the general level of interest rates, competition, and
other factors, including the restructuring of the thrift industry.  Home
Savings' savings deposits traditionally have been obtained primarily from its
primary market area. Home Savings utilizes traditional marketing methods to
attract new customers and savings deposits, including print media advertising
and direct mailings.  Home Savings does not advertise for deposits outside of
its local market area or utilize the services of deposit brokers.

     The following table sets forth information relating to Home Savings'
deposit flows during the periods shown and deposits at the end of such periods.

<TABLE>
<CAPTION>
                                                          At or for the Nine Months                At or for the Year
                                                               Ended March 31,                        Ended June 30,
                                                          -------------------------       ------------------------------------
                                                            1996             1995           1995          1994          1993
                                                            ----             ----           ----          ----          ----

                                                                                      (In Thousands)
<S>                                                       <C>                <C>            <C>           <C>           <C>  
Total deposits at beginning of period                       $64,448          $63,937        $63,937       $62,129       $58,205

Net increase (decrease) before interest
 credited                                                     3,091           (2,373)          (990)          405         2,349

Interest credited                                             1,368            1,100          1,501         1,403         1,575
                                                            -------          -------        -------       -------       -------

Total deposits at end of period                             $68,907          $62,664        $64,448       $63,937       $62,129
                                                            =======          =======        =======       =======       =======
</TABLE>

     The following table sets forth certain other information regarding Home
Savings' savings deposits at the dates indicated.

                                       67
<PAGE>
 
<TABLE>
<CAPTION>
                                              March 31, 1996                 June 30, 1995                    June 30, 1994
                                        -------------------------      -------------------------       --------------------------- 
                                                 Weighted                       Weighted                          Weighted          
                                                 Average    % of                Average    % of                   Average    % of 
                                        Amount    Rate      Total      Amount    Rate      Total       Amount      Rate      Total
                                        ------   -------    -----      ------   -------    -----       ------     -------    -----

                                                                     (Dollars in Thousands)
<S>                                     <C>      <C>        <C>        <C>      <C>        <C>         <C>        <C>        <C> 
Demand accounts:
 Passbook and statement accounts         $ 5,143   3.00%    7.46%      $ 5,248    3.00%     8.14%      $ 5,660      3.00%     8.85%
 NOW accounts                              2,268   2.75%    3.29%        1,885    2.75%     2.93%        1,973      2.75%     3.09%
 Money market demand accounts              9,780   3.90%   14.19%       10,498    3.68%    16.29%       13,060      3.23%    20.43%
 Non-interest bearing accounts               294     --     0.43%          299      --      0.46%          106         -%      .16%
                                         -------          -------      -------            -------      -------              ------- 


    Total demand deposits                 17,485   3.42%   25.37%       17,930    3.32%    27.82%       20,799      3.11%    32.53%
                                         -------          -------      -------            -------      -------              ------- 


Certificate accounts with original 
maturities of:              
 6 months                                  9,541   5.28%   13.85%       10,026    5.93%    15.56%        9,248      3.69%    14.46%
 12 months                                15,748   5.83%   22.85%       13,944    5.54%    21.64%       14,593      4.08%    22.82
 18 months                                   958   5.95%    1.39%          969    5.23%     1.50%          915      4.26%     1.43%
 24 months                                 1,985   5.81%    2.88%        1,781    5.45%     2.76%          964      4.89%     1.51%
 30 months                                   903   5.57%    1.31%          984    5.03%     1.53%        1,088      4.95%     1.70%
 36 months                                 4,539   5.59%    6.59%        3,725    5.38%     5.78%        3,414      5.32%     5.34%
 IRA certificates                          4,232   6.00%    6.14%        3,624    5.35%     5.62%        3,724      4.41%     5.83%
 Jumbo ($100,000 or more)                 13,516   6.03%   19.62%       11,465    6.01%    17.79%        9,192      4.20%    14.38%
                                         -------          -------      -------            -------      -------              ------- 

  Total certificates                      51,422   5.77%   74.63%       46,518    5.69%    72.18%       43,138      4.19%    67.47%
                                         -------          -------      -------            -------      -------              ------- 


  Total deposits                         $68,907   5.17%  100.00%      $64,448    5.03%   100.00%      $63,937      3.84%   100.00%
                                         =======   =====  =======      =======    =====   =======      =======      =====   =======
</TABLE>

                                       68
<PAGE>
 
     The following table presents the maturities and weighted average rates paid
     on all certificates of deposit as of March 31, 1996:

<TABLE>
<CAPTION>
                                                            Amount Due During the Year Ending March 31,
                                     -------------------------------------------------------------------------------------------
                                           1997                    1998                     1999                   Total
                                     -----------------    ---------------------      -------------------      ------------------
                                              Weighted                 Weighted                 Weighted                Weighted
                                     Amount     Rate        Amount       Rate        Amount       Rate        Amount      Rate
                                     -------  --------      ------     --------      ------     --------      ------    --------
<S>                                  <C>      <C>         <C>          <C>           <C>        <C>           <C>        <C>        
                                                                       (Dollars in Thousands)
Certificate accounts with original maturities of:  
  6 months                           $ 9,541      5.28%     $   --           --      $   --           --     $ 9,541        5.28%
  12 months                           15,748      5.83%         --           --          --           --      15,748        5.83%
  18 months                              560      6.20%        398         5.60%         --           --         958        5.95% 
  24 months                            1,302      5.67%        683         6.07%         --           --       1,985        5.81%
  30 months                              358      4.67%        244         6.46%        301         5.92%        903        5.57% 
  36 months                            2,570      5.26%        623         5.51%      1,346         6.26%      4,539        5.59%
  IRA certificates                     3,000      6.05%      1,232         5.89%         --           --       4,232        6.00%
  Jumbo ($100,000 or more)            12,933      6.00%        283         6.14%        300         7.00%     13,516        6.03%
                                     -------                ------                   ------                  -------
                                     $46,012      5.74%     $3,463         5.88%     $1,947         6.32%    $51,422        5.77%
                                     =======      =====     ======         =====     ======         =====    =======        =====
</TABLE>

                                       69
<PAGE>
 
     The following table presents the maturities and weighted average rates paid
     on all time certificates of deposit as of June 30, 1995:

<TABLE>
<CAPTION>
                                                              Amount Due During the Year Ending June 30,
                                      -----------------------------------------------------------------------------------------
                                            1996                     1997                    1998               Total
                                      -----------------      -------------------     -------------------     ------------------
                                               Weighted                 Weighted                Weighted               Weighted
                                      Amount     Rate        Amount       Rate       Amount       Rate       Amount      Rate
                                      ------   --------      ------     --------     ------     --------     ------    --------
<S>                                   <C>      <C>           <C>        <C>          <C>        <C>        <C>      <C>        
                                                                        (Dollars in Thousands)
Certificate accounts with original maturities of:                       
  6 months                            10,026       5.93%     $   --           --       $ --           --    $10,026        5.93%
  12 months                           13,944       5.54%         --           --         --           --     13,944        5.54%
  18 months                              636       4.68%        333         6.28%        --           --        969        5.23% 
  24 months                              669       4.83%      1,112         5.82%        --           --      1,781        5.45%
  30 months                              811       4.79%         49         5.26%       124         6.52%       984        5.03%
  36 months                              747       5.30%      2,501         5.25%       477         6.19%     3,725        5.38%  
  IRA certificates                     2,272       4.83%      1,352         6.23%        --           --      3,624        5.35%
  Jumbo ($100,000 or more)            11,264       6.01%        201         5.88%        --           --     11,465        6.01%
                                     -------                 ------                    ----                 -------           
                                     $40,369       5.68%     $5,548         5.69%      $601         6.26%   $46,518        5.69%
                                     =======       =====     ======         =====      ====         =====   =======        =====
</TABLE>

                                       70
<PAGE>
 
Based upon historical experience, Home Savings expects that a substantial
percentage of its time deposits coming due within twelve months after March 1996
will be renewed.

     As of March 31, 1996, the aggregate amount of time certificates of deposit
in amounts greater than or equal to $100,000 outstanding was $13.5 million,
representing 26.3% of all certificates of deposit on such date.  Management
believes that most of these deposits are held by long-time, local customers of
Home Savings.  Some of these deposits were deposits of state and local
governments which are subject to rebidding from time to time and to
securitization requirements.  The following table presents the maturity of these
time certificates of deposit at such date.

<TABLE>
<CAPTION>
                                                                (IN THOUSANDS)
<S>                                                             <C>
3 Months or less                                                      $ 4,331
Over 3 months through 6 months                                          2,786
Over 6 months through 12 months                                         5,816
Over 12 months                                                            583
                                                                      -------
        Total                                                         $13,516
                                                                      =======
</TABLE>

     BORROWINGS.   Although it has not done so in several years, Home Savings
may obtain advances from the FHLB of Atlanta to supplement its liquidity needs.
The FHLB system functions in a reserve credit capacity for savings institutions.
As a member, Home Savings is required to own capital stock in the FHLB of
Atlanta and is authorized to apply for advances from the FHLB of Atlanta on the
security of that stock and a floating lien on certain of its real estate secured
loans and other assets.  Each credit program has its own interest rate and range
of maturities.  Depending on the program, limitations on the amount of advances
are based either on a fixed percentage of an institution's net worth or on the
FHLB of Atlanta's assessment of the institution's creditworthiness.  At March
31, 1996, Home Savings had no outstanding borrowings.

SUBSIDIARIES

     As a North Carolina-chartered savings bank, Home Savings is able to invest
up to 10% of its total assets in subsidiary service corporations.  However, any
investment in service corporations which would cause Home Savings to exceed an
investment of 3% of assets must receive prior approval of the FDIC.  Home
Savings has one subsidiary which is not active and has never engaged in any
business.

PROPERTIES

     The following table sets forth the location of Home Savings' headquarters
office in Thomasville, North Carolina, as well as certain other information
relating to this office as of March 31, 1996:

<TABLE>
<CAPTION>
                                            Net Book
                                            Value of
                                          Property or        Owned or
                                         Improvements         Leased
                                         ------------        --------
<S>                                      <C>                 <C>
22 Winston Street
Thomasville, North Carolina 27360            $629,750          Owned
</TABLE>

     The total net book value of Home Savings' furniture, fixtures and equipment
at March 31, 1996 was $131,511.

LEGAL PROCEEDINGS

     From time to time, Home Savings is a party to legal proceedings which arise
in the ordinary course of its business.  Most commonly, such proceedings are
commenced by Home Savings to enforce obligations owed to it.  From 

                                       71
<PAGE>
 
time to time, claims are asserted against Home Savings directly or as defenses
and counterclaims in actions filed by Home Savings. At this time, Home Savings
is not a party to any legal proceeding which is expected to have a material
effect on its financial condition or results of operations.

COMPETITION

     Home Savings faces strong competition both in attracting deposits and
making real estate and other loans.  Its most direct competition for deposits
has historically come from other savings institutions, credit unions and
commercial banks located in its primary market area, including large financial
institutions which have greater financial and marketing resources available to
them.  As of March 31, 1996, there were eight depository institutions with 13
offices in Thomasville, North Carolina.  Based upon 1995 comparative data, Home
Savings had 15.7% of the deposits in Thomasville, and 5.5% of the deposits in
Davidson County.  Home Savings has also faced additional significant competition
for investors'  funds from short-term money market securities and other
corporate and government securities.  The ability of Home Savings to attract and
retain savings deposits depends on its ability to generally provide a rate of
return, liquidity and risk comparable to that offered by competing investment
opportunities.

     Home Savings experiences strong competition for real estate loans from
other savings institutions, commercial banks, and mortgage banking companies.
Home Savings competes for loans primarily through the interest rates and loan
fees it charges, the efficiency and quality of services it provides borrowers,
and its more flexible underwriting standards.  Competition may increase as a
result of the continuing reduction of restrictions on the interstate operations
of financial institutions.

EMPLOYEES

     As of March 31, 1996, Home Savings had 11 full-time employees.  Home
Savings provides its employees with basic and major medical insurance, life
insurance, sick leave and vacation benefits.  In addition, Home Savings
maintains a defined benefit pension plan which covers all full time employees of
at least 21 years of age who have completed five months continuous service.  See
"MANAGEMENT OF HOME SAVINGS -- Pension Plan" and Note G of the "Notes to
Financial Statements."

     In connection with the Conversion, Home Savings has adopted the ESOP, which
will provide benefits to employees of Home Savings.  See "MANAGEMENT OF HOME
SAVINGS -- Employee Stock Ownership Plan." Also, the Boards of Directors of the
Holding Company and Home Savings plan to adopt, and stockholders of the Holding
Company will be asked to approve, the MRP and the Stock Option Plan at a meeting
of stockholders following the Conversion.  See "MANAGEMENT OF HOME SAVINGS --
Proposed Management Recognition Plan" and "-- Proposed Stock Option Plan."

     Employees are not represented by any union or collective bargaining group,
and Home Savings considers its employee relations to be good.


                                   TAXATION

FEDERAL INCOME TAXATION

     Savings institutions such as Home Savings are subject to the taxing
provisions of the Internal Revenue Code of 1986, as amended (the "Code"), for
corporations, as modified by certain provisions specifically applicable for
financial or thrift institutions.  Income is reported using the accrual method
of accounting.  The maximum corporate federal income tax rate is 35%.

     Thrift institutions which qualify under certain definitional tests and
other conditions of the Code are permitted certain favorable provisions
regarding their deductions from taxable income for annual additions to their bad
debt reserve.  A reserve may be established for bad debts on qualifying real
property loans (generally loans secured by 

                                       72
<PAGE>
 
interests in real property improved or to be improved) under (i) a method based
on a percentage of the institution's taxable income, as adjusted (the
"percentage of taxable income method") or (ii) a method based on actual loss
experience (the "experience method"). The reserve for nonqualifying loans is
computed using the experience method.

     The percentage of taxable income method is limited to 8% of taxable income.
This method may not raise the reserve to exceed 6% of qualifying real property
loans at the end of the year.  Moreover, the additions for qualifying real
property loans, when added to nonqualifying loans, cannot exceed 12% of the
amount by which total deposits or withdrawable accounts exceed the sum of
surplus, undivided profits and reserves at the beginning of the year.  The
experience method is the amount necessary to increase the balance of the reserve
at the close of the year to the greater of (i) the amount which bears the same
ratio to loans outstanding at the close of the year as the total net bad debts
sustained during the current and five preceding years bear to the sum of the
loans outstanding at the close of such six years or (ii) the balance in the
reserve account at the close of the last taxable year beginning before 1988
(assuming that the loans outstanding have not declined since such date).

     In order to qualify for the percentage of income method, an institution
must have at least 60% of its assets as "qualifying assets" which generally
include, cash, obligations of the United States government or an agency or
instrumentality thereof or of a state or political subdivision, residential real
estate-related loans, or loans secured by savings accounts and property used in
the conduct of its business.  In addition, it must meet certain other
supervisory tests and operate principally for the purpose of acquiring savings
and investing in loans.

     Institutions which become ineligible to use the percentage of income method
must change to either the reserve method or the specific charge-off method that
applies to banks.  Large institutions, those generally exceeding $500 million in
assets, must convert to the specific charge-off method.  Proposed regulations
require ratable inclusion in income of excess reserves over a six-year period in
the event of ineligibility.  In computing its bad debt reserve for federal
income taxes, Home Savings elected to use the percentage of income method in the
fiscal year 1993 and the reserve method in fiscal years 1994 and 1995.

     Bad debt reserve balances in excess of the balance computed under the
experience method or amounts maintained in a supplemental reserve built up prior
to 1962 ("excess bad debt reserve") require inclusion in taxable income upon
certain distributions to its shareholders.  Distributions in redemption or
liquidation of stock or distributions with respect to its stock in excess of
earnings and profits accumulated in years beginning after December 31, 1951, are
treated as a distribution from the excess bad debt reserve. When such a
distribution takes place and it is treated as from the excess bad debt reserve,
the thrift is required to reduce its reserve by such amount and simultaneously
recognize the amount as an item of taxable income increased by the amount of
income tax imposed on the inclusion.  Dividends not in excess of earnings and
profits accumulated since December 31, 1951 will not require inclusion of part
or all of the bad debt reserve in taxable income.  Home Savings has accumulated
earnings and profits since December 31, 1951 and has an excess in its bad debt
reserve.  Distributions in excess of current and accumulated earnings and
profits will increase taxable income.  Net retained earnings at June 30, 1995
includes approximately $1.5 million for which no provision for federal income
tax has been made.

     Legislation currently pending before the U.S. Congress contains a provision
that repeals the reserve method of accounting for thrift bad debt reserves
(including the percentage of taxable income method) for tax years beginning
after December 31, 1995.  This would require Home Savings to account for bad
debts using the specific charge-off method. Under the proposed legislation, the
change in accounting method that eliminates the reserve method would trigger bad
debt reserve recapture for post-1987 excess reserves over a six-year period.  At
June 30, 1995, Home Savings' post-1987 excess reserves amounted to approximately
$301,000.  A special provision suspends recapture of post-1987 excess reserves
for up to two years if, during those years, the institution satisfies a
"residential loan requirement."  This requirement would be met if the principal
amount of the institution's residential loans exceeds a base year amount, which
is determined by reference to the average of the institution's loans during the
six taxable years ending before January 1, 1996.  However, notwithstanding this
special provision, recapture would be required to begin no later than the first
taxable year beginning after December 31, 1997.  Management cannot predict
whether the legislation providing for the recapture of bad debt reserves will be
enacted, or, if enacted, the final form of such legislation and its ultimate
impact on Home Savings.  See "RISK FACTORS -- Proposed Recapture of Bad Debt
Reserves."

                                       73
<PAGE>
 
     Home Savings may also be subject to the corporate alternative minimum tax
("AMT"). This tax is applicable only to the extent it exceeds the regular
corporate income tax. The AMT is imposed at the rate of 20% of the corporation's
alternative minimum taxable income ("AMTI") subject to applicable statutory
exemptions. AMTI is calculated by adding certain tax preference items and making
certain adjustments to the corporation's regular taxable income. Preference
items and adjustments generally applicable to financial institutions include,
but are not limited to, the following: (i) the excess of the bad debt deduction
over the amount that would have been allowable on the basis of actual
experience; (ii) interest on certain tax-exempt bonds issued after August 7,
1986; and (iii) 75% of the excess, if any, of a corporation's adjusted earnings
and profits over its AMTI (as otherwise determined with certain adjustments).
Net operating loss carryovers, subject to certain adjustments, may be utilized
to offset up to 90% of the AMTI. Credit for AMT paid may be available in future
years to reduce future regular federal income tax liability. Home Savings has
not been subject to the AMT in recent years.

     Home Savings' federal income tax returns have not been audited in the last
ten tax years.

STATE AND LOCAL TAXATION

     Under North Carolina law, the corporate income tax is 7.75% of federal
taxable income as computed under the Code, subject to certain prescribed
adjustments.  In addition, for tax years beginning in 1991, 1992, 1993 and 1994,
corporate taxpayers were required to pay a surtax equal to 4%, 3%, 2% and 1%,
respectively, of the state income tax otherwise payable by it.  An annual state
franchise tax is imposed at a rate of 0.15% applied to the greatest of the
institutions (i) capital stock, surplus and undivided profits, (ii) investment
in tangible property in North Carolina or (iii) appraised valuation of property
in North Carolina.

                          SUPERVISION AND REGULATION

REGULATION OF THE HOLDING COMPANY

     GENERAL.  The Holding Company was organized for the purpose of acquiring
and holding all of the capital stock of Home Savings to be issued in the
Conversion.  As a savings bank holding company subject to the Bank Holding
Company Act of 1956, as amended ("BHCA"), the Holding Company will become
subject to certain regulations of the Federal Reserve.  Under the BHCA, the
Holding Company's activities and those of its subsidiaries are limited to
banking, managing or controlling banks, furnishing services to or performing
services for its subsidiaries or engaging in any other activity which the
Federal Reserve determines to be so closely related to banking or managing or
controlling banks as to be a proper incident thereto.  The BHCA prohibits the
Holding Company from acquiring direct or indirect control of more than 5% of the
outstanding voting stock or substantially all of the assets of any bank or
savings bank or merging or consolidating with another bank holding company or
savings bank holding company without prior approval of the Federal Reserve.

     Additionally, the BHCA prohibits the Holding Company from engaging in, or
acquiring ownership or control of, more than 5% of the outstanding voting stock
of any company engaged in a nonbanking business unless such business is
determined by the Federal Reserve to be so closely related to banking as to be
properly incident thereto.  The BHCA generally does not place territorial
restrictions on the activities of such nonbanking related activities.

     Similarly, Federal Reserve approval (or, in certain cases, non-disapproval)
must be obtained prior to any person acquiring control of the Holding Company.
Control is conclusively presumed to exist if, among other things, a person
acquires more than 25% of any class of voting stock of the Holding Company or
controls in any manner the election of a majority of the directors of the
Holding Company.  Control is presumed to exist if a person acquires more than
10% of any class of voting stock and the stock is registered under Section 12 of
the Exchange Act or the acquiror will be the largest shareholder after the
acquisition.

     There are a number of obligations and restrictions imposed on bank holding
companies and their depository institution subsidiaries by law and regulatory
policy that are designed to minimize potential loss to the depositors of such

                                       74
<PAGE>
 
depository institutions and the FDIC insurance funds in the event the depository
institution becomes in danger of default or in default. For example, under the
Federal Deposit Insurance Corporation Improvement Act of 1991 ("1991 Banking
Law"), to avoid receivership of an insured depository institution subsidiary, a
bank holding company is required to guarantee the compliance of any insured
depository institution subsidiary that may become "undercapitalized" with the
terms of any capital restoration plan filed by such subsidiary with its
appropriate federal banking agency up to the lesser of (i) an amount equal to 5%
of the institution's total assets at the time the institution became
undercapitalized or (ii) the amount which is necessary (or would have been
necessary) to bring the institution into compliance with all acceptable capital
standards as of the time the institution fails to comply with such capital
restoration plan. Under a policy of the Federal Reserve with respect to bank
holding company operations, a bank holding company is required to serve as a
source of financial strength to its subsidiary depository institutions and to
commit resources to support such institutions in circumstances where it might
not do so absent such policy. The Federal Reserve under the BHCA also has the
authority to require a bank holding company to terminate any activity or to
relinquish control of a nonbank subsidiary (other than a nonbank subsidiary of a
bank) upon the Federal Reserve's determination that such activity or control
constitutes a serious risk to the financial soundness and stability of any bank
subsidiary of the bank holding company.

     In addition, the "cross-guarantee" provisions of the Federal Deposit
Insurance Act, as amended ("FDIA") require insured depository institutions under
common control to reimburse the FDIC for any loss suffered by either the SAIF or
the BIF as a result of the default of a commonly controlled insured depository
institution or for any assistance provided by the FDIC to a commonly controlled
insured depository institution in danger of default.  The FDIC may decline to
enforce the cross-guarantee provisions if it determines that a waiver is in the
best interest of the SAIF or the BIF or both.  The FDIC's claim for damages is
superior to claims of stockholders of the insured depository institution or its
holding company but is subordinate to claims of depositors, secured creditors
and holders of subordinated debt (other than affiliates) of the commonly
controlled insured depository institutions.

     No stock repurchases may be made within one year after the Conversion
without the approval of the Administrator.  Also, the Holding Company must
notify the Federal Reserve prior to repurchasing Common Stock for in excess of
10% of its net worth during any 12 month period.

     As a result of the Holding Company's ownership of Home Savings, the Holding
Company will be registered under the savings bank holding company laws of North
Carolina.  Accordingly, the Holding Company is also subject to regulation and
supervision by the Administrator.

     CAPITAL ADEQUACY GUIDELINES FOR HOLDING COMPANIES.  The Federal Reserve has
adopted capital adequacy guidelines for bank holding companies and banks that
are members of the Federal Reserve system and have consolidated assets of $150
million or more.  For bank holding companies with less than $150 million in
consolidated assets, the guidelines are applied on a bank-only basis unless the
parent bank holding company (i) is engaged in nonbank activity involving
significant leverage or (ii) has a significant amount of outstanding debt that
is held by the general public.

     Bank holding companies subject to the Federal Reserve's capital adequacy
guidelines are required to comply with the Federal Reserve's risk-based capital
regulations.  Under these regulations, the minimum ratio of total capital to
risk-weighted assets (including certain off-balance sheet activities, such as
standby letters of credit) is 8%.  At least half of the total capital is
required to be "Tier I capital," principally consisting of common stockholders'
equity, noncumulative perpetual preferred stock, and a limited amount of
cumulative perpetual preferred stock, less certain goodwill items.  The
remainder ("Tier II capital") may consist of a limited amount of subordinated
debt, certain hybrid capital instruments and other debt securities, perpetual
preferred stock, and a limited amount of the general loan loss allowance.  In
addition to the risk-based capital guidelines, the Federal Reserve has adopted a
minimum Tier I (leverage) capital ratio, under which a bank holding company must
maintain a minimum level of Tier I capital to average total consolidated assets
of at least 3% in the case of a bank holding company which has the highest
regulatory examination rating and is not contemplating significant growth or
expansion.  All other bank holding companies are expected to maintain a Tier I
(leverage) capital ratio of at least 1% to 2% above the stated minimum.

     The 1991 Banking Law requires each federal banking agency, including the
Federal Reserve, to revise its risk-based capital standards within 18 months of
enactment of the statute to ensure that those standards take adequate account 

                                       75
<PAGE>
 
of interest rate risk, concentration of credit risk and the risks of non-
traditional activities, as well as reflect the actual performance and expected
risk of loss on multi-family mortgages. In December 1994, the federal banking
agencies jointly issued final regulations effective January 17, 1995, revising
the risk-based capital rules to take account of interest rate risk.

     DIVIDEND LIMITATIONS.  In connection with the Conversion, the FDIC has
required the Holding Company and Home Savings to agree that, during the first
year after consummation of the Conversion, the Holding Company will not pay any
dividend or make any other distribution to its stockholders which represents, is
characterized as or is treated for federal tax purposes as, a return of capital.

     CAPITAL MAINTENANCE AGREEMENT.  In connection with the Administrator's
approval of the Holding Company's application to acquire control of Home
Savings, the Holding Company was required to execute a Capital Maintenance
Agreement whereby it has agreed to maintain Home Savings' capital in an amount
sufficient to enable Home Savings to satisfy all regulatory capital
requirements.

     FEDERAL SECURITIES LAW.  The Holding Company has filed with the SEC a
Registration Statement under the Securities Act of 1933, as amended (the
"Securities Act"), for the registration of the Common Stock to be issued in the
Conversion.  The Holding Company intends to register the Common Stock with the
SEC pursuant to Section 12 of the Exchange Act.  Upon such registration, the
proxy and tender offer rules, insider trading reporting requirements and
restrictions, annual and periodic reporting and other requirements of the
Exchange Act will be applicable to the Holding Company.

REGULATION OF HOME SAVINGS

     GENERAL.  Federal and state legislation and regulation have significantly
affected the operations of federally insured savings institutions and other
federally regulated financial institutions in the past several years and have
increased competition among savings institutions, commercial banks and other
providers of financial services. In addition, federal legislation has imposed
new limitations on investment authority, and higher insurance and examination
assessments on savings institutions and has made other changes that may
adversely affect the future operations and competitiveness of savings
institutions with other financial institutions, including commercial banks and
their holding companies.  The operations of regulated depository institutions,
including Home Savings, will continue to be subject to changes in applicable
statutes and regulations from time to time.

     Home Savings is a North Carolina-chartered savings bank, is a member of the
FHLB system, and its deposits are insured by the FDIC through the SAIF. It is
subject to examination and regulation by the FDIC and the Administrator and to
regulations governing such matters as capital standards, mergers, establishment
of branch offices, subsidiary investments and activities, and general investment
authority. Generally, North Carolina-chartered savings banks whose deposits are
insured by the SAIF are subject to restrictions with respect to activities and
investments, transactions with affiliates and loans-to-one borrower similar to
those applicable to SAIF-insured savings associations. Such examination and
regulation is intended primarily for the protection of depositors and the
federal deposit insurance funds.

     Home Savings is subject to various regulations promulgated by the Federal
Reserve including, without limitation, Regulation B (Equal Credit Opportunity),
Regulation D (Reserves), Regulation E (Electronic Fund Transfers), Regulation O
(Loans to Executive Officers, Directors and Principal Shareholders), Regulation
Z (Truth in Lending), Regulation CC (Availability of Funds) and Regulation DD
(Truth in Savings). As holders of loans secured by real property and as owners
of real property, financial institutions, including Home Savings, may be subject
to potential liability under various statutes and regulations applicable to
property owners generally, including statutes and regulations relating to the
environmental condition of real property.

     The FDIC has extensive enforcement authority over North Carolina-chartered
savings banks, including Home Savings. 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 in response to violations of laws and
regulations and unsafe or unsound practices.

                                       76
<PAGE>
 
     The grounds for appointment of a conservator or receiver for a North
Carolina savings bank on the basis of an institution's financial condition
include: (i) insolvency, in that the assets of the savings bank are less than
its liabilities to depositors and others; (ii) substantial dissipation of assets
or earnings through violations of law or unsafe or unsound practices; (iii)
existence of an unsafe or unsound condition to transact business; (iv)
likelihood that the savings bank will be unable to meet the demands of its
depositors or to pay its obligations in the normal course of business; and (v)
insufficient capital or the incurring or likely incurring of losses that will
deplete substantially all of the institution's capital with no reasonable
prospect of replenishment of capital without federal assistance.

     TRANSACTIONS WITH AFFILIATES. Under current federal law, transactions
between Home Savings and any affiliate are governed by Sections 23A and 23B of
the Federal Reserve Act. An affiliate of Home Savings is any company or entity
that controls, is controlled by or is under common control with the savings
bank. Upon consummation of the Conversion, Home Savings will be an affiliate of
the Holding Company. Generally, Sections 23A and 23B (i) establish certain
collateral requirements for loans to affiliates; (ii) limit the extent to which
the savings institution or its subsidiaries may engage in "covered transactions"
with any one affiliate to an amount equal to 10% of such savings institution'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 (iii) require that all such transactions be on terms
substantially the same, or at least as favorable, to the savings institution or
the subsidiary as those provided to a nonaffiliate. The term "covered
transaction" includes the making of loans or other extensions of credit to an
affiliate, the purchase of assets from an affiliate, the purchase of, or an
investment in, the securities of an affiliate, the acceptance of securities of
an affiliate as collateral for a loan or extension of credit to any person, or
issuance of a guarantee, acceptance or letter of credit on behalf of an
affiliate.

     Further, current federal law has extended to savings banks the restrictions
contained in Section 22(h) of the Federal Reserve Act with respect to loans to
directors, executive officers and principal stockholders. Under Section 22(h),
loans to directors, executive officers and stockholders who own more than 10% of
a savings bank, and certain affiliated entities of any of the foregoing, may not
exceed, together with all other outstanding loans to such person and affiliated
entities, the savings bank's loans-to-one borrower limit as established by
federal law (as discussed below). Section 22(h) also prohibits loans above
amounts prescribed by the appropriate federal banking agency to directors,
executive officers and stockholders who own more than 10% of a savings bank, and
their respective affiliates, unless such loan is approved in advance by a
majority of the board of directors of the savings bank.  Any "interested"
director may not participate in the voting. The Federal Reserve has prescribed
the loan amount (which includes all other outstanding loans to such person), as
to which such prior board of director approval is required, as being the greater
of $25,000 or 5% of unimpaired capital and unimpaired surplus (up to $500,000).
Further, pursuant to Section 22(h) the Federal Reserve 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 not involve more than the normal risk of repayment or present other
unfavorable features.

     INSURANCE OF DEPOSIT ACCOUNTS.  The FDIC administers two separate deposit
insurance funds. The SAIF maintains a fund to insure the deposits of
institutions the deposits of which were insured by the Federal Savings and Loan
Insurance Corporation (the "FSLIC") prior to the enactment of FIRREA, and the
BIF maintains a fund to insure the deposits of institutions the deposits of
which were insured by the FDIC prior to the enactment of FIRREA. Home Savings is
a member of the SAIF of the FDIC.

     As a SAIF-insured institution, Home Savings is subject to insurance
assessments imposed by the FDIC. Effective January 1, 1993, the FDIC replaced
its uniform assessment rate with a transitional risk-based assessment schedule
issued by the FDIC pursuant to the 1991 Banking Law, which imposes assessments
ranging from 23 cents to 31 cents per $100 of an institution's average
assessment base. The actual assessment to be paid by each SAIF member is based
on the institution's assessment risk classification, which is based on whether
the institution is considered "well capitalized," "adequately capitalized" or
"undercapitalized" (as such terms have been defined in federal regulations), and
whether such institution is considered by its supervisory agency to be
financially sound or to have supervisory concerns. Under the 1991 Banking Law,
the FDIC also may impose special assessments on SAIF members to repay amounts
borrowed from the U.S. Treasury or for any other reason deemed necessary by the
FDIC.  As a result of the 1991 Banking Law, the assessment rate on deposits
could further increase over a 15 year period.

                                       77
<PAGE>
 
     Financial institutions such as Home Savings which are members of the SAIF,
are required to pay higher deposit insurance premiums than financial
institutions which are members of the BIF, primarily commercial banks, because
the BIF has higher reserves than the SAIF and has been responsible for fewer
troubled institutions.  The FDIC Board of Directors has recently approved a new
risk-based premium schedule that will reduce assessment rates for commercial
banks, will leave assessment rates for financial institutions such as Home
Savings at current levels, and will increase the disparity between SAIF and BIF
assessments.  Annual assessments for BIF members in the lowest risk category
have been reduced to $2,000.  In announcing this rule, the FDIC noted that the
premium differential may have adverse consequences for SAIF members, including
reduced earnings and an impaired ability to raise funds in the capital markets.
In addition, SAIF members, such as Home Savings, could be placed at a
substantial competitive disadvantage to BIF members with respect to pricing of
loans and deposits and the ability to achieve lower operating costs.  Several
alternatives to mitigate the effect of the BIF/SAIF premium disparity have been
suggested by the federal banking regulators, by members of Congress and by
industry groups.

     The Balanced Budget Act of 1995, which was passed by the United States
Congress but vetoed by the President for reasons unrelated to the SAIF
recapitalization, provided for a one-time assessment that would fully capitalize
the SAIF, currently estimated to be 85 cents per $100 of an institution's
assessment base.  It is unknown whether this legislation will be enacted or that
premiums for either BIF or SAIF members will be adjusted in the future by the
FDIC or by legislative action.  If a special assessment as described above were
to be required, it would result in a one-time charge to Home Savings estimated
at $543,000, assuming the special assessment is based on deposits held at March
31, 1996.  Management cannot predict whether the legislation will be enacted,
or, if enacted, the amount of any one-time fee or whether ongoing SAIF premiums
will be reduced to a level equal to that of BIF premiums.

     Home Savings incurred deposit insurance expense of $145,000 and $144,000 in
fiscal 1995 and 1994, respectively.  A significant increase in SAIF insurance
premiums or a significant one-time fee to recapitalize the SAIF would likely
have an adverse effect on the operating expenses and results of operations of
Home Savings.

     COMMUNITY REINVESTMENT ACT.  Home Savings, like other financial
institutions, is subject to the Community Reinvestment Act ("CRA"). A purpose of
the CRA is to encourage financial institutions to help meet the credit needs of
its entire community, including the needs of low- and moderate-income
neighborhoods. During Home Savings' last compliance examination, Home Savings
received a "satisfactory" rating with respect to CRA compliance.  Home Savings'
rating with respect to CRA compliance would be a factor to be considered by the
Federal Reserve and FDIC in considering applications submitted by Home Savings
to acquire branches or to acquire or combine with other financial institutions
and take other actions and, if such rating was less than "satisfactory," could
result in the denial of such applications.

     The federal banking regulatory agencies have issued a revision of the CRA
regulations, which became effective on January 1, 1996, to implement a new
evaluation system that rates institutions based on their actual performance in
meeting community credit needs.  Under the regulations, a savings bank will
first be evaluated and rated under three categories:  a lending test, an
investment test and a service test.  For each of these three tests, the savings
bank will be given a rating of either "outstanding," "high satisfactory," "low
satisfactory," "needs to improve" or "substantial non-compliance."  A set of
criteria for each rating has been developed and is included in the regulation.
If an institution disagrees with a particular rating, the institution has the
burden of rebutting the presumption by clearly establishing that the quantative
measures do not accurately present its actual performance, or that demographics,
competitive conditions or economic or legal limitations peculiar to its service
area should be considered.  The ratings received under the three tests will be
used to determine the overall composite CRA rating.  The composite ratings will
be the same as those that are currently given:  "outstanding," "satisfactory,"
"needs to improve" or "substantial non-compliance."

     CAPITAL REQUIREMENTS APPLICABLE TO HOME SAVINGS.  The FDIC requires Home
Savings to have a minimum leverage ratio of Tier I capital (principally
consisting of common stockholders' equity, noncumulative perpetual preferred
stock and minority interests in consolidated subsidiaries, less certain
intangible and goodwill items), to total assets of at least 3%; provided,
however that all institutions, other than those (i) receiving the highest rating
during the examination process and (ii) not anticipating or experiencing any
significant growth, are required to maintain a ratio of 1% or 2% above the
stated minimum, with an absolute minimum leverage ratio of not less than 4%. The
FDIC also 

                                       78
<PAGE>
 
requires Home Savings to have a ratio of total capital to risk-weighted assets,
including certain off-balance sheet activities, such as standby letters of
credit, of at least 8%. At least half of the total capital is required to be
Tier I capital. The remainder (Tier II capital) may consist of a limited amount
of subordinated debt, certain hybrid capital instruments, other debt securities,
certain types of preferred stock and a limited amount of general loan loss
allowance.

     An institution which fails to meet minimum capital requirements may be
subject to a capital directive which is enforceable in the same manner and to
the same extent as a final cease and desist order, and must submit a capital
plan within 60 days to the FDIC.  If the leverage ratio falls to 2% or less, the
institution may be deemed to be operating in an unsafe or unsound condition,
allowing the FDIC to take various enforcement actions, including possible
termination of insurance or placement of the institution in receivership.

     The Administrator requires that net worth equal at least 5% of total
assets. Intangible assets must be deducted from net worth and assets when
computing compliance with this requirement.

     At March 31, 1996, Home Savings complied with each of the capital
requirements of the FDIC and the Administrator. For a description of Home
Savings' required and actual capital levels on March 31, 1996, see "HISTORICAL
AND PRO FORMA CAPITAL COMPLIANCE."

     The 1991 Banking Law requires each federal banking agency to revise its
risk-based capital standards within 18 months of enactment of the statute to
ensure that those standards take adequate account of interest rate risk,
concentration of credit risk, and the risk of nontraditional activities, as well
as reflect the actual performance and expected risk of loss on multi-family
mortgages.  On September 14, 1993, the agencies issued a joint notice of
proposed rulemaking soliciting comment on proposed revisions to the risk-based
capital rules to take account of interest rate risk. The notice proposes
alternative approaches for determining the additional amount of capital, if any,
that a bank may be required to have as a result of interest rate risk.  The
first approach would reduce a bank's risk-based capital ratios by an amount
based on its measured exposure to interest rate risk in excess of a specified
threshold.  The second approach would assess the need for  additional capital
on a case-by-case basis,  considering  both the level of measured exposure and
qualitative risk factors.  In February 1994, the  federal banking agencies
proposed amendments to their respective risk-based capital requirements that
would explicitly identify concentration of credit risk and certain risks arising
from nontraditional activities, and the management of such risks, as important
factors to consider in assessing an institution's overall capital adequacy.  The
proposed amendments do not, however, mandate any specific adjustments to the
risk-based capital calculations as a result of such factors.  Home Savings
cannot assess at this point the impact the proposal would have on its capital
requirements.

     In December 1994, the FDIC adopted a final rule changing its risk-based
capital rules to recognize the effect of bilateral netting agreements in
reducing the credit risk of two types of financial derivatives - interest and
exchange  rate contracts.   Under the rule, savings banks are permitted to net
positive and  negative mark-to-market values of rate contracts with the same
counterparty, subject to legally enforceable bilateral netting contracts that
meet certain criteria. This represents a change from the prior rules which
recognized only a very limited form of netting.  Home Savings does not
anticipate that this rule will have a material effect upon its financial
condition or results of operations.

     LOANS TO ONE BORROWER.  Home Savings is subject to the Administrator's
loans-to-one borrower limits. Under these limits, no loans and extensions of
credit to any borrower outstanding at one time and not fully secured by readily
marketable collateral shall exceed 15% of the net worth of the savings bank.
Loans and extensions of credit fully secured by readily marketable collateral
may comprise an additional 10% of net worth.  Notwithstanding the limits just
described, savings banks may make loans to one borrower, for any purpose, in an
amount of up to $500,000.  A savings institution also is authorized to make
loans to one borrower to develop domestic residential housing units, not to
exceed the lesser of $30 million, or 30% of the savings institution's net worth,
provided that (i) the purchase price of each single-family dwelling in the
development does not exceed $500,000; (ii) the savings institution is in
compliance with its fully phased-in capital requirements; (iii) the loans comply
with applicable loan-to-value requirements; (iv) the aggregate amount of loans
made under this authority does not exceed 150% of net worth; and (v) the
institution's regulator issues an order permitting the savings institution to
use this higher limit.  These limits also authorize a savings bank to make

                                       79
<PAGE>
 
loans-to-one borrower to finance the sale of real property acquired in
satisfaction of debts in an amount up to 50% of net worth.

     As of March 31, 1996, the largest aggregate amount of loans which Home
Savings had to any one borrower was $1.1 million.  Home Savings had no loans
outstanding which management believes violate the applicable loans-to-one
borrower limits.

     LIMITATIONS ON RATES PAID FOR DEPOSITS.  Regulations promulgated by the
FDIC pursuant to the 1991 Banking Law place limitations on the ability of
insured depository institutions to accept, renew or roll over deposits by
offering rates of interest which are significantly higher than the prevailing
rates of interest on deposits offered by other insured depository institutions
having the same type of charter in such depository institution's normal market
area. Under these regulations, "well capitalized" depository institutions may
accept, renew or roll such deposits over without restriction, "adequately
capitalized" depository institutions may accept, renew or roll such deposits
over with a waiver from the FDIC (subject to certain restrictions on payments of
rates) and "undercapitalized" depository institutions may not accept, renew or
roll such deposits over. The definitions of "well capitalized," "adequately
capitalized" and "undercapitalized" are the same as the definitions adopted by
the FDIC to implement the corrective action provisions of the 1991 Banking Law.
See " -- Regulation of Home Savings -- 1991 Banking Law."

     FEDERAL HOME LOAN BANK SYSTEM.  The FHLB system provides a central credit
facility for member institutions.  As a member of the FHLB of Atlanta, Home
Savings is required to own capital stock in the FHLB of Atlanta in an amount at
least equal to the greater of 1% of the aggregate principal amount of its unpaid
residential mortgage loans, home purchase contracts and similar obligations at
the end of each calendar year, or 5% of its outstanding advances (borrowings)
from the FHLB of Atlanta. On March 31, 1996, Home Savings was in compliance with
this requirement with an investment in FHLB of Atlanta stock of $614,000.

     FEDERAL RESERVE SYSTEM.  Federal Reserve regulations require savings banks,
not otherwise exempt from the regulations, to maintain reserves against their
transaction accounts (primarily negotiable order of withdrawal accounts) and
certain nonpersonal time deposits. The reserve requirements are subject to
adjustment by the Federal Reserve.  As of March 31, 1996, Home Savings was in
compliance with the applicable reserve requirements of the Federal Reserve.

     RESTRICTIONS ON ACQUISITIONS.  Federal law generally provides that no
"person," acting directly or indirectly or through or in concert with one or
more other persons, may acquire "control," as that term is defined in FDIC
regulations, of a state savings bank without giving at least 60 days' written
notice to the FDIC and providing the FDIC an opportunity to disapprove the
proposed acquisition.  Pursuant to regulations governing acquisitions of
control, control of an insured institution is conclusively deemed to have been
acquired, among other  things, upon the acquisition of more than 25% of any
class of voting stock.  In addition, control is presumed to have been acquired,
subject to rebuttal, upon the acquisition of more than 10% of any class of
voting stock.  Such acquisitions of control may be disapproved if it is
determined, among other things, that (i) the acquisition would substantially
lessen competition; (ii) the financial condition of the acquiring person might
jeopardize the financial stability of the savings bank or prejudice the
interests of its depositors; or (iii) the competency, experience or integrity of
the acquiring person or the proposed management personnel indicates that it
would not be in the interest of the depositors or the public to permit the
acquisition of control by such person.

     For three years following completion of the Conversion, North Carolina
conversion regulations require the prior written approval of the Administrator
before any person may directly or indirectly offer to acquire or acquire the
beneficial ownership of more than 10% of any class of an equity security of Home
Savings.  If any person were to so acquire the beneficial ownership of more than
10% of any class of any equity security without prior written approval, the
securities beneficially owned in excess of 10% would not be counted as shares
entitled to vote and would not be voted or counted as voting shares in
connection with any matter submitted to stockholders for a vote.  Approval is
not required for (i) any offer with a view toward public resale made exclusively
to Home Savings or its underwriters or the selling group acting on its behalf or
(ii) any offer to acquire or acquisition of beneficial ownership of more than
10% of the common stock of Home Savings by a corporation whose ownership is or
will be substantially the same as the ownership of Home Savings, provided that
the offer or acquisition is made more than one year following the 

                                       80
<PAGE>
 
consummation of the Conversion. The regulation provides that within one year
following the Conversion, the Administrator would approve the acquisition of
more than 10% of beneficial ownership only to protect the safety and soundness
of the institution. During the second and third years after the Conversion, the
Administrator may approve such an acquisition upon a finding that (i) the
acquisition is necessary to protect the safety and soundness of the Holding
Company and Home Savings or the Boards of Directors of the Holding Company and
Home Savings support the acquisition and (iii) the acquiror is of good character
and integrity and possesses satisfactory managerial skills, the acquiror will be
a source of financial strength to the Holding Company and Home Savings and the
public interests will not be adversely affected.

     LIQUIDITY.  Home Savings is subject to the Administrator's requirement that
the ratio of liquid assets to total assets equal at least 10%. The computation
of liquidity under North Carolina regulation allows the inclusion of mortgage-
backed securities and investments which, in the judgment of the Administrator,
have a readily marketable value, including investments with maturities in excess
of five years. At March 31, 1996, Home Savings' liquidity ratio, calculated in
accordance with North Carolina regulations, was approximately 24.8%.

     ADDITIONAL LIMITATIONS ON ACTIVITIES. Recent FDIC law and regulations
generally provide that Home Savings may not engage as principal in any type of
activity, or in any activity in an amount, not permitted for national banks, or
directly acquire or retain any equity investment of a type or in an amount not
permitted for national banks. The FDIC has authority to grant exceptions from
these prohibitions (other than with respect to non-service corporation equity
investments) if it determines no significant risk to the insurance fund is posed
by the amount of the investment or the activity to be engaged in and if Home
Savings is and continues to be in compliance with fully phased-in capital
standards. National banks are generally not permitted to hold equity investments
other than shares of service corporations and certain federal agency securities.
Moreover, the activities in which service corporations for savings banks are
permitted to engage are limited to those of service corporations for national
banks.

     Savings banks are also required to notify the FDIC at least 30 days prior
to the establishment or acquisition of any subsidiary, or at least 30 days prior
to conducting any such new activity. Any such activities must be conducted in
accordance with the regulations and orders of the FDIC and the Administrator.
Savings banks are also generally prohibited from directly or indirectly
acquiring or retaining any corporate debt security that is not of investment
grade (generally referred to as "junk bonds").

     1991 BANKING LAW.  The 1991 Banking Law became effective on December 19,
1991.  Among other things, the 1991 Banking Law provided increased funding for
the BIF and provided for expanded regulation of depository institutions and
their affiliates, including bank holding companies.

     The 1991 Banking Law provided the federal banking agencies with broad
powers to take corrective action to resolve problems of insured depository
institutions. The extent of these powers will depend upon whether the
institutions in question are "well capitalized," "adequately capitalized,"
"undercapitalized," "significantly undercapitalized," or "critically
undercapitalized."  Under the FDIC regulations applicable to Home Savings, an
institution is considered "well capitalized" if it has (i) a total risk-based
capital ratio of 10% or greater, (ii) a Tier I risk-based capital ratio of 6% or
greater, (iii) a leverage ratio of 5% or greater and (iv) is not subject to any
order or written directive to meet and maintain a specific capital level for any
capital measure. An "adequately capitalized" institution is defined as one that
has (i) a total risk-based capital ratio of 8% or greater, (ii) a Tier I risk-
based capital ratio of 4% or greater and (iii) a leverage ratio of 4% or greater
(or 3% or greater in the case of an institution with the highest examination
rating and which is not experiencing or anticipating significant growth). An
institution is considered (A) "undercapitalized" if it has (i) a total risk-
based capital ratio of less than 8%, (ii) a Tier I risk-based capital ratio of
less than 4% or (iii) a leverage ratio of less than 4% (or 3%  and is not
experiencing or anticipating significant growth); (B) "significantly
undercapitalized" if the institution has (i) a total risk-based capital ratio of
less than 6%, (ii) a Tier I risk-based capital ratio of less than 3% or (iii) a
leverage ratio of less than 3% and (C) "critically undercapitalized" if the
institution has a ratio of tangible equity to total assets equal to or less than
2%.

     To facilitate the early identification of problems, the 1991 Banking Law
required the federal banking agencies to review and, under certain
circumstances, prescribe more stringent accounting and reporting requirements
than those 

                                       81
<PAGE>
 
required by generally accepted accounting principles. The FDIC issued a final
rule, effective July 2, 1993, implementing those provisions.

     The 1991 Banking Law further requires the federal banking agencies to
develop regulations requiring disclosure of contingent assets and liabilities
and, to the extent feasible and practicable, supplemental disclosure of the
estimated fair market value of assets and liabilities. The 1991 Banking Law also
requires annual examinations of all insured depository institutions by the
appropriate federal banking agency, with some exceptions for small, well-
capitalized institutions and state chartered institutions examined by state
regulators. Moreover, the 1991 Banking Law, as modified by the Federal Housing
Enterprises Financial Security and Soundness Act, requires the federal banking
agencies to set operational and managerial, asset quality, earnings and stock
valuation standards for insured depository institutions and depository
institution holding companies, as well as compensation standards (but not dollar
levels of compensation) for insured depository institutions that prohibit
excessive compensation, fees or benefits to officers, directors, employees, and
principal stockholders. In July 1992, the federal banking agencies issued a
joint advance notice of proposed rulemaking soliciting comments on all aspects
of the implementation of these standards in accordance with the 1991 Banking
Law, including whether the compensation standards should apply to depository
institution holding companies.  An interagency notice of proposed rulemaking was
issued in November 1993.  However, sections of the Riegle Community Development
and Regulatory Improvement Act of 1994 will affect the nature and scope of the
proposed regulations, and eliminates the requirement that the regulations apply
to depository institution holding companies.

     The foregoing necessarily is a general description of certain provisions of
the 1991 Banking Law and does not purport to be complete.

     INTERSTATE BANKING.  A bank holding company or savings bank holding company
and its subsidiaries are currently prohibited from acquiring any voting shares
of, or interest in, any banks or savings banks located outside of the state in
which the operations of the holding company's subsidiaries are located, unless
the acquisition is specifically authorized by the statutes of the state in which
the target bank is located.  However, in September 1994, Congress passed the
Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994 (the
"Interstate Banking Act").  The Interstate Banking Act permits adequately
capitalized bank holding companies and savings bank holding companies to acquire
control of banks and savings banks in any state beginning on September 29, 1995,
one year after the effectiveness of the Interstate Banking Act.   North Carolina
adopted nationwide reciprocal interstate acquisition legislation in 1994.

     Such interstate acquisitions are subject to certain restrictions.  States
may require the bank or savings bank being acquired to have been in existence
for a certain length of time but not in excess of five years.  In addition, no
bank or saving bank may acquire more than 10% of the insured deposits in the
United States or more than 30% of the insured deposits in any one state, unless
the state has specifically legislated a higher deposit cap.  States are free to
legislate stricter deposit caps and, at present, 18 states have deposit caps
lower than 30%.

     The Interstate Banking Act also provides for interstate branching.  The
McFadden Act of 1927 established state lines as the ultimate barrier to
geographic expansion of a banking network by branching.  The Interstate Banking
Act withdraws these barriers, effective June 1, 1997, allowing interstate
branching in all states, provided that a particular state has not specifically
prohibited interstate branching by legislation prior to such time.  Unlike
interstate acquisitions, a state may prohibit interstate branching if it
specifically elects to do so by June 1, 1997.  States may choose to allow
interstate branching prior to June 1, 1997 by opting-in to a group of states
that permits these transactions.  These states generally allow interstate
branching via a merger of an out-of-state bank with an in-state bank, or on a de
novo basis.  North Carolina has enacted legislation permitting interstate
branching transactions.

     It is anticipated that the Interstate Banking Act will increase competition
within the market in which Home Savings now operates, although the extent to
which such competition will increase in such market or the timing of such
increase cannot be predicted.  In addition, there can be no assurance as to
whether, or in what  form, legislation may be enacted in North Carolina in
reaction to the Interstate Banking Act or what impact such legislation or the
Interstate Banking Act might have upon Home Savings.

                                       82
<PAGE>
 
     The Interstate Banking Act also modifies the controversial safety and
soundness provisions contained in Section 39 of the 1991 Banking Law which
required the banking regulatory agencies to promulgate regulations governing
such topics as internal controls, loan documentation, credit underwriting,
interest rate exposure, asset growth, compensation and fees and other matters
those agencies determine to be appropriate.  The legislation exempts bank
holding companies from these provisions and requires the agencies to prepare
guidelines, as opposed to regulations, dealing with these areas.  It also gives
more discretion to the banking regulatory agencies in prescribing standards for
banks' asset quality, earnings and stock valuation.

     The Interstate Banking Act also expands current exemptions from the
requirement that banks be examined on a 12-month cycle.  Exempted banks will be
inspected every 18 months.  Other provisions address paperwork reduction and
regulatory improvements, small business and commercial real estate loan
securitization, truth-in-lending amendments regarding high cost mortgages,
strengthening of the independence of certain financial regulatory agencies,
money laundering, flood insurance reform and extension of certain statutes of
limitations.

     RESTRICTIONS ON DIVIDENDS AND OTHER CAPITAL DISTRIBUTIONS.  A North
Carolina-chartered stock savings bank may not declare or pay a cash dividend on,
or repurchase any of, its capital stock if the effect of such transaction would
be to reduce the net worth of the institution to an amount which is less than
the minimum amount required by applicable federal and state regulations. In
addition, a North Carolina-chartered stock savings bank, for a period of five
years after its conversion from mutual to stock form, must obtain the written
approval from the Administrator before declaring or paying a cash dividend on
its capital stock in an amount in excess of one-half of the greater of (i) the
institution's net income for the most recent fiscal year end, or (ii) the
average of the institution's net income after dividends for the most recent
fiscal year end and not more than two of the immediately preceding fiscal year
ends, if applicable.

     Also, without the prior written approval of the Administrator, a North
Carolina-chartered stock savings bank, for a period of five years after its
conversion from mutual to stock form, may not repurchase any of its capital
stock. The Administrator will give approval to repurchase only upon a showing
that the proposed repurchase will not adversely affect the safety and soundness
of the institution.  Under FDIC regulations, stock repurchases may be made
during the first year after the Conversion only after receipt of FDIC approval.

     In addition, Home Savings is not permitted to declare or pay a cash
dividend or repurchase any of its capital stock if the effect thereof would be
to cause its net worth to be reduced below the amount required for the
liquidation account established in connection with Home Savings' conversion from
mutual to stock ownership.

     RESTRICTIONS ON BENEFIT PLANS.  FDIC regulations provide that for a period
of one year from the date of the Conversion, Home Savings may not implement or
adopt a stock option plan or restricted stock plan, other than a tax-qualified
plan or ESOP, unless: (1) the plans are fully disclosed in the Conversion proxy
soliciting and stock offering material, (2) all such plans are approved by a
majority of the Holding Company's stockholders prior to implementation and no
earlier than six months following the Conversion, (3) for stock option plans,
the exercise price must be at least equal to the market price of the stock at
the time of grant, and (4) for restricted stock plans, no stock issued in
connection with the Conversion may be used to fund the plan.

     The FDIC regulations provide that, in reviewing plans submitted to the
stockholders within one year after the consummation of the Conversion, the FDIC
will presume that excessive compensation will result if stock based benefit
plans fail to satisfy percentage limitations on management stock-based benefit
plans set forth in the regulations of the Office of Thrift Supervision ("OTS").
Those regulations provide that (1) for stock option plans, the total number of
shares  for  which  options may be granted may not exceed 10% of the shares
issued in the Conversion, (2) for restricted stock plans, the shares issued may
not exceed 3% of the shares issued in the Conversion (4% for institutions with
tangible capital of 10% or greater after the Conversion), (3) the aggregate
amount of stock purchased by the ESOP shall not exceed 10%  (8% for well-
capitalized institutions utilizing a 4% restricted stock plan), (4) no
individual employee may receive more than 25% of the available awards under any
plan, and (5) directors who are not employees may not receive more than 5%
individually or 30% in the aggregate of the awards under any plan.  The awards
and grants to be made under the MRP and Stock Option Plan will conform to these
requirements if such plans are submitted for stockholder approval within one
year after the Conversion is consummated.

                                       83
<PAGE>
 
     OTHER NORTH CAROLINA REGULATION.  As a North Carolina-chartered savings
bank, Home Savings derives its authority from, and is regulated by, the
Administrator. The Administrator has the right to promulgate rules and
regulations necessary for the supervision and regulation of North Carolina
savings banks under his jurisdiction and for the protection of the public
investing in such institutions. The regulatory authority of the Administrator
includes, but is not limited to:  the establishment of reserve requirements; the
regulation of the payment of dividends; the regulation of stock repurchases, the
regulation of incorporators, stockholders, directors, officers and employees;
the establishment of permitted types of withdrawable accounts and types of
contracts for savings programs, loans and investments; and the regulation of the
conduct and management of savings banks, chartering and branching of
institutions, mergers, conversions and conflicts of interest. North Carolina law
requires that Home Savings maintain federal deposit insurance as a condition of
doing business.

     The Administrator conducts regular examinations of North Carolina-chartered
savings banks. The purpose of such examinations is to assure that institutions
are being operated in compliance with applicable North Carolina law and
regulations and in a safe and sound manner. These examinations are usually
conducted on a joint basis with the FDIC.  In addition, the Administrator is
required to conduct an examination of any institution when he has good reason to
believe that the standing and responsibility of the institution is of doubtful
character or when he otherwise deems it prudent. The Administrator is empowered
to order the revocation of the license of an institution if he finds that it has
violated or is in violation of any North Carolina law or regulation and that
revocation is necessary in order to preserve the assets of the institution and
protect the interests of its depositors. The Administrator has the power to
issue cease and desist orders if any person or institution is engaging in, or
has engaged in, any unsafe or unsound practice or unfair and discriminatory
practice in the conduct of its business or in violation of any other law, rule
or regulation.

     A North Carolina-chartered savings bank must maintain net worth, computed
in accordance with the Administrator's requirements, of 5% of total assets and
liquidity of 10% of total assets, as discussed above. Additionally, a North
Carolina-chartered savings bank is required to maintain general valuation
allowances and specific loss reserves in the same amounts as required by the
FDIC.

     Subject to limitation by the Administrator, North Carolina-chartered
savings banks may make any loan or investment or engage in any activity which is
permitted to federally chartered institutions. However, a North Carolina-
chartered savings bank cannot invest more than 15% of its total assets in
business, commercial, corporate and agricultural loans.  In addition to such
lending authority, North Carolina-chartered savings banks are authorized to
invest funds, in excess of loan demand, in certain statutorily permitted
investments, including but not limited to (i) obligations of the United States,
or those guaranteed by it; (ii) obligations of the State of North Carolina;
(iii) bank demand or time deposits; (iv) stock or obligations of the federal
deposit insurance fund or a FHLB; (v) savings accounts of any savings
institution as approved by the board of directors; and (vi) stock or obligations
of any agency of the State of North Carolina or of the United States or of any
corporation doing business in North Carolina whose principal business is to make
education loans.

     North Carolina law provides a procedure by which savings institutions may
consolidate or merge, subject to approval of the Administrator. The approval is
conditioned upon findings by the Administrator that, among other things, such
merger or consolidation will promote the best interests of the members or
stockholders of the merging institutions. North Carolina law also provides for
simultaneous mergers and conversions and for supervisory mergers conducted by
the Administrator.


                       MANAGEMENT OF THE HOLDING COMPANY

     The Board of Directors of the Holding Company currently consists of five
directors:  Henry H. Darr, Jr., James G. Hudson, Jr., John R. Hunnicutt, F.
Stuart Kennedy and Milton T. Riley.  Each of these persons is also a director of
Home Savings, and biographical information with respect to each is set forth
under "MANAGEMENT OF HOME SAVINGS -- Directors."  Each director is elected for a
one-year term.  However, at such time, if any, as the number of directors is at
least nine, the Articles of Incorporation and Bylaws of the Holding Company
provide for staggered 

                                       84
<PAGE>
 
elections so that approximately one-third of the directors will each be
initially elected to one, two and three-year terms, respectively, and
thereafter, all directors will be elected to terms of three years each.

     The executive officers of the Holding Company, each of whom is also
currently an executive officer of Home Savings, and each of whom serves at the
discretion of the Board of Directors of the Holding Company, are as follows:

<TABLE>
<CAPTION>
                              AGE AT                    POSITION HELD
           NAME           MARCH 31, 1996          WITH THE HOLDING COMPANY
           ----           --------------          ------------------------
<S>                       <C>                <C>
James G. Hudson, Jr.            56           President, Chief Executive Officer
                                             and Treasurer
                                           
John E. Todd                    50           Vice President
                                           
Drema A. Michael                42           Secretary and Assistant Treasurer
</TABLE>

     Biographical information with respect to each of these officers is set
forth below under "MANAGEMENT OF HOME SAVINGS -- Executive Officers."  There are
no other employees of the Holding Company.  No officer, director or employee of
the Holding Company has received remuneration from the Holding Company to date,
and it is currently expected that no compensation will be paid by the Holding
Company after the Conversion.  Information concerning the principal occupations
and employment of, and compensation paid by Home Savings to, the directors and
executive officers of the Holding Company is set forth under "MANAGEMENT OF HOME
SAVINGS."  See "MANAGEMENT OF HOME SAVINGS -- Employment Agreement" and "--
Special Termination Agreements" for a description of certain agreements expected
to be entered into with the executive officers of the Holding Company and Home
Savings.


                          MANAGEMENT OF HOME SAVINGS

DIRECTORS

     The direction and control of Home Savings, as a mutual North Carolina-
chartered savings bank, has been vested in its five-member Board of Directors
elected by the depositor and borrower members of Home Savings.  Upon conversion
of Home Savings to capital stock form, each director of Home Savings immediately
prior to the Conversion will continue to serve as a director of Home Savings as
a stock institution.  All directors currently serve for one-year terms.  Home
Savings' proposed Bylaws, which would become effective after the Conversion,
provide for staggered elections of its directors, if and when the number of
directors shall equal at least nine, so that approximately one-third of the
directors would be elected each year for three-year terms.  Upon consummation of
the Conversion, the Holding Company will own all of the issued and outstanding
shares of capital stock of Home Savings, and the Holding Company will elect the
directors of Home Savings.  The Holding Company now plans to nominate and re-
elect all members of Home Savings' existing board of directors when their
existing terms expire.  The following table sets forth certain information with
respect to the persons who currently serve as members of the Board of Directors
of Home Savings.

                                       85
<PAGE>
 
<TABLE>
<CAPTION>
                           AGE ON                                            
                          MARCH 31,        PRINCIPAL OCCUPATION       DIRECTOR
  NAME                      1996          DURING LAST FIVE YEARS       SINCE  
  ----                    ---------       ----------------------      --------
  <S>                     <C>         <C>                             <C>    
  Henry H. Darr, Jr.         55       President, J. L. Darr & Son,       1980   
                                      Inc.                                      
                                                                                
  James G. Hudson, Jr.       56       President, Chief Executive         1972   
                                      Officer and Treasurer of Home             
                                      Savings                                   
                                                                                
  John R. Hunnicutt          59       President, McThom, Inc. and        1995   
                                      McLex, Inc., licensees of                 
                                      McDonalds Corporation                     
                                                                                
  F. Stuart Kennedy          70       Chairman of the Board, Rex         1971   
                                      Oil Company                               
                                                                                
  Milton T. Riley, Jr.       58       Personal investments;              1992   
                                      previously partner with                
                                      Dixon, Odom & Co., certified           
                                      public accountants                     
                                                                             
  Mr. Darr and Mr. Kennedy are cousins.                                       
</TABLE>

BOARD MEETINGS AND COMMITTEES

     Home Savings' Board of Directors has regular monthly meetings, and held 12
regular and special meetings in the fiscal year ended June 30, 1995.  The Board
has also established three committees to whom certain responsibilities have been
delegated - an Executive Committee, an Audit Committee, and a Loan Committee.
No director attended fewer than 75% of the  total number of Board meetings and
meetings of Board committees on which he served during the year ended June 30,
1995.

     During fiscal 1996, Home Savings formed an Executive Committee which is
composed of directors Kennedy, Riley and Hudson.  The Executive Committee makes
recommendations to the full Board and acts on policies adopted by the full Board
in the absence of a meeting of the entire Board.

     Home Savings' Audit Committee is composed of director Riley and Drema H.
Michael, Home Savings' Secretary and Assistant Treasurer.  This committee is
responsible for meeting with and retaining independent auditors, overseeing the
adequacy of internal controls, insuring compliance with Home Savings' policies
and procedures and with generally accepted accounting principles.  The Audit
Committee meets on an as needed basis, and during the fiscal year ended June 30,
1995, met two times.

     Home Savings' Loan Committee is composed of any three directors of Home
Savings and meets on an as needed basis to approve loans underwritten by Home
Savings' loan officers.  During the fiscal year ended June 30, 1995, the loan
committee met 15 times.

DIRECTORS' FEES

     For their service on Home Savings' Board of Directors, all members of Home
Savings' Board of Directors receive $800 per meeting attended.  In addition, all
non-employee directors who serve on Board committees receive $150 per meeting
for their service.  Board fees are subject to adjustment annually.

     Existing members of the Board of Directors may also receive additional
benefits following the Conversion.  See "-- Proposed Management Recognition
Plan" and "-- Proposed Stock Option Plan."

                                       86
<PAGE>
 
EXECUTIVE OFFICERS

     Home Savings has three executive officers.  The following table sets forth
certain information with respect to such executive officers:

<TABLE>
<CAPTION>
                                 AGE ON                    POSITIONS AND OCCUPATIONS            EMPLOYED BY              
  NAME                       MARCH 31, 1996                 DURING LAST FIVE YEARS           HOME SAVINGS SINCE        
  ----                       --------------                -------------------------         ------------------        
  <S>                        <C>                       <C>                                   <C>                       
  James G. Hudson, Jr.              56                 President, Chief Executive Officer            1972              
                                                       and Treasurer                                                   
                                                                                                                       
  John E. Todd                      50                 Vice President                                1979              
                                                                                                                       
  Drema A. Michael                  42                 Secretary and Assistant Treasurer             1974               
</TABLE>

EXECUTIVE COMPENSATION

     The following table sets forth for the fiscal year ended June 30, 1995
certain information as to the cash compensation earned by (i) the chief
executive officer of Home Savings and (ii) all other executive officers of Home
Savings whose cash compensation exceeded $100,000 (there were none), for
services in all capacities.

<TABLE>
<CAPTION> 
                                                                       OTHER ANNUAL              
              NAME AND                                                 COMPENSATION            ALL OTHER  
         PRINCIPAL POSITION               SALARY            BONUS        ($)/1/              COMPENSATION
         ------------------               ------            -----       ----------           ------------
  <S>                                     <C>              <C>         <C>                   <C> 
  James G. Hudson, Jr.                    $90,000          $19,323         ---                $30,400/2/   
  President, Chief Executive Officer,
  Treasurer and Director
</TABLE>

____________________
/1/  Under the "Other Annual Compensation" category, perquisites for the fiscal
     year ended June 30, 1995 did not exceed the lesser of $50,000, or 10% of
     salary and bonus as reported for Mr. Hudson.
/2/  Includes (a) directors' fees of $5,400; and (b) $25,000 accrued under
     supplemental income agreements established for the benefit of Mr. Hudson.

BONUS COMPENSATION

     Home Savings has approved a bonus compensation plan pursuant to which James
G. Hudson, Jr., President, Chief Executive Officer and Treasurer, receives bonus
compensation equal to 1% of Home Savings' income before taxes and John E. Todd,
Vice President, and Drema A. Michael, Secretary and Assistant Treasurer, are
each entitled to receive bonuses equal to 0.5% of Home Savings' income before
taxes.  In addition, employees receive annual discretionary holiday bonuses.

PENSION PLAN

     Home Savings maintains a non-contributory defined benefit pension plan
("Pension Plan") for the benefit of all of its employees who have completed five
(5) months of service and who are at least twenty-one (21) years of age.  Under
the Pension Plan, Home Savings annually contributes an actuarially determined
amount to provide a benefit for each participant at retirement.

     Participants are fully vested in amounts contributed to the Pension Plan on
their behalf by Home Savings after completing six (6) years of service, as
follows:  1 year of service, 0%; 2 years, 20%; 3 years, 40%; 4 years, 60%; 5
years, 80%; 6 years or more, 100%.  Benefits under the plan are payable in the
event of the participant's retirement, death, disability or termination of
employment.

                                       87
<PAGE>
 
     Normal retirement age under the Pension Plan is the later of (a) age 65 or
(b) the fifth anniversary of the date an employee first became a participant in
the Pension Plan ("Normal Retirement Age").  Subject to certain restrictions on
maximum benefits required by federal law, upon reaching Normal Retirement Age,
each participant will receive a retirement benefit in the form of a straight
life annuity, with 120 months guaranteed, determined pursuant to a formula which
takes into consideration a participant's "average monthly compensation," years
of service with Home Savings, and the participant's expected benefits from
Social Security.  For purposes of the Pension Plan, a participant's "average
monthly compensation" is defined as his or her compensation converted to a
monthly amount and then averaged over the five (5) consecutive plan years which
produce the highest monthly average within the last ten (10) completed years of
participation, excluding the five (5) years immediately preceding the
participant's retirement date.  The plan also offers early retirement to
participants who have completed twenty (20) years of service and who are at
least fifty-five (55) years of age.

     The following table shows the retirement benefit payable for a range of
compensation and years of service for a person who retires at Normal Retirement
Age.  These are hypothetical benefits based upon the plan's normal benefit
formula.

<TABLE>
<CAPTION>
  Earnings Credited for 
   Retirement Benefits           Years of Service at Normal Retirement
  ---------------------    -------------------------------------------------

                                10            20           30         35
                                --            --           --         --
<S>                          <C>           <C>          <C>        <C>
$ 25,000...............      $ 3,453       $ 6,906      $10,359    $11,050

$ 35,000...............        5,269        10,537       15,806     16,860

$ 45,000...............        7,235        14,470       21,705     23,152

$ 55,000...............        9,201        18,402       27,603     29,444

$ 65,000...............       11,167        22,335       33,502     35,736

$ 75,000...............       13,134        26,267       39,401     42,028

$100,000...............       18,049        36,099       54,148     57,758

$125,000...............       22,965        45,930       68,895     73,488

$150,000...............       28,173        55,761       83,934     89,218
</TABLE>

The benefits listed above are annual amounts and are based on the assumption
that the participant is age 65.  As of June 30, 1996, James G. Hudson, Jr. had
23 years of service under the Pension Plan.

SUPPLEMENTAL INCOME PLANS

     Home Savings has entered into two separate Supplemental Income Agreements
with James G. Hudson, Jr., President, Chief Executive Officer and Treasurer.
These agreements provide that Mr. Hudson will provide certain specified monthly
payments for 15 years upon reaching 65 years of age.  In the event of  Mr.
Hudson's death before all payments have been made, benefits would be payable to
designated beneficiaries.  In addition, if Mr. Hudson should die prior to
reaching 65 years of age, certain monthly payments would be made for a 15-year
period to designated beneficiaries.  In the event Mr. Hudson terminates his
employment, for reasons other than death, prior to reaching 65 years of age, the
monthly retirement benefit payment would be reduced.  The benefits payable under
the Supplemental Income Agreements are funded by the purchase of life insurance.
During the fiscal year ended June 30, 1995, Home Savings accrued $25,000 towards
the cost of the benefits to be provided to Mr. Hudson under the supplemental
income plans.

                                       88
<PAGE>
 
OTHER BENEFITS

     Home Savings provides its employees with group medical, dental, life and
disability insurance benefits.  Employees are also provided with vacation,
holiday and sick leave.

EMPLOYMENT AGREEMENT

     In connection with the Conversion, Home Savings will enter into an
employment agreement with James G. Hudson, Jr., President, Chief Executive
Officer and Treasurer, in order to establish his duties and compensation and to
provide for his continued employment with Home Savings.  The agreement will
provide for an initial annual base salary of $93,600.  The agreement will
provide for an initial term of employment of three years.  Commencing on the
first anniversary date and continuing on each anniversary date thereafter,
following a performance evaluation of the employee, the agreement may be
extended for an additional year so that the remaining term shall be three years
unless written notice of non-renewal is given by the Board of Directors.  The
agreement also provides that base salary shall be reviewed by the Board of
Directors not less often than annually.  In the event of a change in control (as
defined below), Mr. Hudson's base salary shall be increased by at least 6%
annually and the agreement will automatically be extended so that it will have a
three year term after the change in control.  In addition, the employment
agreement provides for profitability and discretionary bonuses and participation
in all other pension, profit-sharing or retirement plans maintained by Home
Savings or by the Holding Company for employees of Home Savings, as well as
fringe benefits normally associated with Mr. Hudson's office.  The employment
agreement provides that it may be terminated by Home Savings for cause, as
defined in the agreement, and that it may otherwise be terminated by Home
Savings (subject to vested rights) or by Mr. Hudson.

     The employment agreement provides that the nature of Mr. Hudson's
compensation, duties or benefits cannot be diminished following a change in
control of Home Savings or the Holding Company.  For purposes of the employment
agreement, a change in control generally will occur if (i) after the effective
date of the employment agreement, any "person" (as such term is defined in
Sections 3(a)(9) and 13(d)(3) of the Exchange Act) directly or indirectly,
acquires beneficial ownership of voting stock, or acquires irrevocable proxies
or any combination of voting stock and irrevocable proxies, representing 25% or
more of any class of voting securities of either the Holding Company or Home
Savings, or acquires in any manner control of the election of a majority of the
directors of either the Holding Company or Home Savings, (ii) either the Holding
Company or Home Savings consolidates or merges with or into another corporation,
association or entity, or is otherwise reorganized, where neither the Holding
Company nor Home Savings is the surviving corporation in such transaction, or
(iii) all or substantially all of the assets of either the Holding Company or
Home Savings are sold or otherwise transferred to, or are acquired by, any other
entity or group.

     The employment agreement could have the effect of making it less likely
that Home Savings or the Holding Company will be acquired by another entity.
See "ANTI-TAKEOVER PROVISIONS AFFECTING THE HOLDING COMPANY AND HOME SAVINGS --
The Holding Company -- Anti-Takeover Effect of Employment Agreement, Special
Termination Agreements and Benefit Plans."

SPECIAL TERMINATION AGREEMENTS

     In connection with the Conversion, the Holding Company will enter into
special termination agreements with John E. Todd, Vice President of Home
Savings, and Drema A. Michael, Secretary and Assistant Treasurer of Home
Savings.  Such agreements are intended to ensure that Home Savings will be able
to maintain a stable and competent management base after the Conversion.  The
continued success of Home Savings depends, to a significant degree, on the skill
and competence of its officers.

     The special termination agreements provide for payment to the covered
officer only in the event of a change in control of the Holding Company or Home
Savings followed by termination of the officer's employment by Home Savings
within 24 months for other than "cause," as such term is defined in the
agreements, or in the event therein are certain specified changes in the
officer's employment circumstances within 24 months following a change in
control of Home Savings or the Holding Company and the officer terminates his or
her employment.  In the event of such a 

                                       89
<PAGE>
 
termination of employment, the officer is entitled to payment in an amount equal
to two times his or her salary and bonuses for income tax purposes for the most
recent calendar year, payable in a lump sum or in equal monthly payments. The
initial term of each of these agreements is for a period commencing upon the
effective date of the Conversion and ending three calendar years later. At the
end of each anniversary date of the agreements, they may be extended for another
year so that the remaining term shall be three years unless written notice of
non-renewal is given by the Holding Company's Board of Directors. For purposes
of the special termination agreements, "change in control" has the same meaning
as in the employment agreement to be entered into with Mr. Hudson. See "--
Employment Agreement."

     The special termination agreements could have the effect of making it less
likely that Home Savings or the Holding Company will be acquired by another
entity.  See "RESTRICTIONS ON ACQUISITION OF THE HOLDING COMPANY AND HOME
SAVINGS -- The Holding Company -- Anti-Takeover Effect of Employment Agreement,
Special Termination Agreements and Benefit Plans."

SEVERANCE PLAN

     In connection with the Conversion, Home Savings' Board of Directors plans
to adopt a Severance Plan for the benefit of its employees.  The Severance Plan
provides that in the event there is a "change in control" (as defined in the
Severance Plan) of Home Savings or the Holding Company and (i) Home Savings or
any successor of Home Savings terminates the employment of any full time
employee of Home Savings in connection with, or within 24 months after the
change in control, other than for "cause" (as defined in the Severance Plan), or
(ii) an employee terminates his or her employment with Home Savings or any
successor following a decrease in the level of such employee's annual base
salary rate or a transfer of such employee to a location more than 40 miles
distant from the employee's primary work station within 24 months after a change
in control, the employee shall be entitled to a severance benefit equal to the
greater of (a) an amount equal to two weeks' salary at the employee's existing
salary rate multiplied times the employee's number of complete years of service
as a Home Savings employee or (b) the amount of one month's salary at the
employee's salary rate at the time of termination, subject to a maximum payment
equal to one half of the employee's annual salary.  Officers of Home Savings
who, at the time of a "change in control," are parties to employment agreements
having a remaining term of more than two years are not covered by the Severance
Plan.

EMPLOYEE STOCK OWNERSHIP PLAN

     Home Savings has established the ESOP for its eligible employees.  The ESOP
will become effective upon the Conversion.  Employees with one year of service
with Home Savings who have attained age 21 are eligible to participate.  As part
of the Conversion, the ESOP intends to borrow funds from the Holding Company and
use the funds to purchase up to 8% of the shares of Common Stock to be issued in
the Conversion, estimated to be between 18,360 and 24,840 shares assuming the
issuance of between 229,500 and 310,500 shares.  If, because of an
oversubscription for shares of Common Stock or for any other reason, the ESOP is
unable to purchase in the Conversion 8% of the total number of shares offered in
the Conversion, then the Board of Directors of the Holding Company intends to
approve the purchase by the ESOP in the open market after the Conversion of such
shares as are necessary for the ESOP to acquire a number of shares equal to 8%
of the shares of Common Stock issued in the Conversion.

     Collateral for the Holding Company's loan to the ESOP will be the Common
Stock purchased by the ESOP.  It is expected that the loan will be repaid
principally from Home Savings' discretionary contributions to the ESOP within 10
years.  Dividends, if any, paid on shares held by the ESOP may also be used to
reduce the loan.  It is anticipated that the interest rate for the loan will be
a commercially reasonable rate at the time of the loan inception.  The loan will
not be guaranteed by Home Savings.  Shares purchased by the ESOP and pledged as
security for the loan will be held in a suspense account for allocation among
participants as the loan is repaid.

     Contributions to the ESOP and shares released from the suspense account in
an amount proportional to the repayment of the ESOP loan will be allocated among
ESOP participants on the basis of relative compensation in the year of
allocation.  Benefits will vest in full upon five years of service with credit
given for years of service prior to the Conversion.  Benefits are payable upon
death or disability.  Home Savings' contributions to the ESOP are not fixed, so
benefits payable and corresponding expenses under the ESOP cannot be determined
although benefits payable and 

                                       90
<PAGE>
 
corresponding expenses have been estimated in preparing the pro forma
computations set forth in this Prospectus. See "PRO FORMA DATA."

     In connection with the establishment of the ESOP, the Holding Company will
establish a committee of the Board of Directors to administer the ESOP.
Trustees for the ESOP will also be appointed prior to the Conversion.  The ESOP
committee may instruct the trustees regarding investment of funds contributed to
the ESOP.  Participating employees shall instruct the trustees as to the voting
of all shares allocated to their respective accounts and held in the ESOP.  The
unallocated shares held in the suspense account, and all allocated shares for
which voting instructions are not received, will be voted by the trustees in
their discretion subject to the provisions of  the Employee Retirement Income
Security Act of 1974, as amended.

     The ESOP may be considered an "anti-takeover" device since the ESOP may
become the owner of a sufficient percentage of the total outstanding Common
Stock of the Holding Company that the vote or decision whether to tender shares
of the ESOP may be used as a defense in a contested takeover.  See "ANTI-
TAKEOVER PROVISIONS AFFECTING THE HOLDING COMPANY AND Home Savings -- The
Holding Company -- Anti-Takeover Effect  of Employment Agreements and Benefit
Plans."

PROPOSED MANAGEMENT RECOGNITION PLAN

     The Boards of Directors of the Holding Company and Home Savings intend to
adopt the MRP, subject to approval of the stockholders of the Holding Company at
a meeting to be held no sooner than six months following the Conversion.  The
MRP will serve as a means of providing the directors and certain employees of
Home Savings with an ownership interest in the Holding Company in a manner
designed to encourage such persons to continue their service to Home Savings.
All directors and certain employees of Home Savings would receive benefits under
the MRP.  Upon stockholder approval of the MRP, the Holding Company and Home
Savings expect to fund the MRP with a number of shares of Common Stock equal to
4% of the shares issued in the Conversion.  Such shares would be provided by the
issuance of authorized but unissued shares of Common Stock or shares purchased
by the MRP in the open market.  Shares issued to recipients under the MRP will
be restricted and subject to forfeiture as described below.

     To the extent that the MRP acquires authorized but unissued shares of
Common Stock after the Conversion, the interests of existing shareholders will
be diluted.  Recipients would not be required to pay for shares issued to them
under the MRP.  Assuming the issuance of 310,500 shares in the Conversion and
receipt of stockholder approval, 12,420 shares would be issued pursuant to the
MRP.  Under applicable regulations, if the proposed MRP is submitted to and
approved by the stockholders of the Holding Company within one year after
consummation of the Conversion, (i) no employee of Home Savings (including Mr.
Hudson, Mr. Todd and Ms. Michael) could receive more than 25% of the shares
issued under the MRP, or 3,105 shares, assuming the issuance of 310,500 shares
in the Conversion, (ii) the four non-employee directors of Home Savings could
receive restricted stock grants for an aggregate of not more than 20% of the
shares issued under the MRP, or 2,484 shares, assuming the issuance of 310,500
shares in the Conversion and (iii) none of the four non-employee directors of
Home Savings could receive individually more than 5% of the shares issued under
the MRP, or 621 shares, assuming the issuance of 310,500 shares in the
Conversion.  If the MRP is submitted to and approved by the Holding Company's
stockholders more than one year after consummation of the Conversion, the
regulatory percentage limitations set forth above would not apply.

     After the grant of shares of Common Stock under the MRP, recipients will be
entitled to vote all vested and unvested shares and receive all dividends and
other distributions with respect thereto.  The MRP will provide that 20% of the
shares granted will vest and become nonforfeitable on the first anniversary of
the date of the grant under the MRP, and 20% will vest and become nonforfeitable
on each subsequent anniversary date, so that the shares would be completely
vested at the end of five years after the date of grant.  Grants of Common Stock
under the MRP will immediately vest upon the disability or death of a recipient.

     If the MRP is submitted to the Holding Company's stockholders and approved
by them more than one year after the consummation of the Conversion, the MRP may
provide that grants of Common Stock under the MRP will become automatically
vested upon retirement or upon a change in control of the Holding Company or
Home Savings.  In such

                                       91
<PAGE>
 
event, it is expected that "change in control" would have the same meaning as is
set forth in the employment agreement with James G. Hudson, Jr.  See "--
Employment Agreement."

     Until shares become vested, the right to direct the voting of such shares
and the right to receive dividends thereon may not be sold, assigned,
transferred, exchanged, pledged or otherwise encumbered.  If the recipient of
shares under the MRP terminates his service to Home Savings prior to the time
shares become vested (and such shares are not automatically vested under the
MRP), unvested shares would be forfeited to the MRP and would be subject to
future allocations to others.  In addition, the recipient would be required to
repay all dividends received with respect to shares that did not become vested.
It is expected that the MRP will provide that it cannot be terminated upon a
change in control of the Holding Company or Home Savings unless the acquiror
provides for an equivalent benefit.

     If the MRP is approved by the stockholders, Home Savings expects to
recognize a compensation expense for the MRP awards in the amount of the fair
market value of the Common Stock granted.  The expense would be recognized pro
rata over the years during which shares vest.  The recipients of stock grants
would be required to recognize ordinary income equal to the fair market value of
the stock.  The stock grants would be made in recognition of the recipients'
past service to Home Savings and as an incentive for their continued
performance.

PROPOSED STOCK OPTION PLAN

     The Boards of Directors of the Holding Company and Home Savings intend to
adopt the Stock Option Plan, subject to approval of the stockholders of the
Holding Company at a meeting to be held no sooner than six months following the
Conversion.

     Upon stockholder approval of the Stock Option Plan, the trustees under the
Stock Option Plan could acquire in the open market a number of shares of Common
Stock equal to 10% of shares issued in the Conversion.  Such shares could be
acquired prior to the time options vest or are exercised under the Stock Option
Plan, or they could be acquired after the options vest and upon their exercise.
In lieu of purchasing shares in the open market, the Holding Company could issue
authorized but unissued shares of  Common Stock to satisfy options.  The Holding
Company will reserve for issuance the maximum number of shares of Common Stock
to be issued under the Plan (less any shares acquired by the Stock Option Plan
in the open market).  Assuming the issuance of between 229,500 and 310,500
shares in the Conversion, an aggregate of between 22,950 and 31,050 shares of
Common Stock would be reserved for issuance and/or purchased in the open market
to be issued upon the exercise of options granted under the Stock Option Plan.

     Assuming the Stock Option Plan is approved by the stockholders of the
Holding Company, the Stock Option Plan would be administered by a committee of
the Holding Company's Board of Directors.  Options granted under the Stock
Option Plan will have an option exercise price of not less than the fair market
value of the Common Stock on the date the options are granted.  Options granted
under the Stock Option Plan will have a term of ten years, will not be
transferable except upon death and will continue to be exercisable upon
retirement, death or disability.  Options granted under the Stock Option Plan
will have a vesting schedule which will provide that 20% of the options granted
would vest and become nonforfeitable on the first anniversary of the date of the
option grant and 20% will vest and become nonforfeitable on each subsequent
anniversary date, so that the options would be completely vested at the end of
five years after the date of the option grant.  Options will become 100% vested
upon death or disability.  In addition, if the Stock Option Plan is submitted to
and approved by the Holding Company's stockholders more than one year after
consummation of the Conversion, the Stock Option Plan may provide that options
will become automatically vested upon retirement or upon a change in control of
the Holding Company or Home Savings.  In such event, it is expected that "change
in control" would have the same meaning as is set forth in the employment
agreement with James G. Hudson, Jr.  See "-- Employment Agreement."  The Stock
Option Plan will provide that the Plan cannot be terminated upon a change in
control of the Holding Company or Home Savings unless the acquiror provides for
an equivalent benefit to holders of unvested options.

     Under applicable regulations, if the proposed Stock Option Plan is
submitted to and approved by the stockholders of the Holding Company within one
year after consummation of the Conversion, (i) no employee of Home Savings
(including Mr. Hudson, Mr. Todd and Ms. Michael) could receive more than 25% of
the options issued under 

                                       92
<PAGE>
 
the Stock Option Plan, or options to purchase 7,762 shares, assuming the
issuance of 310,500 shares in the Conversion, (ii) the four non-employee
directors of Home Savings could receive not more than 20% of the options issued
under the Stock Option Plan, or options to purchase 6,210 shares, assuming the
issuance of 310,500 shares in the Conversion, and (iii) none of the four non-
employee directors of Home Savings could receive individually more than 5% of
the options issued under the Stock Option Plan, or options to purchase 1,552
shares, assuming the issuance of 310,500 shares in the Conversion. If the Stock
Option Plan is submitted to and approved by the Holding Company's stockholders
more than one year after consummation of the Conversion, the regulatory
percentage limitations set forth above would not apply.

     Options granted to employees under the Stock Option Plan may be "incentive
stock options" which are designed to result in beneficial tax treatment to the
employee but no tax deduction to the Holding Company or Home Savings.  The
holder of an incentive stock option generally is not taxed for federal income
tax purposes on either the grant or the exercise of the option.  However, the
optionee must include in his or her federal alternative minimum tax income any
excess (the "Bargain Element") of the acquired common stock's fair market value
at the time of exercise over the exercise price paid by the optionee.
Furthermore, if the optionee sells, exchanges, gives or otherwise disposes of
such common stock (other than in certain types of transactions) either within
two years after the option was granted or within one year after the option was
exercised (an "Early Disposition"), the optionee generally must recognize the
Bargain Element as compensation income for regular federal income tax purposes.
Any gain realized on the disposition in excess of the Bargain Element is subject
to recognition under the usual rules applying to dispositions of property.  If a
taxable sale or exchange is made after such holding periods are satisfied, the
difference between the exercise price and the amount realized upon the
disposition of the common stock generally will constitute a capital gain or loss
for tax purposes.  If an optionee exercises an incentive stock option and
delivers shares of common stock as payment for part or all of the exercise price
of the stock purchased ("Payment Stock"), no gain or loss generally will be
recognized with respect to the Payment Stock; provided, however, if the Payment
Stock was acquired pursuant to the exercise of an incentive stock option, the
optionee will be subject to recognizing as compensation income the Bargain
Element on the Payment Stock as an Early Disposition if the exchange for the new
shares occurs prior to the expiration of the holding periods for the Payment
Stock.  The Holding Company generally would not recognize gain or loss or be
entitled to a deduction upon either the grant of an incentive stock option or
the optionee's exercise of an incentive stock option.  However, if there is an
Early Disposition, the Holding Company generally would be entitled to deduct the
Bargain Element as compensation paid the optionee.

     Options granted to directors under the Stock Option Plan would be "non-
qualified stock options."  In general, the holder of a non-qualified stock
option will recognize compensation income equal to the amount by which the fair
market value of the common stock received on the date of exercise exceeds the
sum of the exercise price and any amount paid for the non-qualified stock
option.  If the optionee elects to pay the exercise price in whole or in part
with common stock, the optionee generally will not recognize any gain or loss on
the common stock surrendered in payment of the exercise price.  The Holding
Company would not recognize any income or be entitled to claim any deduction
upon the grant of a non-qualified stock option.  At the time the optionee is
required to recognize compensation income upon the exercise of the non-qualified
stock option, the Holding Company would recognize a compensation expense and be
entitled to claim a deduction in the amount equal to such compensation income.

     It is expected that the Stock Option Plan will provide that after an option
has been granted, the optionee will be entitled to direct the trustees (three
directors of Home Savings) as to the voting of all shares of Common Stock held
by the trustees to satisfy vested and unvested options which have been granted
to the optionee.  In the event a tender offer is made for shares held by the
trustees to satisfy vested and unvested options granted to an optionee, the
optionee will be able to instruct the trustees' response.  Any shares held by
the trustees to satisfy options not yet granted shall be voted or tendered by
the trustees in their discretion.

     It is expected that the Stock Option Plan will provide that any cash
dividends or other distributions paid or made with respect to shares of Common
Stock held by the trustees in trust under the Stock Option Plan, plus earnings
on such amounts, less amounts retained by the trustees to pay the expenses of
such trust, will be paid by the trustees to the Holding Company.

                                       93
<PAGE>
 
     If the Stock Option Plan is approved by the stockholders of the Holding
Company, the options granted to employees and directors pursuant to the Stock
Option Plan would be issued in recognition of the recipients' past service to
Home Savings and as an incentive for their continued performance.  No cash
consideration will be paid for the options.

CERTAIN INDEBTEDNESS AND TRANSACTIONS OF MANAGEMENT

     Home Savings makes loans to executive officers and directors of Home
Savings in the ordinary course of its business.  These loans are made on the
same terms, including interest rates and collateral, as those then prevailing
for comparable transactions with nonaffiliated persons, and do not involve more
than the normal risk of collectibility or present any other unfavorable
features.  Applicable regulations prohibit Home Savings from making loans to
executive officers and directors of Home Savings on terms more favorable than
could be obtained by persons not affiliated with Home Savings.  Home Savings'
policy concerning loans to executive officers and directors  complies with such
regulations.  The aggregate unpaid principal balance of loans to directors and
officers and their affiliates outstanding at March 31, 1996 totals approximately
$417,000 and represents 1.74% of pro forma consolidated stockholders' equity of
the Holding Company at March 31, 1996, assuming the sale of 310,500 shares of
Common Stock.


                         DESCRIPTION OF CAPITAL STOCK

THE HOLDING COMPANY

     The Holding Company is authorized to issue 20,000,000 shares of Common
Stock and 5,000,000 shares of preferred stock.  Neither the authorized Common
Stock nor the authorized preferred stock has any par value.

     COMMON STOCK.  General.  THE HOLDING COMPANY'S COMMON STOCK WILL REPRESENT
NONWITHDRAWABLE CAPITAL, WILL NOT BE AN ACCOUNT OF AN INSURABLE TYPE, AND WILL
NOT BE INSURED BY THE FDIC OR ANY OTHER GOVERNMENTAL ENTITY.  Upon payment of
the purchase price for the Common Stock, all such stock will be duly authorized,
validly issued, fully paid, and nonassessable.

     Dividends.  The holders of the Holding Company's Common Stock will be
entitled to receive and share ratably in such dividends on Common Stock as may
be declared by the Board of Directors of the Holding Company out of funds
legally available therefor, subject to applicable statutory and regulatory
restrictions.  See "SUPERVISION AND REGULATION -- Regulation of the Holding
Company -- Restrictions on Dividends."  The ability of the Holding Company to
pay dividends may be dependent on the receipt of dividends from Home Savings.
See "DIVIDEND POLICY," "SUPERVISION AND REGULATION -- Regulation of Home Savings
- -- Restrictions on Dividends and Other Capital Distributions," and "TAXATION."

     Stock Repurchases.  The shares of Common Stock do not have any redemption
provisions.  The Holding Company may not, for a period of at least one year from
the effective date of the Conversion, without the approval of the Administrator,
repurchase any of its capital stock.  Such approval shall be given only upon a
showing that the proposed repurchase will not adversely affect the safety and
soundness of Home Savings.  Stock repurchases are also subject to North Carolina
regulations regarding capital distributions.

     Voting Rights.  Upon Conversion, the holders of Common Stock, as the only
class of capital stock of the Holding Company then outstanding, will possess
exclusive voting rights with respect to the Holding Company.  Such holders will
have the right to elect the Holding Company's Board of Directors and to act on
such other matters as are required to be presented to stockholders under North
Carolina law or as are otherwise presented to them.  Each holder of Common Stock
will be entitled to one vote per share.  The holders of Common Stock will have
no right to vote their shares cumulatively in the election of directors.  As a
result, the holders of a majority of the shares of Common Stock will have the
ability to elect all of the directors on the Holding Company's Board of
Directors.

     Liquidation Rights.  In the event of a liquidation, dissolution or winding
up of the Holding Company, the holders of Common Stock of the Holding Company
would be entitled to ratably receive, after payment of or making of 

                                       94
<PAGE>
 
adequate provisions for, all debts and liabilities of the Holding Company and
after the rights, if any, of preferred stockholders of the Holding Company, all
remaining assets of the Holding Company available for distribution.

     Preemptive Rights.  Holders of the Common Stock of the Holding Company will
not be entitled to preemptive rights with respect to any shares which may be
issued by the Holding Company.

     Shares Owned by Directors and Executive Officers.  All shares of Common
Stock issued in the Conversion to directors and executive officers of the
Holding Company and Home Savings will contain a restriction providing that such
shares may not be sold without the written permission of the Administrator for a
period of one year following the date of purchase, except in the event of death
of the director or the executive officer.

     PREFERRED STOCK.  None of the 5,000,000 shares of the Holding Company's
authorized preferred stock have been issued and none will be issued in the
Conversion.  Such stock may be issued in one or more series with such rights,
preferences and designations as the Board of Directors of the Holding Company
may from time to time determine subject to applicable law and regulations.  If
and when such shares are issued, holders of such shares may have certain
preferences, powers and rights (including voting rights) senior to the rights of
the holders of the Common Stock.  The Board of Directors can (without
stockholder approval) issue preferred stock with voting and conversion rights
which could, among other things, adversely affect the voting power of the
holders of the Common Stock and assist management in impeding an unfriendly
takeover or attempted change in control of the Holding Company that  some
stockholders may consider to be in their best interests but to which management
is opposed.  See "ANTI-TAKEOVER PROVISIONS AFFECTING THE HOLDING COMPANY AND
HOME SAVINGS --The Holding Company -- Restrictions in Articles of Incorporation
and Bylaws."  The Holding Company has no current plans to issue preferred stock.

     RESTRICTIONS ON ACQUISITION.  Acquisitions of the Holding Company and
acquisitions of the capital stock of the Holding Company are restricted by
provisions in the Articles of Incorporation and Bylaws of the Holding Company
and by various federal and state laws and regulations.  See "ANTI-TAKEOVER
PROVISIONS AFFECTING THE HOLDING COMPANY AND HOME SAVINGS -- The Holding Company
- -- Restrictions in Articles of Incorporation and Bylaws" and "-- Regulatory
Restrictions."

HOME SAVINGS

     COMMON STOCK.  After consummation of the Conversion, Home Savings will be
authorized to issue 100,000 shares of common stock, no par value ("Home Savings
Common Stock").  The Home Savings Common Stock will represent nonwithdrawable
capital, will not be an account of an insurable type, and will not be insured by
the FDIC or any other governmental entity.

     DIVIDENDS.  The payment of dividends by Home Savings is subject to
limitations which are imposed by North Carolina law and regulations.  See
"DIVIDEND POLICY" and "SUPERVISION AND REGULATION -- Regulation of Home Savings
- -- Restrictions on Dividends and Other Capital Distributions."  In addition,
federal income tax law considerations may affect the ability of Home Savings to
pay dividends and make other capital distributions.  See "TAXATION."  The
holders of Home Savings Common Stock will be entitled to receive and share
ratably in such dividends on the Home Savings Common Stock as may be declared by
the Board of Directors of Home Savings out of funds legally available therefor,
subject to applicable statutory and regulatory restrictions.

     VOTING RIGHTS.  As a mutual North Carolina-chartered savings bank, Home
Savings currently has no stockholders, and voting rights in Home Savings are
currently held by Home Savings' members (depositors and borrowers).  Members
elect Home Savings' Board of Directors and vote on such other matters as are
required to be presented to them under North Carolina law.

     Upon Conversion, the Holding Company, as sole stockholder of Home Savings,
will possess the exclusive voting rights with respect to the Home Savings Common
Stock, will elect Home Savings' Board of Directors and will act on such other
matters as are required to be presented to stockholders under North Carolina law
or as are otherwise 

                                       95
<PAGE>
 
presented to stockholders by Home Savings' Board of Directors. The holders of
Home Savings Common Stock will have no right to vote their shares cumulatively
in the election of directors of Home Savings.

     LIQUIDATION RIGHTS.  After the Conversion, in the event of any liquidation,
dissolution or winding up of Home Savings, the Holding Company, as holder of all
of Home Savings' outstanding capital stock, would be entitled to receive all
remaining assets of Home Savings available for distribution, after payment of or
making of adequate provisions for, all debts and liabilities of Home Savings
(including all deposit accounts and accrued interest thereon) and after
distribution of the balance in the liquidation account established in connection
with the Conversion to Eligible Account Holders and Supplemental Eligible
Account Holders.  See "THE CONVERSION -- Effects of Conversion -- Liquidation
Rights."

     PREEMPTIVE RIGHTS.  Holders of the Home Savings Common Stock will not be
entitled to preemptive rights with respect to any shares which may be issued by
Home Savings.

     RESTRICTIONS ON ACQUISITION.  Acquisitions of Home Savings and acquisitions
of its capital stock are restricted by various federal and state laws and
regulations.  See "ANTI-TAKEOVER PROVISIONS AFFECTING THE HOLDING COMPANY AND
HOME SAVINGS -- Home Savings."


ANTI-TAKEOVER PROVISIONS AFFECTING THE HOLDING COMPANY AND HOME SAVINGS

THE HOLDING COMPANY

     RESTRICTIONS IN ARTICLES OF INCORPORATION AND BYLAWS.  The Articles of
Incorporation and Bylaws of the Holding Company contain certain provisions that
are intended to encourage a potential acquiror to negotiate any proposed
acquisition of the Holding Company directly with the Holding Company's Board of
Directors.  An unsolicited non-negotiated takeover proposal can seriously
disrupt the business and management of a corporation and cause it great expense.
Accordingly, the Board of Directors believes it is in the best interests of the
Holding Company and its stockholders to encourage potential acquirors to
negotiate directly with management.  The Board of Directors believes that these
provisions will encourage such negotiations and discourage hostile takeover
attempts.  It is also the Board of Directors' view that these provisions should
not discourage persons from proposing a merger or transaction at prices
reflective of the true value of the Holding Company and that otherwise is in the
best interests of all stockholders.  However, these provisions may have the
effect of discouraging offers to purchase the Holding Company or its securities
which are not approved by the Board of Directors but which certain of the
Holding Company's stockholders may deem to be in their best interests or
pursuant to which stockholders would receive a substantial premium for their
shares over the current market prices.  As a result, stockholders who might
desire to participate in such a transaction may not have an opportunity to do
so.  Such provisions will also render the removal of the current Board of
Directors and management more difficult.  The Boards of Directors of Home
Savings and the Holding Company believe these provisions are in the best
interests of the stockholders because they will assist the Holding Company's
Board of Directors in managing the affairs of the Holding Company in the manner
they believe to be in the best interests of stockholders generally and because a
company's board of directors is often best able in terms of knowledge regarding
the company's business and prospects, as well as resources, to negotiate the
best transaction for its stockholders as a whole.

     The following description of certain of the provisions of the Articles of
Incorporation and Bylaws of the Holding Company is necessarily general and
reference should be made in each instance to such Articles of Incorporation and
Bylaws.  See "ADDITIONAL INFORMATION" regarding how to obtain a copy of these
documents.

     Board of Directors.  The Bylaws of the Holding Company provide that the
number of directors shall not be less than five nor more than 15.  The initial
number of directors is five, but such number may be changed by resolution of the
Board of Directors.  These provisions have the effect of enabling the Board of
Directors to elect directors friendly to management in the event of a non-
negotiated takeover attempt and may make it more difficult for a person seeking
to acquire control of the Holding Company to gain majority representation on the
Board of Directors in a relatively short 

                                       96
<PAGE>
 
period of time. The Holding Company believes these provisions to be important to
continuity in the composition and policies of the Board of Directors.

     The Articles of Incorporation provide that, if and when the number of
directors is at least nine, there will be staggered elections of directors so
that the directors will each be initially elected to one, two or three-year
terms, and thereafter (so long as the number of directors is nine or more) all
directors will be elected to terms of three years each.  This provision also has
the effect of making it more difficult for a person seeking to acquire control
of the Holding Company to gain majority representation on the Board of
Directors.

     The Bylaws of the Holding Company provide that directors may be removed
prior to the end of their term only for cause.

     Cumulative Voting.  The Articles of Incorporation do not provide for
cumulative voting for any purpose.  Cumulative voting in election of directors
entitles a stockholder to cast a total number of votes equal to the number of
directors to be elected multiplied by the number of his or her shares and to
distribute that number of votes among such number of nominees as the stockholder
chooses.  The absence of cumulative voting for directors limits the ability of a
minority stockholder to elect directors.  Because the holder of less than a
majority of the Holding Company's shares cannot be assured representation on the
Board of Directors, the absence of cumulative voting may discourage
accumulations of the Holding Company's shares or proxy contests that would
result in changes in the Holding Company's management.  The Board of Directors
believes that (i) elimination of cumulative voting will help to assure
continuity and stability of management and policies; (ii) directors should be
elected by a majority of the stockholders to represent the interests of the
stockholders as a whole rather than be the special representatives of particular
minority interests; and (iii) efforts to elect directors representing specific
minority interests are potentially divisive and could impair the operations of
the Holding Company.

     Special Meetings.  The Bylaws of the Holding Company provide that special
meetings of stockholders of the Holding Company may be called by the Chairman of
the Board, the Chief Executive Officer, the President, or by the Board of
Directors.  If a special meeting is not called by such persons or entities,
stockholder proposals cannot be presented to the stockholders for action until
the next annual meeting.

     Capital Stock.  The Articles of Incorporation of the Holding Company
authorize the issuance of 20,000,000 shares of common stock and 5,000,000 shares
of preferred stock.  The shares of common stock and preferred stock authorized
in addition to the number of shares of Common Stock to be issued pursuant to the
Conversion were authorized to provide the Holding Company's Board of Directors
with flexibility to issue additional shares, without further stockholder
approval, for proper corporate purposes, including financing, acquisitions,
stock dividends, stock splits, director and employee stock options, grants of
restricted stock to directors and certain employees and other appropriate
purposes.  However, issuance of additional authorized shares may also have the
effect of impeding or deterring future attempts to gain control of the Holding
Company.

     The Board of Directors also has sole authority to determine the terms of
any one or more series of preferred stock, including voting rights, conversion
rates, dividend rights, and liquidation preferences, which could adversely
affect the voting power of the holders of the Common Stock and discourage an
attempt to acquire control of the Holding Company.  The Board of Directors does
not intend to issue any preferred stock, except on terms which it deems to be in
the best interests of the Holding Company and its stockholders.  However, the
Board of Directors has the power, to the extent consistent with its fiduciary
duties, to issue preferred stock to persons friendly to management or otherwise
in order to impede attempts by third parties to acquire voting control of the
Holding Company and to impede other transactions not favored by management.  The
Board of Directors currently has no plans for the issuance of additional shares
of Common Stock (except for such shares as may be necessary to fund the MRP and
the Stock Option Plan) or of shares of preferred stock.

     Director Nominations.  The Bylaws of the Holding Company require a
stockholder who intends to nominate a candidate for election to the Board of
Directors at a stockholders' meeting to give written notice to the Secretary of
the Holding Company at least 50 days (but not more than 90 days) in advance of
the date of the meeting at which such 

                                       97
<PAGE>
 
nominations will be made. The nomination notice is also required to include
specified information concerning the nominee and the proposing stockholder. The
Board of Directors of the Holding Company believes that it is in the best
interests of the Holding Company and its stockholders to provide sufficient time
for the Board of Directors to study all nominations and to determine whether to
recommend to the stockholders that such nominees be considered.

     SUPERMAJORITY VOTING PROVISIONS.  The Holding Company's Articles of
Incorporation require the affirmative vote of 75% of the outstanding shares
entitled to vote to approve a merger, consolidation, or other business
combination, unless the transaction is approved, prior to consummation, by the
vote of at least 75% of the number of the Continuing Directors (as defined in
the Articles of Incorporation) on the Holding Company's Board of Directors.
"Continuing Directors" generally includes all members of the Board of Directors
who are not affiliated with any individual, partnership, trust or other person
or entity (or the affiliates and associates of such person or entity) which is a
beneficial owner of 10% or more of the voting shares of the Holding Company.
This provision could tend to make the acquisition of the Holding Company more
difficult to accomplish without the cooperation or favorable recommendation of
the Holding Company's Board of Directors.

     ANTI-TAKEOVER EFFECT OF EMPLOYMENT AGREEMENT, SPECIAL TERMINATION
AGREEMENTS AND BENEFIT PLANS.  The existence of the ESOP may tend to discourage
takeover attempts because employees participating under the ESOP and the
trustees of the ESOP will effectively control the voting of the large block of
shares held by the ESOP.  See "MANAGEMENT OF HOME SAVINGS -- Employee Stock
Ownership Plan."  Also, if approved by the stockholders of the Holding Company
at a meeting of stockholders following the Conversion, the MRP and the Stock
Option Plan will provide for the ownership of additional shares of Common Stock
by the employees and the directors of Home Savings and for voting control by
directors and certain employees over shares held by the MRP and Stock Option
Plan which are attributable to grants made to them under such plans even though
the grants are not yet vested.  See "MANAGEMENT OF HOME SAVINGS -- Proposed
Management Recognition Plan" and "-- Proposed Stock Option Plan."

     Through the ESOP, MRP and Stock Option Plan, directors, officers and
employees of Home Savings could have voting control over a number of shares
equal to up to 22% of the shares issued in the Conversion, in addition to the
shares purchased outright by such persons.  See "STOCK PURCHASES BY DIRECTORS
AND EXECUTIVE OFFICERS."  Because the Holding Company's Articles of
Incorporation require the affirmative vote of 75% of the outstanding shares
entitled to vote in order to approve certain mergers, consolidations or other
business combinations, the officers and directors, as a group, could effectively
block such transactions.  See "-- The Holding Company -- Supermajority Voting
Provisions."

     The existence of the employment agreement and special termination
agreements with employees could make a business combination with Home Savings
more costly and could discourage such transactions.  See "MANAGEMENT OF HOME
SAVINGS -- Employment Agreement" and "MANAGEMENT OF HOME SAVINGS -- Special
Termination Agreements."

     REGULATORY RESTRICTIONS.  Applicable North Carolina regulations provide
that for a period of three years following the Conversion, the prior written
approval of the Administrator will be required before any person may, directly
or indirectly, acquire beneficial ownership of or make any offer to acquire any
stock or other equity security of the Holding Company if, after the acquisition
or consummation of such offer, such person would be the beneficial owner of more
than 10% of such class of stock or other class of equity security of the Holding
Company.  If any person were to so acquire the beneficial ownership of more than
10% of any class of any equity security without prior written approval, the
securities beneficially owned in excess of 10% would not be counted as shares
entitled to vote and would not be voted or counted as voting shares in
connection with any matter submitted to stockholders for a vote.  Approval is
not required for (i) any offer with a view toward public resale made exclusively
to the Holding Company or its underwriters or the selling group acting on its
behalf or (ii) any offer to acquire or acquisition of beneficial ownership of
more than 10% of the common stock of the Holding Company by a corporation whose
ownership is or will be substantially the same as the ownership of the Holding
Company, provided that the offer or acquisition is made more than one year
following the consummation of the Conversion.  The regulation provides that
within one year following the Conversion, the Administrator would approve the
acquisition of more than 10% of beneficial ownership only to 

                                       98
<PAGE>
 
protect the safety and soundness of the institution. During the second and third
years after the Conversion, the Administrator may approve such an acquisition
upon a finding that (i) the acquisition is necessary to protect the safety and
soundness of the Holding Company and Home Savings or the Board of Directors of
the Holding Company and Home Savings support the acquisition and (ii) the
acquiror is of good character and integrity and possesses satisfactory
managerial skills, the acquiror will be a source of financial strength to the
Holding Company and Home Savings and the public interests will not be adversely
affected.

     The Change in Bank Control Act, together with North Carolina regulations,
require that the consent of the Administrator and Federal Reserve be obtained
prior to any person or company acquiring "control" of a North Carolina-chartered
savings bank or a North Carolina-chartered savings bank holding company.  Upon
acquiring control, such acquiror will be deemed to be a bank holding company.
Control is conclusively presumed to exist if, among other things, an individual
or company acquires the power, directly or indirectly, to direct the management
or policies of the Holding Company or Home Savings or to vote 25% or more of any
class of voting stock.  Control is rebuttably presumed to exist under the Change
in Bank Control Act if, among other things, a person acquires more  than 10% of
any class of voting stock, and the issuer's securities are registered under
Section 12 of the Exchange Act or the person would be the single largest
stockholder.  Restrictions applicable to the operations of bank holding
companies and conditions imposed by the Federal Reserve in connection with its
approval of such acquisitions may deter potential acquirors from seeking to
obtain control of the Holding Company.  See "SUPERVISION AND REGULATION --
Regulation of the Holding Company."

HOME SAVINGS

     Upon consummation of the Conversion, Home Savings will become a wholly-
owned subsidiary of the Holding Company, and, consequently, restrictions on the
acquisition of Home Savings would have a more limited effect than if Home
Savings' common stock were held directly by the stockholders purchasing in the
Conversion.  However, restrictions on the acquisition of Home Savings may
discourage takeover attempts of the Holding Company in order to gain immediate
control of Home Savings.

     REGULATORY RESTRICTIONS.  The Administrator and the Federal Reserve have
conditionally approved the Holding Company's acquisition of all of the stock of
Home Savings issued in the Conversion.  For three years following completion of
a conversion, North Carolina conversion regulations require the prior written
approval of the Administrator before any person may directly or indirectly offer
to acquire or acquire the beneficial ownership of more than 10% of any class of
an equity security of a converting state savings bank such as Home Savings.  If
any person were to so acquire the beneficial ownership of more than 10% of any
class of any equity security without prior written approval, the securities
beneficially owned in excess of 10% would not be counted as shares entitled to
vote and would not be voted or counted as voting shares in connection with any
matter submitted to stockholders for a vote.  Approval is not required for (i)
any offer with view toward public resale made exclusively to Home Savings or its
underwriters or the selling group acting on its behalf or (ii) any offer to
acquire or acquisition of beneficial ownership of more than 10% of the common
stock of Home Savings by a corporation whose ownership is or will be
substantially the same as the ownership of Home Savings, provided that the offer
or acquisition is made more than one year following the consummation of the
Conversion.  Similarly, Federal Reserve approval is required before any person
or entity may acquire "control" of Home Savings.  See "-- The Holding Company--
Regulatory Restrictions."

     BOARD OF DIRECTORS.  The amended Articles of Incorporation of Home Savings
upon consummation of the Conversion will provide that the number of directors
may be no less than five.  The initial number of directors will be five, but
such number may be changed by resolution of the Board of Directors.  This
provision has the effect of enabling the Board of Directors to elect directors
friendly to management in the event of a non-negotiated takeover attempt.  Home
Savings' Bylaws also provide for staggered elections of directors if and when
the total number of directors is at least nine.  These provisions are designed
to make it more difficult for a person seeking to acquire control of Home
Savings to gain majority representation on the Board of Directors in a
relatively short period of time.  Home Savings believes these provisions to be
important to continuity in the composition and policies of its Board of
Directors.

                                       99
<PAGE>
 
                                 THE CONVERSION

THE BOARD OF DIRECTORS OF HOME SAVINGS HAS ADOPTED AND THE ADMINISTRATOR HAS
APPROVED COMPLETION OF THE TRANSACTIONS DESCRIBED IN THE PLAN OF CONVERSION
SUBJECT TO APPROVAL BY THE MEMBERS OF HOME SAVINGS AND TO THE SATISFACTION OF
CERTAIN OTHER CONDITIONS.  APPROVAL BY THE ADMINISTRATOR DOES NOT CONSTITUTE A
RECOMMENDATION OR ENDORSEMENT OF THE PLAN OF CONVERSION BY THE ADMINISTRATOR.

GENERAL

     Home Savings was organized and has operated as a traditional savings and
loan association.  It recognizes that the banking and financial services
industries are in the process of fundamental changes, reflecting changes in the
local, national and international economies, technological changes and changes
in state and federal laws.  As a result, for several years Home Savings has been
studying the environment in which it operates and its strategic options.

     As a result of its study of its strategic options, Home Savings adopted the
Plan of Conversion.  Home Savings believes that converting the bank from the
mutual to stock form and organizing the Holding Company will provide increased
flexibility for Home Savings and the Holding Company to react to changes in
their operating environment, regardless of the strategies ultimately chosen.

     The existing management of Home Savings and the Holding Company believes
that it will be in the best interests of Home Savings, the Holding Company and
the stockholders of the Holding Company for the Holding Company to remain an
independent financial institution.  Assuming the consummation of the Conversion,
the Holding Company and Home Savings intend to pursue the business strategy
described in this Prospectus with the goal of enhancing shareholder value over
the long term.  Neither the Holding Company nor Home Savings has any existing
plan to consider any business combination, and neither company has any agreement
or understanding with respect to any possible business combination.

     The Board of Director's adoption of the Plan of Conversion is subject to
approval by the members of Home Savings and  receipt of required regulatory
approvals.  Pursuant to the Plan of Conversion, Home Savings will be converted
from a North Carolina-chartered mutual savings bank to a North Carolina-
chartered stock savings bank and will become a wholly-owned subsidiary of the
Holding Company.  The Holding Company will issue the Common Stock to be sold in
the Conversion and will use that portion of the net proceeds thereof which it
does not retain to purchase the capital stock of Home Savings.  By letter dated
_______________, 1996, the Administrator approved the Plan of Conversion,
subject to approval by the members of Home Savings and satisfaction of certain
other conditions.  The Special Meeting will be held on _____________, 1996 for
the purpose of considering approval of the Plan of Conversion.

     Consummation of the Conversion is contingent also upon receipt of the
approvals of the Federal Reserve and the Administrator for the Holding Company
to acquire Home Savings.  Those approvals have been received.  The Conversion
cannot be consummated until the expiration of the Bank Merger Act of 1956
waiting period which began to run upon approval by the Federal Reserve of the
Holding Company's application and expires _____________, 1996. Finally,
consummation of the Conversion is contingent upon receipt from the FDIC of a
final non-objection letter with respect to the transaction.  The FDIC has issued
a conditional notification that it does not intend to object to the Conversion.

     The following is a summary of all material provisions of the Plan of
Conversion.  It is qualified in its entirety by the provisions of the Plan of
Conversion, which contains a more detailed description of the terms of the
Conversion.  The Plan of Conversion is attached as Attachment I to Home Savings'
Proxy Statement for the Special Meeting which has been delivered to all members
of Home Savings.  The Plan of Conversion can also be obtained by written request
from Home Savings.  See "ADDITIONAL INFORMATION."

                                      100
<PAGE>
 
PURPOSES OF CONVERSION

     Home Savings, as a mutual savings bank, now has no stockholders and no
authority to issue capital stock. By converting to the stock form of
organization, Home Savings will be structured in the form used by most
commercial banks, other business entities and a substantial number of savings
institutions. Conversion to a North Carolina-chartered capital stock savings
bank and the formation of a holding company offers a number of advantages which
may be important to the future and performance of Home Savings, including (i) a
larger capital base for Home Savings' operations, (ii) an enhanced future access
to capital markets and (iii) an opportunity for depositors of Home Savings to
become stockholders of the Holding Company.

     After completion of the Conversion, the unissued common and preferred stock
authorized by the Holding Company's Articles of Incorporation will permit the
Holding Company, subject to market conditions, to raise additional equity
capital through further sales of securities.  Following the Conversion, the
Holding Company will also be able to use stock-related incentive programs to
attract, retain and provide incentives for qualified directors and executive and
other personnel of the Holding Company and Home Savings.  See "MANAGEMENT OF
HOME SAVINGS -- Employee Stock Ownership Plan," "-- Proposed Management
Recognition Plan" and "-- Proposed Stock Option Plan."

     Formation of the Holding Company will provide greater flexibility than Home
Savings would otherwise have to expand and diversify its business activities
through existing or newly formed subsidiaries, or through acquisitions of, or
mergers with, both mutual and stock institutions, as well as other companies.
However, there are no current plans, arrangements, understandings or agreements
regarding any such business combinations.

EFFECTS OF CONVERSION

     GENERAL.  Each person with a deposit account in Home Savings has pro rata
rights, based upon the balance in his or her account, in the net worth of Home
Savings upon liquidation.  However, this right is tied to the depositor's
account and has no tangible market value separate from such deposit account.
Further, Home Savings' depositors can realize value with respect to their
interests only in the unlikely event that Home Savings is liquidated and has a
positive net worth.  In such an event, the depositors of record at that time, as
owners, would share pro rata in any residual surplus after other claims,
including those with respect to the deposit accounts of depositors, are paid.

     Upon Home Savings' conversion to stock form, its Certificate of
Incorporation will be amended to authorize the issuance of permanent
nonwithdrawable capital stock to represent the ownership of Home Savings,
including its net worth.  THE CAPITAL STOCK WILL BE SEPARATE AND APART FROM
DEPOSIT ACCOUNTS AND WILL NOT BE INSURED BY THE FDIC OR ANY OTHER GOVERNMENTAL
ENTITY.  Certificates will be issued to evidence ownership of the capital stock.
All of the outstanding capital stock of Home Savings will be acquired by the
Holding Company, which in turn will issue its Common Stock to purchasers in the
Conversion.  The stock certificates issued by the Holding Company will be
transferable and, therefore, subject to applicable law, the stock could be sold
or traded if a purchaser is available with no effect on any deposit account the
seller may hold at Home Savings.

     VOTING RIGHTS.  Under Home Savings' current Certificate of Incorporation
and Bylaws, deposit account holders and borrowers have voting rights with
respect to certain matters relating to Home Savings, including the election of
directors.  After the Conversion, (i) neither deposit account holders nor
borrowers will have voting rights with respect to Home Savings and will
therefore not be able to elect directors of Home Savings or control its affairs;
(ii) voting rights with respect to Home Savings will be vested in the Holding
Company as the sole stockholder of Home Savings; and (iii) voting rights with
respect to the Holding Company will be vested in the Holding Company's
stockholders.  Each purchaser of Common Stock will be entitled to vote on any
matters to be considered by the  Holding Company's stockholders.  For a
description of the voting rights of the holders of Common Stock, see
"DESCRIPTION OF CAPITAL STOCK."

     DEPOSIT ACCOUNTS AND LOANS.  The account balances, interest rates and other
terms of deposit accounts at Home Savings and the existing deposit insurance
coverage of such accounts will not be affected by the Conversion (except to the
extent that a depositor directs Home Savings to withdraw funds to pay for his or
her Common Stock). 

                                      101
<PAGE>
 
Furthermore, the Conversion will not affect any loan account, the balances,
interest rates, maturities or other terms of these accounts, or the obligations
of borrowers under their individual contractual arrangements with Home Savings.

     CONTINUITY.  Home Savings will continue without interruption, during and
after completion of the Conversion, to provide its services to depositors and
borrowers pursuant to existing policies and will maintain its office operated by
the existing management and employees of Home Savings.

     LIQUIDATION RIGHTS.  In the unlikely event of a complete liquidation of
Home Savings, either before or after Conversion, account holders would have
claims for the amount of their deposit accounts, including accrued interest, and
would receive the protection of deposit insurance up to applicable limits.  In
addition to deposit insurance coverage, depositor liquidation rights before and
after Conversion would be as follows:

     Liquidation Rights Prior to the Conversion.  Prior to the Conversion, in
the event of a complete liquidation of Home Savings, each holder of a deposit
account in Home Savings would receive such holder's pro rata share of any assets
of Home Savings remaining after payment of claims of all creditors (including
the claims of all depositors to the withdrawal value of their accounts,
including accrued interest).  Such holder's pro rata share of such remaining
assets, if any, would be in the same proportion of such assets as the value of
such holder's deposit account was to the total value of all deposit accounts in
Home Savings at the time of liquidation.

     Liquidation Rights After the Conversion.  As required by North Carolina
conversion regulations, the Plan of Conversion provides that, upon completion of
the Conversion, a memorandum account called a "Liquidation Account" will be
established for the benefit of Eligible Account Holders and Supplemental
Eligible Account Holders.  The amount of the Liquidation Account will be equal
to the net worth of Home Savings as of the date of its latest statement of
financial condition contained in the final prospectus relating to the sale of
shares of Common Stock in the Conversion. Under applicable regulations, Home
Savings will not be permitted to pay dividends on, or repurchase any of, its
capital stock if its net worth would thereby be reduced below the aggregate
amount then required for the Liquidation Account. See "DIVIDEND POLICY" and
SUPERVISION AND REGULATION -- Regulation of Home Savings -- Restrictions on
Dividends and Other Capital  Distributions."  After the Conversion, Eligible
Account Holders and Supplemental Eligible Account Holders will be  entitled, in
the event of a liquidation of Home Savings, to receive liquidating distributions
of any assets remaining after payment of all creditors' claims (including the
claims of all depositors to the withdrawal values of their deposit accounts,
including accrued interest), before any distributions are made on Home Savings'
capital stock, equal to their proportionate interests at that time in the
Liquidation Account.

     Each Eligible Account Holder and Supplemental Eligible Account Holder will
have an initial interest ("subaccount balance") in the Liquidation Account for
each deposit account held as of March 31, 1995 (the Eligibility Record Date) or
as of __________________, 1996 (the Supplemental Eligibility Record Date),
respectively.  Each initial subaccount balance will be the amount determined by
multiplying the total opening balance in the Liquidation Account by the
Qualifying Deposit (a deposit of at least $50 as of the Eligibility Record Date
or Supplemental Eligibility Record Date, as applicable) of such deposit account
divided by the total of all Qualifying Deposits on that date.  If the amount in
the deposit account on any subsequent annual closing date of Home Savings is
less than the balance in such deposit account on any other annual closing date
or the balance in such an account on the Eligibility Record Date or Supplemental
Eligibility Record Date, as the case may be, this interest in the Liquidation
Account will be reduced by an amount proportionate to any such reduction, and
will not thereafter be increased despite any subsequent increase in the related
deposit account.  An Eligible Account Holder's or Supplemental Eligible Account
Holder's interest in the Liquidation Account will cease to exist if the deposit
account is closed.  The Liquidation Account will never increase and will be
correspondingly reduced as the interests in the Liquidation Account are reduced
or cease to exist.  In the event of a liquidation, any assets remaining after
the above liquidation rights of Eligible Account Holders and Supplemental
Eligible Account Holders are satisfied would be distributed to the Holding
Company, as sole stockholder of Home Savings.

     A merger, consolidation, sale of bulk assets or similar combination or
transaction with another FDIC-insured depository institution, whether or not
Home Savings is the surviving institution, would not be viewed as a complete
liquidation for purposes of distribution of the Liquidation Account. In any such
transaction, the Liquidation Account

                                      102
<PAGE>
 
would be assumed by the surviving institution to the full extent authorized by
regulations of the Administrator as then in effect.

OFFERING OF COMMON STOCK

     As part of the Conversion, the Holding Company is making the Subscription
Offering of Common Stock in the priorities and to the persons described below
under "-- Subscription Offering."  In addition, any shares which remain
unsubscribed for in the Subscription Offering will be offered in the Community
Offering to members of the general public, with priority being given to natural
persons and trusts of natural persons residing or located in the Local
Community, including IRAs, Keogh accounts and similar retirement accounts
established for the benefit of natural persons who are residents of the Local
Community.  See "-- Community Offering."  If necessary, all shares of Common
Stock not purchased in the Subscription Offering and Community Offering, if any,
may be offered for sale to the general public through a syndicate of registered
broker-dealers as selected dealers to be managed by Trident Securities.  See "--
Syndicated Community Offering."  The Plan of Conversion requires that the
aggregate dollar amount of the Common Stock sold equal not less than the minimum
nor more than the maximum of the Valuation Range which is established in
connection with the Conversion; provided, however, with the consent of the
Administrator and the FDIC the aggregate dollar amount of the Common Stock sold
may be increased to as much as 15% above the maximum of the Valuation Range,
without a resolicitation of subscribers or any right to cancel subscriptions, in
order to reflect changes in market and financial conditions following
commencement of the Subscription Offering.  See "-- Purchase Price of Common
Stock and Number of Shares Offered."  If the Syndicated Community Offering is
not feasible or successful and Common Stock having an aggregate value of at
least the minimum of the Valuation Range is not subscribed for in the
Subscription and Community Offerings, the Holding Company  will consult with the
Administrator to determine an appropriate alternative method of selling all
shares of Common Stock offered in the Conversion and not subscribed for in the
Offerings.  The same per share price ($50.00) will be paid by purchasers in the
Subscription, Community and Syndicated Community Offerings.

     The Subscription Offering will expire at the Expiration Time, which is
12:00 noon, Eastern Time, on _________________, 1996, unless, with the approval
of the Administrator, the offering period is extended by the Holding Company and
Home Savings.  The Community Offering, if any, may begin at any time after the
Subscription Offering begins and will terminate at the Expiration Time or at any
time thereafter, but not later than ___________________, 1996, unless extended
with the approval of the Administrator.  The Syndicated Community Offering, if
any, or other sale of all shares not subscribed for in the Subscription and
Community Offerings, will be made as soon as practicable following the
Expiration Time.  The sale of the Common Stock must, under the North Carolina
conversion regulations, be completed within 45 days after the Expiration Time
unless such period is extended with the approval of the Administrator.  In the
event such an extension is approved, subscribers would be given the opportunity
to increase (subject to maximum purchase limitations), decrease (subject to
minimum purchase limitations) or rescind their subscriptions.  In such event,
substantial additional printing, legal and accounting expenses may be incurred
in completing the Conversion.

     The commencement and completion of any required Community or Syndicated
Community Offering will be subject to market conditions and other factors beyond
the Holding Company's control.  Accordingly, no assurance can be given that any
required Community or Syndicated Community Offering or other sale of Common
Stock will be commenced at any particular time or as to the length of time that
will be required to complete the sale of all shares of Common Stock offered, and
significant changes may occur in the estimated pro forma market value of the
Common Stock, together with corresponding changes in the offering price, the
number of shares being offered, and the net proceeds realized from the sale of
the Common Stock.  The Plan of Conversion requires that the Conversion be
completed within 24 months after the date of approval of the Plan of Conversion
by Home Savings' members.

SUBSCRIPTION OFFERING

     In accordance with North Carolina conversion regulations, non-transferable
Subscription Rights have been granted under the Plan of Conversion to the
following persons in the following order of priority:  (i) Home Savings'
Eligible Account Holders, who are depositors as of March 31, 1995 who had
aggregate deposits at the close of business 

                                      103
<PAGE>
 
on such date of at least $50 ("Qualifying Deposits"); (ii) the ESOP; (iii) Home
Savings' Supplemental Eligible Account Holders, who are depositors as of
_____________, 1996 who had Qualifying Deposits on such date; (iv) Home Savings'
Other Members, who are depositor and borrower members as of _______________,
1996, the voting record date for the Special Meeting, who are not Eligible
Account Holders or Supplemental Eligible Account Holders; and (v) directors,
officers and employees of Home Savings who are not Eligible Account Holders,
Supplemental Eligible Account Holders or Other Members, in the priorities and
subject to the limitations described herein. All subscriptions received will be
subject to the availability of Common Stock after satisfaction of subscriptions
of all persons having prior rights in the Subscription Offering, and to the
maximum purchase limitations and other terms and conditions set forth in the
Plan of Conversion and described below.

     IN ORDER TO ENSURE PROPER IDENTIFICATION OF SUBSCRIPTION RIGHTS, IT IS THE
RESPONSIBILITY OF SUBSCRIBERS IN THE SUBSCRIPTION OFFERING TO PROVIDE CORRECT
ACCOUNT VERIFICATION INFORMATION ON THE STOCK ORDER FORM.

     ELIGIBLE ACCOUNT HOLDERS.  Each Eligible Account Holder has been granted,
without payment therefor, non-transferable Subscription Rights to purchase
Common Stock up to the maximum purchase limitation described in "-- Minimum and
Maximum Purchase Limitations."  If Eligible Account Holders subscribe for more
shares of Common Stock than are available for purchase, the shares offered will
first be allocated among the subscribing Eligible Account Holders so as to
enable each subscribing Eligible Account Holder to the extent possible, to
purchase the number of shares necessary to make his or her total allocation of
Common Stock equal to the lesser of 20 shares of Common Stock or the number of
shares subscribed for by such Eligible Account Holder.  Any shares remaining
after such allocation will be allocated among the subscribing Eligible Account
Holders whose subscriptions remain unsatisfied in the proportion that each such
Eligible Account Holder's Qualifying Deposits bears to the total of the
Qualifying Deposits of all such Eligible Account Holders.

     ESOP.  The ESOP has been granted, without payment therefor, Subscription
Rights to purchase a number of shares of Common Stock up to 8% of the aggregate
number of shares issued in the Conversion.  The ESOP is expected to purchase 8%
of the number of shares to be issued in the Conversion.   If, because of an
oversubscription for shares of Common Stock or for any other reason, the ESOP is
unable to purchase in the Conversion 8% of the total number of shares offered in
the Conversion, then the Board of Directors of the Holding Company intends to
approve the purchase by the ESOP in the open market after the Conversion, of
such shares as are necessary for the ESOP to acquire a number of shares equal to
8% of the shares of Common Stock issued in the Conversion.

     SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS.  To the extent that shares remain
available for purchase after satisfaction of subscriptions of Eligible Account
Holders and the ESOP, each Supplemental Eligible Account Holder has been
granted, without payment therefor, non-transferable Subscription Rights to
purchase Common Stock up to the maximum purchase limitation described in "--
Minimum and Maximum Purchase Limitations."  If Supplemental Eligible Account
Holders subscribe for more shares of Common Stock than are available for
purchase, the shares offered will first be allocated among the subscribing
Supplemental Eligible Account Holders so as to enable each subscribing
Supplemental Eligible Account Holder to the extent possible, to purchase the
number of shares necessary to make his or her total allocation of Common Stock
equal to the lesser of 20 shares of Common Stock or the number of shares
subscribed for by such Supplemental Eligible Account Holder.  Any shares
remaining after such allocation will be allocated among the subscribing
Supplemental Eligible Account Holders whose subscriptions remain unsatisfied in
the proportion that each such Supplemental Eligible Account Holder's Qualifying
Deposits bears to the total of the Qualifying Deposits of all such Supplemental
Eligible Account Holders.

     OTHER MEMBERS.  To the extent that shares remain available for purchase
after satisfaction of subscriptions of Eligible Account Holders, the ESOP and
Supplemental Eligible Account Holders, members of Home Savings as of
___________________, 1996 (the voting record date for the Special Meeting),
other than Eligible Account Holders and Supplemental Eligible Account Holders
(Other Members) have each been granted, without payment therefor, non-
transferable Subscription Rights to purchase Common Stock up to the maximum
purchase limitation described in "--Minimum and Maximum Purchase Limitations."
If Other Members subscribe for more shares of Common Stock than remain available
for purchase by Other Members, shares will be allocated among the subscribing
Other Members in the 

                                      104
<PAGE>
 
proportion that the number of votes eligible to be cast by each Other Member
bears to the total number of votes eligible to be cast at the Special Meeting.

     EMPLOYEES, OFFICERS, AND DIRECTORS. To the extent that shares remain
available for purchase after satisfaction of subscriptions of Eligible Account
Holders, the ESOP, Supplemental Eligible Account Holders and Other Members, Home
Savings' employees, officers and directors who are not Eligible Account Holders,
Supplemental Eligible Account Holders or Other Members have each been granted,
without payment therefor, non-transferable Subscription Rights to purchase
Common Stock up to the maximum purchase limitation described in "-- Minimum and
Maximum Purchase Limitations." If more shares are subscribed for by such
employees, officers and directors than are available for purchase by them, the
available shares will be allocated among subscribing employees, officers and
directors pro rata on the basis of the amount of their respective subscriptions.

COMMUNITY OFFERING

     Any shares of Common Stock which remain unsubscribed for in the
Subscription Offering may be offered by the Holding Company to members of the
general public in the Community Offering, which may commence at any time after
commencement of the Subscription Offering, with priority given to natural
persons and trusts of natural persons residing or located in Davidson County in
North Carolina (the Local Community), including IRA accounts, Keogh accounts and
similar retirement accounts established for the benefit of natural persons who
are residents of, the Local Community.  The Community Offering may terminate the
Expiration Time or at any time thereafter, but no later than _______________,
1996, unless further extended with the consent of the Administrator.  THE
OPPORTUNITY TO SUBSCRIBE FOR SHARES OF COMMON STOCK IN THE COMMUNITY OFFERING IS
SUBJECT TO THE RIGHT OF HOME SAVINGS AND THE HOLDING COMPANY, IN THEIR SOLE
DISCRETION, TO ACCEPT OR REJECT ANY SUCH ORDERS, IN WHOLE OR IN PART, EITHER AT
THE TIME OF RECEIPT OF AN ORDER OR AS SOON AS PRACTICABLE FOLLOWING THE
TERMINATION OF THE COMMUNITY OFFERING. In the event Home Savings and the Holding
Company reject any such orders after receipt, subscribers will be promptly
notified and all funds submitted with subscriptions will be returned with
interest at Home Savings' passbook savings rate.

     In the event that subscriptions by subscribers in the Community Offering
whose orders would otherwise be accepted exceed the shares available for
purchase in the Community Offering, then subscriptions of natural persons and
trusts of natural persons residing in the Local Community, including IRAs, Keogh
accounts and similar retirement accounts established for the benefit of natural
persons who are residents of the Local Community ("First Priority Community
Subscribers") will be filled in full up to applicable purchase limitations (to
the extent such subscriptions are not rejected by Home Savings and the Holding
Company) prior to any allocation to other subscribers in the Community Offering.

     In the event of an oversubscription by First Priority Community Subscribers
whose orders would otherwise be accepted, shares of Common Stock will be
allocated first to each First Priority Community Subscriber whose order is
accepted in full or in part by Home Savings and the Holding Company in the
entire amount of such order up to a number of shares no greater than 5,000
shares, which number shall be determined by the Board of Directors of Home
Savings prior to the time the Conversion is consummated with the intent to
provide for a wide distribution of shares among such subscribers.  Any shares
remaining after such allocation will be allocated to each First Priority
Community Subscriber whose order is accepted in full or in part on an equal
number of shares basis until all orders are filled.  Such allocation shall also
be applied to subscriptions by other subscribers in the Community Offering, in
the event shares are available for such subscribers but there is an
oversubscription by them.

     IN ORDER TO ENSURE PROPER ALLOCATION OF SHARES IN THE EVENT OF AN
OVERSUBSCRIPTION, IT IS THE RESPONSIBILITY OF SUBSCRIBERS IN THE COMMUNITY
OFFERING TO PROVIDE CORRECT ADDRESSES OF RESIDENCE ON THE STOCK ORDER FORM.

SYNDICATED COMMUNITY OFFERING

     The Plan of Conversion provides that, if necessary, all shares of Common
Stock not purchased in the Subscription and Community Offerings, if any, may be
offered for sale to the general public in a Syndicated Community Offering
through a syndicate of registered broker-dealers as selected dealers ("Selected
Dealers") to be formed and 

                                      105
<PAGE>
 
managed by Trident Securities acting as agent of the Holding Company in the sale
of the Common Stock. THE HOLDING COMPANY AND HOME SAVINGS HAVE THE RIGHT TO
REJECT ORDERS, IN WHOLE OR IN PART, IN THEIR SOLE DISCRETION IN THE SYNDICATED
COMMUNITY OFFERING. Neither Trident Securities nor any registered broker-dealer
shall have any obligation to take or purchase any shares of the Common Stock in
the Syndicated Community Offering; however, Trident Securities has agreed to use
its best efforts in the sale of shares in the Syndicated Community Offering.
Common Stock sold in the Syndicated Community Offering will be sold at the
purchase price of $50.00 per share which is the same price as all other shares
being offered in the Conversion.

     It is estimated that the Selected Dealers will receive a negotiated
commission based on the amount of Common Stock sold by the Selected Dealer,
payable by the Holding Company.  During the Syndicated Community Offering,
Selected Dealers may only solicit indications of interest from their customers
to place orders with the Holding Company

as of a certain date (the "Order Date") for the purchase of shares of Common
Stock.  When and if Trident Securities and the Holding Company believe that
enough indications and orders have been received in the Offerings to consummate
the Conversion, Trident Securities will request, as of the Order Date, Selected
Dealers to submit orders to purchase shares for which they have received
indications of interest from their customers.  Selected Dealers will send
confirmations of the orders to such customers on the next business day after the
Order Date.  Selected Dealers will debit the accounts of their customers on a
date which will be three business days from the Order Date ("Debit Date").
Customers who authorize Selected Dealers to debit their brokerage accounts are
required to have the funds for payment in their account on but not before the
Debit Date.  On the next business day following the Debit Date, Selected Dealers
will remit funds to the account that the Holding Company established for each
Selected Dealer.  After payment has been received by the Holding Company from
Selected Dealers, funds will earn interest at Home Savings' passbook savings
rate until the consummation of the Conversion.  In the event the Conversion is
not consummated as described above, funds with interest will be returned
promptly to the Selected Dealers, who, in turn, will promptly credit their
customers' brokerage accounts.

     The Syndicated Community Offering may close at any time after the
Expiration Time at the discretion of Home Savings and the Holding Company, but
in no case later than __________________, 1996.

FRACTIONAL SHARES

     In making allocations in the event of oversubscriptions, all computations
will be rounded down to the nearest whole share; no fractional shares will be
issued.  Excess and other amounts sent by subscribers which are not used to
satisfy subscriptions will be refunded with interest at Home Savings' passbook
savings rate, and amounts designated for withdrawal from deposit accounts will
be released.

PURCHASE PRICE OF COMMON STOCK AND NUMBER OF SHARES OFFERED

     The purchase price of shares of Common Stock sold in the Subscription
Offering, Community Offering and Syndicated Community Offering will be $50.00
per share.  The purchase price was determined by the Boards of Directors of the
Holding Company and Home Savings in consultation with Home Savings' financial
advisor and sales agent, Trident Securities, and was based upon a number of
factors.  The North Carolina regulations governing conversions of North
Carolina-chartered mutual savings banks to stock form require that the aggregate
purchase price of the shares of Common Stock of the Holding Company sold in
connection with the Conversion be equal to not less than the minimum, nor more
than the maximum, of the Valuation Range which is established by an independent
appraisal in the Conversion and is described below; provided, however, that with
the consent of the Administrator and the FDIC the aggregate purchase price of
the Common Stock sold may be increased to up to 15% above the maximum of the
Valuation Range, without a resolicitation of subscribers or any right to cancel,
rescind or change subscription orders, to reflect changes in market and
financial conditions following commencement of the Subscription Offering.

     FDIC rules with respect to appraisals require that the independent
appraisal must include a complete and detailed description of the elements of
the appraisal report, justification for the methodology employed and sufficient
support for the conclusions reached.  The appraisal report must include a full
discussion of each peer group member and documented analytical evidence
supporting variances from peer group statistics.  The appraisal report must also
include 

                                      106
<PAGE>
 
a complete analysis of the converting institution's pro forma earnings, which
should include the institution's full potential once it fully deploys the
capital from the conversion pursuant to its business plan.

     Home Savings has retained JMP Financial, an independent appraisal firm
experienced in the valuation and appraisal of savings institutions and their
holding companies, to prepare an appraisal of the pro forma market value of Home
Savings and the Holding Company and to assist Home Savings in preparing a
business plan.  For its services in determining such valuation and assisting
with the business plan, JMP Financial will receive an aggregate fee of $30,000,
plus $2,500 for each written opinion or update of its appraisal, and will be
reimbursed for its out-of-pocket expenses.

     JMP Financial has informed Home Savings that its appraisal has been made in
reliance upon the information contained in this Prospectus, including the
financial statements of Home Savings. JMP Financial has further informed Home
Savings that it also considered the following factors, among others, in making
the appraisal: (i) the present and projected operating results and financial
condition of the Holding Company and Home Savings; (ii) the economic and
demographic conditions in Home Savings' existing market area; (iii) certain
historical, financial and other information relating to Home Savings; (iv) the
proposed dividend policy of the Holding Company; (v) a comparative evaluation of
the operating and financial statistics of Home Savings with those of other
savings institutions; (vi) the aggregate size of the offering of the Common
Stock; and (vii) the trading market for the securities of institutions JMP
Financial believes to be comparable in relevant respects to the Holding Company
and Home Savings and general conditions in the markets for such securities. In
addition, JMP Financial has advised Home Savings that it has considered the
effect of the Conversion on the net worth and earnings potential of the Holding
Company and Home Savings.

     On the basis of its consideration of the above factors, JMP Financial has
advised Home Savings that, in its opinion, at July 8, 1996, the Valuation Range
of Home Savings and the Holding Company was from a minimum of $11,475,000 to a
maximum of $15,525,000, with a midpoint of $13,500,000.  Based upon such
valuation and a purchase price for shares offered in the Conversion of $50.00
per share, the number of shares to be offered ranges from a minimum of 229,500
shares to a maximum of 310,500 shares, with a midpoint of 270,000 shares.

     The Board of Directors of Home Savings has reviewed the methodology and
assumptions used by JMP Financial in preparing the appraisal and has determined
that the Valuation Range, as well as the methodology and assumptions used, were
reasonable and appropriate.

     Upon completion of the Offerings, JMP Financial will confirm or update its
valuation of the estimated aggregate pro forma market value of Home Savings and
the Holding Company.  Based on the confirmed or updated appraisal, a
determination will be made of the total number of shares of Common Stock which
shall be offered and sold in the Conversion.

     With the consent of the Administrator and the FDIC, the aggregate price of
the shares sold in the Conversion may be increased by up to 15% above the
maximum of the Valuation Range, or to $17,853,750 (357,075 shares), without a
resolicitation of subscribers and without any right to cancel, rescind or change
subscription orders, to reflect changes in market and financial conditions
following commencement of the Subscription Offering.

     No sale of shares of Common Stock may be consummated unless, after the
expiration of the offering period, JMP Financial confirms to Home Savings, the
Holding Company, the Administrator and the FDIC, that, to the best of its
knowledge, nothing of a material nature has occurred which, taking into account
all relevant factors, would cause JMP Financial to conclude that the aggregate
purchase price of the Common Stock sold in the Conversion is incompatible with
its estimate of the aggregate pro forma market value of Home Savings and the
Holding Company at the conclusion of the Offerings.  If the aggregate pro forma
market value of Home Savings and the Holding Company as of such date is within
the Valuation Range (or, with the consent of the Administrator and FDIC, not
more than 15% above the maximum of the Valuation Range), then such pro forma
market value will determine the number of shares of Common Stock to be sold in
the Conversion.  If there has occurred a change in the aggregate pro forma
market value of Home Savings and the Holding Company so that the aggregate pro
forma market value is below the minimum of the Valuation Range or more than 15%
above the maximum of the  Valuation Range, a resolicitation of subscribers may
be made based 

                                      107
<PAGE>
 
upon a new Valuation Range, the Plan of Conversion may be terminated or such
other actions as the Administrator and the FDIC may permit may be taken.

     In the event of a resolicitation, subscribers would be given a specified
time period within which to respond to the resolicitation.  If a subscriber
fails to respond to the resolicitation by the end of such period, the
subscription of such subscriber will be cancelled, funds submitted with the
subscription will be refunded promptly with interest at Home Savings' passbook
savings rate, and holds on accounts from which withdrawals were designated will
be released.  Any such resolicitation will be by means of an amended prospectus
filed with the SEC.  A resolicitation may delay completion of the Conversion.
If the Plan of Conversion is terminated, all funds will be returned promptly
with interest at Home Savings' passbook savings rate from the date payment was
deemed received, and holds on funds authorized for withdrawal from deposit
accounts will be released.  See "-- Exercise of Subscription Rights and
Purchases in the Community Offering."

     THE VALUATION BY JMP FINANCIAL IS NOT INTENDED, AND MUST NOT BE CONSTRUED,
AS A RECOMMENDATION OF ANY KIND AS TO THE ADVISABILITY OF PURCHASING COMMON
STOCK. JMP FINANCIAL DID NOT INDEPENDENTLY VERIFY THE FINANCIAL STATEMENTS AND
OTHER INFORMATION PROVIDED BY HOME SAVINGS, NOR DID JMP FINANCIAL VALUE
INDEPENDENTLY THE ASSETS OR LIABILITIES OF HOME SAVINGS. THE VALUATION CONSIDERS
HOME SAVINGS AS A GOING CONCERN AND SHOULD NOT BE CONSIDERED AS AN INDICATION OF
THE LIQUIDATION VALUE OF HOME SAVINGS OR THE HOLDING COMPANY. MOREOVER, BECAUSE
SUCH VALUATION IS NECESSARILY BASED UPON ESTIMATES AND PROJECTIONS OF A NUMBER
OF MATTERS, ALL OF WHICH ARE SUBJECT TO CHANGE FROM TIME TO TIME, NO ASSURANCE
CAN BE GIVEN THAT PERSONS PURCHASING SUCH SHARES IN THE CONVERSION WILL
THEREAFTER BE ABLE TO SELL SHARES AT PRICES IN THE RANGE OF THE FOREGOING
VALUATION OF THE PRO FORMA MARKET VALUE THEREOF.

     A copy of the complete appraisal by JMP Financial is on file and available
for inspection at the office of the Savings Institutions Division of the North
Carolina Department of Commerce, Tower Building, Suite 301, 1110 Navaho Drive,
Raleigh, North Carolina 27609.  A copy is also available for inspection at the
Stock Information Center.  A copy of the appraisal has also been filed as an
exhibit to the Registration Statement filed with the SEC with respect to the
Common Stock offered hereby.  See "ADDITIONAL INFORMATION."

EXERCISE OF SUBSCRIPTION RIGHTS AND PURCHASES IN COMMUNITY OFFERING

     In order for Subscription Rights to be effectively exercised in the
Subscription Offering and in order to purchase in the Subscription Offering, the
original signed Stock Order Form, accompanied by the required payment for the
aggregate dollar amount of Common Stock desired or appropriate instructions
authorizing withdrawal from one or more Home Savings deposit accounts (other
than negotiable order of withdrawal accounts or other demand deposit accounts),
must be received by Home Savings by the Expiration Time, which is 12:00 noon,
Eastern Time, on __________________, 1996.  Subscription Rights (i) for which
Home Savings does not receive original signed Stock Order Forms by the
Expiration Time (unless such time is extended), or (ii) for which Stock Order
Forms are executed defectively or are not accompanied by full payment (or
appropriate withdrawal instructions) for subscribed shares, will expire whether
or not Home Savings has been able to locate the persons entitled to such rights.
Copies of the Stock Order Form, including copies sent by facsimile, will not be
accepted.  In order to purchase in the Community Offering, the Stock Order Form,
accompanied by the required payment for the aggregate dollar amount of Common
Stock desired or appropriate instructions authorizing withdrawal from one or
more Home Savings deposit accounts (other than negotiable order of withdrawal
accounts or other demand deposit accounts), must be received by Home Savings
prior to the time the Community Offering terminates, which could be at any time
at or subsequent to the Expiration Time.  No orders will be accepted from
persons who do not have Subscription Rights in the Subscription Offering unless
a Community Offering is commenced.

     Persons wishing to use funds in a Home Savings IRA to purchase Common Stock
must visit the Stock Information Center on or before __________________, 1996 in
order to complete that purchase so that the necessary forms may be forwarded for
execution and returned prior to the Expiration Time.

                                      108
<PAGE>
 
     AN EXECUTED STOCK ORDER FORM ONCE RECEIVED BY HOME SAVINGS, MAY NOT BE
MODIFIED, AMENDED OR RESCINDED WITHOUT THE CONSENT OF HOME SAVINGS.  Home
Savings has the right to extend the subscription period subject to applicable
regulations, unless otherwise ordered by the Administrator, or to waive or
permit correction of incomplete or improperly executed Stock Order Forms, but
does not represent that it will do so.

     The amount to be remitted with the Stock Order Form shall be the aggregate
dollar amount that a subscriber or purchaser desires to invest in the
Subscription and Community Offerings.  Payment must accompany all completed
Stock Order Forms submitted in the Subscription and Community Offerings in order
for subscriptions to be valid.  See "-- Purchase Price of Common Stock and
Number of Shares Offered."

     Payment for shares will be permitted to be made by any of the following
means: (i) in cash, if delivered in person to either office of Home Savings;
(ii) by check, bank draft, negotiable order of withdrawal or money order,
provided that the foregoing will only be accepted subject to collection and
payment; or (iii) by appropriate authorization of withdrawal from any deposit
account in Home Savings (other than a negotiable order of withdrawal account or
other demand deposit account).  PAYMENT MAY NOT BE MADE BY WIRE TRANSFER.  IN
ORDER TO ENSURE PROPER IDENTIFICATION OF SUBSCRIPTION RIGHTS AND PROPER
ALLOCATIONS IN THE EVENT OF AN OVERSUBSCRIPTION, IT IS THE RESPONSIBILITY OF
SUBSCRIBERS TO PROVIDE CORRECT ACCOUNT VERIFICATION INFORMATION ON THE STOCK
ORDER FORM.  STOCK ORDER FORMS SUBMITTED BY UNAUTHORIZED PURCHASERS OR IN
AMOUNTS EXCEEDING PURCHASE LIMITATIONS WILL NOT BE HONORED.

     For purposes of determining the withdrawal balance of deposit accounts from
which withdrawals have been authorized, such withdrawals will be deemed to have
been made upon receipt of appropriate authorization therefor, but interest will
be paid by Home Savings on the amount deemed to have been withdrawn at the
contractual rate of interest paid on such accounts until the date on which the
Conversion is completed or terminated.

     Interest will be paid by Home Savings on payments for Common Stock made in
cash or by check, bank draft, negotiable order of withdrawal or money order at
Home Savings' passbook savings rate.  Such interest shall be paid from the date
the order is accepted for processing and payment in good funds is received by
Home Savings until consummation or termination of the Conversion.  Home Savings
shall be entitled to invest all amounts paid on subscriptions for Common Stock
for its own account until completion or termination of the Conversion.  Home
Savings may not knowingly lend funds or otherwise extend credit to any person to
purchase Common Stock.

     The Stock Order Forms contain appropriate means by which authorization of
withdrawals from deposit accounts may be made to pay for subscribed shares.
Once such a withdrawal has been authorized, none of the designated withdrawal
amount may be withdrawn (except by Home Savings as payment for Common Stock)
until the Conversion is completed or terminated.  Savings accounts will be
permitted to be established for the purpose of making payment for subscribed
shares of Common Stock.  Funds authorized for withdrawal will continue to earn
interest at the applicable contract interest rate until completion or
termination of the Conversion or, in the case of an order submitted in the
Community Offering, until it is determined that such order cannot or will not be
accepted.  Notwithstanding any regulatory provision regarding penalties for
early withdrawal from certificate accounts, payment for subscribed shares of
Common Stock will be permitted through authorization of withdrawals from such
accounts without the assessment of such penalties.  However, if after such
withdrawal the applicable minimum balance requirement ceases to be satisfied,
such certificate account will be cancelled and the remaining balance thereof
will earn interest at Home Savings' passbook savings rate.

     Upon completion or termination of the Conversion, Home Savings will return
to subscribers all amounts paid with subscriptions which are not applied to the
purchase price for shares, plus interest at its passbook savings rate from the
date good funds are received until the consummation or termination of the
Conversion, and Home Savings will release deposit account withdrawal orders
given in connection with the subscriptions to the extent funds are not withdrawn
and applied toward the purchase of shares.

                                      109
<PAGE>
 
DELIVERY OF STOCK CERTIFICATES

     Certificates representing Common Stock issued in the Conversion will be
mailed by the Holding Company's transfer agent to persons entitled thereto at
the address of such persons appearing on the Stock Order Form as soon as
practicable following consummation of the Conversion.  Any certificates returned
as undeliverable will be held by the Holding Company until claimed by persons
legally entitled thereto or otherwise disposed of in accordance with applicable
law.  Until certificates for Common Stock are available and delivered to
subscribers, subscribers may not be able to sell the shares of Common Stock for
which they have subscribed, even though trading of the Common Stock may have
commenced.

PERSONS IN NON-QUALIFIED OR FOREIGN JURISDICTIONS

     The Holding Company will make reasonable efforts to comply with the
securities laws of all states of the United States in which Eligible Account
Holders, Supplemental Eligible Account Holders, or Other Members entitled to
subscribe for shares of Common Stock reside.  However, no shares of Common Stock
or Subscription Rights under the Plan of Conversion will be offered or sold in a
foreign country, or in a state in the United States (i) where a small number of
persons otherwise eligible to subscribe for shares under the Plan of Conversion
reside or (ii) if the Holding Company determines that compliance with the
securities laws of such state would be impracticable for reasons of cost or
otherwise, including, but not limited to, a requirement that the Holding
Company, Home Savings or any employee or representative thereof register as a
broker, dealer, agent or salesperson or register or otherwise qualify the
Subscription Rights or Common Stock for sale in such state.  No payments will be
made in lieu of the granting of Subscription Rights to persons residing in such
jurisdictions.

MARKETING ARRANGEMENTS

     Home Savings has retained Trident Securities to consult with and advise
Home Savings and the Holding Company and to assist the Holding Company, on a
best-efforts basis, in the marketing of shares in the Offerings.  Trident
Securities is a broker-dealer registered with the SEC and a member of the
National Association of Securities Dealers, Inc. ("NASD").  Trident Securities
is headquartered in Raleigh, North Carolina, and its telephone number is (919)
781-8900.  Trident Securities will assist Home Savings and the Holding Company
in the Conversion as follows: (i) it will act as marketing advisor with respect
to the Subscription Offering and will represent the Company as placement agent
on a best-efforts basis in the sale of the Common Stock in the Community
Offering and Syndicated Community Offering; (ii) members of its staff will
conduct training sessions to ensure that directors, officers and employees of
Home Savings are knowledgeable regarding the Conversion process; and (iii) it
will provide assistance in the establishment and supervision of the Stock
Information Center, including training staff to properly record and tabulate
orders for the purchase of Common Stock and to appropriately respond to customer
inquiries.

     For rendering its services, Home Savings has agreed to pay Trident
Securities (a) a management fee equal to 1% of the aggregate dollar amount of
Common Stock sold in the Offerings; (b) a commission equal to 2.0% of the
aggregate dollar amount of Common Stock sold in the Subscription Offering,
excluding shares purchased by the ESOP, directors, executive officers and their
"associates" (as defined in the Plan of Conversion); and (c) a commission equal
to 2.0% of the aggregate dollar amount of Common Stock sold by Trident
Securities in the Community Offering, excluding shares sold by other NASD member
firms under Selected Dealers agreements.  Home Savings has also agreed to pay to
Selected Dealers, if any, negotiated commissions.  Home Savings has paid Trident
Securities $10,000 toward amounts due to such agent.

     Home Savings has agreed to reimburse Trident Securities for its reasonable
out-of-pocket expenses, including but not limited to travel, communications,
legal fees and postage, and to indemnify Trident Securities against certain
claims or liabilities, including certain liabilities under the Securities Act.
Trident has agreed that Home Savings is not required to pay its legal fees to
the extent they exceed $30,000 or its other out of pocket expenses to the extent
they exceed $10,000.  Total fees and commissions to Trident Securities are
expected to be between $325,890 and $507,047 at the minimum and 15% above the
maximum, respectively, of the Valuation Range.  See "PRO FORMA DATA" for the
assumptions used to determine these estimates.

                                      110
<PAGE>
 
     Sales of Common Stock will be made primarily by registered representatives
affiliated with Trident Securities or by the broker-dealers managed by Trident
Securities. In addition, subject to applicable law, executive officers of the
Holding Company and Home Savings may participate in the solicitation of offers
to purchase Common Stock. Other employees of Home Savings may participate in the
Offerings in clerical capacities, providing administrative support in effecting
sales transactions and answering questions of a mechanical nature relating to
the proper execution of the Stock Order Form. Other questions of prospective
purchasers, including questions as to the advisability or nature of the
investment, will be directed to registered representatives. Such other employees
have been instructed not to solicit offers to purchase Common Stock or provide
advice regarding the purchase of Common Stock. A Stock Information Center will
be established in Home Savings' office, in an area separate from Home Savings'
banking operations. Employees will inform prospective purchasers that their
questions should be directed to the Stock Information Center and will provide
such persons with the telephone number of the Stock Information Center. Stock
orders will be accepted at Home Savings' office and will be promptly forwarded
to the Stock Information Center for processing. Sales of Common Stock by
registered representatives will be made from the Stock Information Center. In
addition, Home Savings may hire one or more temporary clerical persons to assist
in typing, opening mail, answering the phone, and with other clerical duties. An
employee of Home Savings will also be present at the Stock Information Center to
process funds and answer questions regarding payment for stock, including
verification of account numbers in the case of payment by withdrawal
authorization and similar matters. Subject to applicable state law, the Holding
Company will rely on Rule 3a4-1 under the Exchange Act, and sales of Common
Stock will be conducted within the requirements of Rule 3a4-1, so as to permit
officers and current full and part-time Home Savings employees to participate in
the sale of Common Stock. No officer, director or employee of the Holding
Company or Home Savings will be compensated in connection with his or her
participation by the payment of commissions or other remuneration based either
directly or indirectly on the transactions in the Common Stock.

     The engagement of Trident Securities and the work performed by Trident
Securities pursuant to its engagement, including a due diligence investigation,
should not be construed by purchasers of Common Stock as constituting an
endorsement or recommendation relating to such investment or a verification of
the accuracy or completeness of information contained in this Prospectus.

MINIMUM AND MAXIMUM PURCHASE LIMITATIONS

     Each person subscribing for Common Stock in the Conversion must subscribe
for at least 10 shares of the Common Stock to be offered in the Conversion.  In
addition, the maximum number of shares of Common Stock which may be purchased in
the Conversion by any person, together with all associates of such person, or
group of persons otherwise acting in concert, is 5,000 shares; provided,
however, that the ESOP may purchase up to 8% of the number of shares offered in
the Conversion (24,840 shares, assuming the issuance of 310,500 shares).  Any
shares held by the ESOP and attributed to a natural person shall not be
aggregated with other shares purchased directly by or otherwise attributable to
that natural person.  The Board of Directors of Home Savings may in its absolute
discretion (i) reduce the 5,000 share maximum purchase limitation to an amount
not less than 1% of the number of shares offered and sold in the Conversion or
(ii) increase the 5,000 share maximum purchase limitation to an amount of up to
5% of the shares of Common Stock offered and sold.  Any reduction or increase in
the maximum purchase  limitation by Home Savings' Board of Directors may occur
at any time prior to consummation of the Conversion, either before or after the
Special Meeting on _________________, 1996.  In the event the 5,000 share
maximum purchase limitation is increased, any subscriber in the Subscription,
Community or Syndicated Community Offering who has subscribed for 5,000 shares,
and certain other large subscribers in the discretion of the Holding Company,
shall be given the opportunity to increase their subscriptions up to the then
applicable maximum purchase limitation.

     The Plan of Conversion further provides that for purposes of the foregoing
limitations the term "associate" is used to indicate any of the following
relationships with a person:

     (i)    any relative or spouse of such person, or any relative of such
            spouse, who has the same home as such person or who is a director or
            officer of Home Savings, the Holding Company or any subsidiary of
            Home Savings or of the Holding Company;

                                      111
<PAGE>
 
     (ii)   any corporation or organization (other than Home Savings, the
            Holding Company or a majority-owned subsidiary of Home Savings or
            the Holding Company) of which the person is an officer or partner or
            is, directly or indirectly, the beneficial owner of 10% or more of
            any class of equity security; and

     (iii)  any trust or other estate in which such person has a substantial
            beneficial interest or as to which such person serves as a trustee
            or in a similar fiduciary capacity, except for any tax-qualified
            employee stock benefit plan or any charitable trust which is exempt
            from federal taxation pursuant to Section 501(c)(3) of the Code.

     For purposes of the foregoing limitations, (i) directors and officers of
Home Savings or the Holding Company shall not be deemed to be associates or a
group of persons acting in concert solely as a result of their serving in such
capacities, (ii) the ESOP will not be deemed to be acting in concert with any of
its trustees for purposes of determining the number of shares which any such
trustee, individually, may purchase and (iii) shares of Common Stock held by the
ESOP and attributed to an individual will not be aggregated with other shares
purchased directly by, or otherwise attributable to, that individual.

     For purposes of the foregoing limitations, persons will be deemed to be
"acting in concert" if they are (i) knowingly participating in a joint activity
or interdependent conscious parallel action towards a common goal (whether or
not pursuant to an express agreement), with respect to the purchase, ownership,
voting or sale of Common Stock or (ii) engaged in a combination or pooling of
voting or other interests in the securities of the Holding Company for a common
purpose pursuant to any contract, understanding, relationship, agreement or
other arrangement, whether written or otherwise.  The Holding Company and Home
Savings may presume that certain persons are acting in concert based upon, among
other things, joint account relationships and the fact that such persons have
filed joint Schedules 13D with the SEC with respect to other companies.

APPROVAL, INTERPRETATION, AMENDMENT AND TERMINATION

     Under the Plan of Conversion, the Administrator's approval thereof, and
applicable North Carolina conversion regulations, consummation of the Conversion
is subject to satisfaction of certain conditions, including the following: (i)
approval of the Plan of Conversion by the affirmative vote of a majority of the
votes eligible to be cast by members of Home Savings at the Special Meeting;
(ii) sale of shares of Common Stock for an aggregate purchase price equal to
not less than the minimum or more than the maximum of the Valuation Range unless
the aggregate purchase price is increased to as much as 15% above the maximum
with the consent of the Administrator and FDIC, and (iii) receipt by the Holding
Company and Home Savings of favorable opinions of counsel or other tax advisor
as to the federal and state tax consequences of the Conversion.  See "-- Income
Tax Consequences."

     If all conditions for consummation of the Conversion are not satisfied, no
Common Stock will be issued, Home Savings will continue to operate as a North
Carolina-chartered mutual savings bank, all subscription funds will be promptly
returned with interest at Home Savings' passbook savings rate, and all deposit
withdrawal authorizations (and holds placed on such accounts) will be cancelled.
In such an event, the Holding Company would not acquire control of Home Savings.

     All interpretations by Home Savings and the Holding Company of the Plan of
Conversion and of the Stock Order Forms and related materials for the
Subscription and Community Offerings will be final, subject to the authority of
the Administrator.  Home Savings and the Holding Company may reject Stock Order
Forms that are not properly completed.  However, the Holding Company and Home
Savings retain the right, but will not be required, to waive irregularities in
submitted Stock Order Forms or to require the submission of corrected Stock
Order Forms or the remittance of full payment for all shares subscribed for by
such dates as they may specify.  In addition, the Plan of Conversion may be
substantively amended by a two-thirds vote of Home Savings' Board of Directors
at any time prior to the Special Meeting, and at any time thereafter by a two-
thirds vote of Home Savings' Board of Directors with the concurrence of the
Administrator.  If Home Savings determines upon the advice of counsel and after
consultation with the Administrator that any such amendment is material,
subscribers would be given the opportunity to increase, decrease or cancel their
subscriptions.  Also, as required by the regulations of the Administrator, the
Plan of Conversion provides 

                                      112
<PAGE>
 
that the transactions contemplated thereby may be terminated by a two-thirds
vote of Home Savings' Board of Directors at any time prior to the Special
Meeting and may be terminated by a two-thirds vote of Home Savings' Board of
Directors at any time thereafter but prior to the completion of the Conversion
with the concurrence of the Administrator, notwithstanding approval of the Plan
of Conversion by the Members at the Special Meeting.

CERTAIN RESTRICTIONS ON TRANSFER OF SUBSCRIPTION RIGHTS; FALSE OR MISLEADING
ORDER FORMS

     THE SUBSCRIPTION RIGHTS GRANTED UNDER THE PLAN OF CONVERSION ARE NON-
TRANSFERABLE.  SUBSCRIPTION RIGHTS MAY BE EXERCISED ONLY BY THE PERSON TO WHOM
THEY ARE ISSUED AND ONLY FOR HIS OR HER OWN ACCOUNT. Persons exercising
Subscription Rights are required to certify that they are purchasing shares for
their own accounts within the purchase limitations set forth in the Plan of
Conversion and that they have no agreement or understanding for the sale or
transfer of such shares.

     The Plan of Conversion provides that, if Home Savings' Board of Directors
determines that a subscriber (i) has submitted a false or misleading information
on his or her Stock Order Form or otherwise in connection with the attempted
purchase of shares, (ii) has attempted to purchase shares of Common Stock in
violation of provisions of the Plan of Conversion or (iii) fails to cooperate
with attempts by Home Savings or the Holding Company or their employees or
agents to verify information with respect to purchase rights, the Board of
Directors may reject the order of such subscriber.

INCOME TAX CONSEQUENCES

     Home Savings has received an opinion from its special counsel, Brooks,
Pierce, McLendon, Humphrey & Leonard, L.L.P., of Greensboro, North Carolina, to
the effect that for federal income tax purposes: (i) the Conversion will
constitute a tax free reorganization with respect to Home Savings and no gain or
loss will be recognized by Home Savings either in its mutual or stock form; (ii)
no gain or loss will be recognized by Home Savings upon the purchase of Home
Savings' stock by the Holding Company or upon the sale by the Holding Company of
its Common Stock; (iii) no gain or loss will be recognized by Home Savings'
depositors with respect to their deposit accounts at Home Savings as a
consequence of the Conversion; (iv) the tax basis of depositors' deposit
accounts at Home Savings will not be changed as a result of the Conversion; (v)
assuming the Subscription Rights have no value, no gain or loss will be
recognized by Eligible Account Holders, Supplemental Eligible Account Holders,
Other Members, or directors, officers and employees of Home Savings upon either
the issuance to them of the Subscription Rights or the exercise or lapse
thereof; (vi) no gain or loss will be recognized by Eligible Account Holders or
Supplemental Eligible Account Holders upon the distribution to them of interests
in the Liquidation Account; (vii) assuming the Subscription Rights have no
value, the tax basis for Common Stock purchased in the Conversion will be the
amount paid therefor; and (viii) the tax basis of interests in the Liquidation
Account will be zero.  Home Savings has been further advised by its special
counsel, Brooks, Pierce, McLendon, Humphrey & Leonard, L.L.P., that the tax
effects of the Conversion under North Carolina tax laws will be consistent with
the federal income tax consequences.

     Several of the foregoing legal opinions are premised on the assumption that
the Subscription Rights will have no value.  Home Savings has been advised by
JMP Financial that, in its opinion, the Subscription Rights will not have any
value, based on the fact that such rights are acquired by the recipients without
cost, are non-transferable, are of short duration and afford the recipients the
right only to purchase Common Stock at a price equal to its estimated fair
market value as of the date such rights are issued, which will be the same price
paid by all purchasers in the Conversion.  The opinion of JMP Financial is not
binding on the IRS and if the Subscription Rights were ultimately determined to
have ascertainable value, recipients of Subscription Rights would have to
include in gross income an amount equal to the value of the Subscription Rights
received by them.  The basis of the Common Stock purchased pursuant to
Subscription Rights would be increased by the amount of income realized with
respect to the receipt or exercise of the Subscription Rights.  Moreover,
recipients of Subscription Rights could then have to report the transaction to
the IRS.  Each Eligible Account Holder, Supplemental Eligible Account Holder,
Other Member or other recipient of Subscription Rights is encouraged to consult
with his, her or its own tax advisor as to the tax consequences in the event the
Subscription Rights are deemed to have ascertainable value.

                                      113
<PAGE>
 
     No legal opinion has been or will be received with respect to any tax
consequences of the Conversion not specifically described above, including the
tax consequences to Eligible Account Holders, Supplemental Eligible Account
Holders, Other Members, other recipients of Subscription Rights or purchasers of
Common Stock under the laws of any other state, local or foreign taxing
jurisdiction to which they may be subject.  Special counsel expresses no opinion
regarding the value of the Subscription Rights.

                                LEGAL OPINIONS

     The validity of the issuance of the Common Stock in the Conversion will be
passed upon for the Holding Company by its special counsel, Brooks, Pierce,
McLendon, Humphrey & Leonard, L.L.P., Greensboro, North Carolina, which firm has
also rendered its opinion to Home Savings concerning certain federal and North
Carolina income tax aspects of the Conversion as described herein under "THE
CONVERSION -- Income Tax Consequences." Certain legal matters will be passed
upon for Trident Securities by Thacher Proffitt & Wood, Washington, D.C.

                                    EXPERTS

     The Financial Statements of Home Savings as of June 30, 1995 and 1994, and
for each of the years in the three-year period ended June 30, 1995 included
herein have been included herein in reliance upon the report of Dixon, Odom &
Co., L.L.P., independent certified public accountants, appearing elsewhere
herein, and upon the authority of said firm as experts in accounting and
auditing.

     JMP Financial has consented to being named as an expert herein and to the
summary herein of its appraisal report as to the estimated pro forma market
value of Home Savings and the Holding Company and its opinion with respect to
Subscription Rights.

                           REGISTRATION REQUIREMENTS

     The Holding Company will register its Common Stock with the SEC pursuant to
Section 12 of the Exchange Act in connection with the Conversion and will not
deregister the Common Stock for a period of three years following the completion
of the Conversion. Upon such registration, the proxy and tender offer rules,
insider trading reporting requirements and restrictions, annual and periodic
reporting and other requirements of the Exchange Act will be applicable to the
Holding Company.


                             ADDITIONAL INFORMATION

     The Holding Company has filed a registration statement with the SEC on Form
S-1 under the Securities Act, with respect to the Common Stock offered hereby.
As permitted by the rules and regulations of the SEC, this Prospectus does not
contain all of the information set forth in the registration statement. Such
information can be examined and copied at the public reference facilities of the
SEC located at Room 1024, 450 Fifth Street, N. W., Washington, D.C. 20549, and
at the regional offices of the SEC at 75 Park Place, Fourteenth Floor, New York,
New York 10007 and Room 3190, John C. Kluczynski Building, 230 South Dearborn
Street, Chicago, Illinois 60604. Copies of such material can be obtained by mail
from the SEC at prescribed rates from the Public Reference Section of the SEC at
450 Fifth Street, N. W., Washington, D.C. 20549. The statements contained in
this Prospectus as to the contents of any contract or other document filed as an
exhibit to the registration statement are, of necessity, brief descriptions
thereof and are not necessarily complete; each such statement is qualified by
reference to such contract or document.

     Home Savings has filed an Application to Convert a Mutual Savings Bank
to a Stock Owned Savings Bank with the Administrator.  Pursuant to the North
Carolina conversion regulations, this Prospectus omits certain information
contained in such Application.  The Application, which contains a copy of JMP
Financial's appraisal, may be inspected 

                                      114
<PAGE>
 
at the office of the Administrator, Savings Institutions Division, North
Carolina Department of Commerce, Tower Building, Suite 301, 1110 Navaho Drive,
Raleigh, North Carolina 27609. Copies of the Plan of Conversion, which includes
a copy of Home Savings' proposed Amended Certificate of Incorporation and Stock
Bylaws, and copies of the Holding Company's Articles of Incorporation and Bylaws
are available for inspection at each office of Home Savings and may be obtained
by writing to Home Savings at Post Office Box 989, Thomasville, North Carolina
27361-0989; Attention: James G. Hudson, Jr., President, or by telephoning Home
Savings at (910) 475-4663. A copy of JMP Financial's independent appraisal is
also available for inspection at the Stock Information Center.

                                      115
<PAGE>
 
                         INDEX TO FINANCIAL STATEMENTS
<TABLE> 
<CAPTION> 
                                                                                                     PAGE
                                                                                                     ----
<S>                                                                                                  <C> 
INDEPENDENT AUDITORS' REPORT                                                                          F-1

 
FINANCIAL STATEMENTS:
 
     Statements of Financial Condition at June 30, 1995 and 1994                                      F-2
 
     Statements of Operations for the Years Ended June 30, 1995, 1994 and 1993                        F-3
 
     Statements of Retained Earnings for the Years Ended June 30, 1995, 1994 and 1993                 F-4
 
     Statements of Cash Flows for the Years Ended June 30, 1995, 1994 and 1993                        F-5
 
     Notes to Financial Statements for the Years Ended June 30, 1995, 1994 and 1993                   F-7
 
     Statements of Financial Condition at March 31, 1996 and 1995 (Unaudited)                        F-21
 
     Statements of Operations for the Nine Months Ended March 31, 1996 and 1995 (Unaudited)          F-22
 
     Statements of Retained Earnings for the Nine Months Ended March 31, 1996 and 1995 (Unaudited)   F-23
 
     Statements of Cash Flows for the Nine Months Ended March 31, 1996 and 1995 (Unaudited)          F-24
 
     Notes to Financial Statements for the Nine Months Ended March 31, 1996 and 1995 (Unaudited)     F-26
</TABLE>

All schedules are omitted because of the absence of the conditions under which
they are required or because the required information is included in the
Financial Statements of Home Savings or related notes.  No financial statements
are provided for the Holding Company since it was not in operation for any of
the periods presented.

                                      116
<PAGE>
 
            [LETTERHEAD OF DIXON; ODOM & CO.; L.L.P. APPEARS HERE]
                       
                           Cerifited Public Accounts


                         INDEPENDENT AUDITORS' REPORT


To the Board of Directors
Home Savings, SSB
Thomasville, North Carolina


We have audited the accompanying statements of financial condition of Home
Savings, SSB as of June 30, 1995 and 1994 and the related statements of
operations, retained earnings, and cash flows for the years then ended.  These
financial statements are the responsibility of the Bank'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 financial statements referred to above present fairly, in
all material respects, the financial position of Home Savings, SSB at June 30,
1995 and 1994, and the results of its operations and its cash flows for the
years then ended in conformity with generally accepted accounting principles.

As discussed in Note A to the financial statements, on July 1, 1994, the Bank
changed its method of accounting for investment securities to adopt the
provisions of Statement of Financial Accounting Standards No. 115.


/s/ Dixon, Odom & Co, L.L.P. 

High Point, North Carolina
July 21, 1995, except for Note L,
as to which the date is May 7, 1996

                                   ========
                                   Page F-1
<PAGE>
 
=================================
HOME SAVINGS, SSB
STATEMENTS OF FINANCIAL CONDITION
June 30, 1995 and 1994
- ---------------------------------

<TABLE>
<CAPTION>
ASSETS                                                                        1995               1994
                                                                          -----------        -----------
<S>                                                                       <C>                <C>
Cash on hand and in banks                                                 $ 1,172,327        $   639,968
Interest-bearing balances in other banks                                    4,441,361          1,503,550
Investment securities available for sale, at fair value
 (amortized cost of $8,485,774) (Note B)                                    8,664,147                  -
Investment securities held to maturity, at amortized cost
 (fair value of $5,165,480 and $15,739,201 at June 30, 1995
 and 1994, respectively) (Note B)                                           5,133,282         15,894,829
Loans receivable, net (Note C)                                             54,019,888         53,801,866
Accrued interest receivable                                                   508,978            486,047
Premises and equipment, net (Note D)                                          758,851            771,500
Stock in the Federal Home Loan Bank of Atlanta, at cost                       613,700            613,700
Foreclosed real estate                                                         71,002            110,500
Other assets                                                                  123,986             21,129
                                                                          -----------        -----------
 
                                                                          $75,507,522        $73,843,089
                                                                          ===========        ===========

LIABILTIES AND RETAINED EARNINGS

LIABILITIES
  Deposit accounts (Note F)                                               $64,448,183        $63,937,046
  Accrued interest payable                                                    103,543             72,243
  Advance payment by borrowers for property taxes 
   and insurance                                                               99,976             72,679
  Deferred income taxes                                                        23,132                  -
  Accrued expenses and other liabilities                                      192,768            150,849
                                                                          -----------        -----------

                                            TOTAL LIABILITIES              64,867,602         64,232,817

  Commitments and contingencies (Notes C and K)

  Retained earnings - substantially restricted (Notes I and J)             10,639,920          9,610,272
                                                                          -----------        -----------

                                                                          $75,507,522        $73,843,089
                                                                          ===========        ===========
</TABLE>

See accompanying notes.                                                 Page F-2
- --------------------------------------------------------------------------------
<PAGE>
 
========================================
HOME SAVINGS, SSB
STATEMENTS OF OPERATIONS
Years Ended June 30, 1995, 1994 and 1993
- ----------------------------------------

<TABLE>
<CAPTION>
                                                      1995             1994            1993
                                                  -----------      -----------     -----------
<S>                                               <C>              <C>             <C>
INTEREST INCOME
 Loans                                             $4,409,784       $4,485,940      $4,695,057
 Investments and deposits in other banks              961,373          851,388         706,712
                                                   ----------       ----------      ----------
 
                        TOTAL INTEREST INCOME       5,371,157        5,337,328       5,401,769
 
INTEREST EXPENSE ON DEPOSIT
ACCOUNTS (Note F)                                   2,788,018        2,487,128       2,736,412
                                                   ----------       ----------      ----------
 
                          NET INTEREST INCOME       2,583,139        2,850,200       2,665,357
 
PROVISION FOR LOAN LOSSES (Note C)                    105,000          114,274         165,351
                                                   ----------       ----------      ----------
 
                    NET INTEREST INCOME AFTER
                    PROVISION FOR LOAN LOSSES       2,478,139        2,735,926       2,500,006
                                                   ----------       ----------      ----------
 
OTHER INCOME (EXPENSES)
 Service charges and other fees                        31,776           35,491          49,004
 Loss on sale of investments                          (36,735)          (5,194)              -
 Gain (loss) on sale of foreclosed real estate          1,656            6,948         (10,940)
 Other                                                 18,357            3,238           1,800
                                                   ----------       ----------      ----------
                                                       15,054           40,483          39,864       
                                                   ----------       ----------      ----------
 
                                  TOTAL INCOME      2,493,193        2,776,409       2,539,870
                                                   ----------       ----------      ----------
 
GENERAL AND ADMINISTRATIVE EXPENSES
 Compensation and benefits                            503,094          449,614         394,045
 Occupancy                                             84,694           85,358          69,693
 Data processing expenses                              87,400           87,540          87,739
 Federal deposit insurance premiums                   145,201          144,454         109,754
 Other expenses                                       158,988          143,472         171,415
                                                   ----------       ----------      ----------
 
                             TOTAL GENERAL AND
                       ADMINISTRATIVE EXPENSES        979,377          910,438         832,646
                                                   ----------       ----------      ----------
 
                    INCOME BEFORE INCOME TAXES      1,513,816        1,865,971       1,707,224
 
INCOME TAXES (Note I)                                 592,600          694,300         638,700
                                                   ----------       ----------      ----------
 
                                    NET INCOME     $  921,216       $1,171,671      $1,068,524
                                                   ==========       ==========      ==========
</TABLE>

See accompying notes.                                                   Page F-3
- --------------------------------------------------------------------------------
<PAGE>
 
========================================
HOME SAVINGS, SSB
STATEMENTS OF RETAINED EARNINGS
Years Ended June 30, 1995, 1994 and 1993
- ----------------------------------------

<TABLE> 
<CAPTION> 
                                                                     1995              1994           1993
                                                                 -----------      -----------     ----------
<S>                                                              <C>              <C>             <C>
BALANCE, BEGINNING                                               $ 9,610,272       $8,438,601     $7,370,077
      
 Initial effect of adoption of accounting change,
  net of deferred income tax assets of $104,511
  (Note B)                                                          (202,874)               -              -
 
 Unrealized gain on available for sale securities,
  net of deferred income tax liabilities of $174,452
  (Note B)                                                           311,306                -              -
 
 Net income                                                          921,216        1,171,671      1,068,524
                                                                 -----------       ----------     ----------
 
                                             BALANCE, ENDING     $10,639,920       $9,610,272     $8,438,601
                                                                 ===========       ==========     ==========
</TABLE>

See accompying notes.                                                   Page F-4
- --------------------------------------------------------------------------------
<PAGE>
 
========================================
HOME SAVINGS, SSB
STATEMENTS OF CASH FLOWS
Years Ended June 30, 1995, 1994 and 1993
- ----------------------------------------

<TABLE>
<CAPTION>
                                                                     1995              1994           1993
                                                                 ------------      ------------   ------------
<S>                                                              <C>               <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
 Net income                                                       $   921,216       $ 1,171,671    $ 1,068,524
 Adjustments to reconcile net income to net cash
  provided by operating activities:
   Depreciation                                                        35,661            44,668         45,876
   Deferred income taxes                                              (38,469)          (73,738)        18,169
   Deferred compensation                                               25,000            25,000         25,000
   Amortization of discounts and premiums on securities                49,382           (58,019)         9,175
   Provision for loan losses                                          105,000           114,274        165,351
   Loss on sale of investment securities                               36,735             5,194              -
   (Gain) loss on sale of real estate acquired in foreclosure          (1,656)           (6,948)        10,940
   Loss on disposal of fixed assets                                         -               830              -
   Stock dividends from Federal Home Loan Bank                              -           (23,900)       (25,000)
   Change in assets and liabilities
    Increase in accrued interest receivable                           (22,931)          (15,761)       (70,248)
    (Increase) decrease in income tax refunds receivable              (71,641)           27,340        (27,340)
    (Increase) decrease in prepaid expenses and other
     assets                                                           (39,385)            4,180           (301)
    Increase in accrued interest on savings accounts                   31,300            23,178          1,833
    Increase (decrease) in other liabilities                           16,919             7,278       (139,454)
                                                                  -----------       -----------    -----------
                                        NET CASH PROVIDED BY
                                        OPERATING ACTIVITIES        1,047,131         1,245,247      1,082,525
                                                                  -----------       -----------    -----------
CASH FLOWS FROM INVESTING ACTIVITIES
 Purchase of held to maturity investment securities                (1,426,310)       (9,498,855)    (6,368,611)
 Proceeds from sales and maturities of held to maturity
  investment securities                                             3,653,295         4,587,334      1,880,481
 Purchases of available for sale investment securities             (2,500,000)                -              -
 Proceeds from sales and maturities of available for sale
  investment securities                                             2,462,500                 -              -
 Net increase in long-term loans to customers                        (348,024)         (491,978)    (3,635,479)
 Proceeds from sale of real estate acquired in foreclosure             66,156           154,374         24,060
 Purchases of fixed assets                                            (23,012)          (14,462)       (51,709)
                                                                   -----------       -----------    -----------
                                    NET CASH PROVIDED (USED)
                                     BY INVESTING ACTIVITIES         1,884,605       (5,263,587)    (8,151,258)
                                                                   -----------       -----------    -----------
CASH FLOWS FROM FINANCING ACTIVITIES
 Net increase (decrease) in demand deposits                        (2,868,840)          175,479      3,139,130
 Net increase in certificate accounts                               3,379,977         1,632,126        785,084
 Increase in advances from borrowers                                   27,297             9,627         19,451
                                                                  -----------       -----------    -----------
                    
                                    NET CASH PROVIDED BY              538,434         1,817,232      3,943,665
                                     FINANCING ACTIVITIES         -----------       -----------    -----------

                                  NET INCREASE (DECREASE) IN  
                                   CASH AND CASH EQUIVALENTS        3,470,170        (2,201,108)    (3,125,068)
CASH AND CASH EQUIVALENTS,
BEGINNING                                                           2,143,518         4,344,626      7,469,694
                                                                  -----------       -----------    -----------
                   
                                               CASH AND CASH      $ 5,613,688       $ 2,143,518    $ 4,344,626
                                         EQUIVALENTS, ENDING      ===========       ===========    ===========
</TABLE>

See accompanying notes.                                                 Page F-5
- --------------------------------------------------------------------------------
<PAGE>
 
========================================
HOME SAVINGS, SSB
STATEMENTS OF CASH FLOWS
Years Ended June 30, 1995, 1994 and 1993
- ----------------------------------------

<TABLE>
<CAPTION>
                                                              1995               1994                 1993   
                                                           ----------         ----------           ----------
<S>                                                        <C>                <C>                  <C>       
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION                                                            
 Cash paid during the year for:                                                                              
     Interest                                              $2,756,718         $2,463,950           $2,734,579
                                                           ==========         ==========           ==========
     Income taxes                                          $  718,925         $  724,652           $  800,533
                                                           ==========         ==========           ==========
                                                                                                             
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING                                                                   
 ACTIVITIES                                                                                                  
 Loans receivable transferred to real estate acquired                                                        
  in settlement of loans                                   $   25,002         $  163,611           $   55,792
                                                           ==========         ==========           ==========
                                                                                                             
 Unrealized gain on investment securities available for                                                      
  sale, net of deferred income tax of $69,941              $  108,432         $        -           $        -
                                                           ==========         ==========           ========== 
</TABLE>
<PAGE>
 
=============================
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE A - SIGNIFICANT ACCOUNTING POLICIES

The accounting and reporting policies of Home Savings, SSB (the Bank) conform to
generally accepted accounting principles and to general practice within the
savings bank industry.  The following is a description of the more significant
accounting and reporting policies that the Bank follows in preparing its
financial statements.

Organization and Operations
- ---------------------------

Home Savings, SSB was chartered by the State of North Carolina in 1915.  The
Bank maintains offices and conducts its primary business in Thomasville,
Davidson County, North Carolina.  The Bank primarily engages in attracting
savings deposits from the general public and uses the funds to originate loans
for the purchase, financing or improvement of residential real estate.  The Bank
also makes loans secured by deposit accounts, commercial real estate and
consumer products.

Cash and Cash Equivalents
- -------------------------

Cash and cash equivalents include cash on hand and in banks and interest-bearing
balances in other banks with original maturities of three months or less.

Investments and Mortgage-Backed Securities
- ------------------------------------------

The Bank adopted the provisions of Statement of Financial Accounting Standards
No. 115, "Accounting for Certain Investments in Debt and Equity Securities"
("SFAS No. 115"), as of July 1, 1994.  Under SFAS No. 115, management determines
the appropriate classification of investments and mortgage-backed securities at
the time of purchase and reevaluates such designation at each reporting date.
Securities are classified as held-to-maturity when the Bank has both the
positive intent and ability to hold the securities to maturity.  Held-to-
maturity securities are stated at amortized cost.  Securities not classified as
held-to-maturity are classified as available-for-sale.  Available-for-sale
securities are stated at fair value, with the unrealized gains and losses, net
of tax, reported in a separate component of retained earnings.  The Bank has no
trading securities.

The amortized cost of securities classified as held-to-maturity or available-
for-sale is adjusted for amortization of premiums and accretion of discounts to
maturity, or in the case of mortgage-backed securities, over the estimated life
of the security.  Such amortization is included in interest income from
investments.  Interest and dividends are included in interest income from
investments.  Realized gains and losses, and declines in value judged to be
other-than-temporary are included in net securities gains (losses).  The cost of
securities sold is based on the specific identification method.

Prior to the adoption of SFAS No. 115, the Bank stated its debt securities at
amortized cost and its marketable equity securities (mutual funds) at the lower
of aggregate cost or market.  Accumulated changes in net unrealized losses on
marketable equity securities were included in retained earnings.

Note B to the financial statements provides further information about the effect
of adopting SFAS No. 115.

                                                                        Page F-7
- --------------------------------------------------------------------------------
<PAGE>
 
=============================
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE A - SIGNIFICANT ACCOUNTING POLICIES (Continued)

Loans Receivable
- ----------------

Loans receivable are carried at their principal amount outstanding, net of
deferred loan origination fees.

Interest on loans is recorded as borrowers' monthly payments become due.
Accrual of interest income on loans is suspended when, in management's judgment,
doubts exist as to the collectibility of principal and interest.  Loans are
returned to accrual status when management determines, based on an evaluation of
the underlying collateral together with the borrower's payment record and
financial condition, that the borrower has the capability and intent to meet the
contractual obligations of the loan agreement.

Loan fees are accounted for in accordance with Statement of Financial Accounting
Standards No. 91.  Loan origination fees and certain direct loan origination
costs are being deferred and the net amount amortized as an adjustment of the
related loans' yield over the contractual life of the related loans using a
level-yield method.  Unamortized net loan fees or costs on loans sold are
recorded as gain or loss on sale in the year of disposition.

Allowance for Loan Losses
- -------------------------

The Bank provides for loan losses on the allowance method.  Accordingly, all
loan losses are charged to the related allowance and all recoveries are credited
to it.  Additions to the allowance for loan losses are provided by charges to
operations based on various factors which, in management's judgment, deserve
current recognition in estimating possible losses.  Such factors considered by
management include the market value of the underlying collateral, growth and
composition of the loan portfolio, the relationship of the allowance for loan
losses to outstanding loans, delinquency trends, and economic conditions.
Management evaluates the carrying value of loans periodically and the allowance
is adjusted accordingly.  While management uses the best information available
to make evaluations, future adjustments to the allowance may be necessary if
conditions differ substantially from the assumptions used in making the
evaluations.

In addition, various regulatory agencies, as an integral part of their
examination process, periodically review the Bank's allowance for loan losses.
Such agencies may require the Bank to recognize additions to the allowance based
on their judgments of information available to them at the time of their
examination.

Premises and Equipment
- ----------------------

Bank premises and equipment are stated at cost less accumulated depreciation.
Depreciation of premises and equipment is recorded on a straight-line basis over
the estimated useful lives of the related assets.

                                                                        Page F-8
- --------------------------------------------------------------------------------
<PAGE>
 
=============================
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE A - SIGNIFICANT ACCOUNTING POLICIES (Continued)

Premises and Equipment (Continued)
- --------------------------------- 

Expenditures for maintenance and repairs are charged to expense as incurred,
while those for improvements are capitalized.  The costs and accumulated
depreciation relating to premises and equipment retired or otherwise disposed of
are eliminated from the accounts, and any resulting gains or losses are credited
or charged to earnings.

Investment in Federal Home Loan Bank Stock
- ------------------------------------------

As a requirement for membership, the Bank invests in stock of the Federal Home
Loan Bank of Atlanta (FHLB) in the amount of 1% of its outstanding residential
loans or 5% of its outstanding advances from the FHLB, whichever is greater.  At
June 30, 1995, the Bank owned 6,137 shares of the FHLB's $100 par value capital
stock.

Real Estate Acquired In Settlement of Loans
- -------------------------------------------

Real estate acquired in settlement of loans represents real estate acquired
through foreclosure or deed in lieu thereof and is initially recorded at the
lower of cost (principal balance of the former mortgage loan) or estimated fair
value.  Management evaluates the carrying value of real estate acquired in
settlement of loans periodically and carrying values are reduced when they
exceed net realizable value.  Costs relating to the development and improvement
of property are capitalized, whereas those costs relating to holding the
property are charged to expense.

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

During the year ended June 30, 1994, the Bank adopted Statement of Financial
Accounting Standards No. 109, Accounting for Income Taxes ("SFAS No. 109").
Under SFAS No. 109, deferred income taxes or benefits are provided on temporary
differences between the financial statement carrying values and the tax bases of
assets and liabilities.  The cumulative effect of this change in accounting
principle is not significant and is included in determining net income for the
year ended June 30, 1994.  Financial statements for prior years have not been
restated.  For prior years, the provision for income taxes was based on income
and expenses included in the statements of operations, with differences between
taxes so computed and taxes payable under applicable statutes and regulations
classified as deferred taxes arising from timing differences.

Retirement Plan
- ---------------

The Bank has a noncontributory defined contribution retirement plan covering
substantially all of its employees.  The Bank's policy is to fund retirement
plan contributions as accrued.

                                                                        Page F-9
- --------------------------------------------------------------------------------
<PAGE>
 
=============================
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE A - SIGNIFICANT ACCOUNTING POLICIES (Continued)

Use of Estimates
- ----------------

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and the disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

New Accounting Pronouncements
- -----------------------------

The FASB has issued SFAS No. 107, "Disclosure about Fair Value of Financial
Instruments."  SFAS No. 107 requires disclosures in financial statements of the
fair value of all financial instruments, including assets and liabilities both
on- and off-balance sheet, for which it is practicable to estimate such fair
value.  Descriptive information pertinent to estimating the value of financial
instruments for which it is not practicable to estimate fair value would also be
required.  Since the Bank's total assets were less than $150 million at June 30,
1993, adoption of SFAS No. 107 will not be required until the year ending June
30, 1996.

The FASB has issued SFAS No. 114, "Accounting by Creditors for Impairment of a
Loan," which requires that creditors value all loans for which it is probable
that the creditor will be unable to collect all amounts due according to the
terms of the loan agreement based on the discounted expected future cash flows.
This discounting would be at the loan's effective interest rate.  The income
recognition provisions of SFAS No. 114 have subsequently been amended by SFAS
No. 118, which permits companies to continue using existing income recognition
policies with respect to impaired loans upon adopting SFAS No. 114.  SFAS No.
114 and SFAS No. 118 apply prospectively for fiscal years beginning after
December 15, 1994.  Management does not expect that adoption of SFAS No. 114 and
SFAS No. 118 will have a material impact on the Bank's financial statements.

The FASB has issued SFAS No. 121, "Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to be Disposed Of." SFAS No. 121 requires that
long-lived assets and certain identifiable intangible to be held and used by an
entity be reviewed for impairment whenever events or changes in circumstances
indicate that the carrying amount of an assets may not be recoverable. In
evaluating recoverability, if estimated future cash flows, undiscounted and
without interest charges, are less than the carrying amount of the asset, an
impairment loss is recognized. SFAS No. 121 also requires that certain long-
lived assets and certain identifiable intangibles to be disposed of be reported
at the lower of carrying amount or fair value less cost to sell. SFAS No. 121
applies prospectively for fiscal years beginning after December 15, 1995.
Management does not expect that adoption of SFAS No. 121 will have a material
impact on the Bank financial statements.

                                                                       Page F-10
- --------------------------------------------------------------------------------
<PAGE>
 
=============================                          
HOME SAVINGS, SSB                                      
NOTES TO FINANCIAL STATEMENTS                          
June 30, 1995, 1994 and 1993                           
- -----------------------------                          
                                                       
                                                       
NOTE A - SIGNIFICANT ACCOUNTING POLICIES (Continued)   
                                                       
New Accounting Pronouncements (Continued)              
- ----------------------------------------                

The FASB has also issued SFAS No. 122, "Accounting for Mortgage Servicing
Rights," an amendment of FASB Statement No. 65, which provides guidance for the
capitalization of originated as well as purchased mortgage servicing rights and
the measurement of impairment of those rights.  SFAS No. 122 requires that an
entity recognize as separate assets the rights to service mortgage loans for
others, however those servicing rights are acquired.  SFAS No. 122 also requires
that an entity assess its capitalized mortgage servicing rights for impairment
based on the fair value of those rights.  It should stratify its mortgage
servicing rights based on one or more predominant risk characteristics of the
underlying loans, and recognize impairment through a valuation allowance for
each impaired stratum.  SFAS No. 122 applies prospectively for fiscal years
beginning after December 15, 1995.  Management has not assessed the impact that
adoption of SFAS No. 122 will have on the Bank's financial statements.

NOTE B - INVESTMENT SECURITIES

The Financial Accounting Standards Board has issued Statement of Financial
Accounting Standards No. 115 ("SFAS No. 115"), "Accounting for Certain
Investments in Debt and Equity Securities."  This statement addresses the
accounting and reporting for investments in equity securities that have readily
determinable fair values and for all investments in debt securities.  These
investments are to be classified in three categories and accounted for as
follows:  (1) debt securities that the entity has the positive intent and
ability to hold to maturity are classified as held-to-maturity and reported at
amortized cost; (2) debt and equity securities that are bought and held
principally for the purpose of selling them in the near term are classified as
trading securities and reported at fair value, with net unrealized gains and
losses included in earnings; and (3) debt and equity securities not classified
as either held-to-maturity or trading securities are classified as securities
available-for-sale and reported at fair value, with unrealized gains and losses
excluded from earnings and reported as a separate component of retained
earnings.

The Bank adopted SFAS No. 115 on July 1, 1994.  The adoption affected only the
held-to-maturity and available-for-sale classifications, with the net unrealized
securities losses on the securities available-for-sale of $202,874, net of
deferred tax assets of $104,511, reported as a separate decrease in retained
earnings.  The adoption had no effect on previously reported net income.  The
Bank has no trading securities.

                                                                       Page F-11
- --------------------------------------------------------------------------------
<PAGE>
 
=============================
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE B - INVESTMENT SECURITIES (Continued)

The following is a summary of the securities portfolios by major classification:

<TABLE>
<CAPTION>
                                                                   June 30, 1995
                                                -----------------------------------------------------
                                                                 Gross         Gross
                                                 Amortized    Unrealized    Unrealized       Fair
                                                   Cost          Gains        Losses         Value
                                                -----------  ------------  ------------  -------------
<S>                                             <C>          <C>           <C>           <C>
Securities available-for-sale:
 U. S. government securities and obligations
  of U. S. government agencies                  $ 6,017,028  $      4,357  $          -  $   6,021,385
 Mortgage-backed securities                       2,454,294           314        65,534      2,389,074
 Equity securities                                   14,452       239,236             -        253,688
                                                -----------  ------------   -----------   ------------
                                                $ 8,485,774  $    243,907   $    65,534   $  8,664,147
                                                ===========  ============   ===========   ============
Securities held-to-maturity:
 U. S. government securities and obligations
  of U. S. government agencies                  $ 4,756,312  $     12,500   $    15,234   $  4,753,578
 Municipal bonds                                    376,970        34,932             -        411,902
                                                -----------  ------------   -----------   ------------
                                                $ 5,133,282  $     47,432   $    15,234   $  5,165,480
                                                ===========  ============   ===========   ============
 
                                                                    June 30, 1994
                                                ------------------------------------------------------
                                                                 Gross        Gross
                                                 Amortized    Unrealized    Unrealized        Fair
                                                   Cost          Gains        Losses          Value
                                                -----------  ------------  ------------   ------------  
Securities held-to-maturity:
 U. S. government securities and obligations
  of U. S. government agencies                  $13,058,957  $      4,517  $    177,459   $ 12,886,015
 Mortgage-backed securities                       2,821,420         1,740       193,219      2,629,941
 Equity securities                                   14,452       208,793             -        223,245
                                                -----------  ------------  ------------   ------------
                                                $15,894,829  $    215,050  $    370,678   $ 15,739,201
                                                ===========  ============  ============   ============
</TABLE>

The amortized cost and fair values of debt securities available for sale and
held to maturity at June 30, 1995 by contractual maturity are shown below.
Expected maturities will differ from contractual maturities because borrowers
may have the right to call or prepay obligations with or without call or
prepayment penalties.

<TABLE>
<CAPTION>
                                                 Securities Available for Sale     Securities Held to Maturity
                                                -------------------------------   -----------------------------
                                                 Amortized            Fair          Amortized          Fair
                                                   Cost               Value           Cost            Value
                                                -----------        ------------   -------------    ------------
<S>                                             <C>                <C>            <C>              <C>
  Due within one year                           $ 2,508,513        $  2,499,200   $   1,249,516    $  1,238,447
  Due after one year through five years           3,508,515           3,522,185       3,506,796       3,515,131
  Due after ten years                                     -                   -         376,970         411,902
  Mortgage-backed securities                      2,454,294           2,389,074               -               -
                                                -----------        ------------   -------------    ------------
                                                $ 8,471,322        $  8,410,459   $   5,133,282    $  5,165,480
                                                ===========        ============   =============    ============
</TABLE>

                                                                       Page F-12
- --------------------------------------------------------------------------------
<PAGE>
 
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993


NOTE B - INVESTMENT SECURITIES (Continued)

The accounting change relating to investment securities which the Bank adopted
on July 1, 1994 is discussed in Note A.  The change in unrealized gain/loss on
investment securities available for sale during the year ended June 30, 1995,
including the related effects on deferred income taxes and retained earnings,
follows:

<TABLE>
<CAPTION>
                                                                            Deferred       Increase  
                                                            Unrealized       Income       (Decrease)
                                                              Holding       Tax Asset     in Retained
                                                            Gain (Loss)    (Liability)     Earnings 
                                                            -----------    -----------    -----------
<S>                                                         <C>            <C>            <C>        
                                                                                                      
         Initial effect of adoption of accounting change    $ (307,385)     $ 104,511     $  (202,874)
         Unrealized appreciation on available-for-sale                                                
          securities during the year                           485,758       (174,452)        311,306
                                                            ----------      ---------     -----------
                                                                                                      
                                                            $  178,373      $ (69,941)    $   108,432
                                                            ==========      =========     =========== 
</TABLE>

Proceeds from sales and maturities of investment securities available for sale
during the year ended June 30, 1995 were $2,462,500.  Gross losses of $36,735
were realized on those sales.

Proceeds from maturities of investments securities held to maturity during the
year ended June 30, 1995 were $3,300,000.

During the year ended June 30, 1994, the Bank sold securities for total proceeds
of $494,806, resulting in gross realized losses of $5,194.

Securities with a carrying value of $2,816,841 and $3,348,461 and a fair value
of $2,813,094 and $3,313,862 at June 30, 1995 and 1994, respectively, were
pledged to secure public monies on deposit as required by law.

                                                                       Page F-13
- --------------------------------------------------------------------------------
<PAGE>
 
=============================
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE C - LOANS RECEIVABLE

Loans receivable consist of the following:

<TABLE>
<CAPTION>
                                                              1995                  1994
                                                          ------------          ------------
<S>                                                       <C>                   <C>
 
 Type of loan:
  Real estate loans:
   One-to-four family residential                         $ 41,006,594          $ 41,082,273     
   Multi-family residential and commercial                  10,039,100             9,990,052     
   Construction                                              3,110,600             3,607,700     
   Home equity lines of credit                               1,135,685               923,990     
                                                          ------------          ------------     
                                                                                                
Total real estate loans                                     55,291,979            55,604,015     
                                                          ------------          ------------     
                                                                                                
  Other loans:                                                                                  
   Consumer loans                                              335,052               557,102     
   Loans secured by deposits                                   252,013               358,051     
                                                          ------------          ------------     
                                                                                                
Total other loans                                              587,065               915,153     
                                                          ------------          ------------     
                                                                                                
Total loans                                                 55,879,044            56,519,168     
                                                                                                
 Less:                                                                                          
  Construction loans in process                              1,214,802             2,178,193     
  Net deferred loan fees                                       243,307               244,547     
  Allowance for loan losses                                    401,047               294,562     
                                                          ------------          ------------     
                                                                                                
                                                          $ 54,019,888          $ 53,801,866     
                                                          ============          ============     
 
The allowance for loan losses is summarized as follows:
 
                                                        1995         1994           1993            
                                                    -----------   -----------   ------------       
<S>                                                 <C>           <C>           <C> 
 Balance at beginning of year                       $   294,562   $   198,362   $    94,861       
 Provision for loan losses                              105,000       114,274       165,351       
 Charge-offs                                                  -      (104,176)      (61,850)       
 Recoveries                                               1,485        86,102             -       
                                                    -----------   -----------   -----------       
                                                                                                  
 Balance at end of year                             $   401,047   $   294,562   $   198,362       
                                                    ===========   ===========   ===========        
</TABLE>

At June 30, 1995, the Bank had mortgage loan commitments outstanding of $782,000
and pre-approved but unused lines of credit totaling $464,500.  In management's
opinion, these commitments, and undisbursed proceeds on construction loans in
process reflected above, represent no more than normal lending risk to the Bank
and will be funded from normal sources of liquidity.

                                                                       Page F-14
- --------------------------------------------------------------------------------
<PAGE>
 
=============================
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE D - PREMISES AND EQUIPMENT

Premises and equipment consist of the following:

<TABLE>
<CAPTION>
                                                            1995                 1994
                                                        -----------          -----------
<S>                                                     <C>                  <C>     
  Land                                                  $    61,703          $    61,703                                          
  Building and improvements                                 735,416              735,416                                          
  Office furniture, fixtures and equipment                  212,122              211,143                                          
  Automotive equipment                                       24,475               24,475                                          
                                                        -----------          -----------                                          
                                                          1,033,716            1,032,737                                           
  Accumulated depreciation                                 (274,865)            (261,237)
                                                        -----------          -----------                                          
                                                                                                                                 
                                                        $   758,851          $   771,500                                          
                                                        ===========          ===========                                          
</TABLE> 

NOTE E - FEDERAL INSURANCE OF DEPOSITS
 
Eligible deposit accounts are insured up to $100,000 by the Federal Deposit
 Insurance Corporation.
 
NOTE F - DEPOSIT ACCOUNTS
 
A comparative summary of deposit accounts at June 30, 1995 and 1994 follows:

<TABLE> 
<CAPTION> 
                                                       1995                        1994    
                                           ----------------------------  --------------------------
                                                             Weighted                    Weighted
                                              Balance       Avg. Rate      Balance       Avg. Rate
                                           ------------   -------------  -----------   ------------
<S>                                        <C>            <C>            <C>           <C>  
 Demand deposits:
   Negotiable orders of withdrawal         $  1,885,180        2.75%     $ 1,973,113       2.75%                  
   Passbook and statement accounts            5,248,439        3.00        5,659,674       3.15                                 
   Money market checking                     10,497,681        3.68       13,059,701       3.33                                 
   Non-interest-bearing checking                298,963           -          106,615          -                                 
                                            -----------                  -----------                                              
                                             17,930,263        3.32       20,799,103       3.21           
 Certificates of deposit                     46,517,920        5.69       43,137,943       4.23                                 
                                            -----------                  -----------                                              
                                                                                                                                  
    Total deposit accounts                  $64,448,183        5.03%     $63,937,046       3.90%                                 
                                            ===========                  ===========                                               
</TABLE> 
 
A summary of certificate accounts by maturity as of June 30, 1995 follows:

<TABLE> 
<CAPTION>  
                                                     Less than         $100,000                                    
                                                     $ 100,000         or More           Total        
                                                    -----------      -----------     -----------                                  
<S>                                                 <C>              <C>             <C> 
 July 1, 1995 - June 30, 1996                       $29,104,884      $11,263,900     $40,368,784                                  
 July 1, 1996 - June 30, 1997                         5,346,846          201,104       5,547,950                                  
 July 1, 1997 - June 30, 1998                           601,186                -         601,186                                  
                                                    -----------      -----------     -----------                                  
                                                                                                                                  
 Total certificate accounts                         $35,052,916      $11,465,004     $46,517,920                                  
                                                    ===========      ===========     ===========                                   
</TABLE>

                                                                       Page F-15
- --------------------------------------------------------------------------------
<PAGE>
 
=============================
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE F - DEPOSIT ACCOUNTS (Continued)

Interest expense on deposits for the years ended June 30 is summarized as
follows:
<TABLE>
<CAPTION>
 
                                            1995            1994            1993                    
                                         ----------      ----------     ----------                  
<S>                                      <C>             <C>            <C>                         
                                                                                                    
Passbook accounts                        $  160,155      $  175,542     $  191,499                  
NOW accounts                                 46,579          44,102         39,794                  
Money market accounts                       429,681         462,896        507,058                  
Certificates of deposit                   2,157,269       1,810,072      2,002,426                  
                                         ----------      ----------     ----------                  
                                          2,793,684       2,492,612      2,740,777                  
Penalties for early withdrawal                5,666           5,484          4,365                  
                                         ----------      ----------     ----------                  
                                                                                                    
                                         $2,788,018      $2,487,128     $2,736,412                  
                                         ==========      ==========     ==========                   
</TABLE>


NOTE G - PENSION PLAN

The Bank established a pension plan for the benefit of its employees on March 1,
1973.  The pension plan covers all full-time employees who have completed five
months continuous service with the Bank.  The plan is funded by the purchase of
level premium insurance policies and an annual contribution to an auxiliary
fund.  The pension cost for the years ended June 30, 1995, 1994 and 1993 was
$43,721, $39,069 and $13,023, respectively.

A comparison of accumulated plan benefits and plan net assets as of the most
recent plan valuation dates (March 1, 1995 and 1994) is presented below:

<TABLE>
<CAPTION>
 
                                                               1995        1994  
                                                            ---------    ---------
<S>                                                         <C>         <C>     
                                                                                
    Actuarial present value of accumulated plan benefits                        
     Vested                                                 $ 289,384    $ 307,402
     Nonvested                                                  2,729        6,159
                                                            ---------    ---------
                                                                                
                                                            $ 292,113    $ 313,561
                                                            =========    =========
                                                                                
    Net assets available for plan benefits                  $ 252,597    $ 180,567
                                                            =========    =========
</TABLE>

The weighted average assumed rate of return used in determining the actuarial
present value of accumulated plan benefits was 7% in 1995 and 1994.

                                                                       Page F-16
- --------------------------------------------------------------------------------
<PAGE>
 
==============================
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- ------------------------------


NOTE H - DEFERRED COMPENSATION

The Bank has a deferred compensation plan for its executive officer. The plan
provides benefits upon disability, death or attainment of a certain age. The
Bank has made current provision for future payments under this plan, and the
related liability and deferred income tax benefits are included in the
accompanying financial statements. Expenses associated with this plan were
$25,000 for each of the years ended June 30, 1995, 1994 and 1993.

NOTE I - INCOME TAXES

During the year ended June 30, 1994, the Bank adopted SFAS No. 109, "Accounting
for Income Taxes." The cumulative effect of the change in accounting principle
is included in determining net income for the year ended June 30, 1994 and is
not significant. Financial statements for prior years have not been restated.
Prior to the year ended June 30, 1994, the provision for income taxes was based
on income and expenses included in the statements of operations, with
differences between taxes so computed and taxes payable under applicable
statutes and regulations classified as deferred taxes arising from timing
differences (the deferred method as required by the American Institute of
Certified Public Accountants Accounting Principles Board Opinion No. 11). SFAS
No. 109 requires the use of the asset and liability method of accounting for
income taxes. Under the asset and liability method, deferred income taxes are
recognized for the tax consequences of temporary differences, by applying
enacted statutory tax rates applicable to future years to differences between
the financial statement carrying amounts and the tax bases of existing assets
and liabilities. Temporary differences giving rise to deferred taxes relate to
property and equipment, deferred loan fees and costs, FHLB of Atlanta stock
dividends, deferred compensation, bad debt reserves, and unrealized gains
(losses) on investment securities available for sale.

The components of income tax expense are as follows for the years ended June 30,
1995, 1994 and 1993:

<TABLE>
<CAPTION>
                                                          1995         1994        1993          
                                                       ----------   ----------   ----------      
<S>                                                    <C>          <C>          <C> 
     Current tax expense                               $  631,069   $  768,038   $  620,531      
                                                       ----------   ----------   ----------      

     Deferred tax expense (benefit)                                                              
       Tax on temporary differences                        31,472      (73,738)      18,169      
       Less tax on unrealized gain on investment                                                 
        securities available for sale allocated                                                  
        directly to retained earnings                     (69,941)           -            -      
                                                       ----------   ----------   ----------      
                                                                                                 
            Net deferred tax benefit included in                                                 
             operations                                    38,469)     (73,738)      18,169      
                                                       ----------   ----------   ----------      
                                                                                                 
                                                       $  592,600   $  694,300   $  638,700      
                                                       ==========   ==========   ==========      
</TABLE>

                                                                       Page F-17
- --------------------------------------------------------------------------------
<PAGE>
 
==============================
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- ------------------------------


NOTE I - INCOME TAXES (Continued)

The differences between the provision for income taxes and the amount computed
by applying the statutory federal income tax rate to income before income taxes
were as follows for the years ended June 30, 1995, 1994 and 1993:

<TABLE>
<CAPTION>
                                                         1995            1994            1993    
                                                      ----------       ----------      ----------
<S>                                                    <C>             <C>             <C>       
     Income tax at federal statutory rate             $  515,000       $  634,000      $  580,000 
     State income tax, net of federal tax benefit         46,000           60,300          50,000 
     Other                                                31,600                -           8,700 
                                                      ----------       ----------      ---------- 
                                                                                                 
                                                      $  592,600       $  694,300      $  638,700 
                                                      ==========       ==========      ========== 
</TABLE>

Deferred tax assets and liabilities arising from temporary differences at June
30, 1995 and 1994 are summarized as follows:

<TABLE> 
<CAPTION>
                                                                          1995            1994
                                                                       ----------      ----------
<S>                                                                    <C>             <C>
    Deferred tax assets relating to:
     Loan fees and costs                                               $   74,013      $   95,373
     Deferred compensation                                                 58,000          48,000
     Bad debt reserves                                                     38,659               -
                                                                       ----------      ----------
            Gross deferred tax assets                                     170,672         143,373
     Valuation allowance                                                        -               -
                                                                       ----------      ----------
            Net deferred tax assets                                       170,672         143,373
                                                                       ----------      ----------
 
    Deferred tax liabilities relating to:
     Bad debt reserves                                                          -         (22,681)
     Property and equipment                                               (19,031)         (7,691)
     FHLB stock dividends                                                (104,832)       (104,832)
     Net unrealized gain on securities available for sale                 (69,941)              -
                                                                       ----------      ----------
            Total deferred tax liabilities                               (193,804)       (135,204)
                                                                       ----------      ----------
 
            Net deferred tax asset (liability)                         $  (23,132)     $    8,169
                                                                       ==========      ==========
</TABLE>

                                                                       Page F-18
- --------------------------------------------------------------------------------
<PAGE>
 
==============================
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- ------------------------------


NOTE J - RETAINED EARNINGS AND CAPITAL REQUIREMENTS

The Bank is subject to a North Carolina savings bank capital requirement of at
least 5% of total assets. The Bank's capital to total assets ratio is 14.1% at
June 30, 1995. In addition, the Bank is subject to the capital requirements of
the FDIC. The FDIC requires the Bank to maintain (i) a Tier 1 capital to risk-
weighted assets ratio of 4% and (ii) a risk-based capital requirement of 8%. The
FDIC also imposes a minimum leverage ratio requirement which varies from 3% to
5%, depending on the institution. At June 30, 1995, the Bank exceeded the
maximum requirement.

NOTE K - CONCENTRATION OF CREDIT RISK AND OFF-BALANCE SHEET RISK

The Bank generally originates single-family residential loans within its primary
lending area of Davidson County. The Bank's underwriting policies require such
loans to be made at no greater than 80% loan-to-value based upon appraised
values unless private mortgage insurance is obtained. These loans are secured by
the underlying properties.

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

A summary of the contract amount of the Bank's exposure to off-balance sheet
risk as of June 30, 1995 is as follows:

<TABLE>
     <S>                                                        <C>
     Financial instruments whose contract amounts represent
      credit risk:
        Commitments to extend credit, mortgage loans            $    782,000
        Undisbursed construction loans                             1,215,000
        Undisbursed lines of credit                                  464,500
</TABLE>

NOTE L - PLAN OF CONVERSION

On May 7, 1996, the Board of Directors of the Bank unanimously adopted a Plan of
Holding Company Conversion whereby the Bank will convert from a North Carolina-
chartered mutual savings bank to a North Carolina-chartered stock savings bank
and will become a wholly-owned subsidiary of a holding company formed in
connection with the conversion. The holding company will issue common stock to
be sold in the conversion and will use that portion of the net proceeds thereof
which it does not retain to purchase the capital stock of the Bank. The Plan is
subject to approval by regulatory authorities and the members of the Bank at a
special meeting.

                                                                       Page F-19
- --------------------------------------------------------------------------------
<PAGE>
 
==============================
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- ------------------------------


NOTE L - PLAN OF CONVERSION (Continued)

The stockholders of the holding company will be asked to approve a proposed
stock option plan and a proposed management recognition plan at a meeting of the
stockholders after the conversion. Shares issued to directors and employees
under these plans may be from authorized but unissued shares of common stock or
they may be purchased in the open market. In the event that options or shares
are issued under these plans, such issuances will be included in the earnings
per share calculation, thus, the interests of existing stockholders would be
diluted.

At the time of conversion, the Bank will establish a liquidation account in an
amount equal to its net worth as reflected in its latest statement of financial
condition used in its final conversion prospectus. The liquidation account will
be maintained for the benefit of eligible deposit account holders who continue
to maintain their deposit accounts in the Bank after conversion. Only in the
event of a complete liquidation will each eligible deposit account holder be
entitled to receive a subaccount balance for deposit accounts then held before
any liquidation distribution may be made with respect to common stock. Dividends
paid by the Bank subsequent to the conversion cannot be paid from this
liquidation account.

The Bank may not declare or pay a cash dividend on or repurchase any of its
common stock if its net worth would thereby be reduced below either the
aggregate amount then required for the liquidation account or the minimum
regulatory capital requirements imposed by federal and state regulations.

If the conversion is ultimately successful, conversion costs will be accounted
for as a reduction of the stock proceeds. If the conversion is unsuccessful,
conversion costs will be charged to the Bank's operations.

                                                                       Page F-20
- --------------------------------------------------------------------------------
<PAGE>
 
==============================================
HOME SAVINGS, SSB
STATEMENTS OF FINANCIAL CONDITION (Unaudited)
March 31, 1996 and 1995
- ----------------------------------------------


<TABLE> 
<CAPTION> 
ASSETS                                                            1996             1995   
                                                               -----------      -----------
<S>                                                            <C>              <C>       
Cash on hand and in banks                                      $ 1,214,120      $ 1,176,347
Interest-bearing balances in other banks                         6,658,676          804,175
Investment securities available for sale, at fair value                                   
 (amortized cost of $10,334,150 and $8,564,707 at                                         
 March 31, 1996 and 1995, respectively)                         10,542,565        8,526,203
Investment securities held to maturity, at amortized cost                                 
 (fair value of $5,931,207 and $6,885,937 at March 31, 1996                               
 and 1995, respectively)                                         5,886,324        6,932,242
Loans receivable, net                                           53,740,509       53,700,770
Accrued interest receivable                                        496,002          527,591
Premises and equipment, net                                        761,261          760,255
Stock in the Federal Home Loan Bank of Atlanta, at cost            613,700          613,700
Foreclosed real estate                                             332,874           71,002
Other assets                                                       139,695          172,218
                                                               -----------      -----------
                                                                                          
                                                               $80,385,726      $73,284,503
                                                               ===========      ===========
 </TABLE>

LIABILITIES AND RETAINED EARNINGS

<TABLE> 
<S>                                                            <C>              <C> 
LIABILITIES
  Deposit accounts                                             $68,906,936      $62,663,710
  Accrued interest payable                                          93,964           84,913
  Advance payment by borrowers for property taxes                                          
   and insurance                                                    80,825           71,037
  Accrued expenses and other liabilities                           168,262          145,181
                                                               -----------      -----------
                                                                                           
                                          TOTAL LIABILITIES     69,249,987       62,964,841
                                                                                           
Retained earnings - substantially restricted                    11,135,739       10,319,662
                                                               -----------      -----------
 
                                                               $80,385,726      $73,284,503
                                                               ===========      ===========
</TABLE>

See accompanying notes.                                               Page F-21 
- --------------------------------------------------------------------------------
<PAGE>
 
==========================================
HOME SAVINGS, SSB
STATEMENTS OF OPERATIONS (Unaudited)
Nine Months Ended March 31, 1996 and 1995
- ------------------------------------------


<TABLE>
<CAPTION>
                                                     1996         1995
                                                  -----------  -----------
<S>                                               <C>          <C>
INTEREST INCOME
 Loans                                            $ 3,448,250  $ 3,281,504
 Investments and deposits in other banks              934,876      703,807
                                                  -----------  -----------
 
                         TOTAL INTEREST INCOME      4,383,126    3,985,311
 
INTEREST EXPENSE ON DEPOSIT ACCOUNTS                2,660,786    2,000,988
                                                   ----------   ----------
 
                           NET INTEREST INCOME      1,722,340    1,984,323
 
PROVISION FOR LOAN LOSSES                             130,000       75,000
                                                   ----------   ----------
 
                     NET INTEREST INCOME AFTER
                     PROVISION FOR LOAN LOSSES      1,592,340    1,909,323
                                                   ----------   ----------
 
OTHER INCOME (EXPENSES)
 Service charges and other fees                        20,136       21,904
 Loss on sale of investments                                -      (36,735)
 Gain (loss) on sale of foreclosed real estate         (2,067)       1,692
 Other                                                 23,915       17,397
                                                   ----------   ----------
                                                       41,984        4,258
                                                   ----------   ----------
     
                                  TOTAL INCOME      1,634,324    1,913,581
                                                   ----------   ----------
 
GENERAL AND ADMINISTRATIVE EXPENSES
 Compensation and benefits                            425,480      336,344
 Occupancy                                             59,060       58,351
 Data processing expenses                              67,886       66,895
 Federal deposit insurance premiums                   110,878      109,350
 Provision for loss on foreclosed real estate          80,000            -
 Other expenses                                       171,194      127,037
                                                   ----------   ----------
 
                             TOTAL GENERAL AND
                       ADMINISTRATIVE EXPENSES        914,498      697,977
                                                   ----------   ----------
 
                    INCOME BEFORE INCOME TAXES        719,826    1,215,604
 
INCOME TAXES                                          242,300      480,800
                                                   ----------   ----------
 
                                    NET INCOME     $  477,526   $  734,804
                                                   ==========   ==========
</TABLE>

See accompanying notes.                                                Page F-22
- --------------------------------------------------------------------------------
<PAGE>
 
============================================
HOME SAVINGS, SSB
STATEMENTS OF RETAINED EARNINGS (Unaudited)
Nine Months Ended March 31, 1996 and 1995
- --------------------------------------------


<TABLE>
<CAPTION>
                                                                1996          1995
                                                             -----------  ------------
<S>                                                          <C>          <C>
BALANCE, BEGINNING                                           $10,639,920  $ 9,610,272
 
 Initial effect of adoption of accounting change, 
  net of deferred income tax assets of $104,511                        -     (202,874)
 
 Unrealized gain on investment securities available 
  for sale, net of deferred income tax liabilities 
  of $11,749 and $91,421, respectively                            18,293      177,460
 
 Net income                                                      477,526      734,804
                                                             -----------  -----------
 
                                      BALANCE, ENDING        $11,135,739  $10,319,662
                                                             ===========  ===========
</TABLE>
<PAGE>
 
============================================
HOME SAVINGS, SSB
STATEMENTS OF CASH FLOWS (Unaudited)
Nine Months Ended March 31, 1996 and 1995
- --------------------------------------------


<TABLE>
<CAPTION>
                                                                           1996          1995
                                                                       ------------  ------------
<S>                                                                    <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES
 Net income                                                            $   477,526   $   734,804
 Adjustments to reconcile net income to net cash provided by
  operating activities:
   Depreciation                                                             31,333        25,476
   Deferred income taxes                                                   (37,000)       (8,000)
   Deferred compensation                                                    17,000        18,000
   Amortization of discounts and premiums on securities                     14,238        43,621
   Provision for loan losses                                               130,000        75,000
   Provision for loss on foreclosed real estate                             80,000             -
   Loss on sale of investment securities                                         -        36,735
   (Gain) loss on sale of real estate acquired in foreclosure                2,067        (1,656)
   Gain on disposal of fixed assets                                         (5,000)            -
   Change in assets and liabilities
    (Increase) decrease in accrued interest receivable                      12,976       (41,544)
    Increase in other assets                                               (13,590)     (129,999)
    Increase (decrease) in accrued interest payable                         (9,579)       12,670
    Decrease in accrued expenses and other liabilities                     (41,506)      (23,668)
                                                                       -----------   -----------
                                            NET CASH PROVIDED BY
                                            OPERATING ACTIVITIES           658,465       741,439
                                                                       -----------   -----------

CASH FLOWS FROM INVESTING ACTIVITIES
 Purchase of held to maturity investment securities                     (2,582,410)   (1,445,216)
 Proceeds from maturities of held to maturity investment securities      1,834,697     1,500,000
 Purchases of available for sale investment securities                  (4,105,678)   (2,481,094)
 Proceeds from sales and maturities of available for sale
  investment securities                                                  2,237,735     2,743,834
 Net (increase) decrease in long-term loans to customers                  (253,857)        1,094
 Proceeds from sale of real estate acquired in foreclosure                  59,297        66,156
 Purchases of fixed assets                                                 (33,743)      (14,231)
 Proceeds from sale of fixed assets                                          5,000             -
                                                                       -----------   -----------

                                        NET CASH PROVIDED (USED)
                                         BY INVESTING ACTIVITIES        (2,838,959)      370,543
                                                                       -----------   -----------

CASH FLOWS FROM FINANCING ACTIVITIES
 Net increase (decrease) in demand deposits                                445,647    (3,203,263)
 Net increase in certificate accounts                                    4,013,106     1,929,927
 Decrease in advances from borrowers                                       (19,151)       (1,642)
                                                                       -----------   -----------

                                        NET CASH PROVIDED (USED)
                                         BY FINANCING ACTIVITIES         4,439,602    (1,274,978)
                                                                       -----------   -----------

                                      NET INCREASE (DECREASE) IN
                                       CASH AND CASH EQUIVALENTS         2,259,108      (162,996)

CASH AND CASH EQUIVALENTS,
BEGINNING                                                                5,613,688     2,143,518
                                                                       -----------   -----------

CASH AND CASH
EQUIVALENTS, ENDING                                                    $ 7,872,796   $ 1,980,522
                                                                       ===========   ===========
</TABLE>

See accompanying notes.                                                Page F-24
- --------------------------------------------------------------------------------
<PAGE>
 
==========================================
HOME SAVINGS, SSB
STATEMENTS OF CASH FLOWS (Unaudited)
Nine Months Ended March 31, 1996 and 1995
- ------------------------------------------

<TABLE>
<CAPTION>
                                                                      1996          1995   
                                                                   ----------    ----------
<S>                                                                <C>           <C>       
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION                                          
 Cash paid during the period for:                                                        
   Interest                                                        $2,670,365    $1,988,318
                                                                   ==========    ==========
   Income taxes, net of refunds                                    $  180,415    $  575,925
                                                                   ==========    ==========
                                                                                           
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING ACTIVITIES                                      
 Loans receivable transferred to real estate acquired in                                 
  settlement of loans                                              $  403,236    $   25,002
                                                                   ==========    ==========
                                                                                           
 Unrealized loss on available for sale investment securities,                            
  net of deferred income tax asset of $13,090                      $        -    $   25,414
                                                                   ==========    ==========
                                                                                           
 Unrealized gain on investment securities available for sale,                            
  net of deferred income tax liability of $11,749                  $   18,293    $        -
                                                                   ==========    ========== 
</TABLE>

See accompanying notes.                                                Page F-25
- --------------------------------------------------------------------------------
<PAGE>
 
====================================
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
March 31, 1996 and 1995 (Unaudited)
- ------------------------------------


NOTE A - BASIS OF PRESENTATION

All adjustments considered necessary for a fair presentation of the results for
the interim periods presented have been included (such adjustments are normal
and recurring in nature).  Operating results for the nine months ended March 31,
1996 are not necessarily indicative of the results that may be expected for the
year ending June 30, 1996.

NOTE B - ADOPTION OF STATEMENT OF FINANCIAL ACCOUNTING STANDARDS

Effective July 1, 1995, as required, the Bank adopted the provisions of SFAS No.
114, "Accounting by Creditors for Impairment of a Loan," and SFAS No. 118,
"Accounting by Creditors for Impairment of a Loan:  Income Recognition and
Disclosures."  The adoption of SFAS Nos. 114 and 118 did not have a material
impact on the Bank's financial condition or results of operations.

NOTE C - PLAN OF CONVERSION

On May 7, 1996, the Board of Directors of the Bank approved a proposed plan to
convert the Bank from a North Carolina-chartered mutual savings bank to a North
Carolina-chartered stock savings bank.  The proposed Plan of Conversion
contemplates the organization of a holding company which will acquire and own
all the shares of the Bank issued in the conversion.  The Plan of Conversion is
subject to the approval of various regulatory agencies.

At the time of the conversion, the Bank will establish a liquidation account in
an amount equal to its net worth as reflected in its latest statement of
financial condition used in its final conversion offering circular.  The
liquidation account will be maintained for the benefit of eligible deposit
account holders who continue to maintain their deposit accounts in the Bank
after conversion.  Only in the event of a complete liquidation will each
eligible deposit account holder be entitled to receive a liquidation account in
the amount of the then current adjusted subaccount balance for the deposit
accounts then held before any liquidation distribution may be made with respect
to common stock.  Dividends paid by the Bank subsequent to the conversion cannot
be paid from this liquidation account.

The Bank may not declare or pay a cash dividend on or repurchase any of its
common stock if its net worth would thereby be reduced below either the
aggregate amount then required for the liquidation account or the minimum
regulatory capital requirements imposed by federal and state regulations.

If the conversion is ultimately successful, conversion costs will be accounted
for as a reduction of the stock sale proceeds.  If the conversion is
unsuccessful, conversion costs will be charged to the Bank's operations.

                                                                       Page F-26
- --------------------------------------------------------------------------------
<PAGE>
 
<TABLE>
<S>                                                       <C>
===============================================           =====================================
 No dealer, salesperson or any other individual
 or entity has been authorized to give any                                 Up To
 information or to make any representation not                         357,075 Shares
 contained in this Prospectus in connection
 with the offering made hereby, and, if given
 or made, any such other information or
 representation must not be relied upon as
 having been authorized by Century Bancorp,
 Inc. or Home Savings, SSB.  This Prospectus
 does not constitute an offer to sell, or a
 solicitation of an offer to buy, any of the                             CENTURY
 securities offered hereby, or any other                               BANCORP, INC.
 securities, to any person in any jurisdiction                 (Proposed Holding Company for
 in which such offer or solicitation is not                          Home Savings, SSB)
 authorized or in which the person making such
 offer or solicitation is not authorized to do
 so, or to any person to whom it is unlawful
 to make such offer or solicitation in such
 jurisdiction.  Neither the delivery of this
 Prospectus nor any sale hereunder shall under
 any circumstances create any implication that
 there has been no change in the affairs of      
 Century Bancorp, Inc. or Home Savings, SSB
 since any of the dates as of which
 information is furnished herein or since the
 date hereof.
        _____________________________                    
                                                 
TABLE OF CONTENTS                                
                                                Page 
                                                ----

Summary......................................      4
Selected Financial and Other Data                
  of Home Savings............................     16    
Risk Factors.................................     18    
Century Bancorp, Inc.........................     25                    Common Stock                     
Home Savings, SSB............................     26                                   
Use of Proceeds..............................     26                                   
Dividend Policy..............................     28                                   
Market for Common Stock......................     29                     PROSPECTUS                   
Capitalization...............................     29                                   
Pro Forma Data...............................     32                                   
Historical and Pro Forma Capital Compliance..     35                                   
Anticipated Stock Purchases by Management....     38                                   
Management's Discussion and Analysis of                            Trident Securities, Inc.     
 Financial Condition and Results of Operations    39                                   
Business of the Holding Company..............     53                                           
Business of Home Savings.....................     53                                                 
Taxation.....................................     72                                   
Supervision and Regulation...................     74                                   
Management of the Holding Company............     84                                   
Management of Home Savings...................     85                 ________________, 1996 
Description of Capital Stock.................     94
Anti-Takeover Provisions Affecting the
 Holding Company and Home Savings............     96
The Conversion...............................    100
Legal Opinions...............................    114
Experts......................................    114
Registration Requirements....................    114
Additional Information.......................    114
Index to Consolidated Financial Statements...    116
 
Until ________________, 1996, all dealers
 effecting transactions in the registered
 securities, whether or not participating in
 this distribution, may be required to deliver
 a prospectus when acting as underwriters and
 with respect to their unsold allotments or
 subscriptions.
 =============================================            =====================================
</TABLE>
 
<PAGE>
 
                PART II.  INFORMATION NOT REQUIRED IN PROSPECTUS


Item 13.  Other Expenses of Issuance and Distribution.

          Set forth below is an estimate of the amount of fees and expenses
(other than fees and commissions payable to the selling agent) to be incurred in
connection with the issuance and distribution of the shares.

<TABLE>
<S>                                                                                          <C>
     Registration and Filing Fees ..........................................................  $22,000
     Postage and Printing ..................................................................   50,000
     Accounting Fees and Expenses ..........................................................   50,000
     Fees and Expenses Payable to Appraiser and Business Plan Consultant ...................   36,000
     Legal Fees ............................................................................  125,000
     Sales Agent Expenses ..................................................................   40,000
     Conversion Data Processing ............................................................    8,000
     Stock Transfer Agent Fees and Costs of Stock Certificates .............................   10,000
     Miscellaneous .........................................................................   25,000
                                                                                             --------
                                                                                             $366,000
                                                                                             ========
</TABLE>

Item 14.  Indemnification of Directors and Officers.

     The Registrant's Articles of Incorporation provide that, to the fullest
extent permitted by the North Carolina Business Corporation Act (the "NCBCA"),
no person who serves as a director shall be personally liable to the Registrant
or any of its stockholders or otherwise for monetary damages for breach of any
duty as director.  The Registrant's By-laws state that any person who at any
time serves or has served as a director, officer, employee or agent of the
Registrant, or any such person who serves or has served at the request of the
Registrant as a director, officer, partner, trustee, employee or agent of
another corporation, partnership, joint venture, trust or other enterprise, or
as a trustee or administrator under an employee benefit plan, shall have a right
to be indemnified by the Registrant to the fullest extent permitted by law
against liability and litigation expense arising out of such status or
activities in such capacity.  "Liability and litigation expense" shall include
costs and expenses of litigation (including reasonable attorneys' fees),
judgments, fines and amounts paid in settlement which are actually and
reasonably incurred in connection with or as a consequence of any threatened,
pending or completed action, suit or proceeding, whether civil, criminal,
administrative or investigative, including appeals.

     Sections 55-8-50 through 55-8-58 of the NCBCA contain provisions
prescribing the extent to which directors and officers shall or may be
indemnified.  Section 55-8-51 of the NCBCA permits a corporation, with certain
exceptions, to indemnify a present or former director against liability if (i)
the director conducted himself in good faith, (ii) the director reasonably
believed (x) that the director's conduct in the director's official capacity
with the corporation was in its best interests and (y) in all other cases the
director's conduct was at least not opposed to the corporation's best interests,
and (iii) in the case of any criminal proceeding, the director had no reasonable
cause to believe the director's conduct was unlawful.  A corporation may not
indemnify a director in connection with a proceeding by or in the

                                      II-1
<PAGE>
 
right of the corporation in which the director was adjudged liable to the
corporation or in connection with a proceeding charging improper personal
benefit to the director.  The above standard of conduct is determined by the
board of directors, or a committee or special legal counsel or the shareholders
as prescribed in Section 55-8-55.

     Sections 55-8-52 and 55-8-26 of the NCBCA require a corporation to
indemnify a director or officer in the defense of any proceeding to which the
director or officer was a party against reasonable expenses when the director or
officer is wholly successful in the director's or officer's defense, unless the
articles of incorporation provide otherwise.  Upon application, the court may
order indemnification of the director or officer if the director or officer is
adjudged fairly and reasonably so entitled under Section 55-8-54.

     In addition, Section 55-8-57 permits a corporation to provide for
indemnification of directors, officers, employees or agents, in its articles of
incorporation or bylaws or by contract or resolution, against liability in
various proceedings and to purchase and maintain insurance policies on behalf of
these individuals.

     The foregoing is only a general summary of certain aspects of North
Carolina law dealing with indemnification of directors and officers and does not
purport to be complete.  It is qualified in its entirety by reference to the
relevant statutes, which contain detailed specific provisions regarding the
circumstances under which and the person for whose benefit indemnifications
shall or may be made.


Item 15.  Recent Sales of Unregistered Securities.

     In July, 1996, Registrant sold one share of common stock, no par value per
share, to James G. Hudson, Jr. for an aggregate purchase price of $10.00.  Such
sale was exempt from registration under Section 4(2) of Securities Act of 1933.


Item 16.  Exhibits.

     The following exhibits and financial statement schedules are filed herewith
or will, as noted, be filed by amendment.

                                      II-2
<PAGE>
 
     (a)  Exhibits

<TABLE> 
<CAPTION> 
       Exhibit No.
      (Per Exhibit
       Tables in
       Item 601 of
     Regulation S-K)           Description
     ---------------           -----------
     <S>                 <C> 
          1.1            Engagement letter dated May 23, 1996 between Home Savings, SSB
                         and Trident Securities, Inc.
                      
          1.2            Form of Sales Agency Agreement among Century Bancorp, Inc.,
                         Home Savings, SSB and Trident Securities, Inc. (to be filed subsequently)
                      
          2.1            Amended and Restated Plan of Holding Company Conversion of Home
                         Savings, SSB
                      
          3.1            Articles of Incorporation of Century Bancorp, Inc.
                      
          3.2            Bylaws of Century Bancorp, Inc.
                      
          4.1            Forms of Stock Certificate for Century Bancorp, Inc. and Home
                         Savings, Inc., SSB (to be filed subsequently)
                      
          5.1            Opinion of Brooks, Pierce, McLendon, Humphrey & Leonard, L.L.P.
                         as to legality of securities to be registered hereby
                      
          8.1            Opinion of Brooks, Pierce, McLendon, Humphrey & Leonard, L.L.P.
                         as to federal and state tax consequences
                      
          8.2            Opinion of JMP Financial, Inc. as to the value of subscription
                         rights
                      
          10.1           Letter Agreement dated April 10, 1996 between Home Savings,
                         SSB and JMP Financial, Inc. for appraisal services
                      
          10.2           Form of Employment Agreement to be entered into between Home
                         Savings, Inc., SSB and James G. Hudson, Jr.
                      
          10.3           Forms of Special Termination Agreements to be entered into
                         between Century Bancorp, Inc. and John E. Todd and Drema A. Michael
                      
          10.4           Forms of Employee Stock Ownership Plan and Trust of Home
                         Savings, Inc., SSB
</TABLE> 

                                      II-3
<PAGE>
 
<TABLE> 
          <S>            <C> 
          10.5           Form of the Management Recognition Plan of Home Savings, Inc., SSB if the Plan is adopted and approved by
                         the stockholders of Century Bancorp, Inc. within one year after the conversion of Home Savings, SSB to
                         stock form

          10.6           Form of Registrant's Stock Option Plan and Trust if the Plan and Trust are adopted and approved by the
                         stockholders of Century Bancorp, Inc. within one year after the conversion of Home Savings, SSB to stock
                         form

          10.7           Form of Home Savings, SSB Severance Plan
                        
          10.8           Form of Capital Maintenance Agreement between Century Bancorp,
                         Inc. and Home Savings, Inc., SSB
                        
          24.1           Consent of Dixon, Odom & Co., L.L.P.
                        
          24.2           Consent of JMP Financial, Inc.
                        
          24.3           Consent of Brooks, Pierce, McLendon, Humphrey & Leonard, L.L.P.
                        
          27.1           Financial Data Schedule
                        
          28.1           Appraisal Report of JMP Financial, Inc.
                        
          28.2           Form of Stock Order Form (to be filed subsequently)
</TABLE> 

     (b)  Financial Statement Schedules

     All schedules have been omitted as not applicable or not required under the
rules of Regulation S-X.


Item 17.  Undertakings.

     (a) Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons of
the Registrant pursuant to the foregoing provisions, or otherwise, the
Registrant has been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore, unenforceable.  In the event that a claim for indemnification
against such liabilities (other than the payment by the Registrant of expenses
incurred or paid by a director, officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of

                                      II-4
<PAGE>
 
appropriate jurisdiction the question whether such indemnification by it is
against public policy as expressed in the Act and will be governed by the final
adjudication of such issue.

     (b) The undersigned registrant hereby undertakes:

     (1) To file, during any period in which offers or sales are being made, a
post-effective amendment to this registration statement:

         (i)   To include any prospectus required by section 10(a)(3) of the
     Securities Act of 1933;

         (ii)  To reflect in the prospectus any facts or events arising after
     the effective date of the registration statement (or the most recent post-
     effective amendment thereof) which, individually or in the aggregate,
     represent a fundamental change in the information set forth in the
     registration statement;

         (iii) To include any material information with respect to the plan of
     distribution not previously disclosed in the registration statement or any
     material change to such information in the registration statement;
     provided, however, that paragraphs (a)(1)(i) and (a)(1)(ii) do not apply if
     the registration statement is on Form S-3 or Form S-8, and the information
     required to be included in a post-effective amendment by those paragraphs
     is contained in periodic reports filed by the registrant pursuant to
     section 13 or section 15(d) of the Securities Exchange Act of 1934 that are
     incorporated by reference in the registration statement.

     (2) That, for the purpose of determining any liability under the Securities
Act of 1933, each such post-effective amendment shall be deemed to be a new
registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial bona
fide offering thereof.

     (3) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of the
offering.

     (4) If the registrant is a foreign private issuer, to file a post-effective
amendment to the registration statement to include any financial statements
required by Rule 3-19 of Regulation S-X at the start of any delayed offering or
throughout a continuous offering.

                                      II-5
<PAGE>
 
                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Thomasville, State of
North Carolina, on the 18th day of July, 1996.


                             CENTURY BANCORP, INC.


                             By:  /s/ James G. Hudson, Jr.
                                  ----------------------------------------------
                                  James G. Hudson, Jr.
<PAGE>
 
                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.


Date:  July 18, 1996        By: /s/ James G. Hudson, Jr.
                                ------------------------------------------------
                                James G. Hudson, Jr., President and Director 
                                (Chief Executive Officer and Treasurer)


Date:  July 18, 1996        By: /s/ Drema A. Michael
                                ------------------------------------------------
                                Drema A. Michael, Secretary and Assistant 
                                Treasurer (Principal Accounting Officer 
                                and Principal Financial Officer)

         
Date:  July 18, 1996        By: /s/ John R. Hunnicutt
                                ------------------------------------------------
                                John R. Hunnicutt, Director

 
Date:  July 18, 1996        By: /s/ F. Stuart Kennedy
                                ------------------------------------------------
                                F. Stuart Kennedy, Director

 
Date:  July 18, 1996        By: /s/ Milton T. Riley
                                ------------------------------------------------
                                Milton T. Riley, Director
<PAGE>
 
<TABLE> 
<CAPTION> 

                               INDEX TO EXHIBITS

Exhibit No.
(Per Exhibit
   Tables in                                                                  
 Item 601 of                                                                        Sequential
Regulation S-K)  Description                                                         Page No.
- ---------------  -----------                                                        ----------      
<S>              <C>                                                                <C> 
    1.1          Engagement letter dated May 23, 1996 between Home
                 Savings, SSB and Trident Securities, Inc.

    1.2          Form of Sales Agency Agreement among Century Bancorp, Inc.,
                 Home Savings, SSB and Trident Securities, Inc. (to be filed
                 subsequently)

    2.1          Amended and Restated Plan of Holding Company Conversion of
                 Home Savings, SSB

    3.1          Articles of Incorporation of Century Bancorp, Inc.

    3.2          Bylaws of Century Bancorp, Inc.

    4.1          Forms of Stock Certificate for Century Bancorp, Inc. and
                 Home Savings, Inc., SSB (to be filed subsequently)

    5.1          Opinion of Brooks, Pierce, McLendon, Humphrey & Leonard,
                 L.L.P. as to legality of securities to be registered hereby

    8.1          Opinion of Brooks, Pierce, McLendon, Humphrey & Leonard,
                 L.L.P. as to federal and state tax consequences

    8.2          Opinion of JMP Financial, Inc. as to the value of subscription
                 rights

   10.1          Letter Agreement dated April 10, 1996 between Home
                 Savings, SSB and JMP Financial, Inc. for appraisal services

   10.2          Form of Employment Agreement to be entered into between
                 Home Savings, Inc., SSB and James G. Hudson, Jr.

   10.3          Forms of Special Termination Agreements to be entered into
                 between Century Bancorp, Inc. and John E. Todd and Drema
                 A. Michael

   10.4          Forms of Employee Stock Ownership Plan and Trust of Home
                 Savings, Inc., SSB

</TABLE> 
<PAGE>
 
<TABLE> 
<CAPTION> 
                                                                                    Sequential
                                                                                     Page No.
                                                                                    ----------
  <S>            <C>                                                                <C>  

   10.5          Form of the Management Recognition Plan of Home
                 Savings, Inc., SSB if the Plan is adopted and approved
                 by the stockholders of Century Bancorp, Inc. within one year
                 after the conversion of Home Savings, SSB to stock form

   10.6          Form of Registrant's Stock Option Plan and Trust if the Plan
                 and Trust are adopted and approved by the stockholders of
                 Century Bancorp, Inc. within one year after the conversion of
                 Home Savings, SSB to stock form

   10.7          Form of Home Savings, SSB Severance Plan

   10.8          Form of Capital Maintenance Agreement between Century
                 Bancorp, Inc. and Home Savings, Inc., SSB

   24.1          Consent of Dixon, Odom & Co., L.L.P.

   24.2          Consent of JMP Financial, Inc.

   24.3          Consent of Brooks, Pierce, McLendon, Humphrey & Leonard,
                 L.L.P.

   28.1          Appraisal Report of JMP Financial, Inc.

   28.2          Form of Stock Order Form (to be filed subsequently)
</TABLE> 

<PAGE>
 
                                                                     EXHIBIT 1.1
                                                           
                                 LETTERHEAD OF
                            TRIDENT SECURITIES, INC.



                                  May 8, 1996


Board of Directors
Home Savings, SSB
22 Winston Street
Thomasville, North Carolina 27361

RE:  Conversion Stock Marketing Services

Gentlemen:

This letter sets forth the terms of the proposed engagement between Trident
Securities, Inc. ("Trident") and Home Savings, SSB, Thomasville, North Carolina
(the "Bank") concerning our investment banking services in connection with the
conversion of the Bank from a mutual to a capital stock form of organization.

Trident is prepared to assist the Bank in connection with the offering of its
shares of common stock during the subscription offering and community offering
as such terms are defined in the Bank's Plan of Conversion.  The specific terms
of the services contemplated hereunder shall be set forth in a definitive sales
agency agreement (the "Agreement") between Trident and the Bank to be executed
on the date the offering circular/prospectus is declared effective by the
appropriate regulatory authorities.  The price of the shares during the
subscription offering and community offering will be the price established by
the Bank's Board of Directors, based upon an independent appraisal as approved
by the appropriate regulatory authorities, provided such price is mutually
acceptable to Trident and the Bank.

In connection with the subscription offering and community offering, Trident
will act as financial advisor and exercise its best efforts to assist the Bank
in the sale of its common stock during the subscription offering and community
offering.  Additionally, Trident may enter into agreements with other National
Association of Securities Dealers, Inc., ("NASD") member firms to act as
selected dealers, assisting in the sale of the common stock.  Trident and the
Bank will determine the selected dealers to assist the Bank during the community
offering.  At the appropriate time, Trident in conjunction with its counsel,
will conduct an examination of the relevant documents and records of the Bank as
Trident deems necessary and appropriate.  The Bank will make all documents,
records and other information deemed necessary by Trident or its counsel
available to them upon request.

For its services hereunder, Trident will receive the following compensation and
reimbursement from the Bank:

     1.   A management fee in the amount of one percent (1.0%) of the aggregate
          dollar amount of capital stock sold in both the subscription offering
          and community offering.
<PAGE>
 
Board of Directors
May 8, 1996
Page 2


     2.   A commission equal to two percent (2.0%) of the aggregate dollar
          amount of capital stock sold in the subscription offering, excluding
          any shares of conversion stock sold to the Bank's directors, executive
          officers and the employee stock ownership plan. Additionally,
          commissions will be excluded on those shares sold to "associates" of
          the Bank's directors and executive officers. The term "associates" as
          used herein shall have the same meaning as that found in the Bank's
          Plan of Conversion.

     3.   A commission equal to two percent (2.0%) of the aggregate dollar
          amount of capital stock sold by Trident in the community offering
          excluding shares sold by other NASD member firms under selected
          dealer's agreements.

     4.   For stock sold by other NASD member firms under selected dealer's
          agreements, the commission shall not exceed a fee to be agreed upon
          jointly by Trident and the Bank to reflect market requirements at the
          time of the stock allocation in a Syndicated Community Offering.

     5.   The foregoing fees and commissions are to be payable to Trident at
          closing as defined in the Agreement to be entered into between the
          Bank and Trident.

     6.   Trident shall be reimbursed for allocable expenses incurred by them,
          including legal fees, whether or not the Agreement is consummated.
          Trident's out-of-pocket expenses will not exceed $10,000 and its legal
          fees will not exceed $30,000. The Bank will forward to Trident a check
          in the amount of $10,000 as an advance payment to defray the allocable
          expenses of Trident.

It further is understood that the Bank will pay all other expenses of the
conversion including but not limited to its attorneys' fees, NASD filing fees,
and filing and registration fees and fees of either Trident's attorneys or the
attorneys relating to any required state securities law filings, telephone
charges, air freight, rental equipment, supplies, transfer agent charges, fees
relating to auditing and accounting and costs of printing all documents
necessary in connection with the foregoing.

For purposes of Trident's obligation to file certain documents and to make
certain representations to the NASD in connection with the conversion, the Bank
warrants that:  (a) the Bank has not privately placed any securities within the
last 18 months; (b) there have been no material dealings within the last 12
months between the Bank and any NASD member or any person related to or
associated with any such member; (c) none of the officers or directors of the
Bank has any affiliation with the NASD; (d) except as contemplated by this
engagement letter with Trident, the Bank has no financial or management
consulting contracts outstanding with any other person; (e) the Bank has not
granted Trident a right of first refusal with respect to the underwriting of any
future offering of the Bank stock; and (f) there has been no intermediary
between Trident and the Bank in connection with the public offering of the
Bank's shares, and no person is being compensated in any manner for providing
such service.
<PAGE>
 
Board of Directors
May 8, 1996
Page 3


The Bank agrees to indemnify and hold harmless Trident and each person, if any,
who controls the firm against all losses, claims, damages or liabilities, joint
or several and all legal or other expenses reasonably incurred by them in
connection with the investigation or defense thereof (collectively, "Losses"),
to which they may become subject under the securities laws or under the common
law, that arise out of or are based upon the conversion or the engagement
hereunder of Trident.  If the foregoing indemnification is unavailable for any
reason, the Bank agrees to contribute to such Losses in the proportion that its
financial interest in the conversion bears to that of the indemnified parties.
If the Agreement is entered into with respect to the common stock to be issued
in the conversion, the Agreement will provide for indemnification, which will be
in addition to any rights that Trident or any other indemnified party may have
at common law or otherwise.  The indemnification provision of this paragraph
will be superseded by the indemnification provisions of the Agreement entered
into by the Bank and Trident.

This letter is merely a statement of intent and is not a binding legal agreement
except as to paragraph (6) above with regard to the obligation to reimburse
Trident for allocable expenses to be incurred prior to the execution of the
Agreement and the indemnity described in the preceding paragraph.  While Trident
and the Bank agree in principle to the contents hereof and propose to proceed
promptly, and in good faith, to work out the arrangements with respect to the
proposed offering, any legal obligations between Trident and the Bank shall be
only as set forth in a duly executed Agreement.  Such Agreement shall be in form
and content satisfactory to Trident and the Bank, as well as their counsel, and
Trident's obligations thereunder shall be subject to, among other things, there
being in Trident's opinion no material adverse change in the condition or
obligations of the Bank or no market conditions which might render the sale of
the shares by the Bank hereby contemplated inadvisable.

Please acknowledge your agreement to the foregoing by signing below and
returning to Trident one copy of this letter along with the advance payment of
$10,000.  This proposal is open for your acceptance for a period of thirty (30)
days from the date hereof.


 
                                        Yours very truly,
 
                                        TRIDENT SECURITIES, INC.
 
                                        By: /s/ R. Lee Burrows, Jr.
                                           -------------------------
                                            R. Lee Burrows, Jr.
                                            Managing Director
Agreed and accepted to this  23  day
                            ----
of   May   , 1996.
   --------
HOME SAVINGS, SSB
 
By: /s/ James G. Hudson, Jr.
   -------------------------- 
   James G. Hudson, Jr.
   President and CEO

<PAGE>
                                                                     EXHIBIT 2.1


                             AMENDED AND RESTATED
                      PLAN OF HOLDING COMPANY CONVERSION
                                      OF
                               HOME SAVINGS, SSB
                          THOMASVILLE, NORTH CAROLINA

                       FROM MUTUAL TO STOCK ORGANIZATION

I.     GENERAL

       On May 7, 1996, the Board of Directors of Home Savings, SSB, Thomasville,
North Carolina (the "Savings Bank") adopted a Plan of Holding Company Conversion
pursuant to which the Savings Bank will convert from a North Carolina-chartered
mutual savings bank to a North Carolina-chartered capital stock savings bank and
simultaneously become a wholly-owned subsidiary of Century Bancorp, Inc., a
savings bank holding company organized under North Carolina law.

       This Amended and Restated Plan of Holding Company Conversion adopted by
the Board of Directors of the Savings Bank on July 18, 1996 (the "Plan") amends,
supercedes and replaces the Plan of Holding Company Conversion previously
adopted on May 7, 1996.

       This Plan is subject to the prior approval of the Administrator, Savings
Institutions Division, North Carolina Department of Commerce, and must be
adopted by the affirmative vote of the members of the Savings Bank holding not
less than a majority of the total outstanding votes eligible to be cast.  In
addition, in order to consummate the conversion herein described, this Plan must
be filed with the Federal Deposit Insurance Corporation ("FDIC") and must not
have been objected to by the FDIC in accordance with applicable FDIC
regulations.

II.    DEFINITIONS

       As used in this Plan, the terms set forth below have the following
meanings:

       A.  Acting in Concert:  The term "acting in concert" means (i) knowing
participation in a joint activity or interdependent conscious parallel action
towards a common goal, whether or not pursuant to an express agreement, with
respect to the purchase, ownership, voting or sale of Common Stock; or (ii) a
combination or pooling of voting or other interests in the securities of the
Holding Company for a common purpose pursuant to any contract, understanding,
relationship, agreement or other arrangement, whether written or otherwise.  The
Holding Company and the Savings Bank may presume that certain persons are acting
in concert based upon, among other things, joint account relationships and the
fact that such persons have filed joint Schedules 13D with the SEC with respect
to other companies.

       B.  Actual Purchase Price:  The actual price per share, determined as
provided in Article VI hereof, at which the shares of common stock of the
Holding Company will be issued and sold by the Holding Company to subscribers.

       C.  Administrator: Administrator, Savings Institutions Division, North
Carolina Department of Commerce.
<PAGE>
 
       D.  Affiliate: The term "affiliate" of, or a person "affiliated with," a
specified person, means a person that directly or indirectly through one or more
intermediaries, controls or is controlled by, or is under common control with,
the person specified.

       E.  Aggregate Valuation Range: The range of value for the aggregate
number of shares of common stock of the Holding Company to be offered in the
Conversion, which range is established pursuant to Article VI hereof and which
shall be from a low of 15 percent below the estimated aggregate pro forma market
value of the Savings Bank and the Holding Company to a high of 15 percent above
the estimated aggregate pro forma market value of the Savings Bank and the
Holding Company, as such range may be amended from time to time by an
independent appraiser.

       F.  Amended Charter: The Savings Bank's North Carolina stock savings bank
charter in the form permitted by the Administrator.

       G.  Applications: The Savings Bank's Application to Convert a Mutual
Savings Bank to a Stock Owned Savings Bank and the Holding Company's Acquisition
Application, including amendments thereto, as filed with the Administrator
pursuant to the Regulations.

       H.  Associate: The term "Associate," when used to indicate a relationship
with any Person, means (i) any corporation or organization (other than the
Savings Bank, the Holding Company or any of their majority-owned subsidiaries)
of which such Person is an officer or partner or is, directly or indirectly, the
beneficial owner of 10 percent or more of any class of equity securities, (ii)
any trust or other estate in which such Person has a substantial beneficial
interest or as to which such Person serves as trustee or in a similar fiduciary
capacity, except for a tax-qualified employee stock benefit plan or a charitable
trust which is exempt from federal taxation pursuant to Section 501(c)(3) of the
Internal Revenue Code of 1986, as amended, and (iii) any relative or spouse of
such Person, or any relative of such spouse, who has the same home as such
Person or who is a director or officer of the Savings Bank, the Holding Company,
or any of their parents or subsidiaries.

       I.  Charter:  The North Carolina mutual savings bank charter of Home
Savings, SSB.

       J.  Community Offering:  The offering for sale of shares of Conversion
Stock to the general public, subsequent to termination of the Subscription
Offering, with priority given to natural persons and trusts of natural persons
residing in the Local Community (including Retirement Accounts established for
the benefit of natural persons who area are residents of such area).

       K.  Conversion:  The conversion of the Savings Bank to a North Carolina-
chartered stock savings bank, the deposit accounts of which will be insured by
the SAIF of the FDIC, pursuant to, and in accordance with, the Regulations, the
Plan and the Applications.

       L.  Conversion Stock:  The shares of common stock of the Holding Company
to be issued and sold in the Conversion.

       M.  Converted Savings Bank: Home Savings, Inc., SSB, the North Carolina
capital stock savings bank resulting from the Conversion.

                                       2
<PAGE>
 
       N.  Directors:  The Board of Directors of the Savings Bank, the Converted
Savings Bank or the Holding Company (as applicable).

       O.  Eligibility Record Date: The close of business on March 31, 1995.

       P.  Eligible Account Holder: The holder of a Qualifying Deposit on the
Eligibility Record Date, with the beneficial owner of a Retirement Account being
deemed the holder thereof.

       Q.  ESOP:  The Savings Bank's tax-qualified Employee Stock Ownership Plan
adopted by the Board of Directors of the Savings Bank to be effective upon
consummation of the Conversion.

       R.  Executive Officer: An officer of the Savings Bank, the Converted
Savings Bank or the Holding Company (as applicable) performing a policy-making
function for such entity.

       S.  FDIC:  The Federal Deposit Insurance Corporation.

       T.  Federal Reserve Board:  The Board of Governors of the Federal Reserve
System.

       U.  First Priority Community Subscribers:  Natural persons and trusts of
natural persons residing in the Local Community, including Retirement Accounts
established for the benefit of natural persons residing in the Local Community.

       V.  Holding Company:  The North Carolina corporation under the name of
Century Bancorp, Inc. which, upon completion of the Conversion, will become a
savings bank holding company owning all of the outstanding capital stock of the
Converted Savings Bank.

       W.  Liquidation Account:  That account established by the Converted
Savings Bank pursuant to Article XI of this Plan.

       X.  Local Community:  Davidson County in North Carolina.

       Y.  Market Maker:  A dealer (i.e., any person who engages directly or
indirectly as agent, broker or principal in the business of offering, buying,
selling, or otherwise dealing or trading in securities issued by another person)
who, with respect to a particular security, (i) regularly publishes bona fide,
competitive bid and offer quotations in a recognized inter-dealer quotation
system; or (ii) furnishes bona fide competitive bid and offer quotations on
request; and (iii) is ready, willing, and able to effect transactions in
reasonable quantities at its quoted prices with other brokers or dealers.

       Z.  Members:  All persons or entities who qualify as members of the
Savings Bank pursuant to its Charter and bylaws prior to the Conversion,
including beneficial owners of Retirement Accounts at the Savings Bank.

       AA.  Notice:  The Savings Bank's Notice of Intent to Convert to Stock
Form, including amendments thereto, as filed with the FDIC pursuant to 12 C.F.R.
Part 303.

                                       3
<PAGE>
 
       BB.  Order Forms:  The order forms to be used to subscribe for Conversion
Stock in the Subscription and Community Offerings pursuant to the Plan.

       CC.  Other Members:  The following as of the Voting Record Date:  (1)
holders of Savings Accounts at the Savings Bank (other than Eligible Account
Holders and Supplemental Eligible Account Holders), with the beneficial owners
of Retirement Accounts being deemed the holders of such accounts, and (2) those
Persons or entities (other than Eligible Account Holders and Supplemental
Eligible Account Holders) who are borrowers from the Savings Bank whose
borrowings are still in existence as of the Voting Record Date.

       DD.  Person:  An individual, a corporation, a partnership, an
association, a joint stock company, a trust, an unincorporated organization, or
a government or political subdivision thereof.

       EE.  Plan:  This Plan of Holding Company Conversion and any duly adopted
amendments thereto.

       FF.  Prospectus: The document containing information about and a
description of the Savings Bank, the Holding Company, this Plan and the process
of issuing the Conversion Stock, which may be combined with proxy statements for
the Members and distributed in the Subscription Offering and which may be
distributed to the general public in the Community Offering and Syndicated
Community Offering.

       GG.  Proxy Statement:  The written information distributed by the Savings
Bank to the Members in its solicitation of their votes in connection with
consideration of the Plan at the Special Meeting, which written information may
be in summary form.

       HH.  Qualifying Deposit:  A balance of $50 or more in any Savings Account
in the Savings Bank as of the Eligibility Record Date or the Supplemental
Eligibility Record Date, as applicable. Each deposit account which is deemed to
be a separate account for purposes of FDIC insurance shall be deemed to be a
separate account for purposes of determining whether a Qualifying Deposit
exists.

       II.  Regulations:  The Rules and Regulations of the Administrator set
forth in North Carolina Administrative Code Title 4, Chapter 16, Subchapter 16G.

       JJ.  Retirement Accounts:  Individual retirement accounts, Keogh savings
accounts or similar retirement accounts.

       KK.  SAIF:  The Savings Association Insurance Fund of the FDIC.

       LL.  Savings Accounts:  Withdrawable deposits, certificates or other
savings and deposit accounts of the Savings Bank, including money market deposit
accounts and negotiable order of withdrawal accounts, held by Members.  Each
such deposit, certificate or other deposit account which is deemed to be a
separate account for FDIC insurance shall be deemed to be a separate Savings
Account for purposes of the Plan.

                                       4
<PAGE>
 
       MM.  Savings Bank:  Home Savings, SSB, Thomasville, North Carolina, a
North Carolina-chartered mutual savings bank.

       NN.  SEC:  The Securities and Exchange Commission.

       OO.  Special Meeting:  The Special Meeting of Members called for the
purpose of considering approval of the Plan.

       PP.  Subscription Offering:  The offering of shares of Conversion Stock
to Eligible Account Holders, the ESOP, Supplemental Eligible Account Holders,
Other Members, and Directors, officers and employees of the Savings Bank
pursuant to the Plan.

       QQ.  Subscription Rights:  Non-transferable, non-negotiable, personal
rights distributed, without payment, to Eligible Account Holders, the ESOP,
Supplemental Eligible Account Holders, Other Members, and Directors, officers
and employees of the Savings Bank to subscribe for shares of Conversion Stock in
the Subscription Offering pursuant to the Plan.

       RR.  Supplemental Eligibility Record Date:  The last day of the calendar
quarter preceding the approval of the Applications by the Administrator, if the
establishment of such date is required by the Regulations.

       SS.  Supplemental Eligible Account Holder:  The holder of a Qualifying
Deposit (other than an Executive Officer or Director of the Savings Bank or any
Associate of such Person), on the Supplemental Eligibility Record Date, with the
beneficial owner of a Retirement Account being deemed the holder thereof.

       TT.  Syndicated Community Offering:  The offering for sale of shares of
Conversion Stock to the general public through a syndicate of registered broker-
dealers to be formed and managed by the sales agent in the Subscription Offering
and Community Offering.

       UU.  Voting Record Date:  The date fixed by the Board of Directors of the
Savings Bank for determining Members entitled to vote at the Special Meeting.

III.   STEPS PRIOR TO SUBMISSION OF PLAN OF CONVERSION TO THE MEMBERS FOR
       APPROVAL

       Prior to submission of the Plan to the Members of the Savings Bank for
approval, the Savings Bank must receive the Administrator's approval of the
Applications and the FDIC must have issued a notice of non-objection to the
proposed conversion or the time period for FDIC review and objection shall have
expired without objection by the FDIC.  The following steps must be taken prior
to such regulatory approvals:

       A.  The Board of Directors of the Savings Bank shall adopt and approve
the Plan by the affirmative vote of not less than two-thirds of its members.

                                       5
<PAGE>
 
       B.  The Savings Bank shall notify its members of the adoption of the Plan
by publishing a statement in a newspaper having a general circulation in the
communities in which the Savings Bank maintains offices or by mailing a letter
to each of its Members.

       C.  Copies of the Plan shall be made available for inspection at each
office of the Savings Bank.

       D.  The Holding Company shall submit an application to the Federal
Reserve Board pursuant to Federal law for permission to become a savings bank
holding company in order to enable it to acquire 100% of the capital stock of
the Converted Savings Bank, and such application shall be approved and any
required waiting period shall have expired.

       E. The Savings Bank shall submit the requisite number of copies of the
Applications to the Administrator and the requisite number of copies of the
Notice to the FDIC.  Upon receipt of advice from the Administrator that the
Applications have been received, are properly executed and not materially
incomplete, the Savings Bank shall publish a "Notice of Filing of an Application
for Holding Company Conversion" in a newspaper of general circulation in each
community in which the Savings Bank maintains an office. The Savings Bank also
shall prominently display a copy of such notice in each of its offices.

       F. The Savings Bank shall obtain an opinion of counsel or tax advisor or
a favorable ruling from the Internal Revenue Service to the effect that the
Conversion of the Savings Bank from a North Carolina-chartered mutual savings
bank to a North Carolina-chartered capital stock savings bank, the sale of the
Conversion Stock to subscribers in the Subscription, Community and Syndicated
Community Offerings and the issuance of the shares of common stock of the
Converted Savings Bank to the Holding Company, all in accordance with the terms
of the Plan, should not result in any gain or loss for federal or North Carolina
income tax purposes, to the Savings Bank, the Converted Savings Bank, the
Holding Company or the Members of the Savings Bank. Receipt of a favorable
opinion or ruling is a condition precedent to completion of the Conversion.

       G. The Holding Company shall file a registration statement with the SEC
with respect to the Conversion Stock to be offered pursuant to the Plan and such
registration statement shall be declared effective.

IV. MEETING OF MEMBERS

       Upon receipt of Administrator approval of the Applications and (i)
receipt from the FDIC of a conditional intention to issue a notice of non-
objection or (ii) expiration of the time period for FDIC review and objection
without receipt of an objection by the FDIC, a Special Meeting of the Members of
the Savings Bank shall be scheduled in accordance with the Savings Bank's bylaws
for the purpose of voting on approval of the Plan. Promptly after receipt of
Administrator approval and at least 20 days, but not more than 45 days, prior to
the Special Meeting, the Savings Bank will distribute proxy solicitation
materials to all Members as of the Voting Record Date. The proxy materials will
include the Proxy Statement and the Prospectus and other documents authorized
for use by the regulatory authorities and may also include a copy of the Plan,
the Amended Charter and other materials as provided in Article VII hereof. 

                                       6
<PAGE>
 
       At the Special Meeting, an affirmative vote of not less than a majority
of the total votes entitled to be cast by the Savings Bank's Members will be
required for approval of the Plan. Voting may be in person or by proxy. The
Administrator shall be promptly notified of the results of the vote of the
Members at the Special Meeting.

V.     PROCEDURE

       The Conversion Stock shall be offered for sale in the Subscription
Offering to Eligible Account Holders, the ESOP, Supplemental Eligible Account
Holders, Other Members, and Directors, officers and employees of the Savings
Bank. The Subscription Offering may commence concurrently with or during the
solicitation of proxies for the Special Meeting. The Community Offering may
commence at any time following commencement of the Subscription Offering. The
Syndicated Community Offering, if any, may commence concurrently with or during
the Community Offering or as promptly thereafter as is practicable. The
Subscription Offering may be closed before the Special Meeting, provided that
the offer and sale of the Conversion Stock shall be conditioned upon approval of
the Plan by the Members at the Special Meeting.

       The period for the Subscription Offering shall not be less than 20 days
nor more than 45 days, unless extended by the Savings Bank and the Holding
Company. Any unsubscribed shares of Conversion Stock are to be offered for sale
to the general public in the Community Offering with priority being given to
natural persons and trusts of natural persons residing in the Local Community,
including Retirement Accounts established for the benefit of natural persons who
reside in such area. The Community Offering may commence, subject to the
availability of shares, at any time following commencement of the Subscription
Offering. Any shares of Conversion Stock offered but not subscribed for in the
Subscription and Community Offerings may, in the discretion of the Savings Bank
and the Holding Company, be offered for sale in the Syndicated Community
Offering. Completion of the sale of all shares of Conversion Stock not sold in
the Subscription Offering shall occur within 45 days after termination of the
Subscription Offering, subject to extension of such 45-day period by the Savings
Bank and the Holding Company with the approval of the Administrator. The Boards
of Directors of the Savings Bank and the Holding Company may seek one or more
extensions of such 45-day period if necessary to complete the sale of all shares
of Conversion Stock. In connection with any such extension, subscribers shall be
permitted to increase, decrease or rescind their subscriptions to the extent
required by the Administrator in approving the extensions. As provided in
Article XIII hereof, completion of the sale of all shares of Conversion Stock
must occur in any event within 24 months after the date of the Special Meeting.

VI.    STOCK OFFERING

       A.   Purchase Price and Number of Shares of Conversion Stock
            -------------------------------------------------------

       The total number of shares and the subscription price per share of the
Conversion Stock being issued and sold by the Holding Company in the Conversion
will be determined by the Holding Company. The aggregate purchase price at which
all shares of the Conversion Stock will be sold in the Conversion will be based
upon the aggregate pro forma market value of the Converted Savings Bank and the
Holding Company after giving effect to the issuance of the Conversion Stock, as
determined by an independent appraisal. The aggregate purchase price will be
within the Aggregate

                                       7
<PAGE>
 
Valuation Range as stated in the approval or amended approval of the Plan by the
Administrator; provided, however, that with the consent of the Administrator and
the FDIC, the aggregate purchase price of the Conversion Stock sold may be
increased to up to 15% above the maximum of the Aggregate Valuation Range,
without any resolicitation of  subscribers or any right to cancel, rescind or
change subscription orders, to reflect changes in market and financial
conditions following commencement of the Subscription Offering. The appraisal
will be made by an investment banking or financial consulting firm selected by
the Savings Bank and which is experienced and expert in the area of savings
institution appraisals. Such appraisal will be updated prior to the commencement
of the Subscription Offering, if necessary, and will be further updated upon
completion of the later of the Subscription Offering, the Community Offering or
the Syndicated Community Offering.

       The Actual Purchase Price per share at which the Conversion Stock will be
offered to subscribers in the Subscription, Community and Syndicated Community
Offerings will be determined by the Holding Company immediately prior to the
commencement of the Subscription Offering.  All shares of Conversion Stock sold
in the Conversion will be sold at the same price per share.

       B.   Method of Offering Shares
            -------------------------

       On the date Order Forms are mailed, Subscription Rights to purchase
shares will be issued at no cost to Eligible Account Holders, the ESOP,
Supplemental Eligible Account Holders (if applicable), Other Members, and
Directors, officers and employees of the Savings Bank pursuant to priorities
established by this Plan and the Regulations. With respect to Eligible Account
Holders, Supplemental Eligible Account Holders and Voting Members who are
beneficial owners of Retirement Accounts, such persons have the right to
exercise Subscription Rights only to the extent Subscription Rights granted with
respect to such Retirement Accounts are not exercised directly by such
Retirement Accounts. Each subscriber shall purchase the number of whole shares
indicated on the Order Form of such subscriber, subject to the purchase
limitations set forth herein, and any excess amounts shall be refunded. To the
extent that shares are available, no subscriber will be allowed to purchase
Conversion Stock having an aggregate purchase price of less than $500.

       The priorities established by applicable Regulations for the purchase of
shares are as follows:

       1.   Category No. 1:  Eligible Account Holders

       Each Eligible Account Holder shall receive, without payment, Subscription
Rights to purchase an amount of Conversion Stock equal to the maximum purchase
limitation set forth in Section D.1 of this Article.  Subscription Rights of
Eligible Account Holders shall be superior to those of all other subscription
rights granted in the Conversion.  In the event of an oversubscription for the
Conversion Stock among Eligible Account Holders, shares shall be allocated among
Eligible Account Holders as follows.  The Conversion Stock shall be allocated
among subscribing Eligible Account Holders so as to permit each such Eligible
Account Holder, to the extent possible, to purchase the lesser of (a) the number
of shares for which such Eligible Account Holder subscribed, or (b) 100 shares.
Any shares remaining after that allocation shall be allocated among subscribing
Eligible Account Holders whose subscriptions remain unsatisfied in the
proportion that the amount of Qualifying Deposits of each such Eligible Account
Holder bears to the total amount of Qualifying Deposits of all Eligible Account
Holders whose subscriptions remain unsatisfied.  If the amount so

                                       8
<PAGE>
 
allocated exceeds the amount subscribed for by any one or more Eligible Account
Holders, the excess shall be reallocated (one or more times as necessary) among
those Eligible Account Holders whose subscriptions are still not fully satisfied
on the same principle described above until all available shares have been
allocated or all subscriptions satisfied.  All computations shall be rounded
down to the nearest whole share.

       2.   Category No. 2:  ESOP

       The ESOP shall receive, without payment, Subscription Rights to purchase
a number of shares of Conversion Stock equal to eight percent (8%) of the total
number of shares of Conversion Stock offered and sold in the Conversion.
Subscription Rights received pursuant to this Category shall be subordinated to
all Subscription Rights received pursuant to Category No. 1 above. In the event
there is an oversubscription of shares of Conversion Stock and, as a result, the
ESOP is unable to purchase in the Conversion eight percent (8%) of the total
number of shares offered and sold in the Conversion, then the Board of Directors
of the Holding Company intends to, and shall be authorized to, approve the
purchase by the ESOP in the open market after the Conversion, of such shares as
are necessary for the ESOP to purchase a number of shares equal to eight percent
(8%) of the total number of shares of Conversion Stock issued in the Conversion.
Any purchases made by the ESOP may be purchased with funds borrowed by the ESOP
from the Holding Company.

       3.   Category No. 3:  Supplemental Eligible Account Holders

       In the event that the Eligibility Record Date is more than 15 months
prior to the date of the latest amendment of the Applications filed prior to
Administrator approval, then, and only in that event, each Supplemental Eligible
Account Holder of the Savings Bank shall receive, without payment, Subscription
Rights to purchase an amount of Conversion Stock equal to the maximum purchase
limitation set forth in Section D.1 of this Article. Subscription Rights
received pursuant to this Category shall be subordinated to all Subscription
Rights received pursuant to Category Nos. 1 and 2. Any Subscription Rights
received by an Eligible Account Holder in accordance with Category No. 1 shall
reduce, to the extent thereof, the Subscription Rights to be distributed to such
account holder pursuant to this Category.

       In the event of an oversubscription for the Conversion Stock, shares
shall be allocated among the Supplemental Eligible Account Holders as follows.
The Conversion Stock shall be allocated among subscribing Supplemental Eligible
Account Holders so as to permit each such Supplemental Eligible Account Holder,
to the extent possible, to purchase the lesser of (including the number of
shares, if any allocated in accordance with Category No. 1) (a) the number of
shares for which such Supplemental Eligible Account Holder subscribed, or (b)
100 shares. Any shares remaining after that allocation shall be allocated among
subscribing Supplemental Eligible Account Holders whose subscriptions remain
unsatisfied in the proportion that the amount of the Qualifying Deposits of each
such Supplemental Eligible Account Holder bears to the total amount of
Qualifying Deposits of all Supplemental Eligible Account Holders whose
subscriptions remain unsatisfied. If the amount so allocated exceeds the amount
subscribed for by any one or more Supplemental Eligible Account Holders, the
excess shall be reallocated (one or more times as necessary) among those
Supplemental Eligible Account Holders whose subscriptions are still not fully
satisfied on the same principle 

                                       9
<PAGE>
 
described above until all available shares have been allocated or all
subscriptions satisfied.  All computations shall be rounded down to the nearest
whole share.

       4.   Category No. 4:  Other Members

       Each Other Member shall receive, without payment, Subscription Rights to
purchase an amount of Conversion Stock equal to the maximum purchase limitation
set forth in Section D.1 of this Article.  Subscription Rights received pursuant
to this Category shall be subordinated to all Subscription Rights received
pursuant to Category Nos. 1-3.

       In the event of an oversubscription for shares of Conversion Stock under
this Category, the Conversion Stock available shall be allocated among the
subscribing Other Members whose subscriptions are not satisfied in the
proportion that the number of votes eligible to be cast by each such Other
Member at the Special Meeting bears to the total number of votes eligible to be
cast by all Other Members whose subscriptions remain unsatisfied.  If the amount
so allocated exceeds the amount subscribed for by any one or more Other Member,
the excess shall be reallocated (one or more times as necessary) among those
Other Members whose subscriptions are still not satisfied on the same principle
described above until all available shares have been allocated or all
subscriptions satisfied.  All computations shall be rounded down to the nearest
whole share.

       5.   Category No. 5: Directors, Officers and Employees

       Each Director and officer of the Savings Bank, and each employee of the
Savings Bank, as of the date of the commencement of the Subscription Offering
shall receive, without payment, Subscription Rights to purchase an amount of
Conversion Stock equal to the maximum purchase limitation set forth in Section
D.1 of this Article.  Subscription Rights received pursuant to this Category
shall be subordinated to all Subscription Rights received pursuant to Category
Nos. 1-4. Any Subscription Rights received by a Director, officer or employee in
accordance with Category Nos. 1, 3, or 4 shall reduce, to the extent thereof,
the Subscription Rights to be distributed to such Director, officer or employee
pursuant to this Category.

       In the event of an oversubscription for shares of Conversion Stock under
this Category, the shares available shall be allocated among the subscribing
Directors, officers and employees of the Savings Bank whose subscriptions are
not satisfied pro rata on the basis of the amounts of their respective
subscriptions.  All computations shall be rounded down to the nearest whole
share.

       6.   Category No. 6: Community Offering

       Any shares of Conversion Stock not purchased through the exercise of
Subscription Rights received pursuant to Category Nos. 1-5 above may be sold to
the general public in a Community Offering.  The Community Offering may
commence, subject to the availability of shares, at any time following
commencement of the Subscription Offering and may terminate at any time
thereafter.  The Community Offering must be completed within 45 days after the
last day of the Subscription Offering, unless extended by the Savings Bank and
the Holding Company with the approval of the Administrator.

                                       10
<PAGE>
 
       The Savings Bank and the Holding Company may accept or reject, in whole
or in part, orders received in the Community Offering in their sole discretion.

       In the event that subscriptions by subscribers in the Community Offering
whose orders would otherwise be accepted exceed the shares available for
purchase in the Community Offering, then

       (i)          subscriptions of First Priority Community Subscribers will
                    be filled in full up to applicable purchase limitations (to
                    the extent such subscriptions are not rejected by the
                    Savings Bank and the Holding Company),

       (ii)         then subscriptions of other subscribers in the Community
                    Offering will be filled up to applicable purchase
                    limitations (to the extent such subscriptions are not
                    rejected by the Savings Bank and the Holding Company).

       In the event of an oversubscription by First Priority Community
Subscribers whose orders would otherwise be accepted, shares of Conversion Stock
will be allocated first to each First Priority Community Subscriber whose order
is accepted in full or in part by the Savings Bank and the Holding Company in
the entire amount of such order up to a number of shares no greater than the
number which would have an aggregate purchase price of $250,000, which number
shall be determined by the Board of Directors of the Savings Bank prior to the
time the Conversion is consummated with the intent to provide for a wide
distribution of shares among such subscribers. Any shares remaining after such
allocation will be allocated to each First Priority Community Subscriber whose
order is accepted in full or in part on an equal number of shares basis until
all orders are filled. Such allocation shall also be applied to subscriptions by
other subscribers in the Community Offering, in the event shares are available
for subscribers in such category but there is an oversubscription within such
category. All computations shall be rounded down to the nearest whole share. No
Person, directly or indirectly or with an Associate or a group acting in
concert, may subscribe for or purchase more than the amount equal to the maximum
purchase limitations set forth in Section D.1 of this Article.

       The Conversion Stock to be offered in this Category No. 6 will be offered
and sold in a manner that will achieve the widest distribution of such stock.

       7.   Category No. 7:  Syndicated Community Offering

       If necessary, all shares of Conversion Stock not purchased in the
Subscription and Community Offerings, if any, may, at the option of the Savings
Bank and Holding Company, be offered for sale to the general public in a
Syndicated Community Offering through a syndicate of registered broker-dealers
as selected dealers to be formed and managed by the sales agent in the
Subscription and Community Offerings.  The Holding Company and Savings Bank have
the right to reject orders, in whole or part, in their sole discretion in the
Syndicated Community Offering. During the Syndicated Community Offering, shares
of Conversion Stock will be sold subject to such conditions, terms and
procedures as may be determined by the Holding Company and the Savings Bank.
Shares of Conversion Stock sold in the Syndicated Community Offering will be
sold in a manner calculated to achieve the widest distribution of Conversion
Stock.

                                       11
<PAGE>
 
       The Syndicated Community Offering may close as early as the Community
Offering, or thereafter at the discretion of the Savings Bank and the Holding
Company.  The Syndicated Community Offering may run concurrently with the
Community Offering or subsequent to such offering.

       D.   Additional Limitations Upon Purchases of Shares of Conversion Stock
 
       The following additional limitations and exceptions shall apply to all
purchases of Conversion Stock in the Conversion:

       1.   The aggregate purchase price of shares of Conversion Stock purchased
by any Person, together with all Associates thereof, or a group of Persons
acting in concert, shall not exceed $250,000 (which limit may be decreased or
increased by the Board of Directors of the Savings Bank in accordance with
Section D.4 of this Article)  provided, however, that the ESOP may purchase in
the aggregate a number of shares not more than eight percent (8%) of the total
number of shares of Conversion Stock offered and sold in the Conversion.  Any
shares held by the ESOP and attributed to a natural person shall not be
aggregated with other shares purchased directly by or otherwise attributable to
that natural person.

       2.   The Boards of Directors of the Savings Bank and Holding Company will
not be deemed to be Associates or a group acting in concert solely as a result
of membership on the Boards of Directors.

       3.   To the extent that Conversion Stock is available, no subscriber will
be allowed to purchase Conversion Stock having an aggregate purchase price of
less than $500.

       4.   Either before or subsequent to approval of the Plan by the Members
and prior to consummation of the sale of the Conversion Stock, the Board of
Directors of the Savings Bank may, in its sole discretion, (i) increase the
maximum individual purchase limitation set forth in Section D.1 of this Article
to an amount not greater than five percent (5%) of the aggregate purchase price
of shares of Conversion Stock offered and sold in the Conversion or (ii) reduce
such maximum individual purchase limitation to an amount not less than one
percent (1%) of the aggregate purchase price of shares of Conversion Stock
offered and sold in the Conversion, each without further approval of the
Members.

       5.   Each person purchasing Conversion Stock in the Conversion shall be
deemed to confirm that such purchase does not conflict with the purchase
limitations under the Plan or otherwise imposed by law, rule or regulation.

       6.   Subscription Rights to purchase the Conversion Stock received by
Executive Officers and Directors of the Savings Bank and their Associates, based
on their increased deposits in the Savings Bank in the one year period preceding
the Eligibility Record Date shall be subordinated to all other subscriptions
involving the exercise of Subscription Rights to purchase the Conversion Stock
pursuant to Category No. 1.

                                       12
<PAGE>
 
       E.   Restrictions on and Other Characteristics of Stock Being Sold

       1.   Transferability. Conversion Stock purchased by Directors or
            ---------------                                                   
Executive Officers of the Converted Savings Bank shall not be sold or otherwise
disposed of for value for a period of not less than one year from the date of
purchase without written permission of the Administrator, except for any
disposition of such shares following the death of the original purchaser.

       The Conversion Stock issued by the Holding Company to Directors and
Executive Officers of the Converted Savings Bank shall bear a legend giving
appropriate notice of the one-year holding period restriction. This legend will
state as follows:

       The shares of stock evidenced by this Certificate may not be sold,
       except in the event of the death of the registered holder, for a
       period of one year from the date of this certificate without the
       prior written consent of the Administrator, Savings Institutions
       Division, North Carolina Department of Commerce.

       In addition, the Holding Company shall give appropriate instructions to
the transfer agent with respect to the applicable restrictions relating to the
transfer of restricted stock. Any shares subsequently issued as a stock
dividend, stock split, or otherwise with respect to any such restricted stock,
shall be subject to the same holding period restrictions for Directors and
Executive Officers of the Converted Savings Bank as may be then applicable to
such restricted stock.

       No Director, Executive Officer or Associate of a Director or Executive
Officer of the Converted Savings Bank shall purchase any outstanding shares of
common stock of the Holding Company for a period of three years following the
Conversion without the prior written approval of the Administrator, except (a)
through a broker or dealer registered with the SEC or the Secretary of State of
North Carolina or (b) in a "negotiated transaction" involving more than one
percent of the then outstanding shares of capital stock of the Holding Company
or (c) through the purchase of common stock made by and held by one or more tax-
qualified or non-tax-qualified employee stock benefit plans of the Converted
Savings Bank or the Holding Company which may be attributable to Executive
Officers or Directors. As used herein, the term "negotiated transaction" means a
transaction in which the securities are offered and the terms and arrangements
relating to any sale are arrived at through direct communications between the
seller or any Person acting on his or her behalf and the purchaser or his or her
investment representative. The term "investment representative" shall mean a
professional investment advisor acting as agent for the purchaser and
independent of the seller and not acting on behalf of the seller in connection
with the transaction.

       2.   Repurchase and Dividend Rights.  Subject to the Regulations and
regulations of the FDIC, the Converted Savings Bank may not declare or pay a
cash dividend on or repurchase any of its capital stock if the effect thereof
would cause the regulatory capital of the Converted Savings Bank to be reduced
below (a) the amount required for the Liquidation Account or (b) the net worth
requirements of the Administrator or the minimum capital requirements of the
FDIC.  As set forth in the Regulations and regulations of the FDIC, there exist
additional limitations on the ability of the Converted Savings Bank to pay
dividends and repurchase stock without the written approval of the Administrator
and the FDIC.

                                       13
<PAGE>
 
       The above limitations shall not preclude payments of dividends or
repurchases of capital stock by the Converted Savings Bank or the Holding
Company in the event applicable federal or state regulatory limitations are
liberalized subsequent to the Conversion.

       3.   Voting Rights.  After the Conversion, holders of Savings Accounts
and obligors on loans will not have voting rights in the Converted Savings Bank.
Exclusive voting rights shall be vested in the Holding Company as the owner of
all of the capital stock of the Converted Savings Bank. Each holder of common
stock of the Holding Company will be entitled to vote on any matter coming
before the stockholders of the Holding Company for consideration and will be
entitled to one vote for each share of common stock of the Holding Company owned
by such stockholder.

       4.   Preemptive Rights.  Holders of common stock of the Holding Company
shall not have preemptive rights to acquire additional or treasury shares of the
Holding Company.  Holders of common stock of the Converted Savings Bank shall
not have preemptive rights to acquire additional or treasury shares of the
Savings Bank.

       F.   Mailing of Offering Materials and Collation of Subscriptions

       After (i) approval of the Plan by the Administrator, (ii) receipt of a
notice of non-objection by the FDIC or expiration of the time period for FDIC
review and objection without receipt of an objection from the FDIC and (iii) the
SEC's declaration of the effectiveness of the registration statement containing
the Prospectus, the Holding Company shall distribute the Prospectus and Order
Forms for the purchase of shares to holders of Subscription Rights in accordance
with the terms of the Plan.

       As set forth in the Prospectus, each such recipient of an Order Form will
be given a period of not less than 20 days nor more than 45 days from the date
of mailing, unless extended, to properly complete, execute and return the Order
Form to the Savings Bank on behalf of the Holding Company.  Self-addressed,
postage-paid return envelopes will accompany these forms when mailed. The
Savings Bank will collate the returned executed forms upon completion of the
subscription period.  Failure of any eligible subscriber in the Subscription or
Community Offerings to return a properly completed and executed Order Form with
full payment for all shares subscribed for within the prescribed time limits
shall be deemed a waiver and a release by such person of any rights to purchase
shares hereunder.

       The Savings Bank may require a Person to provide evidence satisfactory to
the Savings Bank that such Person qualifies as an Eligible Account Holder,
Supplemental Eligible Account Holder, Other Member, or First Priority Community
Subscriber, as the case may be.  All determinations as to whether a Person
qualifies to purchase in a particular category shall be made by the Savings Bank
in its sole discretion and shall be final and conclusive.

       If the Board of Directors of the Savings Bank determines that a
subscriber (i) has submitted false or misleading information on an Order Form or
otherwise, (ii) has attempted to purchase shares of Conversion Stock in
violation of provisions of this Plan or applicable law or (iii) has failed to
cooperate with attempts by the Savings Bank, its employees or agents to verify
information with respect to purchase rights, such Board of Directors may reject
the order of such subscriber. 

                                       14
<PAGE>
 
       G.   Method of Payment

       Payment for all shares of Conversion Stock subscribed for in the
Subscription and Community Offerings may be made in cash, if delivered in
person, by check or money order, or if the subscriber has a Savings Account
(other than a demand deposit or NOW account), by withdrawal authorization from
the Savings Account for the purchase amount. Unless payment is to be made by
withdrawal from a Savings Account, it shall accompany the Order Forms.
Notwithstanding the foregoing, the ESOP shall not be required to make payment
for shares subscribed for until the date set for consummation of the Conversion,
provided that, at the time the ESOP submits its Order Form, it has obtained a
commitment from the Holding Company or an independent third party lender to loan
it the funds necessary to satisfy its order.

       If a subscriber authorizes the withdrawal from his or her Savings
Account, the funds may be withdrawn from the subscriber's Savings Account at any
time after receipt of the subscriber's stock order form and will continue to
earn interest at the applicable rate for such Savings Account until the
Conversion is completed or terminated. The withdrawal will be given effect only
to the extent necessary to satisfy the subscription at a price equal to the
aggregate Actual Purchase Price of the Conversion Stock sold to the subscriber.
The Savings Bank will allow subscribers to purchase shares of Conversion Stock
by withdrawing funds from certificate accounts without the assessment of early
withdrawal penalties. In the case of early withdrawal of only a portion of such
account, the certificate evidencing such account shall be canceled if the
remaining balance of the account is less than the applicable minimum balance
requirement. In that event, the remaining balance will earn interest at the
passbook savings rate. This waiver of the early withdrawal penalty is applicable
only to withdrawals made in connection with the purchase of Conversion Stock
under the Plan.

       A subscriber who is the beneficial owner of a Retirement Account may pay
for shares of Conversion Stock subscribed for by authorizing and directing the
Savings Bank on the Order Form to roll over the subscriber's Retirement Account
to a self-directed Retirement Account at an independent trustee, who shall then
be directed to make a withdrawal from such Retirement Account in an amount equal
to the Actual Purchase Price of such shares. Such shares shall then become part
of the Retirement Account estate.

       All amounts received for the purchase of Conversion Stock in the
Subscription Offering and the Community Offering (other than by charge against
the Subscriber's account or as provided above) shall be placed in a special
escrow account with the Savings Bank. The Savings Bank shall pay interest to the
subscriber at the passbook savings rate on such amounts paid to purchase
Conversion Stock from the date payment is received until the Conversion is
completed or terminated, as the case may be. The Savings Bank shall deliver all
amounts received for the purchase of Conversion Stock in the Subscription
Offering and the Community Offering to the Holding Company on the date the
Conversion is consummated.

       H.   Undelivered, Defective or Late Order Forms:  Insufficient Payment

       If an Order Form in the Subscription or Community Offering (a) is not
delivered and is returned by the United States Postal Service (or the Savings
Bank is unable to locate the addressee); (b) is not received by the Savings Bank
or is received by the Savings Bank after the date specified

                                       15
<PAGE>
 
for receipt therein; (c) is defectively completed or executed; (d) is not
accompanied by the total required payment for the shares of Conversion Stock
subscribed for (including cases in which the subscriber's Savings Account is
insufficient to cover the amount of such required payment pursuant to a
withdrawal authorization) or (e) is not accompanied by immediately available
funds, the Subscription Rights and other rights to purchase of the person to
whom such rights have been granted will be deemed waived and will not be
honored.  The Savings Bank may, but will not be required to, waive any
irregularity relating to any Order Form or require the submission of a corrected
Order Form or the remittance of full payment for subscribed shares by such date
as the Savings Bank may specify. Subscription orders, once tendered, cannot be
revoked. The Savings Bank's interpretation of the terms and conditions of this
Plan and acceptability of the Order Forms will be final.

       I.   Members in Non-Qualified States or in Foreign Countries

       The Holding Company will make reasonable efforts to comply with the
securities laws of all states of the United States in which Eligible Account
Holders, Supplemental Eligible Account Holders, or Other Members entitled to
subscribe for shares of Conversion Stock reside.  However, the Holding Company
shall not elect to offer or sell shares of Conversion Stock or Subscription
Rights under the Plan of Conversion in a foreign country, and may elect not to
offer or sell shares of Conversion Stock or Subscription Rights in a state in
the United States (i) where a small number of persons otherwise eligible to
subscribe for shares under this Plan reside or (ii) if the Holding Company
determines that compliance with the securities laws of such state would be
impracticable for reasons of cost or otherwise, including, but not limited to, a
requirement that the Holding Company, the Savings Bank or any employee or
representative thereof register as a broker, dealer, agent or salesperson or
register or otherwise qualify the Subscription Rights or Conversion Stock for
sale in such state.  No payments will be made in lieu of the granting of
Subscription Rights to persons residing in such jurisdictions.

       J.   Acquisition of Capital Stock of the Converted Savings Bank

       One half of the net proceeds from the sale of the Conversion Stock (after
such net proceeds is reduced by the amount of any loan made by the Holding
Company to the ESOP), will be used by the Holding Company to purchase all of the
outstanding capital stock of the Converted Savings Bank.

VII.   AMENDED CHARTER AND BYLAWS

       As part of the Conversion and this Plan, the Amended Charter and new
bylaws of the Converted Savings Bank will be adopted to authorize the Converted
Savings Bank to operate as a North Carolina capital stock savings bank under the
name Home Savings, Inc., SSB. The Amended Charter and bylaws for the Converted
Savings Bank are attached hereto as Annex I and Annex II, respectively. By
approving the Plan, the Members will thereby approve the Amended Charter and
bylaws. Accordingly, the Amended Charter and bylaws may be amended in the same
manner as the Plan pursuant to Article XIII.

                                       16
<PAGE>
 
VIII.  CONSUMMATION OF CONVERSION

       After approval of the Plan by the Members, completion of the issuance and
sale of the Conversion Stock, and provided the Amended Charter and new bylaws
have been filed with and approved by the Administrator, the Conversion will
become effective. The effective time of such Conversion will be the date of
completion of such issuance and sale unless a later date is specified by the
Savings Bank. The Conversion shall constitute a change of form of organization
of the Savings Bank and shall not impair or affect any contracts, rights,
liabilities, obligations, interest and relations of whatever kind of the Savings
Bank.

       The Conversion of the Savings Bank from a North Carolina-chartered mutual
savings bank to a North Carolina-chartered capital stock savings bank shall be
deemed to be an extension of the corporate existence of the Savings Bank, and
all property of the Savings Bank including all its rights, title and interest in
and to all property of whatever kind, whether real, personal or mixed, and
things in action, and every right, privilege, interest and asset of any
conceivable value or benefit then existing, belonging or pertaining to it, or
which would inure to it, shall immediately by act of law and without any
conveyance or transfer, and without any further act or deed, be vested in and
become the property of the Converted Savings Bank, which shall have, hold and
enjoy the same in its own right as fully and to the same extent as the same was
possessed, held and enjoyed by the Savings Bank, and the Converted Savings Bank
shall succeed to all the rights, obligations and relations of the Savings Bank.

IX.    REGISTRATION AND MARKET MAKING

       Upon completion of the Conversion, the Conversion Stock will be
registered with the SEC pursuant to the Securities Exchange Act of 1934, as
amended. In connection with the registration, the Holding Company hereby
undertakes not to deregister such stock for a period of three years thereafter.

       The Holding Company will use its best efforts to encourage and assist a
Market Maker to establish and maintain a market for the shares of the Conversion
Stock. The Holding Company will also use its best efforts to list the Conversion
Stock on a national or regional securities exchange or on the National
Association of Securities Dealers Inc. Automated Quotation System.

X.     STATUS OF SAVINGS ACCOUNTS AND LOANS SUBSEQUENT TO CONVERSION

       All Savings Accounts will retain the same status after Conversion as
these accounts had prior to Conversion. Each Savings Account holder shall
retain, without payment, a Savings Account or Accounts in the Converted Savings
Bank, equal in amount to the withdrawable value of such account holder's Savings
Account or Accounts in the Savings Bank prior to Conversion. All Savings
Accounts will continue to be insured by the SAIF of the FDIC up to the
applicable limits of insurance coverage. All loans shall retain the same status
after Conversion as such loans had prior to Conversion.

                                       17
<PAGE>
 
XI.    LIQUIDATION ACCOUNT

       After the Conversion, holders of Savings Accounts and borrowers will not
have voting rights in the Converted Savings Bank and will not be entitled to
share in the residual assets after liquidation of the Converted Savings Bank.
However, pursuant to the Regulations, the Savings Bank shall, at the time of
Conversion, establish a Liquidation Account on the records of the Converted
Savings Bank in an amount equal to its total regulatory capital as of the date
of the latest statement of financial condition contained in the final Prospectus
used in connection with the Conversion or such other amount as shall be required
by the Regulations. The function of the Liquidation Account is to establish a
priority on liquidation and, except as provided in Article VI.E.2 above, the
existence of the Liquidation Account shall not operate to restrict the use or
applications of any of the net worth, regulatory capital or other accounts of
the Converted Savings Bank.

       The Liquidation Account shall be maintained by the Converted Saving Bank
subsequent to Conversion for the benefit of Eligible Account Holders and
Supplemental Eligible Account Holders (as applicable) who maintain Savings
Accounts in the Converted Savings Bank. Each Eligible Account Holder and
Supplemental Eligible Account Holder shall, with respect to each Savings Account
held, have a related inchoate interest in a portion of the Liquidation Account
balance (the "subaccount balance").

       The initial subaccount balance for a Savings Account held by an Eligible
Account Holder or a Supplemental Eligible Account Holder shall be determined by
multiplying the total opening balance in the Liquidation Account by a fraction,
of which the numerator is the amount of the Qualifying Deposits in the related
Savings Account on the Eligibility Record Date or the Supplemental Eligibility
Record Date (as applicable) and of which the denominator is the total amount of
all Qualifying Deposits of all Eligible Account Holders or Supplemental Eligible
Account Holders (as applicable) on such dates. Each such initial subaccount
balance in the Liquidation Account shall never be increased, but shall be
subject to downward adjustment as provided below.

       If the deposit balance in any Savings Account of an Eligible Account
Holder or Supplemental Eligible Account Holder at the close of business on any
annual closing date subsequent to the Eligibility Record Date or Supplemental
Eligibility Record Date (as applicable) is less than the lesser of (a) the
deposit balance in such Savings Account at the close of business on any previous
annual closing date subsequent to the Eligibility Record Date or the
Supplemental Eligibility Record Date, as applicable, or (b) the amount of the
Qualifying Deposit in such Savings Account on the Eligibility Record Date or the
Supplemental Eligibility Record Date, as applicable, then the subaccount balance
for such Savings Account shall be adjusted by reducing such subaccount balance
in an amount proportionate to the reduction in such deposit balance. In the
event of a downward adjustment, the subaccount balance shall not be subsequently
increased, notwithstanding any increase in the deposit balance of the related
Savings Account. The subaccount balance of a Savings Account holder shall be
maintained for as long as the Savings Account holder maintains an account with
the same social security number with the Converted Savings Bank.

       In the event of a complete liquidation of the Converted Savings Bank (and
only in such event), each Eligible Account Holder and Supplemental Eligible
Account Holder, as applicable, shall be entitled to receive a liquidation
distribution from the Liquidation Account in the amount of the

                                       18
<PAGE>
 
then current adjusted subaccount balances for Savings Accounts then held, after
the payment of creditors of the Converted Savings Bank, including deposit
account holders, but before any liquidation distribution may be made to the
Converted Savings Bank's stockholders. No merger, consolidation, purchase of
bulk assets with assumption of deposit accounts and other liabilities, or
similar combination or transaction with or by another FDIC-insured institution
shall be considered to be a complete liquidation for this purpose. In such
transactions, the Liquidation Account shall be assumed by the surviving
institution.

XII.   MANAGEMENT

       The Savings Bank or the Holding Company have entered or will enter into
contracts of employment with selected executives; the Savings Bank intends to
adopt and approve the ESOP; and, subject to approval of the stockholders of the
Holding Company, the Holding Company intends to approve and adopt stock option
plans for employees and directors of the Holding Company and/or the Savings Bank
and a management recognition plan providing for the issuance of restricted stock
of the Holding Company to certain employees and directors of the Holding Company
and/or the Savings Bank.

XIII.  AMENDMENT OR TERMINATION OF PLAN

       If necessary or desirable, the Plan may be amended at any time prior to
submission of the Plan and proxy materials to the Members by a two-thirds vote
of the Board of Directors of the Savings Bank. After submission of the Plan and
proxy materials to the Members, the Plan may be amended by a two-thirds vote of
the Board of Directors of the Savings Bank, but only with the concurrence of the
Administrator.

       In the event that mandatory new regulations pertaining to conversions are
adopted by the Administrator or FDIC prior to the completion of the Conversion,
the Plan will be amended as provided above to conform to the new mandatory
regulations without a re-solicitation of proxies or another Special Meeting. In
the event that new conversion regulations adopted by the Administrator or FDIC
prior to completion of the Conversion contain optional provisions, the Plan may
be amended as provided above to utilize such optional provisions without a re-
solicitation of proxies or another Special Meeting.

       The Plan may be terminated by a two-thirds vote of the Board of Directors
of the Savings Bank at any time prior to the Special Meeting, and at any time
following such Special Meeting with the concurrence of the Administrator. The
Plan shall terminate automatically if the sale of all shares of Conversion Stock
required to be sold is not completed within 12 months of the date of the Special
Meeting, unless the Administrator agrees in writing to an extension of up to an
additional 12 months.

       By adoption of the Plan, the Members authorize the Board of Directors of
the Savings Bank to amend or terminate the Plan under the circumstances set
forth above.

                                       19
<PAGE>
 
XIV.   EXPENSES OF THE CONVERSION

       The Savings Bank will use its best efforts to assure that expenses
incurred in connection with the Conversion shall be reasonable.

XV.    PROHIBITION ON EXTENSIONS OF CREDIT

       The Savings Bank, the Holding Company or any subsidiary of either of them
may not knowingly loan funds or otherwise extend unsecured credit or credit
secured by the Holding Company's Conversion Stock to any person to purchase
shares of Conversion Stock.

XVI.   CONTRIBUTIONS TO TAX-QUALIFIED EMPLOYEE STOCK BENEFIT PLANS

       The Savings Bank may make scheduled discretionary contributions to the
ESOP or any other tax-qualified employee stock benefit plan, provided such
contributions do not cause the Savings Bank to fail to meet its net worth
requirements.

                                       20
<PAGE>
 
                                                                         ANNEX I


           SECOND AMENDED AND RESTATED CERTIFICATE OF INCORPORATION
                                      OF
                            HOME SAVINGS, INC., SSB


                                   ARTICLE I

     The name of the corporation is Home Savings, Inc., SSB (the "Savings
Bank").

                                  ARTICLE II

     The principal office of the Savings Bank shall be located at 22 Winston
Street, Thomasville, Davidson County, North Carolina. The street address of the
registered office of the Savings Bank is 22 Winston Street, Thomasville, North
Carolina, the mailing address of the registered office of the Savings Bank is
P.O. Box 989, Thomasville, North Carolina 27361-0989, and the name of the
registered agent at the address is James G. Hudson, Jr.

                                  ARTICLE III

     The period of duration of the Savings Bank is perpetual.

                                  ARTICLE IV

     The purposes for which the Savings Bank is organized are to pursue any and
all of the lawful objectives of a stock savings bank chartered under the
provisions of the General Statutes of North Carolina and to exercise all of the
express, implied, and incidental powers conferred thereby and by all acts
amendatory thereof and supplemental thereto, subject to the constitutions and
laws of the State of North Carolina and the United States as they are now in
effect, or as they may hereafter be amended, and subject to all lawful and
applicable rules, regulations and orders of appropriate regulatory authorities.

                                   ARTICLE V

     The Savings Bank shall have authority to issue 100,000 shares of stock.
These shares shall be all of one class, designated as common stock with no par
value.

                                  ARTICLE VI

     The minimum amount of consideration to be received for its shares of stock
before the Savings Bank shall commence business as a stock savings bank is $100.
<PAGE>
 
                                  ARTICLE VII

     The shareholders of the Savings Bank do not have preemptive rights to
                                             ---                          
acquire additional or treasury shares of the Savings Bank.

                                 ARTICLE VIII

     Pursuant to the requirements of the rules and regulations of the
Administrator of the Savings Institutions Division, North Carolina Department of
Commerce, the Savings Bank shall establish and maintain a liquidation account
for the benefit of its "Eligible Account Holders" and "Supplemental Eligible
Account Holders," if applicable, as defined in the Plan of Holding Company
Conversion adopted by the Savings Bank in connection with its conversion to the
stock form of ownership. In the event of a complete liquidation of the Savings
Bank, it shall comply with such rules and regulations with respect to the amount
and the priorities on liquidation of each Eligible Account Holder's or
Supplemental Eligible Account Holder's inchoate interest in the liquidation
account, to the extent it is still in existence; provided, however, that an
Eligible Account Holder's or Supplemental Eligible Account Holder's inchoate
interest in the liquidation account shall not entitle such person or entity to
any voting rights at meetings of the Savings Bank's shareholders.

                                  ARTICLE IX

     The business and affairs of the Savings Bank shall be managed by a Board of
Directors. The number of directors shall be fixed by the Savings Bank's Bylaws
but shall not be less than five (5). Terms of directors may be classified as
stated in the Savings Bank's Bylaws.

                                   ARTICLE X

     To the fullest extent that the law of North Carolina as it exists on the
effective date of this Article, or as it may thereafter be amended, permits the
elimination of liability of directors, no director of the Savings Bank shall be
personally liable to the Savings Bank or any of its shareholders for monetary
damages for any breach of duty as a director. No amendment to or repeal of this
Article shall apply to or have any effect on the liability or alleged liability
of any director of the Savings Bank for or with respect to any act or failure to
act on the part of such director occurring prior to such amendment or repeal.
The provisions of this Article shall not be deemed to limit or preclude
indemnification of a director by the Savings Bank for any liability of a
director which has not been eliminated by the provisions of this Article.

                                       2
<PAGE>
 
                                  ARTICLE XI

     Any addition, alteration or amendment to this Charter shall be made in
accordance with the provisions of Chapter 54C of the General Statutes of North
Carolina and any amendments thereto.



                                   HOME SAVINGS, INC., SSB
ATTEST:

                                   By:   _______________________________________
By:____________________________          James G. Hudson, Jr., President
   ______________ Secretary



STATE OF NORTH CAROLINA

COUNTY OF _________________

     This is to certify that on this ________ day of __________________, 1996,
before me, a Notary Public, personally appeared JAMES G. HUDSON, JR. and
____________________, each of whom, being by me first duly sworn, declared that
he signed the foregoing instrument in the capacity indicated, that he was
authorized so to sign, and that the statements contained therein are true.

     Witness my hand and official seal, this ____ day of ________________, 1996.


                                   _____________________________________________
                                   Notary Public
(OFFICIAL SEAL)

                                   My Commission Expires:  _____________________

                                       3
<PAGE>
 
                                                                        ANNEX II



                                    BYLAWS

                                      OF

                            HOME SAVINGS, INC., SSB


                                  ARTICLE I.

                                    OFFICES
                                    -------

     Section 1.   Principal Office.  The principal office of the Savings Bank
     ---------    ----------------                                           
shall be located at 22 Winston Street, Thomasville, North Carolina 27360.

     Section 2.   Registered Office. The registered office of the Savings Bank
     ---------    -----------------                                           
required by law to be maintained in the State of North Carolina may be, but need
not be, identical with the principal office.


                                  ARTICLE II.

                            MEETING OF SHAREHOLDERS
                            -----------------------

     Section 1.   Place of Meetings.  All meetings of shareholders shall be held
     ---------    -----------------                                             
at the principal office of the Savings Bank, or at such other place, either
within or without the State of North Carolina, as shall be designated in the
notice of the meeting or agreed upon by a majority of the shareholders entitled
to vote thereat.

     Section 2.   Annual Meetings.  The annual meeting of shareholders shall be
     ---------    ---------------                                              
held during the first five calendar months following the end of the Savings
Bank's fiscal year, or any day (except Saturday, Sunday or a legal holiday)
during that period as shall be determined by the Board of Directors, for the
purpose of electing directors of the Savings Bank, receiving annual reports of
officers, and transacting such other business as may be properly brought before
the meeting.

     Section 3.   Substitute Annual Meeting.  If the annual meeting shall not be
     ---------    -------------------------                                     
held on the date designated by these Bylaws, a substitute annual meeting may be
called in accordance with the provisions of Section 4 of this Article II. A
meeting so called shall be designated and treated for all purposes as the annual
meeting.

     Section 4.   Special Meetings.  Special meetings of the shareholders may be
     ---------    ----------------                                              
called at any time by the President, or a majority of the Board of Directors by
giving notice as hereinafter provided, and, unless the Savings Bank shall at
such time have a class of shares registered under
<PAGE>
 
Section 12 of the Securities Exchange Act of 1934, as amended, shall be called
by any of the foregoing pursuant to the written request of the holders of not
less than one-tenth of all votes entitled to be cast on any issue proposed to be
considered at the meeting.

     Section 5.   Notice of Meetings.  Written or printed notice stating the
     ---------    ------------------                                        
time, place and date of the meeting shall be delivered not less than ten (10)
nor more than sixty (60) days before the date thereof, either in person or by
mail, by or at the direction of the Board of Directors, the President or the
Secretary to each shareholder of record entitled to vote at such meeting unless
applicable law or the Saving Bank's articles of incorporation require that such
notice shall be given to all shareholders with respect to such meeting. If
mailed, such notice shall be deemed to be effective when deposited in the United
States mail, correctly addressed to the shareholder at the shareholder's address
as it appears on the current record of shareholders of the Savings Bank, with
postage thereon prepaid.

     In the case of an annual or substitute annual meeting, the notice of
meeting need not specifically state the business to be transacted thereat unless
such a statement expressly is required by the provisions of the North Carolina
Business Corporation Act. In the case of a special meeting, the notice of
meeting specifically shall state the purpose or purposes for which the meeting
is called.

     If any meeting of shareholders is adjourned to a different date, time or
place, notice need not be given of the new date, time or place if the new date,
time or place is announced at the meeting before adjournment and if a new record
date is not fixed for the adjourned meeting. If a new record date for the
adjourned meeting is or must be fixed pursuant to North Carolina law, notice of
the adjourned meeting must be given as provided in this Section to persons who
are shareholders as of the new record date.

     Section 6.   Waiver of Notice.  Any shareholder may waive notice of any
     ---------    ----------------                                          
meeting before or after the meeting. The waiver must be in writing, signed by
the shareholder, and delivered to the Savings Bank for inclusion in the minutes
or filing with the corporate records. A shareholder's attendance, in person or
by proxy, at a meeting (a) waives objection to lack of notice or defective
notice of the meeting, unless the shareholder or the shareholder's proxy at the
beginning of the meeting objects to holding the meeting or transacting business
thereat, and (b) waives objection to consideration of a particular matter at the
meeting that is not within the purpose or purposes described in the meeting
notice, unless the shareholder or his proxy objects to considering the matter
before it is voted upon.

     Section 7.   Voting List.  Before each meeting of shareholders, an
     ---------    -----------                                          
alphabetical list of the shareholders entitled to notice of such meeting shall
be prepared by the Secretary of the Savings Bank. The list shall be arranged by
voting group and within each voting group by class or series of shares and show
the address of and number of shares held by each shareholder. The list shall be
kept on file at the principal office of the Savings Bank for the period
beginning two (2) business days after notice of the meeting is given and
continuing through the meeting, and shall be available for inspection by any
shareholder or the agent or attorney of any shareholder at any time prior to the
meeting during regular business hours and at any time during the meeting or any
adjournment thereof.

                                       2
<PAGE>
 
     Section 8.   Voting Group.  All shares of one or more classes or series 
     ---------    ------------                                              
that under the Savings Bank's articles of incorporation or the North Carolina
Business Corporation Act are entitled to vote and be counted together
collectively on a matter at a meeting of shareholders constitute a voting group.
All shares entitled by the Savings Bank's articles of incorporation or the North
Carolina Business Corporation Act to vote generally on a matter are for that
purpose a single voting group. Classes or series of shares shall not be entitled
to vote separately by voting group unless expressly authorized by the Savings
Bank's articles of incorporation or specifically required by law.

     Section 9.   Quorum.  Shares entitled to vote generally as a single voting
     ---------    ------                                                       
group or as a separate voting group may take action on a matter at the meeting
of shareholders only if a quorum of those shares is present at the meeting. A
majority of the votes entitled to be cast on the matter by the voting group
shall constitute a quorum of that voting group for action on that matter.

     Once a share is represented for any purpose at a meeting, it is deemed
present for quorum purposes for the remainder of the meeting and for any
adjournment of that meeting unless a new record date is or must be set for that
adjourned meeting.

     In the absence of a quorum at the opening of any meeting of shareholders,
such meeting may be adjourned from time to time by a vote of a majority of the
votes cast on the motion to adjourn; and at any adjourned meeting any business
may be transacted which might have been transacted at the original meeting if a
quorum exists with respect to the matter proposed.

     Section 10.  Proxies.  Shares may be voted either in person or by one or
     ----------   -------                                                    
more agents authorized by a written proxy executed by the shareholder or by the
shareholder's duly authorized attorney-in-fact. A proxy shall not designate as a
holder any corporation or partnership including any person acting on behalf of
any corporation or partnership, or any person other than a living natural
person. However, a proxy may designate the holder of a specified title or
office, if a natural person, or a committee composed solely of natural persons,
including a committee composed of the Board of Directors of the Savings Bank.

     Section 11.  Voting of Shares.  Subject to the provisions of the Savings
     ----------   ----------------                                           
Bank's articles of incorporation, each outstanding share shall be entitled to
one vote on each matter submitted to a vote at a meeting of shareholders.

     Except in the election of directors as provided in Section 3 of Article
III, if a quorum exists, action on a matter by a voting group at a meeting of
shareholders is approved if the votes cast within the voting group favoring the
action exceed the votes cast opposing the action, unless a greater vote is
required by law or the Savings Bank's articles of incorporation or these Bylaws.

     Section 12.  Informal Action by Shareholders.  Any action which may be
     ----------   -------------------------------                          
taken at a meeting of shareholders may be taken without a meeting if one or more
written consents, setting forth the action so taken, shall be signed by all of
the persons who would be entitled to vote upon such action at a meeting, and
delivered to the Secretary of the Savings Bank for inclusion in the minutes or
filing with the corporate records.

                                       3
<PAGE>
 
     If the Savings Bank is required by law to give notice to nonvoting
shareholders of action to be taken by unanimous written consent of the voting
shareholders, then the Savings Bank shall give the nonvoting shareholders, if
any, written notice of the proposed action at least ten (10) days before the
action is taken.


                                 ARTICLE III.

                                   DIRECTORS
                                   ---------

     Section 1.   General Powers.  The business and affairs of the Savings Bank
     ---------    --------------                                               
shall be managed by the Board of Directors or by such Executive Committee as the
Board may establish.

     Section 2.   Number, Term and Qualifications.  The number of Directors of
     ---------    -------------------------------                             
the Savings Bank shall be no less than five (5) and no more than nine (9), with
the exact number to be fixed from time to time by the Board of Directors. Each
Director shall hold office until his death, resignation, retirement, removal,
disqualification, or his successor shall have been elected and qualified.

     Section 3.   Election of Directors.  Except as provided in Section 5 of 
     ---------    ---------------------                                         
this Article III, the directors shall be elected at the annual meeting of
shareholders, and those persons who receive the highest number of votes at a
meeting at which a quorum is present shall be deemed to have been elected. If
any shareholder so demands, election of directors shall be by ballot. At all
times when the number of directors shall be nine (9) or more, the Board of
Directors shall be divided into three (3) classes, as nearly equal in number as
possible, and each class shall be elected for staggered terms of three (3) years
or until successors are duly elected and qualified.

     Section 4.   Removal.  Any director may be removed at any time with or
     ---------    -------                                                  
without cause by a vote of shareholders holding a majority of the votes entitled
to be cast at an election of the directors. If any directors are so removed, new
directors may be elected at the same meeting.

     Section 5.   Vacancies.  Any vacancy occurring in the Board of Directors,
     ---------    ---------                                                   
including without limitation a vacancy resulting from an increase in the number
of directors or from the failure by the shareholders to elect the full
authorized number of directors, may be filled by the shareholders, a majority of
the remaining directors, though less than a quorum, or by the sole remaining
director. A director elected to fill a vacancy shall be elected to serve the
remaining term of the director replaced, or if a director is not elected to
replace a previously elected director, the new director shall be elected to
serve until the next shareholders' meeting at which directors are elected. The
shareholders may elect a director at any time to fill any vacancy not filled by
the directors.

     Section 6.   Compensation.  The Board of Directors may provide for the
     ---------    ------------                                             
compensation of directors for their services as such and for the payment or
reimbursement of any or all expenses incurred by them in connection with such
services.

                                       4
<PAGE>
 
                                  ARTICLE IV.

                             MEETINGS OF DIRECTORS
                             ---------------------

     Section 1.   Regular Meetings.  A regular meeting of the Board of Directors
     ---------    ----------------                                    
shall be held immediately after, and at the same place as, the annual meeting of
shareholders. In addition, the Board of Directors may provide, by resolution,
the time and place, either within or without the State of North Carolina, for
the holding of additional regular meetings.

     Section 2.   Special Meetings.  Special meetings of the Board of Directors
     ---------    ----------------                                   
may be called by or at the request of the President, Vice President acting in
his absence or incapacity, or any three Directors, upon notice either in person
or by mail. Such meetings shall be held either within or without the State of
North Carolina as fixed by the person or persons calling any such meeting.

     Section 3.   Notice of Meetings.  The applicable provisions of North
     ---------    ------------------                                     
Carolina law shall govern meetings of the Board of Directors, notice of
meetings, waiver of notice, quorums and actions of the Board of Directors.

     Section 4.   Quorum.  A majority of the number of directors shall 
     ---------    ------                                              
constitute a quorum for the transaction of business at any meeting of the Board
of Directors.

     Section 5.   Manner of Acting.  Except as otherwise provided in these 
     ---------    ----------------                                        
Bylaws, the act of the majority of the directors present at a meeting at which a
quorum is present shall be the act of the Board of Directors.

     Section 6.   Presumption of Assent.  A director of the Savings Bank who is
     ---------    ---------------------                                     
present at a meeting of the Board of Directors at which action on any matter is
taken shall be presumed to have assented to the action unless his contrary vote
is recorded or his dissent is otherwise entered in the minutes of the meeting or
unless he shall file his written dissent to such action with the person acting
as the secretary of the meeting before the adjournment thereof or shall forward
such dissent by registered mail to the Secretary of the Savings Bank immediately
after the adjournment of the meeting. Such right to dissent shall not apply to a
director who voted in favor of such action.

     Section 7.   Informal Action by Directors.  Action taken by the directors
     ---------    ----------------------------                      
without a meeting is nevertheless Board action if written consent to the action
is signed by all the directors and filed with the minutes of the proceedings of
the Board or other corporate records, whether done before or after the actions
are taken.


                                  ARTICLE V.

                                   OFFICERS
                                   --------

     Section 1.   Officers of the Savings Bank.  The officers of the Savings
     ---------    ----------------------------                              
Bank shall consist of a President, a Secretary, a Treasurer, and such Vice
Presidents, Assistant Secretaries, Assistant Treasurers and other officers as
the Board of Directors may from time to time elect. Any two or

                                       5
<PAGE>
 
more offices may be held by the same person, except the offices of President and
Secretary, but no officer may act in any more than one capacity where action of
two or more officers is required.

     Section 2.   Election and Term.  The officers of the Savings Bank shall be
     ---------    -----------------                                         
elected by the Board of Directors. Such election may be held at any regular or
special meeting of the Board. Each officer shall hold office until his death,
resignation, retirement, removal, disqualification or his successor is elected
and qualified.

     Section 3.   Removal.  Any officer or agent elected or appointed by the
     ---------    -------                                                   
Board of Directors may be removed by the Board whenever in its judgment the best
interests of the Savings Bank will be served thereby, but such removal shall be
without prejudice to the contract rights, if any, of the person so removed.

     Section 4.   President.  The President shall be the principal executive
     ---------    ---------                                                 
officer and managing officer of the Savings Bank and, subject to the control of
the Board of Directors, shall supervise and control all of the business and
affairs of the Savings Bank. He or she shall sign, with the Secretary, an
Assistant Secretary, or with any other proper officer authorized by the Board of
Directors and whose signature is required, certificates for shares of the
Savings Bank and any deeds, mortgages, bonds, contracts, or other instruments
which may be lawfully executed on behalf of the Savings Bank, except where
required or permitted by law to be otherwise signed and executed and except
where the signing and execution thereof shall be delegated by the Board of
Directors or these Bylaws to some other officer or agent of the Savings Bank;
and, in general, he or she shall perform all duties incident to the office of
the President and such other duties as may be prescribed by the Board of
Directors from time to time.

     Section 5.   Vice Presidents.  In the absence of the President or in the 
     ---------    ---------------                                        
event of his death, inability or refusal to act, the Vice Presidents, unless
otherwise determined by the Board of Directors, shall perform the duties of the
President, and when so acting shall have all the powers of and be subject to all
the restrictions upon the President. Any Vice President, with any other proper
officer whose signature is required, may sign certificates for shares of the
Savings Bank and shall perform such other duties as from time to time may be
assigned to him or her by the President or Board of Directors.

     Section 6.   Secretary.  The Secretary shall: (a) keep the minutes of the
     ---------    ---------                                               
meetings of shareholders and of the Board of Directors in one or more books
provided for that purpose; (b) see that all notices are duly given in accordance
with the provisions of these Bylaws or as required by law; (c) be custodian of
the corporate records and of the seal of the Savings Bank and see that the seal
of the Savings Bank is affixed to all documents the execution of which on behalf
of the Savings Bank under its seal is duly authorized; (d) have general charge
of the stock transfer books of the Savings Bank and shall keep, at the
registered or principal office of the Savings Bank a record of shareholders
showing the name and address of each shareholder and the number and class of the
shares held by each; (e) be authorized, with any other proper officer, to sign
certificates for shares of the Savings Bank and shall sign such other
instruments as may require the Secretary's signature; and (f) in general perform
all duties incident to the office of Secretary and such other duties as from
time to time may be assigned to him or her by the President or by the Board of
Directors.

                                       6
<PAGE>
 
     Section 7.   Assistant Secretaries.  In the absence of the Secretary or in 
     ---------    ---------------------                                     
the event of his or her death, inability or refusal to act, the Assistant
Secretaries, unless otherwise determined by the Board of Directors, shall
perform the duties of the Secretary, and when so acting shall have all the
powers of and be subject to all the restrictions upon the Secretary. Any
Assistant Secretary, with any other proper officer, may sign certificates for
shares of the Savings Bank. They shall perform such other duties as may be
assigned to them by the Secretary, by the President, or by the Board of
Directors.

     Section 8.   Treasurer.  The Treasurer shall: (a) have charge and custody 
     ---------    ---------                                            
of and be responsible for all funds and securities of the Savings Bank; receive
and give receipts for money due and payable to the Savings Bank from any source
whatsoever, and deposit all such moneys in the name of the Savings Bank in such
depositories as shall be selected by the Board of Directors of the Savings Bank;
(b) have authority, with any other proper officer, to sign certificates for
shares of the Savings Bank; and (c) in general perform all of the duties
incident to the office of Treasurer and such other duties as from time to time
may be assigned to him by the President or by the Board of Directors, or by
these Bylaws.

     Section 9.   Assistant Treasurers.  In the absence of the Treasurer or in
     ---------    --------------------                                     
the event of his or her death, inability or refusal to act, the Assistant
Treasurers, unless otherwise determined by the Board of Directors, shall perform
the duties of the Treasurer, and when so acting shall have all the powers of and
be subject to all the restrictions upon the Treasurer. Any Assistant Treasurer,
with any other proper officer, may sign certificates for shares of the Savings
Bank. They shall perform such other duties as may be assigned to them by the
Treasurer, by the President, or by the Board of Directors.


                                  ARTICLE VI.

                     CONTRACTS, LOANS, CHECKS AND DEPOSITS
                     -------------------------------------

     Section 1.   Contracts.  The Board of Directors may authorize any officer 
     ---------    ---------                                           
or officers, agent or agents, to enter into any contract or execute and deliver
any instruments in the name of and on behalf of the Savings Bank, and such
authority may be general or confined to specific instances.

     Section 2.   Loans.  No loan shall be contracted on behalf of the Savings
     ---------    -----                                               
Bank and no evidences of indebtedness shall be issued in its name unless
authorized by Article VI of these Bylaws or authorized by a resolution of the
Board of Directors. Such authority may be general or confined to specific
instances.

     Section 3.   Checks and Drafts.  All checks, drafts or other orders for the
     ---------    -----------------                                         
payment of money issued in the name of the Savings Bank shall be signed by such
President or such other officer or officers, agent or agents of the Savings Bank
and in such manner as shall from time to time be determined by resolution of the
Board of Directors.

                                       7
<PAGE>
 
     Section 4.   Deposits.  All funds of the Savings Bank not otherwise 
     ---------    --------                                              
employed shall be deposited from time to time to the credit of the Savings Bank
in such depositories as the Board of Directors shall direct.


                                 ARTICLE VII.

                               DEPOSIT ACCOUNTS
                               ----------------

     Section 1.   Classes of Deposit Accounts.  The Savings Bank may issue as
     ---------    ---------------------------                             
many classes of deposit accounts as the Board of Directors shall establish,
subject to such regulations and limitations as the Administrator of the Savings
Institutions Division of the North Carolina Department of Commerce and the
Federal Deposit Insurance Corporation may prescribe. Such classes of deposit
accounts may include passbook accounts, certificate accounts, NOW accounts,
trust accounts, demand accounts and such other accounts as are permitted by law.
The minutes of the meetings of the Board of Directors of the Savings Bank shall
define each class of deposit account being offered to the public and shall show
all changes made in the class or classes of deposit accounts available to the
customers of the Savings Bank.

     Section 2.   Withdrawals.  The Savings Bank shall have the right to pay the
     ---------    -----------                                               
withdrawal value of its deposit accounts at any time upon written application
therefor and to pay the holders thereof the withdrawal value thereof. Upon
receipt of a written application from any holder of a deposit account of all or
any part of the withdrawal value thereof, the Savings Bank shall within thirty
(30) days pay the amount requested. If the Savings Bank is unable to pay all
withdrawals requested at the end of thirty (30) days from the date of such
requests, it shall then pay all withdrawals requested in accordance with the
applicable provisions of the General Statutes of North Carolina, as amended, and
the regulations of the Federal Deposit Insurance Corporation. Holders of deposit
accounts for which application for withdrawal has been made shall remain holders
of deposit accounts until paid and shall not become creditors.

     When a certificate or agreement between the Savings Bank and the account
holder specifies a particular period of time for notice of withdrawals,
withdrawals shall be made in accordance with such certificate or agreement.

     Section 3.   Forced Retirement.  If so provided in the deposit account
     ---------    -----------------                                        
contract, the Savings Bank may redeem all or any part of its deposit accounts
which have not been pledged as security for loans. The Savings Bank shall give
at least thirty (30) days notice of such redemption by certified mail addressed
to the holder of each deposit account at his or her last address as recorded on
the books of the Savings Bank. The Savings Bank may not redeem any of its
deposit accounts when it has any request for withdrawal which has been on file
and unpaid for more than thirty (30) days. Also, the Savings Bank may not redeem
any fixed-term deposit accounts which have not matured. The redemption price of
each deposit account redeemed shall be the full value thereof, as determined by
the Board of Directors, but in no event shall the redemption price be less than
the withdrawal amount of such deposit accounts. If notice of redemption is duly
given and sufficient funds are available for such redemption, interest shall
cease to accrue on the deposit account as of the redemption date. After the
redemption date all rights with respect to the deposit account shall

                                       8
<PAGE>
 
terminate, except for the right of the deposit account holder to receive the
redemption price thereof without interest.

     Section 4.   New Account Books.  The Savings Bank may issue a new account
     ---------    -----------------                                   
book or certificate, or other evidence of ownership of a deposit account, in the
name of the holder of record at any time when requested by such holder or his or
her legal representative upon proof satisfactory to the Savings Bank that the
original account book or certificate has been lost or destroyed. Such proof of
loss shall ordinarily include a written verification by the holder or his or her
legal representative that the account book or certificate has been lost or
destroyed and the account has not been pledged or assigned. Such new account
book or certificate shall expressly state that it is issued in lieu of the one
lost or destroyed and that the Savings Bank shall in no way be liable thereafter
on account of the original book or certificate. When issuing such a new account
book or certificate, the Savings Bank may, at its option, require the holder of
record to give to the Savings Bank a bond in such sum as it may direct, or such
other indemnification as it may dictate, in order to indemnify the Savings Bank
against any loss that might result from the issuance of the new account book,
certificate, or other evidence of ownership of a deposit account.


                                 ARTICLE VIII.

                             LOANS AND INVESTMENTS
                             ---------------------

     Section 1.   General Lending Authority.  Funds of the Savings Bank shall be
     ---------    -------------------------                            
loaned in compliance with the General Statutes of North Carolina, the
regulations promulgated by the Administrator of the Savings Institutions
Division of the North Carolina Department of Commerce and applicable federal
statutes and regulations, and in such sums and at such times as the Board of
Directors may determine.

     Section 2.   Manner of Making Loans.  The Board of Directors shall 
     ---------    ----------------------                               
establish and maintain procedures by which loans are to be considered, approved,
and made by the Savings Bank. Such loan procedures may be amended by resolution
of the Board of Directors.

     The Board of Directors may establish a Loan Committee to implement the
Board's loan procedures and to consider and approve loans.

     The Board of Directors may designate one or more of the Savings Bank's
officers to serve as Loan Officers. Such Loan Officers shall have authority to
approve loans as determined by the Board.

     All actions taken on loan applications to the Savings Bank shall be
reported to the Board of Directors at its meeting next following such actions.

     Section 3.   Appraisals.  The Board of Directors shall cause all loans
     ---------    ----------                                               
secured by real estate to be appraised and approved as provided by law.

                                       9
<PAGE>
 
                                  ARTICLE IX.

                  CERTIFICATES FOR SHARES AND THEIR TRANSFER
                  ------------------------------------------

     Section 1.   Certificate For Shares.  If the shares of the Savings Bank are
     ---------    ----------------------                                    
represented by certificates, the certificates shall be in such form as required
by law and as determined by the Board of Directors and shall be signed by the
President or any Vice President and either the Secretary or an Assistant
Secretary or the Treasurer or an Assistant Treasurer. All certificates for
shares shall be numbered consecutively or otherwise identified and shall
indicate thereon a reference to any and all restrictive conditions of said
shares. Certificates representing shares of the Savings Bank may be issued to
every shareholder for the fully paid shares owned thereby; the name and address
of the persons to whom they are issued, the number of shares, and the date of
issue shall be entered on the stock transfer books of the Savings Bank. If the
shares are not represented by certificates, then within a reasonable time after
issuance or transfer of such shares, the Savings Bank shall deliver to the
shareholder to whom such shares have been issued or transferred a written
statement of the information required by law to be on certificates.

     Section 2.   Transfer of Shares.  If the shares are represented by
     ---------    ------------------                                   
certificates, transfer of shares shall be made on the stock transfer books of
the Savings Bank only upon surrender of the certificates for the shares sought
to be transferred by the record holder thereof or by such shareholder's duly
authorized agent, transferee or legal representative. All certificates
surrendered for transfer shall be cancelled before new certificates for the
transferred shares shall be issued. If the shares are not represented by
certificates, transfer of shares shall be made on the stock transfer books of
the Savings Bank only upon the furnishing of proper evidence of authority to
transfer by the holder of record thereof or such shareholder's duly authorized
agent, transferee or legal representative. Transfer of shares may be restricted
by an agreement of the shareholder(s).

     Section 3.   Fixing Record Date.  The Board of Directors of the Savings
     ---------    ------------------                                        
Bank may fix a date selected by it as the record date for one or more voting
groups in order to determine (a) the shareholders entitled to notice of a
meeting of shareholders, (b) the shareholders entitled to demand a special
meeting, if any, (c) the shareholders entitled to vote, or (d) the shareholders
entitled to take any other action. A record date fixed under this Section may
not be more than seventy (70) days before the meeting or action requiring a
determination of shareholders.

     A determination of shareholders entitled to notice of or to vote at a
meeting of shareholders is effective for any adjournment of the meeting unless
the Board of Directors fixes a new record date for the adjourned meeting, which
it must do if the meeting is adjourned to a date more than one hundred twenty
(120) days after the date fixed for the original meeting.

     If no record date is fixed by the Board of Directors for the determination
of shareholders entitled to notice of or to vote at a meeting of shareholders,
the close of business on the day before the first notice of the meeting is
delivered to shareholders shall be the record date for such determination of
shareholders.

     Section 4.   Lost Certificates.  The Board of Directors may authorize the
     ---------    -----------------                                       
issuance of a new share certificate in place of a certificate theretofore issued
by the Savings Bank claimed to have been

                                      10
<PAGE>
 
lost or destroyed, upon receipt of an affidavit of such fact from the person
claiming the loss or destruction. When authorizing such issuance of a new
certificate, the Board shall require the claimant to give the Savings Bank a
bond in such sum as the Board may direct to indemnify the Savings Bank against
loss from any claim with respect to the certificate claimed to have been lost or
destroyed; provided, however, that the Board, by resolution reciting the
circumstances justifying such action, may authorize the issuance of the new
certificate without requiring such a bond.

     Section 5.   Holder of Record.  Except as otherwise required by law, the
     ---------    ----------------                                       
Savings Bank may treat as the absolute owner of shares and as the person
exclusively entitled to receive notification and distributions, to vote and
otherwise to exercise the rights, powers, and privileges of ownership of such
shares, the person in whose name the shares stand of record on its books.

     Section 6.   Reacquired Shares.  Shares of the Savings Bank that have been
     ---------    -----------------                                       
issued and thereafter reacquired by the Savings Bank shall constitute authorized
but unissued shares.


                                  ARTICLE X.

                              GENERAL PROVISIONS
                              ------------------

     Section 1.   Distributions.  The Board of Directors from time to time may
     ---------    -------------                                           
authorize, and the Savings Bank may pay, distributions and share dividends on
the Savings Bank's outstanding shares in the manner and upon the terms and
conditions provided by law and by the Savings Bank's articles of incorporation.

     Section 2.   Seal.  The corporate seal of the Savings Bank shall consist of
     ---------    ----                                               
two concentric circles between which is the name of the Savings Bank and in the
center of which is inscribed SEAL; and such seal, as impressed on the margin
hereof, is hereby adopted as the corporate seal of the Savings Bank.

     Section 3.   Indemnity.  In addition to any indemnification required or
     ---------    ---------                                                 
permitted by law, and except as otherwise provided in these Bylaws, any person
who at any time serves or has served as a director, officer, employee, partner,
trustee or agent of the Savings Bank and any such person who serves or has
served at the request of the Savings Bank as a director, officer, employee or
agent of another corporation, partnership, joint venture, trust or other
enterprise, or as a trustee or administrator under an employee benefit plan,
shall have a right to be indemnified by the Savings Bank to the full extent
allowed by applicable law against liability and litigation expense arising out
of such status or activities in such capacity. "Liability and litigation
expense" shall include costs and expenses of litigation (including reasonable
attorneys' fees), judgments, fines and amounts paid in settlement which are
actually and reasonably incurred in connection with or as a consequence of any
threatened, pending or completed action, suit or proceeding, whether civil,
criminal, administrative or investigative, including appeals.

     Promptly after the final disposition or termination of any matter which
involves liability or litigation expense as described above or at such earlier
time as it sees fit, the Savings Bank shall determine whether any person
described in this Section 3 is entitled to indemnification thereunder.

                                      11
<PAGE>
 
Such determination shall be limited to the following issues: (i) whether the
persons to be indemnified are persons described in this Section 3, (ii) whether
the liability or litigation expense incurred arose out of the status or
activities of such persons as described in this Section 3, (iii) whether
liability was actually incurred and litigation expense was actually and
reasonably incurred, and (iv) whether the indemnification requested is not
permitted by applicable law. Such determination shall be made by a majority vote
of directors who were not parties to the action, suit or proceeding (or, in
connection with "threatened" actions, suits or proceedings, who were not
"threatened parties"). If at least two such disinterested directors are not
obtainable, or, even if obtainable, if at least half of the number of
disinterested directors so direct, such determination shall be made by
independent legal counsel in written opinion.

     Litigation expense incurred by a person described in this Section 3 in
connection with a matter described in this Section 3 shall be paid by the
Savings Bank in advance of the final disposition or termination of such matter,
if the Savings Bank receives an undertaking, dated, in writing and signed by the
person to be indemnified, to repay all such sums unless such person is
ultimately determined to be entitled to be indemnified by the Savings Bank as
provided in this Section 3. Requests for payments in advance of final
disposition or termination shall be submitted in writing unless this requirement
is waived by the Savings Bank.

     Notwithstanding the foregoing, no advance payment shall be made as to any
payment or portion of a payment for which the determination is made that the
person requesting payment will not be entitled to indemnification. Such
determination may be made only by a majority vote of disinterested directors or
by independent legal counsel as next provided. If there are not at least two
disinterested directors, the notice of all requests for advance payment shall be
delivered for review to independent legal counsel for the Savings Bank. Such
counsel shall have the authority to disapprove any advance payment or portion of
a payment for which it plainly appears that the person requesting payment will
not be entitled to indemnification.

     The Savings Bank shall not be obligated to indemnify persons described in
this Section 3 for any amounts paid in settlement unless the Savings Bank
consents in writing to the settlement. The Savings Bank shall not unreasonably
withhold its consent to proposed settlements. The Savings Bank's consent to a
proposed settlement shall not constitute an agreement by the Savings Bank that
any person is entitled to indemnification hereunder. The Savings Bank shall
waive the requirement of this section for its written consent as fairness and
equity may require.

     A person described in this Section 3 may apply to the Savings Bank in
writing for indemnification or advance expenses. Such applications shall be
addressed to the Secretary or, in the absence of the Secretary, to any officer
of the Savings Bank. The Savings Bank shall respond in writing to such
applications as follows: to a request for indemnity under this Section 3, within
ninety days after receipt of the application; to a request for advance expenses
under this Section 3, within fifteen days after receipt of the application.

     If any action is necessary or appropriate to authorize the Savings Bank to
pay the indemnification required by these Bylaws, the Board of Directors shall
take such action, including (i) making a good faith evaluation of the
indemnification request, (ii) giving notice to, and obtaining approval by, the
shareholders of the Savings Bank, and (iii) taking any other action.

                                      12
<PAGE>
 
     The right to indemnification or advance expenses provided herein shall be
enforceable in any court of competent jurisdiction. A legal action may be
commenced if a claim for indemnity or advance expenses is denied in whole or in
part, or upon the expiration of the time periods provided above. In any such
action, if the claimant establishes the right to indemnification, he or she
shall also have the right to be indemnified against the litigation expense
(including, without limitation, reasonable attorneys' fees) of such action.

     As provided by N.C. Gen. Stat. (S)55-8-57, the Savings Bank shall have the
power to purchase and maintain insurance on behalf of any person who is or was a
director, officer, employee or agent of the Savings Bank, or who is or was
serving at the request of the Savings Bank as a director, officer, employee or
agent of another corporation, partnership, joint venture, trust or other
enterprise, or as a trustee or administrator under an employee benefit plan,
against any liability asserted against him and incurred by him in any such
capacity or arising out of his status as such, whether or not the Savings Bank
has the power to indemnify him against such liability.

     The right to indemnification provided herein shall not be deemed exclusive
of any other rights to which any persons seeking indemnity may be entitled apart
from the provisions of this bylaw, except there shall be no right to
indemnification as to any liability or litigation expense for which such person
is entitled to receive payment under any insurance policy other than a
directors' and officers' liability insurance policy maintained by the Savings
Bank. Such right inures to the benefit of the heirs and legal representatives of
any persons entitled to such right. Any person who at any time after the
adoption of this bylaw serves or has served in any status or capacity described
in this Section 3, shall be deemed to be doing or to have done so in reliance
upon, and as consideration for, the right of indemnification provided herein.
Any repeal or modification hereof shall not affect any rights or obligations
then existing. The right provided herein shall not apply as to persons serving
institutions which are hereafter merged into or combined with the Savings Bank,
except after the effective date of such merger or combination and only as to
status and activities after such date.

     If this Article or any portion hereof shall be invalidated on any ground by
any court or agency of competent jurisdiction, then the Savings Bank shall
nevertheless indemnify each person described in this Section 3 to the full
extent permitted by the portion of this Article that is not invalidated and also
to the full extent (not exceeding the benefits described herein) permitted or
required by other applicable law.

     Section 4.   Fiscal Year.  The fiscal year of the Savings Bank shall be the
     ---------    -----------                     
twelve-month period which ends on June 30th.

     Section 5.   Amendments.  Except as otherwise provided herein, or required
     ---------    ----------                                          
by law, these Bylaws may be amended or repealed and new Bylaws may be adopted by
the affirmative vote of a majority of the Directors then holding office at any
regular or special meeting of the Board of Directors. No bylaw adopted, amended
or repealed by the shareholders shall be readopted, amended or repealed by the
Board of Directors unless the Savings Bank's articles of incorporation or a
bylaw adopted by the shareholders authorizes the Board of Directors to adopt,
amend or repeal that particular bylaw or the Bylaws generally.

                                      13
<PAGE>
 
     The shareholders may amend or repeal these Bylaws even though these Bylaws
also may be amended or repealed by the Board of Directors. 

Adopted this _____ day of _____________, 1996.


_______________________________________________
Secretary

                                      14

<PAGE>
                                                                     EXHIBIT 3.1
 
                           ARTICLES OF INCORPORATION
                                      OF
                             CENTURY BANCORP, INC.



                                   ARTICLE I
          The name of the corporation is Century Bancorp, Inc. (the 
          "Corporation").

                                  ARTICLE II

          Section 2.1.  Total Authorized Shares of Capital Stock.  The
          -----------   ----------------------------------------      
Corporation shall have authority to issue a total of 25,000,000 shares of
capital stock, none of which shall have any par value, divided into classes as
follows:

                    Class               Number of Shares
                    -----               ----------------
                    Common Stock              20,000,000
                    Preferred Stock            5,000,000

          Section 2.2.  Common Stock.  The shares of Common Stock shall be of
          -----------   ------------                                         
one and the same class. Subject to the rights of holders of the Preferred Stock
as determined by the Board of Directors pursuant to Section 2.3 hereof and by
the North Carolina Business Corporation Act ("NCBCA") as now constituted or
hereafter amended, the holders of shares of Common Stock shall have one vote per
share on all matters on which holders of shares of Common Stock are entitled to
vote and shall be entitled to participate pro rata after preferential rights of
holders of Preferred Stock in the distribution of the net assets of the
Corporation upon dissolution.

          Section 2.3.  Preferred Stock.  The shares of Preferred Stock may be
          -----------   ---------------                                       
issued from time to time by the Corporation, and the Board of Directors may
create and divide such shares into series within that class, and such shares and
the shares of each such series shall have such voting powers, full or limited,
or no voting powers, and such designations, preferences, limitations and
relative rights (or qualifications, conditions or restrictions thereon) as the
Board of Directors may and hereby is authorized to determine.
 

<PAGE>
 
                                  ARTICLE III

          The street address and county of the initial registered office of the
Corporation is 22 Winston Street, Thomasville, Davidson County, North Carolina
27360.  The mailing address of the initial registered office of the Corporation
is Post Office Box 989, Thomasville, North Carolina 27361-0989. The name of the
initial registered agent is James G. Hudson, Jr.

                                   ARTICLE IV

          The name and address of the incorporator is as follows:

                                 James G. Hudson, Jr.
                                 22 Winston Street
                                 P.O. Box 989
                                 Thomasville, North Carolina 27361-0989

                                   ARTICLE V

          To the fullest extent permitted by the NCBCA as it exists or may
hereafter be amended, no person who is serving or has served as a director of
the Corporation shall be personally liable to the Corporation or any of its
shareholders or otherwise for monetary damages for breach of any duty as a
director.  No amendment or repeal of this Article, nor the adoption of any
provision to these Articles of Incorporation inconsistent with this Article,
shall eliminate or reduce the protection granted herein with respect to any
matter that occurred prior to such amendment, repeal, or adoption.  The
provisions of this Article shall not be deemed to limit or preclude
indemnification of a director by the Corporation for any liability of a director
which has not been eliminated by the provisions of this Article.

                                       2

<PAGE>
 
                                   ARTICLE VI

          The provisions of Article 9 and Article 9A of the NCBCA entitled "The
North Carolina Shareholder Protection Act" and "The North Carolina Control Share
Acquisition Act," respectively, shall not be applicable to the Corporation.

                                  ARTICLE VII

          Section 7.1.  Definitions and Terms With Respect to Article VII.  For
          -----------   -------------------------------------------------      
purposes of this Article VII, the following definitions shall apply:

          (a) The terms "Business Combination" shall mean any transaction in
connection with (i) a combination or merger of the Corporation, (ii) the
acquisition of more than ten percent (10%) of the Corporation's outstanding
Voting Shares, or (iii) a purchase or sale of a substantial portion of the
assets of the Corporation or a Subsidiary thereof (a purchase or sale of 20% or
more of the total assets of the Corporation or a Subsidiary as of the end of the
most recent quarterly period being deemed as "substantial") in each case, as
applicable, which requires the approval of, or notice to and absence of
objection by (i) any federal or state regulatory authority of banks, savings
banks, savings and loan associations or their holding companies, (ii) the
Federal Trade Commission or the Anti-Trust Division of the United States
Department of Justice, or (iii) the shareholders of the Corporation, but
excluding any reorganization, acquisition, merger, purchase or sale of assets,
or combination initiated by the Corporation upon the vote of at least fifty-one
percent (51%) of the Continuing Directors.

          (b) The term "Continuing Director" shall mean any member of the Board
of Directors of the Corporation who is not a Related Person and is not
affiliated with the Related Person and was a member of the Board of Directors
prior to the time that the Related Person became a Related Person, and any
successor of a Continuing Director who is unaffiliated with the Related Person
and is recommended to succeed a Continuing Director by a majority of the
Continuing Directors.

                                       3

<PAGE>
 
          (c) The term "Person" shall mean an individual, a corporation, a
limited liability company, a partnership, an association, a joint stock company,
a trust, or an unincorporated organization or similar company, and also includes
a syndicate or any group of any of the foregoing formed or acting together in
concert for the purpose of acquiring, holding or disposing of the equity
securities or assets of the Corporation or any Subsidiary.

          (d) The term "Related Person" shall mean any individual, partnership,
corporation, trust or other person or entity (together with its "affiliates" and
"associates," as defined in Rule 12b-2 of the General Rules and Regulations
under the Securities Exchange Act of 1934, as amended (the "1934 Act")) which as
of the date of its offer with respect to a Business Combination is a "beneficial
owner" (as defined in Rule 13d-3 under the 1934 Act) in the aggregate of ten
percent (10%) or more of the outstanding Voting Shares of the Corporation.  A
Related Person shall be deemed to have acquired a share of the Voting Stock of
the Corporation at the time when such Related Person became the beneficial owner
thereof.

          (e) The term "Subsidiary" shall mean any corporation or other entity
of which the Person in question owns not less than fifty percent (50%) of any
class of equity securities, directly or indirectly.

          (f) The term "Voting Shares" shall mean any shares of the authorized
stock of the Corporation entitled to vote generally in the election of
directors.

          (g) The term "Whole Board of Directors" shall mean the total number of
directors which the Corporation would have if there were no vacancies on the
Board.

          Section 7.2.  Rights of Shareholders.  The affirmative vote of the
          -----------   ----------------------                              
holders of seventy-five percent (75%) or more of the outstanding Voting Shares,
voting separately as a class, shall be required for the approval or
authorization of any Business Combination, provided, however, that the seventy-
five

                                       4

<PAGE>
 
percent (75%) voting requirement shall not be applicable and such Business
Combination may be approved by the shareholder vote required by law and any
other provision of these Articles of Incorporation if the Business Combination
is approved by the Board of Directors of the Corporation by the affirmative vote
of (a) at least seventy-five percent (75%) of the Whole Board of Directors, and
(b) if such Business Combination is proposed by a Related Person, at least
seventy-five percent (75%) of the Continuing Directors, in either case at a duly
called or convened regular or special meeting of the Board of Directors.

          Section 7.3.  Fiduciary Obligations.  Nothing contained in this
          -----------   ---------------------                            
Article VII shall be construed to relieve any Related Person from any fiduciary
obligation imposed by law or equity.

          Section 7.4.  Standards of Board of Directors' Evaluation of an Offer.
          -----------   -------------------------------------------------------
The Board of Directors of the Corporation, when evaluating any offer of another
Person to effect a Business Combination shall, in connection with the exercise
of its judgment in determining what is in the best interests of the Corporation
and its shareholders, give due consideration to all relevant factors, including,
without limitation: (i) the social and economic effects of acceptance of such
offer on its depositors, borrowers, other customers, employees, and creditors of
the Corporation and its Subsidiaries, and on the communities in which the
Corporation and its Subsidiaries operate or are located; (ii) the ability of the
Corporation and its Subsidiaries to fulfill the objectives of a bank and/or
savings bank and/or savings and loan association holding company, as applicable,
and of commercial banking and/or savings bank and/or savings and loan entities,
as applicable, under applicable federal and state statutes and regulations;
(iii) the business and financial condition and prospects and earnings prospects
of the Person or Persons proposing the Business Combination, including, but not
limited to, debt service and other existing financial obligations, financial
obligations to be incurred in connection with the Business Combination, and
other likely financial obligations of such Person or Persons, and the possible
effect of such

                                       5
<PAGE>
 
conditions and prospects upon the Corporation and its Subsidiaries and the
communities in which the Corporation and its Subsidiaries are located; (iv) the
competence, experience, and integrity of the Person or Persons proposing the
Business Combination and its or their management; and (v) the prospects for
successful conclusion of the proposed Business Combination.  The provisions of
this Article VII shall be deemed solely to grant discretionary authority to the
Board of Directors and shall not be deemed to provide any constituency the right
to be considered or to compel the consideration of its interests.

          Section 7.5.  Amendment and Repeal of Article VII.  Notwithstanding
          -----------   -----------------------------------                  
any other provision of these Articles of Incorporation or the Bylaws of the
Corporation (and notwithstanding the fact that a lesser percentage may be
specified by law) any amendment, change or repeal of this Article VII, or any
other amendment of these Articles of Incorporation which will have the effect of
modifying or permitting circumvention of this Article VII, shall require the
affirmative vote of the holders of at least seventy-five percent (75%) of the
then outstanding Voting Shares of the Corporation, voting separately as a class;
provided, however, that this restriction shall not apply to, and such seventy
five percent (75%) vote shall not be required for, any such amendment, change or
repeal recommended to shareholders of the Corporation by the affirmative vote of
at least (a) seventy-five percent (75%) of the Whole Board of Directors, and (b)
if at such time there shall be a Related Person, at least seventy-five percent
(75%) of the Continuing Board of Directors, and in either such event such
amendment, change or repeal so recommended shall require only the vote, if any,
required under the applicable provisions of the NCBCA.

                                  ARTICLE VIII

          Section 8.1.  Board of Directors.  The number of directors of the
          -----------   ------------------                                 
Corporation shall be fixed from time to time as provided in the Corporation's
Bylaws.

          In the first election of directors, and in all elections thereafter,
that the total number of directors as fixed pursuant to the Corporation's Bylaws
is nine (9) or more, the directors shall be divided into three

                                       6
<PAGE>
 
(3) classes, as nearly equal as possible in number as may be, to serve in the
first instance for terms of one, two and three years, respectively, from the
date such class of directors takes office or until their earlier death,
resignation, retirement, removal or disqualification or until their successors
shall be elected and shall qualify, and thereafter the successors in each class
of directors shall be elected for terms of three (3) years or until their
earlier death, resignation, retirement, removal, or disqualification or until
their successors shall be elected and shall qualify.  In the event of any
increase or decrease in the number of directors at a time that the directors are
so classified, the additional or eliminated directorships shall be classified or
chosen so that all classes of directors shall remain or become as nearly equal
as possible in number.  At all times that the number of directors, as fixed
pursuant to the Corporation's Bylaws, is less than nine (9), each director shall
be elected to a term ending as of the next succeeding annual meeting of
shareholders or until his or her earlier death, resignation, retirement, removal
or disqualification or until his or her successor shall be elected and shall
qualify.

          Any vacancy occurring in the Board of Directors, including without
limitation a vacancy resulting from an increase in the number of directors or
from the failure by the shareholders to elect the full authorized number of
directors, may be filled by the Board of Directors.  If the directors remaining
in office do not constitute a quorum, the directors may fill the vacancy by the
affirmative vote of a majority of the remaining directors or by the sole
remaining director.  If the vacant office was held by a director elected by
voting group, only the remaining director or directors elected by that voting
group or the holders of shares of that voting group are entitled to fill the
vacancy.

          Section 8.2.  Initial Board of Directors.  The number of directors
          -----------   --------------------------                          
constituting the initial Board of Directors of the Corporation shall be five (5)
and the names and addresses of the persons who are to serve as directors of the
Corporation until the first meeting of shareholders or until their successors
are elected and qualify are:

                                       7
<PAGE>
 
            Name                      Address
            ----                      -------
            Henry H. Darr             P.O. Box 7163
                                      High Point, North Carolina 27264
                                   
            John R. Hunnicutt         1014 Pine Needle Lane
                                      Thomasville, North Carolina 27360
                                   
            James G. Hudson, Jr.      22 Winston Street
                                      P.O. Box 989
                                      Thomasville, North Carolina 27361-0989
                                   
            F. Stuart Kennedy         P.O. Box 1050
                                      Thomasville, North Carolina 27360
                                   
            Milton T. Riley           605 Burke Trail
                                      Thomasville, North Carolina 27360

          Section 8.3.  Removal of Directors.  The shareholders may remove a
          -----------   --------------------                                
director prior to the end of the director's term only for cause.

        This the    10    day of July, 1996.
                 --------                   


                                 By:/s/ James G. Hudson, Jr.
                                    -------------------------------------------
                                       James G. Hudson, Jr.
                                       Incorporator

                                       8

<PAGE>
 
                                                                     EXHIBIT 3.2


                                    BYLAWS

                                      OF

                             CENTURY BANCORP, INC.



                                   ARTICLE I

                                    OFFICES
                                    -------

     Section 1.  Principal Office.  The principal office of the corporation
                 ----------------                                          
shall be located at such place as the Board of Directors may fix from time to
time.

     Section 2.  Registered Office.  The registered office of the corporation
                 -----------------                                           
required by law to be maintained in the State of North Carolina may be, but need
not be, identical with the principal office.

     Section 3.  Other Offices.  The corporation may have offices at such other
                 -------------                                                 
places, either within or without the State of North Carolina, as the Board of
Directors may designate or as the affairs of the corporation may require from
time to time.


                                   ARTICLE II

                            MEETINGS OF SHAREHOLDERS
                            ------------------------

     Section 1.  Place of Meetings.  All meetings of shareholders shall be held
                 -----------------                                             
at the principal office of the corporation, or at such other place, either
within or without the State of North Carolina, as shall in each case be (i)
fixed by the Chief Executive Officer, the President, the Chairman of the Board,
or the Board of Directors and designated in the notice of the meeting or (ii)
agreed upon by a majority of the shareholders entitled to vote at the meeting.

     Section 2.  Annual Meetings.  The annual meeting of shareholders shall be
                 ---------------                                              
held during the first five (5) calendar months following the end of the
corporation's fiscal year, on any day (except Saturday, Sunday, or a legal
holiday) during that period as shall be determined by the Board of Directors,
for the purpose of electing directors of the corporation and for the transaction
of such other business as may be properly brought before the meeting.

     Section 3.  Substitute Annual Meeting.  If the annual meeting shall not be
                 -------------------------                                     
held within the time designated by these Bylaws, a substitute annual meeting may
be called in accordance with the provisions of Section 4 of this Article II.  A
meeting so called shall be designated and treated for all purposes as the annual
meeting.

     Section 4.  Special Meetings.  Special meetings of the shareholders may be
                 ----------------                                              
called at any time by the Chief Executive Officer, the President, the Chairman
of the Board of Directors or the Board of Directors.
<PAGE>
 
     Section 5.  Notice of Meetings.  Written notice stating the date, time, and
                 ------------------                                             
place of the meeting shall be given not less than ten (10) nor more than sixty
(60) days before the date of any shareholders' meeting, either by personal
delivery, or by mail by or at the direction of the Chief Executive Officer, the
President, the Chairman of the Board of Directors or the Board of Directors, to
each shareholder entitled to vote at such meeting, provided that such notice
must be given to all shareholders with respect to any meeting at which a merger
or share exchange is to be considered and in such other instances as required by
law.  If mailed, such notice shall be deemed to be effective when deposited in
the United States mail, correctly addressed to the shareholder at the
shareholder's address as it appears on the current record of shareholders of the
corporation, with postage thereon prepaid.

     In the case of a special meeting, the notice of meeting shall include a
description of the purpose or purposes for which the meeting is called; but, in
the case of an annual or substitute annual meeting, the notice of meeting need
not include a description of the purpose or purposes for which the meeting is
called unless such a description is required by the provisions of Chapter 55 of
the North Carolina General Statutes.

     When a meeting is adjourned to a different date, time or place, notice need
not be given of the new date, time or place if the new date, time or place is
announced at the meeting before adjournment and if a new record date is not
fixed for the adjourned meeting.  If a new record date is fixed for the
adjourned meeting (which must be done if the new date is more than 120 days
after the date of the original meeting), notice of the adjourned meeting must be
given as provided in this Section 5 to persons who are shareholders as of the
new record date.

     Section 6.  Waiver of Notice.  Any shareholder may waive notice of any
                 ----------------                                          
meeting before or after the meeting.  The waiver must be in writing, signed by
the shareholder, and delivered to the corporation for inclusion in the minutes
or filing with the corporate records.  A shareholder's attendance, in person or
by proxy, at a meeting (i) waives objection to lack of notice or defective
notice of the meeting, unless the shareholder or his proxy at the beginning of
the meeting objects to holding the meeting or transacting business at the
meeting, and (ii) waives objection to consideration of a particular matter at
the meeting that is not within the purpose or purposes described in the meeting
notice, unless the shareholder or his proxy objects to considering the matter
before it is voted upon.

     Section 7.  Shareholders' List.  Before each meeting of shareholders, the
                 ------------------                                           
Secretary of the corporation shall prepare an alphabetical list of the
shareholders entitled to notice of such meeting.  The list shall be arranged by
voting group (and within each voting group by class or series of shares) and
show the address of and number of shares held by each shareholder. The list
shall be kept on file at the principal office of the corporation, or at a place
identified in the meeting notice in the city where the meeting will be held, for
the period beginning two (2) business days after notice of the meeting is given
and continuing through the meeting, and shall be available for inspection by any
shareholder, his agent or attorney, at any time during regular business hours.
The list shall also be available at the meeting and shall be subject to
inspection by any shareholder, his agent or attorney, at any time during the
meeting or any adjournment thereof.

     Section 8.  Fixing Record Date.  The Board of Directors may fix a date
                 ------------------                                        
selected by them as the record date for one (1) or more voting groups in order
to determine the shareholders entitled to notice of a shareholders' meeting, to
vote, or to take any other action.  Such record date may not be more than

                                       2
<PAGE>
 
seventy (70) days before the meeting or action requiring a determination of
shareholders.  A determination of shareholders entitled to notice of or to vote
at a shareholders' meeting is effective for any adjournment of the meeting
unless the Board of Directors fixes a new record date for the adjourned meeting,
which it must do if the meeting is adjourned to a date more than 120 days after
the date fixed for the original meeting.

     If no record date is fixed by the Board of Directors for the determination
of shareholders entitled to notice of or to vote at a meeting of shareholders,
the close of business on the day before the first notice of the meeting is
delivered to shareholders shall be the record date for such determination of
shareholders.

     Section 9.  Voting Groups.  All shares of one (1) or more classes or series
                 -------------                                                  
that, under the Articles of Incorporation or the North Carolina Business
Corporation Act, are entitled to vote and be counted together collectively on a
matter at a meeting of shareholders constitute a voting group.  All shares
entitled by the Articles of Incorporation or the North Carolina Business
Corporation Act to vote generally on a matter are for that purpose a single
voting group.  Classes or series of shares shall not be entitled to vote
separately by voting group unless expressly authorized by the Articles of
Incorporation or specifically required by law.

     Section 10. Quorum.  Shares entitled to vote as a separate voting group
                 ------                                                     
may take action on a matter at the meeting only if a quorum of those shares
exists. A majority of the votes entitled to be cast on the matter by the voting
group constitutes a quorum of that voting group for action on that matter.

     Once a share is represented for any purpose at a meeting, it is deemed
present for quorum purposes for the remainder of the meeting and for any
adjournment of that meeting unless a new record date is or must be set for that
adjourned meeting.

     In the absence of a quorum at the opening of any meeting of shareholders,
such meeting may be adjourned from time to time by the vote of a majority of the
votes cast on the motion to adjourn; and, subject to the provisions of Section 5
of this Article II, at any adjourned meeting any business may be transacted that
might have been transacted at the original meeting if a quorum exists with
respect to the matter proposed.

     Section 11. Proxies.  Shares may be voted either in person or by one (1)
                 -------                                                     
or more proxies authorized by a written appointment of proxy signed by the
shareholder or by his duly authorized attorney in fact.  An appointment of proxy
is valid for eleven months from the date of its execution, unless a different
period is expressly provided in the appointment form.

     Section 12. Voting of Shares.  Subject to the provisions of the Articles
                 ----------------                                            
of Incorporation, each outstanding share shall be entitled to one (1) vote on
each matter voted on at a meeting of shareholders.

     Except in the election of directors as governed by the provisions of
Section 4 of Article III, if a quorum exists, action on a matter by a voting
group is approved if the votes cast within the voting group favoring the action
exceed the votes cast opposing the action, unless a greater vote is required by
law or the Articles of Incorporation or these Bylaws.

                                       3
<PAGE>
 
     Absent special circumstances, shares of the corporation are not entitled to
vote if they are owned, directly or indirectly, by a second corporation in which
the corporation owns, directly or indirectly, a majority of the shares entitled
to vote for directors of the second corporation; provided that this provision
does not limit the power of the corporation or such second corporation to vote
shares held by it in a fiduciary capacity.


                                  ARTICLE III

                              BOARD OF DIRECTORS
                              ------------------

     Section 1.  General Powers.  All corporate powers shall be exercised by or
                 --------------                                                
under the authority of, and the business and affairs of the corporation shall be
managed under the direction of, the Board of Directors.

     Section 2.  Number and Qualification.  The number of directors of the
                 ------------------------                                 
corporation shall not be less than five (5) nor more than fifteen (15), with the
exact number to be fixed from time to time by the Board of Directors.

     Section 3.  Nominations.  At any meeting of shareholders at which directors
                 -----------                                                    
are to be elected, nominations for election to the Board of Directors may be
made by the Board of Directors or, subject to the conditions described below, by
any holder of shares entitled to be voted at that meeting in the election of
directors.  To be eligible for consideration at the meeting of shareholders, all
nominations, other than those made by the Board of Directors, shall be in
writing and must be delivered to Secretary of the corporation not less than
fifty (50) days nor more than ninety (90) days prior to the meeting at which
such nominations will be made; provided, however, that if less than twenty-one
(21) days' notice of the meeting is given to shareholders, such nominations must
be delivered to the Secretary of the corporation not later than the close of
business on the seventh day following the day on which the notice of meeting was
mailed.

     Section 4.  Election.  Except as provided in Section 7 of this Article III,
                 --------                                                       
the directors shall be elected at the annual meeting of shareholders.  Those
persons who receive the highest number of votes at a meeting at which a quorum
is present shall be deemed to have been elected.

     Section 5.  Terms of Directors.  Each initial director shall hold office
                 ------------------                                          
until the earliest of the first shareholders' meeting at which directors are
elected, or until such director's death, resignation, or removal.

     At all times that the number of directors is less than nine (9), each
director shall be elected to a term ending as of the next succeeding annual
meeting of shareholders or until his or her earlier death, resignation,
retirement, removal or disqualification or until his or her successor shall be
elected and shall qualify.

     In the first election of directors that the total number of directors is
nine (9) or more, the directors shall be divided into three (3) classes, as
nearly equal as possible in number as may be, to serve in the first instance for
terms of one (1), two (2) and three (3) years, respectively, from the date such
class of

                                       4
<PAGE>
 
directors takes office or until their earlier death, resignation, retirement,
removal or disqualification or until their successors shall be elected and shall
qualify, and thereafter the successors in each class of directors shall be
elected for terms of three (3) years or until their earlier death, resignation,
retirement, removal, or disqualification or until their successors shall be
elected and shall qualify.  In the event of any increase or decrease in the
number of directors at a time that the directors are so classified, the
additional or eliminated directorships shall be classified or chosen so that all
classes of directors shall remain or become as nearly equal as possible in
number.

     Notwithstanding the provisions of this Section 5, a decrease in the number
of directors does not shorten an incumbent director's term.  Despite the
expiration of a director's term, such director shall continue to serve until a
successor shall be elected and qualified or until there is a decrease in the
number of directors.

     Section 6.  Removal.  Any director may be removed from office at any time
                 -------                                                      
prior to expiration of his term, only for cause, by a vote of the shareholders
if the number of votes cast to remove such director exceeds the number of votes
cast not to remove him.  If a director is elected by a voting group of
shareholders, only the shareholders of that voting group may participate in the
vote to remove him. A director may not be removed by the shareholders at a
meeting unless the notice of that meeting states that the purpose, or one (1) of
the purposes, of the meeting is removal of the director.  If any directors are
so removed, new directors may be elected at the same meeting.

     Section 7.  Vacancies.  Any vacancy occurring in the Board of Directors,
                 ---------                                                   
including without limitation a vacancy resulting from an increase in the number
of directors or from the failure by the shareholders to elect the full
authorized number of directors, may be filled by the Board of Directors. If the
directors remaining in office do not constitute a quorum, the directors may fill
the vacancy by the affirmative vote of a majority of the remaining directors or
by the sole remaining director.  If the vacant office was held by a director
elected by voting group, only the remaining director or directors elected by
that voting group or the holders of shares of that voting group are entitled to
fill the vacancy.  A director elected to fill a vacancy shall be elected to
serve the remaining term of the director replaced, or if a director is not
elected to replace a previously elected director, the new director shall be
elected to serve until the next shareholders' meeting at which directors are
elected.

     Section 8.  Chairman of the Board of Directors.  There may be a Chairman of
                 ----------------------------------                             
the Board of Directors elected by the directors from their number at any meeting
of the Board of Directors.  The Chairman shall serve in such position at the
pleasure of the Board of Directors.  The Chairman shall preside at all meetings
of the Board of Directors and shareholders, serve as a member of any executive
committee of the Board of Directors, and perform such other duties as may be
directed by the Board of Directors.

     Section 9.  Compensation.  The Board of Directors may provide for the
                 ------------                                             
compensation of directors for their services as such and for the payment or
reimbursement of any or all expenses incurred by them in connection with such
services.

                                       5
<PAGE>
 
                                  ARTICLE IV

                     MEETINGS AND COMMITTEES OF DIRECTORS
                     ------------------------------------

     Section 1.  Regular Meetings.  A regular meeting of the Board of Directors
                 ----------------                                              
shall be held immediately after, and at the same place as, the annual meeting of
shareholders.  In addition, the Board of Directors may provide, by resolution,
the time and place, either within or without the State of North Carolina, for
the holding of additional regular meetings.

     Section 2.  Special Meetings.  Special meetings of the Board of Directors
                 ----------------                                             
may be called by or at the request of the Chairman of the Board or the President
if such officer is also a director, or by any three (3) or more directors.  Such
a meeting may be held either within or without the State of North Carolina, as
fixed by the person or persons calling the meeting.

     Section 3.  Notice of Meetings.  Regular meetings of the Board of Directors
                 ------------------                                             
may be held without notice.  The person or persons calling a special meeting of
the Board of Directors shall, at least two (2) days before the meeting, give or
cause to be given notice thereof by any usual means of communication. Such
notice need not specify the purpose for which the meeting is called.  Any duly
convened regular or special meeting may be adjourned by the directors to a later
time without further notice.

     Section 4.  Waiver of Notice.  Any director may waive notice of any meeting
                 ----------------                                               
before or after the meeting.  The waiver must be in writing, signed by the
director entitled to the notice, and be delivered to the corporation for
inclusion in the minutes or for filing with the corporate records.  A director's
attendance at or participation in a meeting waives any required notice of such
meeting unless the director at the beginning of the meeting, or promptly upon
arrival, objects to holding the meeting or to transacting business at the
meeting and does not thereafter vote for or assent to action taken at the
meeting.

     Section 5.  Quorum.  Unless the Articles of Incorporation or these Bylaws
                 ------                                                       
provide otherwise, a majority of the number of directors fixed by or pursuant to
these Bylaws shall constitute a quorum for the transaction of business at any
meeting of the Board of Directors, or if no number is so fixed, a majority of
the number of directors in office immediately before the meeting begins shall
constitute a quorum.

     Section 6.  Manner of Acting.  Except as otherwise provided in the Articles
                 ----------------                                               
of Incorporation or these Bylaws, including Section 9 of this Article IV, the
affirmative vote of a majority of the directors present at a meeting at which a
quorum is present shall be the act of the Board of Directors.

     Section 7.  Presumption of Assent.  A director who is present at a meeting
                 ---------------------                                         
of the Board of Directors or a committee of the Board of Directors when
corporate action is taken is deemed to have assented to the action taken unless
(i) he objects at the beginning of the meeting, or promptly upon his arrival, to
holding it or to transacting business at the meeting, or (ii) his dissent or
abstention from the action taken is entered in the minutes of the meeting, or
(iii) he files written notice of his dissent or abstention with the presiding
officer of the meeting before its adjournment or with the corporation
immediately after the adjournment of the meeting.  Such right of dissent or
abstention is not available to a director who votes in favor of the action
taken.

                                       6
<PAGE>
 
     Section 8.  Action Without Meeting.  Action required or permitted to be
                 ----------------------                                     
taken at a meeting of the Board of Directors may be taken without a meeting if
the action is taken by all members of the Board of Directors.  The action must
be evidenced by one (1) or more written consents signed by each director before
or after such action, describing the action taken, and included in the minutes
or filed with the corporate records.

     Section 9.  Committees of the Board of Directors.  The Board of Directors
                 ------------------------------------                         
may create such committees of the Board of Directors as it shall consider
appropriate, including without limitation those committees specifically provided
for in these Bylaws.  The creation of a committee of the Board of Directors and
appointment of members to it must by approved by the greater of (i) a majority
of the number of directors in office when the action is taken or (ii) the number
of directors required to take action pursuant to Section 6 of this Article IV.
Each committee of the Board of Directors must have two (2) or more members and,
to the extent authorized by law, shall have such duties and authority as may be
described in these Bylaws or otherwise specified by the Board of Directors.
Each committee member shall serve at the pleasure of the Board of Directors.
The provisions in these Bylaws governing meetings, actions without meeting and
other requirements of the Board of Directors shall also apply to any committees
of the Board of Directors established pursuant to these Bylaws.

     Section 10. Executive Committee.  There may be a standing committee of the
                 -------------------                                           
Board of Directors to be known as the Executive Committee and consisting of not
fewer than three (3) directors, one (1) of whom shall be the Chairman of the
Board of Directors and one (1) of whom shall be the President of the
corporation, if such officer is also a director.  Except as limited by Section 9
of this Article IV or otherwise limited by law, the Executive Committee is
empowered to act for and on behalf of the Board of Directors in any and all
matters in the interim between meetings of the Board of Directors.  Within the
powers conferred upon it, action by the Executive Committee shall be as binding
upon the corporation as if performed by the full Board of Directors.  Such
actions shall be reported to the Board of Directors for review at its next
meeting following such action.  The committee shall meet as often as it
considers necessary or advisable.

     Section 11. Audit Committee.  There may be a standing committee of the
                 ---------------                                           
Board of Directors to be known as the Audit Committee and consisting of not
fewer than three (3) directors.  The Audit Committee shall supervise examination
of the assets and the liabilities and the internal audit program of the
corporation and its subsidiaries, cause outside audits to be performed on the
financial statements of the corporation, and shall make periodic reports to the
Board of Directors.


                                   ARTICLE V

                                   OFFICERS
                                   --------

     Section 1.  Officers of the Corporation.  The officers of the corporation
                 ---------------------------                                  
shall consist of a President, a Secretary, a Treasurer, and such Vice Presidents
or other officers (including assistant officers) as may from time to time be
appointed by or under the authority of the Board of Directors.  Any two (2) or
more offices may be held by the same person, but no officer may act in more than
one (1) capacity where action of two (2) or more officers is required.

                                       7
<PAGE>
 
     Section 2.  Appointment and Term.  The officers of the corporation shall be
                 --------------------                                           
appointed by the Board of Directors or by a duly appointed officer authorized by
the Board of Directors to appoint one (1) or more officers.  Each officer shall
hold office until his death, resignation, retirement, removal, disqualification,
or his successor shall have been appointed.

     Section 3.  Compensation of Officers.  The compensation of all officers of
                 ------------------------                                      
the corporation shall be fixed by or under the authority of the Board of
Directors, and no officer shall serve the corporation in any other capacity and
receive compensation therefor unless such additional compensation shall be duly
authorized.  The appointment of an officer does not itself create contract
rights.

     Section 4.  Removal.  Any officer may be removed by the Board of Directors
                 -------                                                       
at any time with or without cause; but such removal shall not itself affect the
officer's contract rights, if any, with the corporation except to the extent, if
any, specified in any such contract.

     Section 5.  Resignation.  An officer may resign at any time by
                 -----------                                       
communicating his resignation to the corporation, orally or in writing.  A
resignation is effective when communicated unless it specifies in writing a
later effective date.  If a resignation is made effective at a later date that
is accepted by the corporation, the Board of Directors may fill the pending
vacancy before the effective date if the Board of Directors provides that the
successor does not take office until the effective date.  An officer's
resignation does not affect the corporation's contract rights, if any, with the
officer except to the extent, if any, specified in any such contract.

     Section 6.  Bonds.  The Board of Directors may by resolution require any
                 -----                                                       
officer, agent, or employee of the corporation to give bond to the corporation,
with sufficient sureties, conditioned on the faithful performance of the duties
of his respective office or position, and to comply with such other conditions
as may from time to time be required by the Board of Directors.

     Section 7.  President.  The President shall be the principal executive
                 ---------                                                 
officer of the corporation and, subject to the control of the Board of
Directors, shall in general supervise and control all of the business and
affairs of the corporation.  He shall sign, with the Secretary, an Assistant
Secretary, or any other proper officer of the corporation thereunto authorized
by the Board of Directors, certificates for shares of the corporation, any
deeds, mortgages, bonds, contracts, or other instruments which the Board of
Directors has authorized to be executed, except in cases where the signing and
execution thereof shall be expressly delegated by the Board of Directors or by
these Bylaws to some other officer or agent of the corporation, or shall be
required by law to be otherwise signed or executed, and in general he shall
perform all duties incident to the office of the President and such other duties
as may be prescribed by the Board of Directors from time to time.  The President
shall be entitled to attend all regular and special meetings and meetings of
committees of the Board of Directors.  If the President of the corporation is
also a director of the corporation, he shall serve as a member of the Executive
Committee.

     Section 8.  Vice Presidents.  In the absence of the President or in the
                 ---------------                                            
event of his death, inability or refusal to act, the Vice Presidents, unless
otherwise determined by the Board of Directors, shall perform the duties of the
President, and when so acting shall have all the powers of and be subject to all
the restrictions upon the President.  Any Vice President (or Assistant Vice
President) may sign, with the Secretary, an Assistant Secretary, or any other
proper officer of the corporation thereunto authorized by the Board of
Directors, certificates for shares of the corporation and any other instruments
which may

                                       8
<PAGE>
 
be signed by the President, and shall perform such other duties as from time to
time may be prescribed by the President or Board of Directors.

     Section 9.  Secretary.  The Secretary shall: (i) keep the minutes of the
                 ---------                                                   
meetings of shareholders, of the Board of Directors, and of all committees of
the Board of Directors, in one or more books provided for that purpose; (ii) see
that all notices are duly given in accordance with the provisions of these
Bylaws or as required by law; (iii) maintain and authenticate the records of the
corporation and be custodian of the seal of the corporation and see that the
seal of the corporation is affixed to all documents the execution of which on
behalf of the corporation under its seal is duly authorized; (iv) sign with the
President or a Vice President, certificates for shares of the corporation, the
issuance of which shall have been authorized by resolution of the Board of
Directors; (v) maintain or cause to be maintained, and have general charge of,
the stock transfer books of the corporation; (vi) prepare or cause to be
prepared shareholder lists prior to each meeting of shareholders as required by
law; (vii) attest the signature or certify the incumbency or signature of any
officer of the corporation; and (viii) in general perform all duties incident to
the office of secretary and such other duties as from time to time may be
prescribed by the President or by the Board of Directors.

     Section 10. Treasurer.  The Treasurer shall be, and may be designated as
                 ---------                                                   
such as, the corporation's Chief Financial Officer, and shall: (i) have charge
and custody of and be responsible for all funds and securities of the
corporation; receive and give receipts for moneys due and payable to the
corporation from any source whatsoever, and deposit all such moneys in the name
of the corporation in such depositories as shall be selected in accordance with
the provisions of Section 4 of Article VI of these Bylaws; (ii) maintain, or
cause to be maintained, appropriate accounting records as required by law; (iii)
prepare, or cause to be prepared, annual financial statements of the corporation
that include a balance sheet as of the end of the fiscal year and income and
cash flow statement for that year, which statements, or a written notice of
their availability, shall be mailed to each shareholder within 120 days after
the end of such fiscal year; and (iv) in general perform all of the duties
incident to the office of treasurer and such other duties as from time to time
may be prescribed by the President or by the Board of Directors.

     Section 11. Assistant Officers.  In the absence of a duly appointed
                 ------------------                                     
officer of the corporation, or in the event of his death, inability or refusal
to act, any person appointed by the Board of Directors and designated by title
as an assistant to that officer, unless otherwise determined by the Board of
Directors, may perform the duties of, and when so acting shall have all the
powers of and be subject to all the restrictions upon, that officer.  Such
assistant officers shall perform such other duties as from time to time may be
prescribed by the President or by the Board of Directors.


                                  ARTICLE VI

                    CONTRACTS, LOANS, CHECKS, AND DEPOSITS
                    --------------------------------------

     Section 1.  Contracts.  The Board of Directors may authorize any officer or
                 ---------                                                      
officers, agent or agents, to enter into any contract or execute and deliver any
instrument in the name of and on behalf of the corporation, and such
authorization may be general or confined to specific instances.  Also, the Board
of Directors may limit, condition, restrict or deny such authority to any
officer or officers, or any agent or agents.

                                       9
<PAGE>
 
     Section 2.  Loans.  No loans shall be contracted on behalf of the
                 -----                                                
corporation and no evidence of indebtedness shall be issued in its name unless
authorized by the Board of Directors.  Such authority may be general or confined
to specific instances.

     Section 3.  Checks and Drafts.  All checks, drafts, or other orders for the
                 -----------------                                              
payment of money, issued in the name of the corporation, shall be signed by such
officer or officers, agent or agents of the corporation and in such manner as
shall from time to time be determined by the Board of Directors.

     Section 4.  Deposits.  All funds of the corporation not otherwise employed
                 --------                                                      
shall be deposited from time to time to the credit of the corporation in such
depositories as may be selected by or under the authority of the Board of
Directors.


                                  ARTICLE VII

                           SHARES AND THEIR TRANSFER
                           -------------------------

     Section 1.  Certificate For Shares.  The Board of Directors may authorize
                 ----------------------                                       
the issuance of some or all of the shares of the corporation's classes or series
without issuing certificates to represent such shares.  If shares are
represented by certificates, the certificates shall be in such form as required
by law and as determined by the Board of Directors.  Certificates shall be
signed, either manually or in facsimile, by the President or a Vice President,
and by the Secretary or Treasurer or an Assistant Secretary or an Assistant
Treasurer.  All certificates for shares shall be consecutively numbered or
otherwise identified and entered into the stock transfer books of the
corporation.  When shares are represented by certificates, the corporation shall
issue and deliver, to each shareholder to whom such shares have been issued or
transferred, certificates representing the shares owned by him.  When shares are
not represented by certificates, then within a reasonable time after the
issuance or transfer of such shares, the corporation shall send the shareholder
to whom such shares have been issued or transferred a written statement of the
information required by law to be on certificates.

     Section 2.  Stock Transfer Books.  The corporation shall keep or cause to
                 --------------------                                         
be kept a book or set of books, to be known as the stock transfer books of the
corporation, containing the name of each shareholder of record, together with
such shareholder's address and the number and class or series of shares held by
him.  Transfers of shares of the corporation shall be made only on the stock
transfer books of the corporation (i) by the holder of record thereof or by his
legal representative, who shall provide proper evidence of authority to
transfer; (ii) by his attorney authorized to effect such transfer by power of
attorney duly executed and filed with the Secretary; and (iii) on surrender for
cancellation of the certificate for such shares (if the shares are represented
by certificates).

     Section 3.  Lost Certificates.  The Board of Directors may direct a new
                 -----------------                                          
certificate to be issued in place of any certificate theretofore issued by the
corporation claimed to have been lost or destroyed, upon receipt of an affidavit
of such fact from the person claiming the certificate to have been lost or
destroyed.  When authorizing such issue of a new certificate, the Board of
Directors shall require that the owner of such lost or destroyed certificate, or
his legal representative, give the corporation a bond in such sum and with such
surety or other security as the Board of Directors may direct as indemnity
against any claims that may be made against the corporation with respect to the
certificate claimed to

                                       10
<PAGE>
 
have been lost or destroyed, except where the Board of Directors by resolution
finds that in the judgment of the Board of Directors the circumstances justify
omission of a bond.

     Section 4.  Distribution or Share Dividend Record Date. The Board of
                 ------------------------------------------              
Directors may fix a date as the record date for determining shareholders
entitled to a distribution or share dividend.  If no record date is fixed by the
Board of Directors for such determination, it is the date the Board of Directors
authorizes the distribution or share dividend.

     Section 5.  Holder of Record.  Except as otherwise required by law, the
                 ----------------                                           
corporation may treat the person in whose name the shares stand of record on its
books as the absolute owner of the shares and the person exclusively entitled to
receive notification and distributions, to vote, and to otherwise exercise the
rights, powers, and privileges of ownership of such shares.

     Section 6.  Shares Held by Nominees.  The corporation shall recognize the
                 -----------------------                                      
beneficial owner of shares registered in the name of the nominee as the owner
and shareholder of such shares for certain purposes if the nominee in whose name
such shares are registered files with the Secretary a written certificate in a
form prescribed by the corporation, signed by the nominee, indicating the
following: (i) the name, address, and taxpayer identification number of the
nominee; (ii) the name, address, and taxpayer identification number of the
beneficial owner; (iii) the number and class or series of shares registered in
the name of the nominee as to which the beneficial owner shall be recognized as
the shareholder; and (iv) the purposes for which the beneficial owner shall be
recognized as the shareholder.

     The purposes for which the corporation shall recognize the beneficial owner
as the shareholder may include the following: (i) receiving notice of, voting
at, and otherwise participating in shareholders' meetings; (ii) executing
consents with respect to the shares; (iii) exercising dissenters' rights under
the North Carolina Business Corporation Act; (iv) receiving distributions and
share dividends with respect to the shares; (v) exercising inspection rights;
(vi) receiving reports, financial statements, proxy statements, and other
communications from the corporation; (vii) making any demand upon the
corporation required or permitted by law; and (viii) exercising any other rights
or receiving any other benefits of a shareholder with respect to the shares.

     The certificate shall be effective ten (10) business days after its receipt
by the corporation and until it is changed by the nominee, unless the
certificate specifies a later effective time or an earlier termination date.

     If the certificate affects less than all of the shares registered in the
name of the nominee, the corporation may require the shares affected by the
certificate to be registered separately on the books of the corporation and be
represented by a share certificate that bears a conspicuous legend stating that
there is a nominee certificate in effect with respect to the shares represented
by that share certificate.

                                       11
<PAGE>
 
                                 ARTICLE VIII

                              GENERAL PROVISIONS
                              ------------------

     Section 1.  Distributions.  The Board of Directors may from time to time
                 -------------                                               
authorize, and the corporation may grant, distributions and share dividends to
its shareholders pursuant to law and subject to any provisions with respect
thereto in its Articles of Incorporation.

     Section 2.  Seal.  The corporate seal of the corporation shall consist of
                 ----                                                         
two concentric circles between which is the name of the corporation and in the
center of which is inscribed SEAL; and such seal, as impressed or affixed on the
margin hereof, is hereby adopted as the corporate seal of the corporation.
 
     Section 3.  Fiscal Year.  The fiscal year of the corporation shall be fixed
                 -----------                                                    
by the Board of Directors.

     Section 4.  Amendments.  Except as otherwise provided in the Articles of
                 ----------                                                  
Incorporation or by law, these Bylaws may be amended or repealed and new Bylaws
may be adopted by the Board of Directors.

     No Bylaw adopted, amended, or repealed by the shareholders shall be
readopted, amended, or repealed by the Board of Directors, unless the Articles
of Incorporation or a Bylaw adopted by the shareholders authorizes the Board of
Directors to adopt, amend, or repeal that particular Bylaw or the Bylaws
generally.

     Section 5.  Definitions.  Unless the context otherwise requires, terms used
                 -----------                                                    
in these Bylaws shall have the meanings assigned to them in the North Carolina
Business Corporation Act to the extent defined therein.


                                  ARTICLE IX

                                INDEMNIFICATION
                                ---------------

     In addition to any indemnification required or permitted by law, and except
as otherwise provided in these Bylaws, any person who at any time serves or has
served as a director, officer, employee or agent of the corporation and any such
person who serves or has served at the request of the corporation as a director,
officer, employee, partner, trustee or agent of another corporation,
partnership, joint venture, trust or other enterprise, or as a trustee or
administrator under an employee benefit plan, shall have a right to be
indemnified by the corporation to the full extent allowed by applicable law
against liability and litigation expense arising out of such status or
activities in such capacity.  "Liability and litigation expense" shall include
costs and expenses of litigation (including reasonable attorneys' fees),
judgments, fines and amounts paid in settlement which are actually and
reasonably incurred in connection with or as a consequence of any threatened,
pending or completed action, suit or proceeding, whether civil, criminal,
administrative or investigative, including appeals.

                                       12
<PAGE>
 
     Promptly after the final disposition or termination of any matter which
involves liability or litigation expense as described above or at such earlier
time as it sees fit, the corporation shall determine whether any person
described in this Article IX is entitled to indemnification thereunder.  Such
determination shall be limited to the following issues:  (i) whether the persons
to be indemnified are persons described in this Article IX, (ii) whether the
liability or litigation expense incurred arose out of the status or activities
of such persons as described in this Article IX, (iii) whether liability was
actually incurred and/or litigation expense was actually and reasonably
incurred, and (iv) whether the indemnification requested is permitted by
applicable law.  Such determination shall be made by a majority vote of
directors who were not parties to the action, suit or proceeding (or, in
connection with "threatened" actions, suits or proceedings, who were not
"threatened parties").  If at least two such disinterested directors are not
obtainable, or, even if obtainable, if at least half of the number of
disinterested directors so direct, such determination shall be made by
independent legal counsel in written opinion.

     Litigation expense incurred by a person described in this Article IX in
connection with a matter described in this Article IX may be paid by the
corporation in advance of the final disposition or termination of such matter,
if the corporation receives an undertaking, dated, in writing and signed by the
person to be indemnified, to repay all such sums unless such person is
ultimately determined to be entitled to be indemnified by the corporation as
provided in this Article IX.  Requests for payments in advance of final
disposition or termination shall be submitted in writing unless this requirement
is waived by the corporation.

     Notwithstanding the foregoing, no advance payment shall be made as to any
payment or portion of a payment for which the determination is made that the
person requesting payment will not be entitled to indemnification.  Such
determination may be made only by a majority vote of disinterested directors or
by independent legal counsel as next provided.  If there are not at least two
disinterested directors, the notice of all requests for advance payment shall be
delivered for review to independent legal counsel for the corporation.  Such
counsel shall have the authority to disapprove any advance payment or portion of
a payment for which it appears that the person requesting payment will not be
entitled to indemnification.

     The corporation shall not be obligated to indemnify persons described in
this Article IX for any amounts paid in settlement unless the corporation
consents in writing to the settlement.  The corporation shall not unreasonably
withhold its consent to proposed settlements.  The corporation's consent to a
proposed settlement shall not constitute an agreement by the corporation that
any person is entitled to indemnification thereunder.  The corporation may waive
the requirement of this section for its written consent as fairness and equity
may require.

     A person described in this Article IX may apply to the corporation in
writing for indemnification or advance expenses.  Such applications shall be
addressed to the Secretary or, in the absence of the Secretary, to any officer
of the corporation.  The corporation shall respond in writing to such
applications as follows:  to a request for indemnity under this Article IX,
within ninety days after receipt of the application; to a request for advance
expenses under this Article IX, within fifteen days after receipt of the
application.

                                       13
<PAGE>
 
     If any action is necessary or appropriate to authorize the corporation to
pay the indemnification required by these Bylaws, the Board of Directors shall
take such action, including (i) making a good faith evaluation of the
indemnification request, (ii) giving notice to, and obtaining approval by, the
shareholders of the corporation, and (iii) taking any other action.

     The right to indemnification or advance expenses provided herein shall be
enforceable in any court of competent jurisdiction.  A legal action may be
commenced if a claim for indemnity or advance expenses is denied in whole or in
part, or upon the expiration of the time periods provided above.  In any such
action, if the claimant establishes the right to indemnification, he or she
shall also have the right to be indemnified against the litigation expense
(including, without limitation, reasonable attorneys' fees) of such action.

     As provided by N.C. Gen. Stat. (S)55-8-57, the corporation shall have the
power to purchase and maintain insurance on behalf of any person who is or was a
director, officer, employee or agent of the corporation, or who is or was
serving at the request of the corporation as a director, officer, employee or
agent of another corporation, partnership, joint venture, trust or other
enterprise, or as a trustee or administrator under an employee benefit plan,
against any liability asserted against him and incurred by him in any such
capacity or arising out of his status as such, whether or not the corporation
has the power to indemnify him against such liability.

     The right to indemnification provided herein shall not be deemed exclusive
of any other rights to which any persons seeking indemnity may be entitled apart
from the provisions of this bylaw, except there shall be no right to
indemnification as to any liability or litigation expense for which such person
is entitled to receive payment under any insurance policy other than a
directors' and officers' liability insurance policy maintained by the
corporation.  Such right inures to the benefit of the heirs and legal
representatives of any persons entitled to such right.  Any person who at any
time after the adoption of this bylaw serves or has served in any status or
capacity described in this Article IX shall be deemed to be doing or to have
done so in reliance upon, and as consideration for, the right of indemnification
provided herein.  Any repeal or modification hereof shall not affect any rights
or obligations then existing.  The right provided herein shall not apply as to
persons serving institutions which are hereafter merged into or combined with
the corporation, except after the effective date of such merger or combination
and only as to status and activities after such date.

     If this Article or any portion hereof shall be invalidated on any ground by
any court or agency of competent jurisdiction, then the corporation shall
nevertheless indemnify each person described in this Article IX to the full
extent permitted by the portion of this Article that is not invalidated and also
to the full extent (not exceeding the benefits described herein) permitted or
required by other applicable law.

     Adopted this the 18th day of July, 1996.

                                               /s/ Drema A. Michael
                                               ---------------------------------
                                               Secretary

                                       14

<PAGE>
 
                                                                EXHIBIT 5.1

                                 LETTERHEAD OF
              BROOKS, PIERCE, MCLENDON, HUMPHREY & LEONARD, L.L.P.



                                 July 18, 1996



Board of Directors
Century Bancorp, Inc.
22 Winston Street
P.O. Box 989
Thomasville, North Carolina 27361-0989

     Re:  Registration Statement on Form S-1 under the Securities Act of 1933,
          as amended

Gentlemen:

     As special counsel to Century Bancorp, Inc. (the "Holding Company"), the
proposed parent holding company of Home Savings, SSB ("Home Savings"),
Thomasville, North Carolina, we are rendering this opinion to you in connection
with the acquisition by the Holding Company of Home Savings, upon the conversion
of Home Savings from a North Carolina-chartered mutual savings bank to a North
Carolina-chartered capital stock savings bank (the "Conversion").  As part of
the Conversion, the Holding Company will file with the Securities and Exchange
Commission a Registration Statement on Form S-1 (the "Registration Statement")
under the Securities Act of 1933, as amended, for the offering and sale by the
Holding Company of its no par common stock, having an estimated aggregate dollar
value represented to us as being between $11,475,000 and $17,853,750 (the
"Shares").

     In our capacity as special counsel, we have examined originals or copies,
certified or otherwise identified to our satisfaction, of the Articles of
Incorporation, Bylaws and corporate resolutions of the Holding Company, the
Amended and Restated Plan of Holding Company Conversion, the Registration
Statement and all exhibits thereto and the relevant provisions of Chapters 54C
and 55 of the North Carolina General Statutes and the Securities Act of 1933, as
amended, and the regulations promulgated under all the aforesaid statutes, as we
have considered necessary as a basis for the opinions given herein.  In
addition, we have made reasonable inquiries of the officers of Home Savings and
the Holding Company as to all relevant items.  In all examinations of documents,
we have assumed the genuineness of all original documents and all signatures and
the conformity to original documents of all copies submitted to us as certified,
conformed or photostatic copies.  On the basis of such examination, we are of
the opinion that, when the Holding Company has received full payment for the
Shares as described in the Registration
<PAGE>
Board of Directors
Century Bancorp, Inc.
July 18, 1996
Page 2


 
Statement, all requisite corporate action will have been taken with respect to
the issuance and sale of the Shares and the Shares will be validly authorized
and issued, fully-paid and nonassessable shares of common stock of the Holding
Company.

     This opinion is furnished by us solely for your benefit and for the benefit
of the purchasers of the Shares of the Holding Company  in connection with the
Conversion, and may not be quoted or relied upon by, nor copies be delivered to,
any person or entity, or used for any other purpose, without our prior express
written consent.

     We hereby consent to the use of this opinion in connection with the
registration of the offering and sale of the Shares with the Securities and
Exchange Commission under the Securities Act of 1933, as amended, and to the
reference to us in the Registration Statement and the Prospectus included
therein.


                                Very truly yours,

                                /s/ Brooks, Pierce, McLendon, Humphrey &
                                Leonard, L.L.P.

                                BROOKS, PIERCE, McLENDON,
                                HUMPHREY & LEONARD, L.L.P.

<PAGE>
 
                                 LETTERHEAD OF
              BROOKS, PIERCE, MCLENDON, HUMPHREY & LEONARD, L.L.P.



                                 July 18, 1996                  EXHIBIT 8.1



Board of Directors
Home Savings, SSB
22 Winston Street
P.O. Box 989
Thomasville, North Carolina 27361-0989

     Re:  Conversion of Home Savings, SSB from a North Carolina-chartered mutual
          savings bank to a North Carolina-chartered stock savings bank and its
          simultaneous acquisition by Century Bancorp, Inc., a North Carolina
          savings bank holding company

Members of the Board:

     You have requested our opinions regarding certain income tax consequences
in connection with the proposed conversion of Home Savings, SSB ("Home Mutual")
from a North Carolina-chartered mutual savings bank with federally insured
deposit accounts to Home Savings, Inc., SSB, a North Carolina-chartered stock
savings bank with federally insured deposit accounts ("Home"), and the
simultaneous acquisition of Home as a wholly-owned subsidiary by Century
Bancorp, Inc., a savings bank holding company organized under North Carolina law
("Holding Company").  This reorganization and conversion of Home Mutual and
acquisition of Home by the Holding Company shall be referred to as the
"Conversion".  Terms not otherwise defined in this letter shall have the
meanings assigned to them in the Amended and Restated Plan of Conversion adopted
by the Board of Directors of Home Mutual on July 18, 1996 (the "Plan").

     In connection with our opinions, we have reviewed copies of applications
filed by Home Mutual and the Holding Company with the Administrator, North
Carolina Savings Institutions Division, to effect the Conversion (the
"Applications"), Chapters 54C and 105 of the North Carolina General Statutes,
and applicable federal laws, rules and regulations, including the Internal
Revenue Code of 1986, as amended ("Code").  We have examined the Plan, Home
Mutual's existing Certificate of Incorporation and Bylaws, the Second Amended
Certificate of Incorporation for Home, the Bylaws for Home, the corporate
minutes approving the Conversion and related records of Home Mutual.  We have
also examined the Holding Company's Articles of Incorporation, Bylaws, corporate
minutes approving the Conversion and related records.  In addition, we have
examined certificates of officials of Home Mutual, Home and the Holding Company,
the Registration Statement of the Holding Company on Form S-1, which the Holding
Company intends to file with the Securities and Exchange Commission on or about
July 22, 1996 (the
<PAGE>
 
Board of Directors
Home Savings, SSB
July 18, 1996
Page 2



"Registration Statement") containing a proposed Prospectus (hereinafter referred
to as the "Prospectus") and such other documents as we have deemed necessary or
appropriate for purposes of giving the opinions set forth in this letter.  We
have assumed the authenticity of all documents presented to us as originals, the
conformity to the originals of all documents presented to us as copies, and the
genuineness of all signatures of individuals, and we know of no reason such
assumptions are unwarranted for purposes of the opinions expressed herein.  We
have assumed that all statements made in the above-described documents are
accurate and complete, and will be accurate and complete at all times from now
through the consummation of the Conversion.  We have not independently verified
any factual matter relating to the Conversion in connection with the preparation
of our opinions herein and, accordingly, such opinions do not take into account
any matters not set forth herein which might have been disclosed by independent
verification.  We have further assumed that the Conversion will be consummated
pursuant to the terms of the Plan.

     In issuing the opinions set forth below, we have also assumed the accuracy
of the following representations of Home Mutual:

     1.   The fair market value of the deposit accounts and the interest in the
          Liquidation Account received by each Eligible Account Holder and
          Supplemental Eligible Account Holder in Home pursuant to the
          Conversion will, in each instance, be equal to the fair market value
          of the deposit accounts and the proprietary interest of each such
          Eligible Account Holder and Supplemental Eligible Account Holder in
          Home Mutual surrendered in the Conversion. The aggregate fair market
          value of the deposit accounts and interests in the Liquidation Account
          held by Eligible Account Holders as of the close of business on the
          Eligibility Record Date will equal or exceed 99% of the aggregate fair
          market value of all deposit accounts in Home Mutual (including
          accounts of less than $50) as of the close of business on that date.
          The aggregate fair market value of the deposit accounts and interests
          in the Liquidation Account held by Supplemental Eligible Account
          Holders, officers and directors of Home Mutual and their associates as
          of the close of business on the Supplemental Eligibility Record Date
          will equal or exceed 99% of the aggregate fair market value of all
          deposit accounts in Home Mutual (including accounts of less than $50)
          as of the close of business on that date.

     2.   The Subscription Rights to purchase Conversion Stock received in the
          Conversion by each recipient have no fair market value. This
          assumption is based upon your representation and the opinion of JMP
          Financial, Inc. that such Subscription Rights have no fair market
          value because they will be acquired by recipients without cost, are
          nontransferable and afford the recipients the right only to purchase
          Conversion Stock at a price equal to its estimated fair market value
          as of the date such rights are issued, which will be the same price
          paid by all purchasers in the Conversion.
<PAGE>
 
Board of Directors
Home Savings, SSB
July 18, 1996
Page 3



     3.   Immediately following the Conversion, the Eligible Account Holders and
          Supplemental Eligible Account Holders will own all of the outstanding
          interests in the Liquidation Account and will own such interests
          solely by reason of their ownership of deposits and proprietary
          interests in Home Mutual on the Eligibility Record Date and
          Supplemental Eligibility Record Date, respectively. Pursuant to the
          Plan, no additional interests in the Liquidation Account shall be
          issued following the Conversion.
          
     4.   Immediately following the consummation of the Conversion, Home will
          possess the same assets and liabilities as Home Mutual held
          immediately before the Conversion, plus proceeds from the sale of
          Conversion Stock less proceeds retained by the Holding Company, less
          assets used to pay expenses incurred in the Conversion. Assets of Home
          Mutual used to pay expenses of the Conversion and all distributions
          (except for regular, normal interest payments made by Home Mutual
          immediately before the Conversion) in the aggregate will constitute
          less than 1% of the net assets of Home Mutual.
          
     5.   Except for Home Mutual's agreement to sell all of Home's issued and
          outstanding common stock to the Holding Company in the Conversion, at
          the time of the Conversion, Home Mutual will not have outstanding any
          warrants, options, convertible securities, or any other type of right
          pursuant to which any person could acquire stock in Home Mutual.
          
     6.   Home has no plan or intention to reacquire any of its common stock
          issued to the Holding Company in the Conversion. Home has no plan or
          intention to issue additional shares of its common stock following the
          Conversion. The common stock of Home issued to the Holding Company in
          the Conversion will not be callable or subject to a put option.

     7.   Home has no plan or intention to sell or otherwise dispose of any of
          the assets of Home Mutual acquired in the Conversion, except for
          dispositions made in the ordinary course of business.

     8.   The liabilities of Home Mutual assumed by Home and the liabilities, if
          any, to which the transferred assets are subject were incurred by Home
          Mutual in the ordinary course of its business and are associated with
          the assets transferred.

     9.   Following the Conversion, Home will continue the historic business of
          Home Mutual, will use a significant portion of Home Mutual's historic
          business assets in Home's business, and will continue to engage in the
          same business in substantially the same manner as engaged in by Home
          Mutual before the Conversion.
<PAGE>
 
Board of Directors
Home Savings, SSB
July 18, 1996
Page 4



     10.  Home Mutual and Home (treated as one entity for purposes of this
          representation) and the Holding Company will each pay their own
          expenses attributable to the Conversion.

     11.  Home Mutual is not under the jurisdiction of a court as a debtor under
          (i) Title 11 of the United States Code, or (ii) a receivership,
          foreclosure, or similar proceeding in a federal or state court.

     12.  None of the compensation received by an employee of Home Mutual or
          Home who is also an Eligible Account Holder, Supplemental Eligible
          Account Holder or Other Member will be separate consideration for, or
          allocable to, his or her status as an Eligible Account Holder,
          Supplemental Eligible Account Holder or Other Member. None of the
          interests in the Liquidation Account of Home received by an employee
          of Home Mutual or Home who is an Eligible Account Holder or
          Supplemental Eligible Account Holder will be separate consideration
          for, or allocable to, any employment agreement or arrangement. All
          compensation paid to Eligible Account Holders and Supplemental
          Eligible Account Holders who are also employees of Home Mutual or Home
          will be for services actually rendered and commensurate with amounts
          paid to third parties bargaining at arm's-length for similar services.
          Officers, directors and other employees may in the future be issued
          restricted common stock of the Holding Company for future services
          pursuant to the proposed Management Recognition Plan of the Holding
          Company described in the Prospectus ("MRP").

     13.  No Eligible Account Holder or Supplemental Eligible Account Holder
          will be excluded from participating in the Liquidation Account.
        
     14.  The Holding Company has no plan or intention to redeem or otherwise
          acquire any of the Conversion Stock to be issued pursuant to the
          Conversion, except as disclosed in the Prospectus regarding possible
          purchases to fund the ESOP, MRP and stock option plans. The Holding
          Company has no plan or intention to sell or otherwise dispose of the
          common stock of Home received by it in the Conversion. The Conversion
          Stock issued in the Conversion will not be callable or subject to a
          put option.

     15.  At the time of Conversion, the fair market value of the assets of Home
          Mutual on a going-concern basis will equal or exceed the amount of its
          liabilities plus the amount of liabilities to which its assets are
          subject. Immediately before the Conversion, Home Mutual will have a
          positive net worth.

     16.  No cash or property will be given to Eligible Account Holders,
          Supplemental Eligible Account Holders or any other grantee of
          Subscription Rights in lieu of (i) Subscription Rights for Conversion
          Stock, or (ii) an interest in the Liquidation Account of Home.
<PAGE>
 
Board of Directors
Home Savings, SSB
July 18, 1996
Page 5



     17.  There is no plan or intention for Home to be liquidated or merged with
          another corporation following the Conversion.

     18.  The Conversion described herein is motivated by valid business
          purposes and not by tax avoidance purposes.

     19.  After the Conversion, Home will continue the corporate existence and
          business of Home Mutual with only the following changes:

          (i)  An amended and restated Certificate of Incorporation to allow for
               the issuance of capital stock of Home, and

          (ii) New corporate Bylaws.

     20.  There exists no intercorporate indebtedness between Home Mutual and
          Home (treated as one entity for purposes of this representation) and
          the Holding Company, that was issued, acquired, or will be settled at
          a discount.

     21.  In the Conversion, the Holding Company will acquire 100% of the issued
          and outstanding common stock of Home.

     22.  Neither Home Mutual and Home (treated as one entity for purposes of
          this representation) nor the Holding Company is an "investment
          company," as defined in Section 368(a)(2)(F)(iii) and (iv) of the
          Code.

     Based upon the foregoing assumptions, our opinions with respect to the
federal and North Carolina income tax consequences of the Conversion are as
follows (for purposes of the opinions set forth below, Eligible Account Holders
shall include, if applicable pursuant to the Plan, Supplemental Eligible Account
Holders):

     1.   The Conversion of Home Mutual from a North Carolina-chartered mutual
          savings bank to a North Carolina-chartered stock savings bank will
          qualify as a reorganization within the meaning of Section 368(a) of
          the Code, and neither Home Mutual nor Home will recognize any gain or
          loss as a result of such reorganization. Revenue Ruling 80-105, 1980-1
          C.B. 78. Home Mutual in its form as a North Carolina-chartered mutual
          savings bank and Home in its form as a North Carolina-chartered stock
          savings bank will each be a "party to a reorganization" within the
          meaning of Section 368(b) of the Code.

     2.   Home's basis in each of Home Mutual's assets will be the same as Home
          Mutual's basis immediately prior to the Conversion. Section 362(b) of
          the Code.
<PAGE>
 
Board of Directors
Home Savings, SSB
July 18, 1996
Page 6

     3.   No gain or loss will be recognized by the Holding Company upon receipt
          of money in exchange for the shares of the Conversion Stock issued
          pursuant to the exercise of the Subscription Rights issued therefor.
          Section 1032(a) of the Code.

     4.   No gain or loss will be recognized by Home upon receipt of money from
          the Holding Company in exchange for the shares of its common stock to
          be issued to the Holding Company in the Conversion. Section 1032(a) of
          the Code.

     5.   The holding period of the Home assets after the Conversion will
          include the period during which the assets were held by Home Mutual
          prior to the Conversion. Section 1223(2) of the Code.

     6.   Gain or loss, if any, will be realized by an Eligible Account Holder
          on the exchange of such person's deposit account and proprietary
          interest in Home Mutual for (i) a withdrawable deposit account in Home
          in the same dollar amount as such person's deposit account in Home
          Mutual immediately prior to the Conversion, (ii) such person's
          interest in the Liquidation Account of Home, and (iii) Subscription
          Rights to purchase the Conversion Stock. Such gain, if any, will be
          recognized by an Eligible Account Holder only to the extent of the
          fair market value of such person's interest in the Subscription Rights
          received. Section 1001 of the Code. You have represented to us that
          the Subscription Rights to purchase Conversion Stock have no fair
          market value. Accordingly, gain recognized by an Eligible Account
          Holder as a result of the Conversion is limited to an amount not in
          excess of the fair market value of such person's interest in the
          Subscription Rights received in the Conversion. Paulsen v.
                                                          ----------
          Commissioner, 469 U.S. 131, 139 (1985), quoting Society for Savings v.
          ------------                                    ----------------------
          Bowers, 349 U.S. 143, 150 (1955).
          ------

     7.   The basis of the deposit account in Home received by an Eligible
          Account Holder will be the cost of such deposit account. The cost
          basis of such deposit account in Home (i) will be equal to the fair
          market value of such deposit account in Home and (ii) will be equal to
          such person's basis in his or her deposit account in Home Mutual
          exchanged therefor. Section 1012 of the Code.

     8.   The basis of the interest in the Liquidation Account received by an
          Eligible Account Holder will be equal to the cost of such interest.
          The cost of the Liquidation Account will be the fair market value of
          the proprietary interest in Home Mutual given for the Liquidation
          Account. Section 1012 of the Code. An interest in the Liquidation
          Account will be deemed to have no value, or nominal, if any, fair
          market value. Paulsen v. Commissioner, 469 U.S. 131, 139 (1985)
                        -----------------------
          (quoting Society for Savings v. Bowers, 349 U.S. 143, 150 (1955)).
                   -----------------------------
<PAGE>
 
Board of Directors
Home Savings, SSB
July 18, 1996
Page 7


     9.   The basis of Subscription Rights received by an Eligible Account
          Holder will be zero, increased by the gain, if any, recognized on
          their receipt. Section 1012 of the Code. Gain is recognized only to
          the extent of the fair market value of the Subscription Rights. You
          have represented to us that the Subscription Rights to purchase
          Conversion Stock have no fair market value. Accordingly, the basis of
          the Subscription Rights received by an Eligible Account Holder will be
          zero.

     10.  The basis of the Conversion Stock purchased pursuant to the exercise
          of Subscription Rights will be the purchase price thereof. Section
          1012 of the Code.

     11.  The holding period of the Conversion Stock acquired through the
          exercise of Subscription Rights will commence upon the date of such
          exercise. Section 1223(6) of the Code.

     12.  For purposes of Section 381 of the Code, Home will be treated just as
          Home Mutual would have been treated had there been no reorganization
          of Home Mutual from a North Carolina-chartered mutual savings bank to
          a North Carolina-chartered stock savings bank. Accordingly, and with
          regard only to the reorganization of Home Mutual into Home, the tax
          attributes of Home Mutual enumerated in Section 381(c) of the Code
          shall be taken into account by Home as if there had been no
          reorganization. Treasury Regulation (S)1.381(b)(1)(a)(2).
        
     13.  For North Carolina income tax purposes, the Conversion will be treated
          in a manner identical to the way the Conversion is treated pursuant to
          the Code. Sections 105-130.3, 105-130.5, 105-134.5, and 105-134.6 of
          the North Carolina General Statutes.

     No opinion is expressed with regard to the following:

     1.   The tax treatment of any aspect of the Conversion that is not
          specifically set forth and addressed in the foregoing opinions.

     2.   The status, including without limitation, the tax treatment, of Home
          Mutual's and Home's bad-debt reserves before or after the Conversion.

     3.   For purposes of Section 381 of the Code, the effect upon Home Mutual
          and Home of the acquisition of all of the common stock of Home by the
          Holding Company in the Conversion.

     The opinions herein expressed represent only our best judgments with
respect to the interpretation of published material and are not binding upon the
Internal Revenue Service or the courts. Our opinions are limited to matters of
North Carolina and federal law.
<PAGE>
 
Board of Directors
Home Savings, SSB
July 18, 1996
Page 8



     The opinions contained herein are rendered solely for your benefit and for
the benefit of purchasers of Conversion Stock and may not be used for any other
purpose whatsoever or relied upon by, published or communicated to any other
party without our prior written consent in each instance. We hereby consent to
the inclusion of this letter as an exhibit to the Applications being filed by
Home Mutual with the Administrator and as an exhibit to the Registration
Statement.

                                 Sincerely,

                                 BROOKS, PIERCE, McLENDON
                                 HUMPHREY & LEONARD, L.L.P.


                                 By:/s/ Howard L. Williams
                                    ------------------------------------------
                                    Howard L. Williams

<PAGE>
 
                                                                     EXHIBIT 8.2


                                 LETTERHEAD OF
                              JMP FINANCIAL, INC.



                                         July 18, 1996

Board of Directors
Home Savings Bank, SSB
22 Winston Street
Box 989
Thomasville, NC 27361-0989

Dear Sirs:

     Terms used in this letter not otherwise defined herein have the same
meanings for such terms in the Plan of the Holding Company Conversion (the "Plan
of Conversion") adopted by the Board of Directors of Home Savings Bank, SSB,
Thomasville, North Carolina ("Home Savings" or the "Bank"), under which the Bank
will convert from a mutual savings bank to a stock savings bank and issue all of
the Bank's stock to Century Bancorp, Inc. (the "Holding Company").
Simultaneously, the Holding Company will issue shares of common stock (the
"Common Stock").

     We understand that in accordance with the Plan of Conversion, subscription
rights to purchase shares of Common Stock in the Holding Company are to be
issued to (1) Eligible Account Holders, (2) the Bank's tax qualified employee
stock ownership plan, (3) Supplemental Eligible Account Holders, (4) Other
Members, and (5) employees, officers, and directors of Home Savings.  Based
solely upon our observation that the subscription rights will be available to
such parties without cost, will be legally non-transferable and of short
duration and will afford such parties the right only to purchase shares of
Common Stock at the same price to be paid by members of the general public in
the Community Offering, but without undertaking any independent investigation of
state or federal laws or the position of the Internal Revenue Service with
respect to such issue, we are of the belief that:

     (1)    the subscription rights have no ascertainable market value; and
     (2)    the price at which the subscription rights are exercisable will not
            be more or less than the pro forma market value of the shares upon
            issuance.

     Changes in the local and national economy, the legislative and regulatory
environment, the stock market, interest rates and other external forces (e.g.
natural disasters or significant global events) occur from time to time and may
materially affect the value of thrift stocks as a whole or the Holding Company's
value.  Accordingly, no assurance can be given that persons who subscribe to
shares of Common Stock of the Conversion will thereafter be able to sell such
shares at the same price paid in the Subscription Offering.

                                    Sincerely,

                                    /s/John M. Palffy

                                    John M. Palffy
                                    Principal

<PAGE>
                                                                    EXHIBIT 10.1

                                 LETTERHEAD OF
                              JMP FINANCIAL, INC.



                                 April 10, 1996


Mr. James G. Hudson, Jr.
Chief Executive Officer
Home Savings Bank SSB
22 Winston
Thomasville, North Carolina 27361

BY FAX (910) 476-8889

Dear Mr. Hudson:

     JMP Financial, Inc. ("JMP") is pleased to present this Agreement to Home
Savings (the "Bank" or "Home Savings") to act as appraiser in its mutual-to-
stock conversion and to prepare a business plan for the Bank in accordance with
state and federal regulations.  JMP is pleased to have the opportunity to
associate itself with Home Savings and believes that it is uniquely suited to
serve the needs of Home Savings.

Services Provided
- -----------------
     JMP Financial will provide an initial appraisal of the fair market value of
Home Savings and will update this appraisal as required by Home Savings or its
regulators according to the terms of this agreement.
     JMP Financial will also prepare a business plan for Home Savings in
compliance with federal regulations for filing with its application for
conversion.

Fees
- ----
     JMP's fees for appraisal services will be $17,500 and its fees for the
business plan will be $12,500.  Home Savings shall also reimburse JMP for its
reasonable out-of-pocket expenses of JMP as they are accrued.

     Fees shall be payable according to the following schedule:
<TABLE>
<S>                          <C>                                  <C>          <C>      
 .                            Upon execution of this Agreement     --           $10,000               
 .                            Upon filing of the Appraisal         --           $ 7,500                
 .                            Upon filing of the Business Plan     --           $ 7,500
 .                            Upon the earlier of closing of conversion to stock form or one year after execution of this  
                             Agreement                            --           All remaining fees and expenses.
</TABLE>

     Home Savings agrees to pay to JMP a fee of $2500 for each written opinion
or update required by the Bank or its regulators on behalf of the Bank pursuant
to its mutual-to-stock conversion and performed by JMP after the filing of the
original appraisal.
<PAGE>
 
Indemnification
- ---------------
     The Bank agrees to indemnify and hold harmless JMP and each of its
officers, directors, employees and agents, and each person who controls JMP
within the meaning of Section 15 of the Securities Act of 1933, against any and
all loss, claim, damage, liability and expense (including reasonable attorney's
fees) arising in connection with the performance of JMP's responsibilities
thereunder, including any litigation arising from this Agreement or involving
the subject matter hereof. Provided, however, that the Bank shall have no
liability to JMP to the extent that any loss, claim, damage liability, or
expense is found by a court of proper jurisdiction to have resulted from the
willful misconduct, bad faith or gross negligence of JMP or any of its agents.
Further, JMP shall notify the Bank promptly of the assertion of any claim
against its in connection with the performance of JMP's responsibilities in
connection with the conversion of the Bank from mutual-to-stock form or arising
under this Agreement or involving the subject matter hereof.  The Bank agrees
that the indemnification and reimbursement commitment set forth in this
agreement shall apply upon written notice to the Bank and regardless of whether
JMP is a formal party to any such lawsuits or other proceedings; that JMP is
entitled to separate counsel of its choice in connection with any of the matters
to which such commitment relate; and that such commitments shall extend upon the
same terms set forth in this agreement, to any controlling person, director,
officer, employee or agent of JMP and shall survive any termination of this
Agreement.

Confidentiality
- ---------------
     As part of this Agreement JMP agrees to hold all information provided by
the Bank and to conduct all discussions with others in the strictest confidence
possible in keeping with the performance of its services contemplated hereby.

Reliance Upon Information Provided by Home Savings
- --------------------------------------------------
     Home Savings understands that all analysis, opinions, conclusions and
recommendations which are to be proffered by JMP will rely on the accuracy of
information from and representations made by the bank and its employees and
officers.

Notices
- -------
     All notices required or permitted hereunder shall be in writing and shall
be deemed delivered when personally served, or, three days, after being
deposited in the United States mail, registered or certified, return receipt
requested, as addressed as follows

                           If to JMP Financial, Inc.
                           -------------------------
                              JMP Financial, Inc.
                                753 Grand Marais
                         Grosse Pointe Park, Mi. 48230
                           Attn:  Mr. John M. Palffy
<PAGE>
Page 3
Mr. Hudson
April 10, 1996

 
                          If to Home Savings Bank, SSB
                          ----------------------------
                             Home Savings Bank SSB
                                   22 Winston
                       Thomasville, North Carolina 27361
                                 Mr. Jim Hudson

Complete Agreement
- ------------------
     This Agreement sets forth the entire understanding among the parties as to
the subject matter hereof and supersedes any other understanding or arrangement,
written or oral, express or implied, between the parties.

Effectiveness of Agreement - Separability
- -----------------------------------------
     If any provision of this Agreement is held to be void, unenforceable,
unlawful or invalid, all of the other provisions hereof nevertheless continue in
full force and effect as if such void, unenforceable, unlawful or invalid
provisions were omitted.  If any provision hereof shall be held to be void,
unenforceable, or invalid by reason of the scope thereof, then such provision
shall be construed and enforced to the extent of the fullest valid and
enforceable scope thereof.

Amendments
- ----------
     This Agreement may not be amended except by written instrument signed by an
officer or all parties at the time of the amendment, any other attempted
amendments or supplements shall have no force or effect.

     We look forward to working with you and are prepared to proceed as soon as
you deem it appropriate.  If this Agreement meets with your approval please
indicate so by executing below.

                                 Very truly yours,

                                 /s/ JMP Financial, Inc.
                                 JMP FINANCIAL, INC.

                                 /s/ John Michael Palffy
                                 John Michael Palffy
                                 President

ACKNOWLEDGMENT AND ACCEPTANCE
- -----------------------------
Home Savings Bank SSB

By:  /s/ James G. Hudson, Jr.
Its:  President

<PAGE>
 
                                                              EXHIBIT 10.2
 
                            HOME SAVINGS, INC., SSB
                             EMPLOYMENT AGREEMENT


     THIS AGREEMENT entered into as of _______________,1996, by and between HOME
SAVINGS, INC., SSB (hereinafter referred to as the "Savings Bank") and JAMES G.
HUDSON, JR. (hereinafter referred to as the "Officer") and is joined in by
CENTURY BANCORP, INC., the parent holding company of the Savings Bank
(hereinafter referred to as the "Holding Company").

     WHEREAS, the Officer has heretofore been employed by the Savings Bank as
its President, Chief Executive Officer and Treasurer; and

     WHEREAS, the Savings Bank is a state-chartered stock savings bank and the
wholly-owned subsidiary of the Holding Company; and

     WHEREAS, the Savings Bank desires to retain the services of the Officer as
the President, Chief Executive Officer and Treasurer of the Savings Bank upon
the terms and conditions set forth herein; and

     WHEREAS, the services of the Officer, his experience and knowledge of the
affairs of the Savings Bank, and his reputation and contacts in the industry and
the local community are extremely valuable to the Savings Bank; and

     WHEREAS, the Savings Bank wishes to attract and retain such well-qualified
executives and it is in the best interest of the Savings Bank and of the Officer
to secure the continued services of the Officer notwithstanding any change in
control of the Savings Bank or the Holding Company; and

     WHEREAS, the Savings Bank considers the establishment and maintenance of a
sound and vital management to be part of its overall corporate strategy and to
be essential to protecting and enhancing the best interests of the Holding
Company, the Savings Bank and their stockholders; and

     WHEREAS, the parties desire to enter into this Agreement in order to set
forth the terms and conditions of the Officer's employment relationship with the
Savings Bank.
<PAGE>
 
     NOW, THEREFORE, for and in consideration of the premises and mutual
promises, covenants and conditions hereinafter set forth and other good and
valuable considerations, the receipt and sufficiency of which hereby are
acknowledged, the parties hereby do agree as follows:

     1.  Employment.  The Savings Bank hereby agrees to employ the Officer and
         ----------                                                           
the Officer hereby agrees to accept employment, upon the terms and conditions
stated herein, as the President and Chief Executive Officer of the Savings Bank.
The Officer shall render such administrative and management services to the
Savings Bank as are customarily performed by persons situated in a similar
executive capacity.  The Officer shall promote the business of the Savings Bank
and perform such other duties as shall, from time to time, be reasonably
prescribed by the Board of Directors of the Savings Bank (the "Board").

     2.  Compensation.  The Savings Bank shall pay the Officer during the term
         ------------                                                         
of this Agreement, as compensation for all service rendered by him to the
Savings Bank, a base salary at the rate of $93,600 per annum, payable in
cash not less frequently than monthly; provided that the rate of such salary
shall be reviewed by the Board prior to January 1, 1997 and not less often than
annually thereafter. Such rate of salary, or increased rate of salary, as the
case may be, may be further increased from time to time in such amounts as the
Board, in its discretion, may decide. In determining salary increases, the Board
shall compensate the Officer for increases in the cost of living and may also
provide for performance or merit increases. Participation in incentive
compensation, deferred compensation, discretionary bonus, profit-sharing,
retirement, stock option and other employee benefit plans that the Savings Bank
or the Holding Company have adopted or may from time to time adopt, and
participation in any fringe benefits, shall not reduce the salary payable to the
Officer under this Section. The Officer will be entitled to such customary
fringe benefits, vacation and sick leave as are consistent with the normal
practices and established policies of

                                       2
<PAGE>
 
the Savings Bank.  In the event of a Change of Control (as defined in Section
10), the Officer's rate of salary shall be increased not less than six percent
(6%) annually during the term of this  Agreement.

     3.  Bonus Compensation.  During the term of this Agreement, the Officer
         ------------------                                                 
shall be entitled in an equitable manner with all other key management personnel
of the Savings Bank, to such discretionary bonuses as may be authorized,
declared and paid by the Savings Bank to the Savings Bank's key management
employees.  In addition, the Officer shall be entitled to participate in any
other bonus compensation plans adopted by the Directors of the Savings Bank and
applicable to key management personnel.  No other compensation provided for in
this Agreement shall be deemed a substitute for the Officer's right to such
discretionary and other bonuses when and as declared by the Directors of the
Savings Bank.

     4.  Participation in Retirement and Employee Benefit Plans; Fringe       
         --------------------------------------------------------------
Benefits.
- --------   The Officer shall be entitled to participate in any plan relating to
deferred compensation, stock awards, stock options, stock purchases, pension,
thrift, profit sharing, group life insurance, medical and dental coverage,
disability coverage, education, or other retirement or employee benefits that
the Savings Bank or the Holding Company have adopted, or may, from time to time
adopt, for benefit of their executive employees and for employees generally,
subject to the eligibility rules of such plans.

     The Officer shall also be entitled to participate in any other fringe
benefits which are now or may be or become applicable to the Officer or the
Savings Bank's other executive employees.  The Savings Bank shall pay all
reasonable expenses incurred by the Officer and his wife in attending the annual
conventions of the North Carolina Community Bankers Association and Americas
Community Bankers and their successor organizations, and the Savings Bank shall
pay all reasonable expenses incurred by the Officer in attending such other
meetings at which the Savings Bank deems the Officer's attendance to be
desirable.  In addition, the Officer shall be entitled to participate in any
other benefits which are

                                       3 
<PAGE>
 
commensurate with the duties and responsibilities to be performed by the Officer
under this Agreement. Additionally, the Officer shall be entitled to such
vacation and sick leave as shall be established under uniform employee policies
promulgated by the Directors.  The Savings Bank shall reimburse the Officer for
all out-of-pocket reasonable and necessary business expenses which the Officer
may incur in connection with his services on behalf of the Savings Bank.

     The Officer shall be furnished with an automobile of make, model and age
consistent with prior practice of the Savings Bank, which automobile may be used
by the Officer for business and personal purposes.  The Savings Bank shall pay
to the Colonial Country Club and to the Thomasville Rotary Club all membership
dues and assessments associated with the Officer's regular membership in such
clubs.

     5.  Term.  The initial term of employment under this Agreement shall be for
         ----                                                                   
the period commencing upon the effective date of this Agreement and ending three
(3) calendar years from the effective date of this Agreement.  On each
anniversary of the effective date of this Agreement, the term of this Agreement
shall automatically be extended for an additional one year period beyond the
then effective expiration date unless written notice from the Savings Bank or
the Officer is received 90 days prior to an anniversary date advising the other
party that this Agreement shall not be further extended; provided that the
Directors shall review the Officer's performance annually and make a specific
determination pursuant to such review to renew this Agreement prior to the 90
day notice period.

     6.  Loyalty.  The Officer shall devote his full efforts and entire business
         -------                                                                
time to the performance of his duties and responsibilities under this Agreement.

     The Officer agrees that he will hold in confidence all knowledge or
information of a confidential nature with respect to the respective businesses
of the Holding Company, the Savings Bank or of their subsidiaries, if any,
received by him during the term of this Agreement and will not disclose or make
use

                                       4
<PAGE>
 
of such information, except in the ordinary course of his duties under this
Agreement, without the prior written consent of the Holding Company or the
Savings Bank.

     7.  Standards.  The Officer shall perform his duties and responsibilities
         ---------                                                            
under this Agreement in accordance with such reasonable standards expected of
employees with comparable positions in comparable organizations and as may be
established from time to time by the Board.  The Savings Bank will provide the
Officer with the working facilities and staff customary for similar executives
and necessary for him to perform his duties.

     8.  Termination and Termination Pay.
         ------------------------------- 
     (a) The Officer's employment under this Agreement shall be terminated upon
the death of the Officer during the term of this Agreement, in which event, the
Officer's estate shall be entitled to receive the compensation due the Officer
through the last day of the calendar month in which his death shall have
occurred and for a period of one month thereafter.

     (b) The Officer's employment under this Agreement may be terminated at any
time by the Officer upon sixty (60) days' written notice to the Board of
Directors.  Upon such termination, the Officer shall be entitled to receive
compensation through the effective date of such termination.

     (c) The Board may terminate the Officer's employment at any time, but any
termination by the Board, other than termination for cause, shall not prejudice
the Officer's right to compensation or other benefits under this Agreement for
the remaining period which would have been covered by this Agreement if such
termination had not occurred.  The Officer shall have no right to receive
compensation or other benefits for any period after termination for "cause."
Termination for "cause" shall include termination because of the Officer's
personal dishonesty, incompetence, willful misconduct, breach of fiduciary duty
involving personal profit, intentional failure to perform stated duties, willful
violation of

                                       5
<PAGE>
 
any law, rule, regulation (other than traffic violations or similar offenses) or
final cease-and-desist order, or material breach of any provisions of this
Agreement.

     9.  Additional Regulatory Requirements.
         ----------------------------------
 
     (a) If the Officer is suspended and/or temporarily prohibited from
participating in the conduct of the Savings Bank's affairs by a notice served
under Section 8(e)(3) or Section 8(g)(1) of the Federal Deposit Insurance Act
(12 U.S.C. 1818(e)(3) and (g)(1)), the Savings Bank's obligations under this
Agreement shall be suspended as of the date of service, unless stayed by
appropriate proceedings. If the charges in the notice are dismissed, the Savings
Bank shall (i) pay the Officer all of the compensation withheld while its
contract obligations were suspended and (ii) reinstate (in whole or in part) any
of its obligations which were suspended.

     (b) If the Officer is removed and/or permanently prohibited from
participating in the conduct of the Savings Bank's affairs by an order issued
under Section 8(e)(4) of Section 8(g)(1) of the Federal Deposit Insurance Act
(12 U.S.C. 1818(e)(4) and (g)(1)), all obligations of the Savings Bank under
this Agreement shall terminate as of the effective date of the order, but vested
rights of the contracting parties shall not be affected.

     (c) If the Savings Bank is in default as defined in Section 3(x)(1) of the
Federal Deposit Insurance Act (12 U.S.C. (S) 1818(x)(1)), all obligations under
this Agreement shall terminate as of the date of default, but this paragraph
shall not affect any vested rights of the contracting parties.

     (d) All obligations under this Agreement shall be terminated, except to the
extent determined that continuation of the Agreement is necessary for the
continued operation of the Savings Bank, (i) by the Federal Deposit Insurance
Corporation (the "Corporation"), at the time the Corporation enters into an
agreement to provide assistance to or on behalf of the Savings Bank under the
authority contained in Section 13(c) of the Federal Deposit Insurance Act (12
U.S.C. (S) 1818(c)); or (ii) by the Administrator

                                       6
<PAGE>
 
of the Savings Institution Division of the North Carolina Department of Commerce
(the "Administrator"), at the time the Administrator approves a supervisory
merger to resolve problems related to operation of the Savings Bank or when the
Savings Bank is determined by the Administrator to be in an unsafe or unsound
condition.  Any rights of the parties that have already vested, however, shall
not be affected by such action.

     10.  Change in Control.
          ----------------- 

     (a) In the event of a "Change in Control" (as defined in Subsection (b)
below), the term of employment under this Agreement shall automatically be
extended for a period of three (3) years beginning on the date of the Change in
Control, and the acquiror shall be bound by the terms of this Agreement and
shall be prohibited, during the remainder of the term of this Agreement, from:

          (i) Assigning Officer any duties and/or responsibilities that are
          inconsistent with his position, duties, responsibilities or status at
          the time of the Change in Control or with his reporting
          responsibilities or equivalent titles with the Savings Bank in effect
          at such time; or

          (ii) Adjusting Officer's annual base salary rate other than in
          accordance with the provisions of Section 2 of this Agreement; or

          (iii)  Reducing in level, scope or coverage or eliminating Officer's
          life insurance, medical or hospitalization insurance, disability
          insurance, profit sharing plans, stock option plans, stock purchase
          plans, deferred compensation plans, bonus compensation plans,
          management retention plans, retirement plans or similar plans or
          benefits or other benefits being provided by the Savings Bank or the
          Holding Company to the Officer as of the effective date of the Change
          in Control; or

          (iv) Transferring Officer to a location more than forty (40) miles
          distant from Officer's primary work station at the time of a Change in
          Control, without the Officer's express written consent.

     (b) For the purposes of this Agreement, the term "Change in Control" shall
mean any of the following events:

          (i) a change in control of a nature that would be required to be
          reported by the Holding Company in response to Item 1 of the Current

                                       7
<PAGE>
 
          Report on Form 8-K, as in effect on the date hereof, pursuant to
          Section 13 or 15(d) of the Exchange Act; or

          (ii) such time as any "person" (as such term is used in Sections 13(d)
          and 14(d) of the Exchange Act) is or becomes the "beneficial owner"
          (as defined in Rule 13d-3 under the Exchange Act), directly or
          indirectly, of securities of the Holding Company or Savings Bank
          representing 25 percent or more of the combined voting power of the
          outstanding Common Stock of the Holding Company or Common Stock of the
          Savings Bank, as applicable; or

          (iii)  individuals who constitute the Board or board of directors of
          the Holding Company on the date hereof (the "Incumbent Board" and
          "Incumbent Holding Company Board," respectively) cease for any reason
          to constitute at least a majority thereof, provided that any person
          becoming a director subsequent to the date hereof whose election was
          approved by a vote of at least three-quarters of the directors
          comprising the Incumbent Board or Incumbent Holding Company Board, as
          applicable, or whose nomination for election by the Savings Bank's or
          Holding Company's shareholders was approved by the Savings Bank's or
          Holding Company's Board of Directors or Nominating Committee, as
          applicable, shall be considered as though he or she were a member of
          the Incumbent Board or Incumbent Holding Company Board, as applicable;
          or

          (iv) either the Holding Company or the Savings Bank consolidates or
          merges with or into another corporation, association or entity or is
          otherwise reorganized, where neither the Holding Company nor the
          Savings Bank, respectively, is the surviving corporation in such
          transaction; or

          (v) all or substantially all of the assets of either the Holding
          Company or the Savings Bank are sold or otherwise transferred to or
          are acquired by any other entity or group.

     Notwithstanding the other provisions of this Section 10, a transaction or
event shall not be considered a Change in Control if, prior to the consummation
or occurrence of such transaction or event, Officer and Savings Bank agree in
writing that the same shall not be treated as a Change in Control for purposes
of this Agreement.

     (c) In the event any dispute shall arise between the Officer and the
Savings Bank as to the terms or interpretation of this Agreement, including this
Section 10, whether instituted by formal legal

                                       8
<PAGE>
 
proceedings or otherwise, including any action taken by the Officer to enforce
the terms of this Section 10 or in defending against any action taken by the
Savings Bank, the Savings Bank shall reimburse the Officer for all costs and
expenses incurred in such proceedings or actions, including attorney's fees, in
the event the Officer prevails in any such action.

     11.  Successors and Assigns.
          ---------------------- 

     (a) This Agreement shall inure to the benefit of and be binding upon any
corporate or other successor of the Savings Bank which shall acquire, directly
or indirectly, by conversion, merger, consolidation, purchase or otherwise, all
or substantially all of the assets of the Holding Company or the Savings Bank.

     (b) Since the Savings Bank is contracting for the unique and personal
skills of the Officer, the Officer shall be precluded from assigning or
delegating his rights or duties hereunder without first obtaining the written
consent of the Savings Bank.

     12.  Modification; Waiver; Amendments.  No provision of this Agreement may
          --------------------------------                                     
be modified, waived or discharged unless such waiver, modification or discharge
is agreed to in writing, signed by the Officer and on behalf of the Savings Bank
by such officer as may be specifically designated by the Directors.  No waiver
by either party hereto, at any time, of any breach by the other party hereto of,
or compliance with, any condition or provision of this Agreement to be performed
by such other party shall be deemed a waiver of similar or dissimilar provisions
or conditions at the same or at any prior or subsequent time.  No amendments or
additions to this Agreement shall be binding unless in writing and signed by
both parties, except as herein otherwise provided.

     13.  Applicable Law.  This Agreement shall be governed in all respects
          --------------                                                   
whether as to validity, construction, capacity, performance or otherwise, by the
laws of North Carolina, except to the extent that federal law shall be deemed to
apply.


                                       9
<PAGE>
 
     14.  Severability.  The provisions of this Agreement shall be deemed
          ------------                                                   
severable and the invalidity or unenforceability of any provision shall not
affect the validity or enforceability of the other provisions hereof.

     IN WITNESS WHEREOF, the parties have executed this Agreement as of the day
and year first hereinabove written.


                              HOME SAVINGS, INC., SSB


                              By:_______________________________________________
                                 Chairman of the Board



                              --------------------------------------------(SEAL)
                              James G. Hudson, Jr.



     The foregoing Agreement is consented and agreed to by Century Bancorp,
Inc., the parent holding company of Home Savings, Inc., SSB.

                              CENTURY BANCORP, INC.


                              By:_______________________________________________
                                 Chairman of the Board

                                      10

<PAGE>
 
                                                                    EXHIBIT 10.3


                         SPECIAL TERMINATION AGREEMENT


     THIS AGREEMENT entered into as of __________________________, 1996, by and
between CENTURY BANCORP, INC., a North Carolina corporation (the "Holding
Company") and JOHN E. TODD (the "Officer").

     WHEREAS, the Officer is employed by Home Savings, Inc., SSB, a North
Carolina-chartered savings bank (the "Savings Bank") as its Vice President; and

     WHEREAS, the Savings Bank is the wholly-owned subsidiary of the Holding
Company; and

     WHEREAS, the services of the Officer, his experience and knowledge of the
affairs of the Savings Bank, and his reputation and contacts in the industry are
extremely valuable to the Savings Bank and the Holding Company; and

     WHEREAS, the Holding Company and the Savings Bank wish to attract and
retain such well-qualified executives and it is in the best interests of the
Holding Company and the Savings Bank and of the Officer to secure the continued
services of the Officer notwithstanding any change in control of the Savings
Bank or the Holding Company; and

     WHEREAS, the Holding Company considers the establishment and maintenance of
a sound and vital management to be part of its overall corporate strategy and to
be essential to protecting and enhancing the best interests of the Savings Bank,
the Holding Company and their shareholders; and

     WHEREAS, the parties desire to enter into this Agreement to provide the
Officer with security in the event of a change in control of the Savings Bank or
the Holding Company in order to ensure the continued loyalty of the Officer.

     NOW, THEREFORE, for and in consideration of the promises and mutual
promises, covenants and conditions hereinafter set forth, and other good and
valuable considerations, the receipt and sufficiency of which hereby are
acknowledged, the parties hereby to agree as follows:
<PAGE>
 
1.   TERM. The initial term of this Agreement shall be for a period of three
     ----
(3) years commencing upon the date of execution of this Agreement.  On each
anniversary of the effective date of this Agreement, the term of this Agreement
shall automatically be extended for an additional one year period beyond the
then effective expiration date unless written notice from the Holding Company to
the Officer is received 90 days prior to an anniversary date advising the
Officer that this Agreement shall not be further extended; provided that the
directors of the Holding Company shall review the Officer's performance annually
and make a specific determination pursuant to such review to renew this
Agreement prior to the 90 day notice period.  The Officer shall have rights and
benefits pursuant to this Agreement only if a change in control occurs during
the term of this Agreement.  In such event, the Officer shall have the rights
set forth below with respect to any termination of employment or "Termination
Event" (as defined below) even though the termination or Termination Event shall
occur after the expiration of the terms of this Agreement.

     1.     Change in Control.
            ----------------- 

            (a)  In the event of a termination of the Officer's employment in
     connection with, or within twenty-four (24) months after, a "Change in
     Control" (as defined in Subparagraph (e) below) of the Savings Bank or the
     Holding Company, for reasons other than for "cause" (as defined in
     Subparagraph (b) below), the Officer shall be entitled to receive the
     amount set forth in Subparagraph (d) below.  Said sum shall be payable as
     provided in Subparagraph (f) below.

            (b)  For purposes of this Agreement, termination for "cause" shall
     include termination because of the Officer's personal dishonesty,
     incompetence, willful misconduct, breach of fiduciary duty involving
     personal profit, intentional failure to perform stated duties, or willful
     violation of any law, rule, or regulation (other than traffic violations or
     similar offenses) or final cease-and-desist order.

                                       2
<PAGE>
 
            (c)  The Officer shall have the right to terminate his employment
     with the Savings Bank upon the occurrence of any of the following events
     (the "Termination Events") within twenty-four (24) months following a
     Change in Control of the Holding Company or the Savings Bank:

                    (i) Officer is assigned any duties and/or
                    responsibilities that are inconsistent with his
                    position, duties, responsibilities or status at
                    the time of the Change in Control or with his
                    reporting responsibilities or titles with the
                    Savings Bank in effect at such time; or

                    (ii) Officer's annual base salary rate is reduced
                    below the annual amount in effect as of the
                    effective date of a Change in Control or as the
                    same shall have been increased from time to time
                    following such effective date; or

                    (iii) Officer's life insurance, medical or
                    hospitalization insurance, disability insurance,
                    stock option plans, stock purchase plans, deferred
                    compensation plans, management retention plans,
                    retirement plans or similar plans or benefits or
                    other benefits being provided by the Savings Bank
                    or the Holding Company to the Officer as of the
                    effective date of the Change in Control are
                    reduced in their level, scope or coverage, or any
                    such insurance, plans or benefits are eliminated,
                    unless such reduction or elimination applies
                    proportionately to all salaried employees of the
                    Savings Bank or the Holding Company who
                    participated in such benefits prior to such Change
                    in Control; or

                    (iv) Officer is transferred to a location which is
                    more than forty (40) miles distant from his
                    current principal work location, without the
                    Officer's express written consent.

            A Termination Event shall be deemed to have occurred on
     the date such action or event is implemented or takes effect.

            (d)  In the event that the Officer's employment is
     terminated as set forth in Paragraphs 2(a) or 2(c), the Holding
     Company will be obligated to pay or cause to be paid to Officer
     an

                                       3
<PAGE>
 
     amount equal to two (2.0) times the Officer's salary and bonuses from the
     Savings Bank and Holding Company for the most recently completed calendar
     year prior to such termination.

            (e)  For the purposes of this Agreement, the term "Change
     in Control" shall mean: (i) a change in control of a nature that
     would be required to be reported in response to Item 1 of the
     Current Report on Form 8-K, as in effect on the date hereof,
     pursuant to Section 13 or 15(d) of the Exchange Act; (ii) such
     time as any "person" (as such term is used in Sections 13(d) and
     14(d) of the Exchange Act) is or becomes the "beneficial owner"
     (as defined in Rule 13d-3 under the Exchange Act), directly or
     indirectly, of securities of the Holding Company or Savings Bank
     representing 25 percent or more of the combined voting power of
     the outstanding Common Stock of the Holding Company or
     outstanding common stock of the Savings Bank, as applicable; or
     (iii) individuals who constitute the board of directors of the
     Holding Company or board of directors of the Savings Bank on the
     date hereof (the "Incumbent Board" and "Incumbent Savings Bank
     Board," respectively) cease for any reason to constitute at least
     a majority thereof, provided that any person becoming a director
     subsequent to the date hereof whose election was approved by a
     vote of at least three-quarters of the directors comprising the
     Incumbent Board or Incumbent Savings Bank Board, as applicable,
     or whose nomination for election by the Holding Company's or
     Savings Bank's shareholders was approved by the Holding Company's
     or Savings Bank's board of directors or Nominating Committee,
     shall be considered as though he or she were a member of the
     Incumbent Board or Incumbent Savings Bank Board, as applicable;
     or (iv) either the Holding Company or the Savings Bank
     consolidates or merges with or into another corporation,
     association or entity or is otherwise reorganized, where neither
     the Holding Company nor the Savings Bank, respectively, is the
     surviving corporation in such transaction or; or (v) all or
     substantially all of the assets of either the Holding Company or
     the Savings Bank are sold or otherwise transferred to or are
     acquired by any other entity or group.

                                       4
<PAGE>
 
             Notwithstanding the other provisions of this Paragraph 2, a
     transaction or event shall not be considered a Change in Control if, prior
     to the consummation of occurrence of such transaction or event, Officer and
     Holding Company agree in writing that the same shall not be treated as a
     Change in Control for purposes of this Agreement.  In addition, the Holding
     Company's acquisition of all of the stock of the Savings Bank and initial
     public offering in connection with the conversion of the Savings Bank from
     the mutual to the stock form of ownership shall not be considered a change
     in control.

            (f)  Such amounts payable pursuant to this Paragraph 2 shall be
     paid, at the irrevocable option of the Officer, as follows:

     Participant's Initials
     ----------------------

     (i)  ___________________  Payment in a lump-sum.

     (ii) ___________________  Payment in monthly installments over a fixed
                               reasonable period of time. Such payments shall
                               begin within thirty (30) days following the
                               calendar month in which the Officer terminates
                               his employment with the Savings Bank.

            (g)  Following a Termination Event which gives rise to the Officer's
     rights hereunder, the Officer shall have twelve (12) months from the date
     of occurrence of the Termination Event to terminate his employment with the
     Savings Bank pursuant to this Paragraph 2.  Any such termination shall be
     deemed to have occurred only upon delivery to the Savings Bank (or to any
     successor corporation) of written notice of termination which describes the
     Change in Control and Termination Event.  If the Officer does not so
     terminate his employment with the Savings Bank within such twelve (12)
     month period, he shall thereafter have no further rights hereunder with
     respect to that Termination Event, but shall retain rights, if any,
     hereunder with respect to any other Termination Event as to which such
     period has not expired.

                                       5
<PAGE>
 
            (h)  It is the intent of the parties hereto that all payments made
     pursuant to this Agreement be deductible by the Holding Company for federal
     income tax purposes and not result in the imposition of an excise tax on
     the Officer.  Notwithstanding anything contained in this Agreement to the
     contrary, any payments to be made to or for the benefit of the Officer
     which are deemed to be "parachute payments" as that term is defined in
     Section 280G of the Code, shall be modified or reduced to the extent deemed
     to be necessary by the Holding Company's Board of Directors to avoid the
     imposition of excise taxes on the Officer under Section 4999 of the Code or
     the disallowance of a deduction to the Holding Company under Section
     280G(a) of the Code.

            (i)  In the event any dispute shall arise between th Officer and the
     Holding Company as to the terms or interpretation of this Agreement,
     including this Paragraph 2, whether instituted by formal legal proceedings
     or otherwise, including any action taken by the Officer to enforce the
     terms of this Paragraph 2 or in defending against any action taken by the
     Holding Company, the Holding Company shall reimburse the Officer for all
     costs and expenses incurred in such proceedings or actions, including
     attorney's fees, in the event the Officer prevails in any such action.

     2.     Successors and Assigns. This Agreement shall inure to the benefit of
            ----------------------
and be binding upon any corporate or other successor of the Holding Company
which shall acquire, directly or indirectly, by conversion, merger,
consolidation, purchase or otherwise, all or substantially all of the assets of
the Holding Company.

     3.     Modification; Waiver; Amendments. No provision of this Agreement may
            --------------------------------
be modified, waived or discharged unless such waiver, modification or discharge
is agreed to in writing and signed by the Officer and the Holding Company,
except as herein otherwise provided. No waiver by either party hereto, at any
time, of any breach by the other party hereto of, or compliance with, any
condition

                                       6
<PAGE>
 
or provision of this agreement to be performed by such other party shall be
deemed a waiver of similar or dissimilar provisions or conditions at the same or
at any prior or subsequent time. With the exception of Paragraph 2(f) of this
Agreement which may not be amended, no amendments or additions to this Agreement
shall be binding unless in writing and signed by both parties, except as herein
otherwise provided.

     4.     Applicable Law.  This Agreement shall be governed in all respects
            --------------                                                   
whether as to validity, construction, capacity, performance or otherwise, by the
laws of North Carolina, except to the extent that federal law shall be deemed to
apply.

     5.     Severability.  The provisions of this Agreement shall be deemed
            ------------                                                   
severable and the invalidity or unenforceability of any provision shall not
affect the validity or enforceability of the other provisions hereof.

     IN WITNESS WHEREOF, the parties have executed this Agreement as of the day
and year first hereinabove written.


                              CENTURY BANCORP, INC.

(CORPORATE SEAL)
                              By: _______________________________
                                  __________ President
ATTEST:
 
________________________
______Secretary

                              ____________________________________(SEAL)
                              JOHN E. TODD

                                       7
<PAGE>
 
                                                                   EXHIBIT 10.3

 
                         SPECIAL TERMINATION AGREEMENT


     THIS AGREEMENT entered into as of __________________________, 1996, by and
between CENTURY BANCORP, INC., a North Carolina corporation (the "Holding
Company") and DREMA A. MICHAEL (the "Officer").

     WHEREAS, the Officer is employed by Home Savings, Inc., SSB, a North
Carolina-chartered savings bank (the "Savings Bank") as its Secretary and
Assistant Treasurer; and

     WHEREAS, the Savings Bank is the wholly-owned subsidiary of the Holding
Company; and

     WHEREAS, the services of the Officer, her experience and knowledge of the
affairs of the Savings Bank, and her reputation and contacts in the industry are
extremely valuable to the Savings Bank and the Holding Company; and

     WHEREAS, the Holding Company and the Savings Bank wish to attract and
retain such well-qualified executives and it is in the best interests of the
Holding Company and the Savings Bank and of the Officer to secure the continued
services of the Officer notwithstanding any change in control of the Savings
Bank or the Holding Company; and

     WHEREAS, the Holding Company considers the establishment and maintenance of
a sound and vital management to be part of its overall corporate strategy and to
be essential to protecting and enhancing the best interests of the Savings Bank,
the Holding Company and their shareholders; and

     WHEREAS, the parties desire to enter into this Agreement to provide the
Officer with security in the event of a change in control of the Savings Bank or
the Holding Company in order to ensure the continued loyalty of the Officer.

     NOW, THEREFORE, for and in consideration of the promises and mutual
promises, covenants and conditions hereinafter set forth, and other good and
valuable considerations, the receipt and sufficiency of which hereby are
acknowledged, the parties hereby to agree as follows:
<PAGE>
 
1.   TERM.  The initial term of this Agreement shall be for a period of three
     ----
(3) years commencing upon the date of execution of this Agreement.  On each
anniversary of the effective date of this Agreement, the term of this agreement
shall automatically be extended for an additional one year period beyond the
then effective expiration date unless written notice from the Holding Company to
the Officer is received 90 days prior to an anniversary date advising the
Officer that this Agreement shall not be further extended; provided that the
Directors of the Holding Company shall review the Officer's performance annually
and make a specific determination pursuant to such review to renew this
Agreement prior to the 90 day notice period.  The Officer shall have rights and
benefits pursuant to this Agreement only if a Change in Control occurs during
the term of this Agreement.  In such event, the Officer shall have the rights
set forth below with respect to any termination of employment or "terminationT
Event" (as defined below) even though the termination or Termination Event shall
occur after the expiration of the terms of this Agreement.

     1.     Change in Control.
            ----------------- 

            (a)  In the event of a termination of the Officer's employment in
     connection with, or within twenty-four (24) months after, a "Change in
     Control" (as defined in Subparagraph (e) below) of the Savings Bank or the
     Holding Company, for reasons other than for "cause" (as defined in
     Subparagraph (b) below), the Officer shall be entitled to receive the
     amount set forth in Subparagraph (d) below. Said sum shall be payable as
     provided in Subparagraph (f) below.

            (b)  For purposes of this Agreement, termination for "cause" shall
     include termination because of the Officer's personal dishonesty,
     incompetence, willful misconduct, breach of fiduciary duty involving
     personal profit, intentional failure to perform stated duties, or willful
     violation of any law, rule, or regulation (other than traffic violations or
     similar offenses) or final cease-and-desist order.

                                       2
<PAGE>
 
            (c)  The Officer shall have the right to terminate her employment
     with the Savings Bank upon the occurrence of any of the following events
     (the "Termination Events") within twenty-four (24) months following a
     Change in Control of the Holding Company or the Savings Bank:

                 (i) Officer is assigned any duties and/or
                 responsibilities that are inconsistent with her
                 position, duties, responsibilities or status at the
                 time of the Change in Control or with his reporting
                 responsibilities or titles with the Savings Bank in
                 effect at such time; or

                 (ii) Officer's annual base salary rate is reduced
                 below the annual amount in effect as of the effective
                 date of a Change in Control or as the same shall have
                 been increased from time to time following such
                 effective date; or

                 (iii) Officer's life insurance, medical or
                 hospitalization insurance, disability insurance,
                 stock option plans, stock purchase plans, deferred
                 compensation plans, management retention plans,
                 retirement plans or similar plans or benefits or
                 other benefits being provided by the Savings Bank or
                 the Holding Company to the Officer as of the
                 effective date of the Change in Control are reduced
                 in their level, scope or coverage, or any such
                 insurance, plans or benefits are eliminated, unless
                 such reduction or elimination applies proportionately
                 to all salaried employees of the Savings Bank or the
                 Holding Company who participated in such benefits
                 prior to such Change in Control; or

                 (iv) Officer is transferred to a location which is
                 more than forty (40) miles distant from her current
                 principal work location, without the Officer's
                 express written consent.

            A Termination Event shall be deemed to have occurred on
     the date such action or event is implemented or takes effect.

            (d)  In the event that the Officer's employment is terminated as set
     forth in Paragraphs 2(a) or 2(c), the Holding Company will be obligated to
     pay or cause to be paid to Officer an

                                      3 
<PAGE>
 
     amount equal to two (2.0) times the Officer's salary and bonuses from
     the Savings Bank and Holding Company for the most recently completed
     calendar year prior to such termination.

            (e)  For the purposes of this Agreement, the term "Change in
     Control" shall mean: (i) a change in control of a nature that would be
     required to be reported in response to Item 1 of the Current Report on Form
     8-K, as in effect on the date hereof, pursuant to Section 13 or 15(d) of
     the Exchange Act; (ii) such time as any "person" (as such term is used in
     Sections 13(d) and 14(d) of the Exchange Act) is or becomes the "beneficial
     owner" (as defined in Rule 13d-3 under the Exchange Act), directly or
     indirectly, of securities of the Holding Company or Savings Bank
     representing 25 percent or more of the combined voting power of the
     outstanding Common Stock of the Holding Company or outstanding common stock
     of the Savings Bank, as applicable; or (iii) individuals who constitute the
     board of directors of the Holding Company or board of directors of the
     Savings Bank on the date hereof (the "Incumbent Board" and "Incumbent
     Savings Bank Board," respectively) cease for any reason to constitute at
     least a majority thereof, provided that any person becoming a director
     subsequent to the date hereof whose election was approved by a vote of at
     least three-quarters of the directors comprising the Incumbent Board or
     Incumbent Savings Bank Board, as applicable, or whose nomination for
     election by the Holding Company's or Savings Bank's shareholders was
     approved by the Holding Company's or Savings Bank's board of directors or
     Nominating Committee, shall be considered as though he or she were a member
     of the Incumbent Board or Incumbent Savings Bank Board, as applicable; or
     (iv) either the Holding Company or the Savings Bank consolidates or merges
     with or into another corporation, association or entity or is otherwise
     reorganized, where neither the Holding Company nor the Savings Bank,
     respectively, is the surviving corporation in such transaction or; or (v)
     all or substantially all of the assets of either the Holding Company or the
     Savings Bank are sold or otherwise transferred to or are acquired by any
     other entity or group.

                                  4
<PAGE>
 
            Notwithstanding the other provisions of this Paragraph 2, a
transaction or event shall not be considered a Change in Control if, prior to
the consummation of occurrence of such transaction or event, Officer and Holding
Company agree in writing that the same shall not be treated as a Change in
Control for purposes of this Agreement. In addition, the Holding Company's
acquisition of all of the stock of the Savings Bank and initial public offering
in connection with the conversion of the Savings Bank from the mutual to the
stock form of ownership shall not be considered a change in control.

            (f)  Such amounts payable pursuant to this Paragraph 2 shall be
paid, at the irrevocable option of the Officer, as follows:

Participant's Initials
- ----------------------

(i)    ___________________    Payment in a lump-sum.

(ii)   ___________________    Payment in monthly installments over a fixed
                              reasonable period of time. Such payments shall
                              begin within thirty (30) days following the
                              calendar month in which the Officer terminates his
                              employment with the Savings Bank.

            (g)  Following a Termination Event which gives rise to the Officer's
     rights hereunder, the Officer shall have twelve (12) months from the date
     of occurrence of the Termination Event to terminate her employment with the
     Savings Bank pursuant to this Paragraph 2. Any such termination shall be
     deemed to have occurred only upon delivery to the Savings Bank (or to any
     successor corporation) of written notice of termination which describes the
     Change in Control and Termination Event. If the Officer does not so
     terminate her employment with the Savings Bank within such twelve (12)
     month period, she shall thereafter have no further rights hereunder with
     respect to that Termination Event, but shall retain rights, if any,
     hereunder with respect to any other Termination Event as to which such
     period has not expired.

                                       5
<PAGE>
 
            (h)  It is the intent of the parties hereto that all payments made
     pursuant to this Agreement be deductible by the Holding Company for federal
     income tax purposes and not result in the imposition of an excise tax on
     the Officer. Notwithstanding anything contained in this Agreement to the
     contrary, any payments to be made to or for the benefit of the Officer
     which are deemed to be "parachute payments" as that term is defined in
     Section 280G of the Code, shall be modified or reduced to the extent deemed
     to be necessary by the Holding Company's Board of Directors to avoid the
     imposition of excise taxes on the Officer under Section 4999 of the Code or
     the disallowance of a deduction to the Holding Company under Section
     280G(a) of the Code.

            (i)  In the event any dispute shall arise between the Officer and
     the Holding Company as to the terms or interpretation of this Agreement,
     including this Paragraph 2, whether instituted by formal legal proceedings
     or otherwise, including any action taken by the Officer to enforce the
     terms of this Paragraph 2 or in defending against any action taken by the
     Holding Company, the Holding Company shall reimburse the Officer for all
     costs and expenses incurred in such proceedings or actions, including
     attorney's fees, in the event the Officer prevails in any such action.

     2.     SUCCESSORS AND ASSIGNS. This Agreement shall inure to the benefit of
            ----------------------
and be binding upon any corporate or other successor of the Holding Company
which shall acquire, directly or indirectly, by conversion, merger,
consolidation, purchase or otherwise, all or substantially all of the assets of
the Holding Company.

     3.     Modification; Waiver; Amendments. No provision of this Agreement may
            --------------------------------
be modified, waived or discharged unless such waiver, modification or discharge
is agreed to in writing and signed by the Officer and the Holding Company,
except as herein otherwise provided. no waiver by either party hereto, at any
time, of any breach by the other party hereto of, or compliance with, any
condition 

                                       6
<PAGE>
 
or provision of this Agreement to be performed by such other party shall be
deemed a waiver of similar or dissimilar provisions or conditions at the same or
at any prior or subsequent time. With the exception of paragraph 2(f) of this
Agreement which may not be amended, no amendments or additions to this Agreement
shall be binding unless in writing and signed by both parties, except as herein
otherwise provided.

     4.     APPLICABLE LAW.  This Agreement shall be governed in all respects
            --------------                                                   
whether as to validity, construction, capacity, performance or otherwise, by the
laws of North Carolina, except to the extent that federal law shall be deemed to
apply.

     5.     SEVERABILITY.  The provisions of this Agreement shall be deemed
            ------------                                                   
severable and the invalidity or unenforceability of any provision shall not
affect the validity or enforceability of the other provisions hereof.

     IN WITNESS WHEREOF, the parties have executed this Agreement as of the day
and year first hereinabove written.

     
                                     CENTURY BANCORP, INC.

(CORPORATE SEAL)
                                     By: _______________________________
                                         __________ President
ATTEST:
 
________________________
______Secretary

                                     ____________________________________(SEAL)
                                     DREMA A. MICHAEL

                                       7

<PAGE>
 
                                                                    EXHIBIT 10.4


                         EMPLOYEE STOCK OWNERSHIP PLAN

                                      OF

                            HOME SAVINGS, INC., SSB








                                 Prepared By:

             Brooks, Pierce, McLendon, Humphrey & Leonard, L.L.P.
                          Greensboro, North Carolina
<PAGE>
 
                               TABLE OF CONTENTS

 
<TABLE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                                                                         <C> 
DEFINITIONS AND CONSTRUCTION...................................................2

EMPLOYEE PARTICIPANTS.........................................................12

EMPLOYER CONTRIBUTIONS........................................................13

ALLOCATIONS...................................................................19

TERMINATION OF SERVICE-PARTICIPANT VESTING....................................25

TIME AND METHOD OF PAYMENT OF BENEFITS........................................31

EMPLOYER SECURITIES...........................................................36

EMPLOYER ADMINISTRATIVE PROVISIONS............................................42

ADMINISTRATION COMMITTEE......................................................43

PARTICIPANT ADMINISTRATIVE PROVISIONS.........................................47

FIDUCIARIES' DUTIES...........................................................51

DISCONTINUANCE, AMENDMENT AND TERMINATION.....................................55

THE TRUST.....................................................................58

TOP HEAVY RULES...............................................................59

MISCELLANEOUS.................................................................63
</TABLE>
<PAGE>
 
                                NATURE OF PLAN


     HOME SAVINGS, INC., SSB (the "Company"), in order to provide its eligible
employees with an opportunity to share in the growth and prosperity of the
Company and to accumulate capital for their retirement through the acquisition
of a proprietary interest in the Company, establishes the Employee Stock
Ownership Plan of Home Savings, Inc., SSB
<PAGE>
 
                                   ARTICLE I

                         DEFINITIONS AND CONSTRUCTION

     1.01   DEFINITIONS.  For the purpose of this Plan, the following 
            -----------
definitions shall apply unless the context requires otherwise:

             (a)  "Accounts or Account" shall mean the separate accounts
                   -------------------
     maintained by the Administration Committee or Trustee to record the
     interest of a Participant under the Plan.

             (b)  "Accrued Benefit" shall mean the amount standing in a
                   ---------------                                     
     Participant's Account(s) as of any date derived from both Employer
     contributions and Employee contributions, if any.

             (c)  "Act" shall mean the Employee Retirement Income Security Act
                   ---
     of 1974, as amended from time to time.

             (d)  "Active Participant" shall mean for each Plan Year any
                   ------------------
     Employee who satisfies the eligibility requirements of Article II and who
     completes at least one thousand (1,000) Hours of Service during such Plan
     Year.

             (e)  "Administration Committee" shall mean the Plan Administration
                   ------------------------                                    
     Committee as from time to time constituted.

             (f)  "Anniversary Date" shall mean the last day of the Plan Year.
                   ----------------                                           

             (g)  "Beneficiary" shall mean any person or fiduciary designated by
                   -----------
     a Participant who is or may become entitled to a benefit under the Plan
     following the death of the Participant. A Beneficiary who becomes entitled
     to a benefit under the Plan remains a Beneficiary under the Plan until the
     Trustee has fully distributed his benefit to him. A Beneficiary's right to
     (and the Plan Administrator's, Administration Committee's or Trustee's duty
     to provide to the Beneficiary) information or data concerning the Plan does
     not arise until he first becomes entitled to receive a benefit under the
     Plan.

             (h)  "Board of Directors" shall mean the Board of Directors of Home
                   ------------------                                           
     Savings, Inc., SSB unless otherwise indicated or the context otherwise
     requires.

             (i)  "Break in Service" shall occur in any Plan Year during which a
                   ----------------                                             
     Participant does not complete more than five hundred (500) Hours of
     Service, determined as of the end of the Plan Year.

             (j)  "Code" shall mean the Internal Revenue Code of 1986, as
                   ----
     amended from time to time.

                                       2
<PAGE>
 
             (k)  "Company" shall mean Home Savings, Inc., SSB or any successor
                   -------                                                     
     thereto which shall adopt this Plan.

             (l)  "Compensation" shall mean, except as specifically provided
                   ------------                                             
     elsewhere in this Plan, the Participant's earned income, wages, salaries,
     fees for professional service and other amounts received for personal
     services actually rendered in the course of employment with the Employer
     maintaining the plan (including, but not limited to, commissions paid
     salesmen, compensation for services on the basis of a percentage of
     profits, commissions on insurance premiums, tips, bonuses, fringe benefits
     and reimbursements or other expense allowances under a nonaccountable plan
     and elective contributions).  "Elective contributions" are amounts
     excludible from the Employee's gross income under Code (S) 402(a)(8)
     (relating to a Code (S) 401(k) arrangement), Code (S) 402(h) (relating to a
     simplified employee pension), Code (S) 125 (relating to a cafeteria plan)
     or Code (S) 403(b) (relating to a tax-sheltered annuity) and contributed at
     the Employee's election.  The term "Compensation" does not include:

                  (i)      Employer contributions (other than "elective
             contributions") to a plan of deferred compensation to the extent
             the contributions are not included in the gross income of the
             Employee for the taxable year in which contributed, on behalf of an
             Employee to a simplified employee pension plan to the extent such
             contributions are excludible from the Employee's gross income, and
             any distributions from a plan of deferred compensation, regardless
             of whether such amounts are includible in the gross income of the
             Employee when distributed.

                  (ii)     Amounts realized from the exercise of a non-qualified
             stock option, or when restricted stock (or property) held by an
             Employee either becomes freely transferable or is no longer subject
             to a substantial risk of forfeiture.

                  (iii)    Amounts realized from the sale, exchange or other
             disposition of stock acquired under a qualified stock option.

                  (iv)     Other amounts which receive special tax benefits,
             such as premiums for group term life insurance (but only to the
             extent that the premiums are not includible in the gross income of
             the Employee), or contributions made by an Employer (whether or not
             under a salary reduction agreement) towards the purchase of an
             annuity contract described in Code (S) 403(b) (whether or not the
             contributions are excludible from the gross income of the
             Employee), other than "elective contributions".

             Any reference in this Plan to Compensation is a reference to the
     definition in this Section 1.01(l), unless the Plan reference specifies a
     modification to this definition.  The Administration Committee will take
     into account only Compensation actually paid for the relevant period.

                                       3
<PAGE>
 
             The Administration Committee must take into account only the first
     $150,000 for Plan Years beginning after December 31, 1993 (or such larger
     amount as the Commissioner of Internal Revenue may prescribe) of any
     Participant's Compensation.  The $150,000 Compensation limitation applies
     to the combined Compensation of the Employee and of any family member
     aggregated with the Employee for purposes of determining who is an "Highly
     Compensated Employee" and who is either (i) the Employee's spouse; or (ii)
     the Employee's lineal descendant under the age of nineteen (19) years.  If
     the $150,000 Compensation limitation applies to the combined Compensation
     of the Employee and one or more family members, the Administration
     Committee will apply the contribution and allocation provisions of Article
     III by prorating the  $150,000 limitation among the affected individuals in
     proportion to each such individual's Compensation determined prior to
     application of this limitation.

             For purposes of determining whether the Plan discriminates in favor
     of Highly Compensated Employees, Compensation means Compensation as defined
     in this Section 1.01(l), without regard to any exceptions. For purposes of
     this nondiscrimination definition, the Employer may elect to include all
     elective contributions made by the Employer on behalf of the Employees. The
     Employer's election to include elective contributions must be consistent
     and uniform with respect to Employees and all plans of the Employer of any
     particular Plan Year. The Employer may make this election to include
     elective contributions for nondiscrimination testing purposes, irrespective
     of whether the Employer includes elective contributions in the general
     Compensation definition applicable to the Plan.

             (m)  "Disqualified Person" shall have the same meaning as ascribed
                   -------------------
     to the term under Code (S) 4975(e)(2).

             (n)  "Effective Date" of this Plan shall be the _____ day of
                   --------------                                        
     _____________, 1996, except as otherwise noted.

             (o)  "Employee" shall mean any person on the payroll of the
                   --------
     Employer whose wages from the Employer are subject to withholding for
     purposes of Federal income taxes and for purposes of the Federal Insurance
     Contributions Act. Notwithstanding the foregoing, Employee shall not
     include any person on the payroll of the Employer who is included in a unit
     of employees covered by an agreement which the Secretary of Labor finds to
     be a collective bargaining agreement between employee representatives and
     the Employer, if there is evidence that retirement benefits were the
     subject of good faith bargaining between such employee representatives and
     the Employer. The term "employee representatives" does not include any
     organization more than half the members of which are owners, officers or
     executives of the Employer.

             (p)  "Employer" shall mean the Company and any corporation or other
                   --------                                                     
     organization that is affiliated (as defined in Section 407(d)(7) of the
     Act) with the Company which duly adopts the Plan with the approval of the
     Company.

                                       4
<PAGE>
 
             (q)  "Employer Securities" shall mean the common stock issued by
                   -------------------                                       
     Century Bancorp, Inc. which shares constitute "employer securities" under
     Code (S) 409(l).

             (r)  "Employer Securities Account" shall mean a separate account
                   ---------------------------                               
     maintained for each Participant and consisting of his allocable share of
     Employer Securities allocated to each Participant under the Plan.

             (s)  "Employment Commencement Date" shall mean the date on which an
                   ----------------------------                                 
     Employee first performs an Hour of Service for the Employer.

             (t)  "Exempt Loan" shall mean a loan made to this Plan by a
                   -----------                                          
     Disqualified Person, or a loan to this Plan which a Disqualified Person
     guarantees, provided the loan satisfies the requirements of Treas. Reg. (S)
     54.4975-7(b).

             (u)  "Fiscal Year" shall mean the Employer's taxable year for
                   -----------
     federal income tax purposes.

             (v)  "Former Participant" shall mean any individual who has been a
                   ------------------                                          
     Participant hereunder and who has not yet received the entire benefit to
     which he is entitled under the Plan.

             (w)  "General Investment Account" shall mean a separate account
                   --------------------------                               
     maintained for each Participant and consisting of his allocable share of
     Employer contributions, forfeitures, earnings of the Trust allocable to
     such account, and realized and unrealized gains and losses allocable to
     such account, less any amounts distributed to the Participant or his
     Beneficiary from such account and which have not been invested in Employer
     Securities.

             (x)  "Highly Compensated Employee" shall mean an Employee who,
                   ---------------------------
     during the Plan Year or during the preceding twelve (12)-month period:

                  (i)    is a more than five percent (5%) owner of the Employer
             (applying the constructive ownership rules of Code (S) 318);

                  (ii)   has Compensation in excess of $75,000 (as adjusted by
             the Commissioner of Internal Revenue for the relevant year);

                  (iii)  has Compensation in excess of $50,000 (as adjusted by
             the Commissioner of Internal Revenue for the relevant year) and is
             part of the top-paid twenty percent (20%) group of Employees (based
             on Compensation for the relevant year); or

                                       5
<PAGE>
 
                  (iv)   has Compensation in excess of fifty percent (50%) of
             the dollar amount prescribed in Code (S) 415(b)(1)(A) (relating to
             defined benefit plans) and is an officer of the Employer.

             If the Employee satisfies the definition in clause (ii), (iii) or
     (iv) in the Plan Year but not during the preceding twelve (12) -month
     period and does not satisfy clause (i) in either period, the Employee is a
     Highly Compensated Employee only if he is one of the 100 most highly
     compensated Employees for the Plan Year. The number of officers taken into
     account under clause (iv) will not exceed the greater of three (3) or ten
     percent (10%) of the total number (after application of the exclusions
     under Code (S) 414(q)) of Employees, but no more than fifty (50) officers.
     If no Employee satisfies the Compensation requirement in clause (iv) for
     the relevant year, the Administration Committee will treat the highest paid
     officer as satisfying clause (iv) for that year.

             For purposes of this definition, "Compensation" means Compensation
     as defined in Section 1.01(l) but must include: (i) elective deferrals
     under a Code (S) 401(k) arrangement or under a simplified employee pension
     plan maintained by the Employer; and (ii) amounts paid by the Employer
     which are not currently includible in the Employee's gross income because
     of Code (S) 125 (cafeteria plans) or (S) 403(b)(tax-sheltered annuities).
     The Administration Committee must make the determination of who is a Highly
     Compensated Employee, including the determinations of the number and
     identity of the top paid twenty percent (20%) group, the top 100 paid
     Employees, the number of officers includible in clause (iv) and the
     relevant Compensation, consistent with Code (S) 414(q) and regulations
     issued under that Code section. The Employer may make a calendar year
     election to determine the Highly Compensated Employees for the Plan Year,
     as prescribed by Treasury regulations. A calendar year election must apply
     to all plans and arrangements of the Employer. For purposes of applying any
     nondiscrimination test required under the Plan or under the Code, in a
     manner consistent with applicable Treasury regulations, the Administration
     Committee will not treat as a separate Employee a family member (a spouse,
     a lineal ascendant or descendant, or a spouse of a lineal ascendant or
     descendant) of a Highly Compensated Employee described in clause (i) of
     this Section 1.01(x), or a family member of one of the ten (10) Highly
     Compensated Employees with the greatest Compensation for the Plan Year, but
     will treat the Highly Compensated Employee and all family members as a
     single Highly Compensated Employee. This aggregation rule applies to a
     family member even if that family member is a Highly Compensated Employee
     without family aggregation.

             The term "Highly Compensated Employee" also includes any former
     Employee who separated from Service (or has a deemed separation from
     Service, as determined under Treasury regulations) prior to the Plan Year,
     performs no Service for the Employer during the Plan Year, and was a Highly
     Compensated Employee either for the separation year or any Plan Year ending
     on or after his fifty-fifth (55th) birthday.  If the former Employee's
     separation from Service occurred prior to January 1, 1987, he is a Highly
     Compensated Employee only if he satisfied clause (i) of this Section
     1.01(x) or received Compensation in

                                       6
<PAGE>
 
     excess of $50,000 during: (i) the year of his separation from Service (or
     the prior year); or (ii) any year ending after his fifty-fourth (54th)
     birthday.

             (y)  "Hour of Service" shall mean:
                   ---------------             

                  (i) Each Hour of Service for which the Employer, either
             directly or indirectly, pays an Employee, or for which the Employee
             is entitled to payment, for the perfor mance of duties during the
             Plan Year. The Administration Committee shall credit Hours of
             Service under this paragraph (i) to the Employee for the Plan Year
             in which the Employee performs the duties, irrespective of when
             paid;

                  (ii) Each Hour of Service for back pay, irrespective of
             mitigation of damages, to which the Employer has agreed or for
             which the Employee has received an award. The Administration
             Committee shall credit Hours of Service under this paragraph (ii)
             to the Employee for the Plan Year(s) to which the award or the
             agreement pertains rather than for the Plan Year in which the
             award, agreement or payment is made; and

                  (iii) Each Hour of Service for which the Employer, either
             directly or indirectly, pays an Employee, or for which the Employee
             is entitled to payment (irrespective of whether the employment
             relationship is terminated), for reasons other than for the
             performance of duties during a Plan Year, such as leave of absence,
             vacation, holiday, sick leave, illness, incapacity (including
             disability), layoff, jury duty or military duty. The Administration
             Committee shall not credit more than five hundred one (501) Hours
             of Service under this paragraph (iii) to an Employee on account of
             any single continuous period during which the Employee does not
             perform any duties (whether or not such period occurs during a
             single Plan Year). The Administration Committee shall credit Hours
             of Service under this paragraph (iii) in accordance with the rules
             of paragraphs (b) and (c) of Labor Reg. (S) 2530.200b-2, which the
             Plan, by this reference, specifically incorporates in full within
             this paragraph (iii).

             The Administration Committee shall not credit an Hour of Service
     under more than one (1) of the above paragraphs. Furthermore, if the
     Administration Committee is to credit Hours of Service to an Employee for
     the twelve (12) month period beginning with the Employee's Employment
     Commencement Date or with an anniversary of such date, then the twelve (12)
     month period shall be substituted for the term "Plan Year" wherever the
     latter term appears in this Section 1.01(y). The Administration Committee
     shall resolve any ambiguity with respect to the crediting of an Hour of
     Service in favor of the Employee.

             The Administration Committee shall credit every Employee with Hours
     of Service on the basis of the "actual" method. For purposes of the Plan,
     "actual" method means the determination of Hours of Service from records of
     hours worked and hours for which the Employer makes payment or for which
     payment is due from the Employer. An Employee

                                       7
<PAGE>
 
     or Participant for whom hourly records are not maintained shall be credited
     with forty-five (45) Hours of Service, if compensated weekly, ninety-five
     (95) Hours of Service, if compensated semimonthly, or one hundred ninety
     (190) Hours of Service, if compensated monthly, for each period described
     above if the Employee were hourly rated and would have been credited with
     one Hour of Service under paragraphs (i), (ii) and (iii) above.

             Solely for purposes of determining whether the Employee incurs a
     Break in Service under any provision of this Plan, the Administration
     Committee shall credit Hours of Service during an Employee's unpaid absence
     period due to maternity or paternity leave. The Administration Committee
     shall consider an employee on maternity or paternity leave if the
     Employee's absence is due to the Employee's pregnancy, the birth of the
     Employee's child, the placement with the Employee of an adopted child, or
     the care of the Employee's child immediately following the child's birth or
     placement. The Administration Committee shall credit Hours of Service under
     this paragraph on the basis of the number of Hours of Service the Employee
     would receive if he were paid during the absence period or, if the
     Administration Committee cannot determine the number of Hours of Service
     the Employee would receive, on the basis of eight (8) hours per day during
     the absence period. The Administration Committee only shall credit the
     number of Hours of Service (up to 501 Hours of Service) necessary to
     prevent an Employee's Break in Service. The Administration Committee shall
     credit all Hours of Service described in this paragraph to the computation
     period in which the absence period begins or, if the Employee does not need
     these Hours of Service to prevent a Break in Service in the computation
     period in which his absence period begins, the Administration Committee
     shall credit these Hours of Service to the immediately following
     computation period.
 
             (z)  "Leave of Absence" shall mean any period of absence from the
                   ----------------                                           
     active employment of the Employer due to jury duty and compulsory service
     in the Armed Forces of the United States if the Employee returns to active
     Service with the Employer within ninety (90) days after he first becomes
     eligible for release from such active duty.  A Leave of Absence may be
     granted by the Employer for sickness, accident, vacation, disability, or
     other similar reasons under rules established by it and uniformly applied
     by it to all indivi  duals similarly situated.  If the Employee does not
     return to active Service with the Employer within thirty (30) days of the
     termination of his Leave of Absence, his Service will be deemed to have
     ceased on the date his absence first commenced.

             (aa) "Loan Suspense Account" shall mean an account established for
                   ---------------------
     the crediting and holding of Employer Securities purchased with the
     proceeds of an Exempt Loan during the pledge period and repayment of the
     Exempt Loan.

             (bb) "Nonforfeitable" shall mean a Participant's or Beneficiary's
                   --------------                                             
     unconditional claim, legally enforceable against the Plan, for the
     Participant's Accrued Benefit.

                                       8
<PAGE>
 
             (cc) "Participant" shall mean an Employee or former Employee who
                   -----------
     has an account balance under the Plan, or an Employee who has met the
     eligibility requirements of the Plan.

             (dd) "Plan" shall mean the Employee Stock Ownership Plan of Home
                   ----                                                      
     Savings, Inc., SSB as established herein and amended from time to time.

             (ee) "Plan Administrator" shall mean the Company unless the
                   ------------------
     Employer designates another person to hold the position of Plan
     Administrator. In addition to his other duties, the Plan Administrator
     shall have full responsibility for compliance with the reporting and
     disclosure rules under the Act as respects this Agreement.

             (ff) "Plan Entry Date" shall mean the first day of the Plan Year
                   ---------------
     and the first day of the seventh month of the Plan Year.

             (gg) "Plan Year" shall mean the fiscal year of the Plan which shall
                   ---------
     be the twelve month period ending on the 28th day of February of each year.

             (hh) "Related Group" shall mean the Employers as defined in Section
                   -------------                                                
     1.02.

             (ii) "Segregated Account" shall mean the Participant Account which
                   ------------------
     is divided or segregated for investment or accounting purposes as required
     by the Plan for which a special treatment is required.

             (jj) "Service" shall mean any period of time the Employee is in the
                   -------                                                      
     employ of the Employer, including any period the Employee is on Leave of
     Absence authorized by the Employer under a uniform non-discriminatory
     policy applicable to all Employees.

             (kk) "Suspense Account" shall mean the Employer contributions and
                   ----------------                                           
     forfeitures which can not be allocated pursuant to Article III.

             (ll) "Trust" shall mean the separate Trust established to hold,
                   -----                                                    
     administer, and invest the contributions made under the Plan.

             (mm) "Trust Agreement" shall mean the agreement between the
                   ---------------
     Employer and the Trustee or any successor Trustee establishing the Trust
     and specifying the duties of the Trustee.

             (nn) "Trust Fund" shall mean all property of every kind held or
                   ----------                                               
     acquired by the Trustee under the Trust Agreement, other than incidental
     benefit insurance contracts.

             (oo) "Trustee" shall mean the persons or entities from time to time
                   -------                                                      
     appointed as Trustee under the Trust Agreement.

                                       9
<PAGE>
 
             (pp) "Valuation Date" shall mean the Anniversary Date of each Plan
                   --------------                                              
     Year or such other dates as the Administration Committee shall from time to
     time require.  Unless otherwise specified in the Plan, the Administration
     Committee will make all Plan allocations for a particular Plan Year as of
     the Valuation Date for that Plan Year.

     1.02   CONTROLLED BUSINESSES/LEASED EMPLOYEES. If the Employer is a member
            --------------------------------------                             
of a Related Group, the Plan shall treat all employees of the members of such
Related Group as if employed by a single employer for purposes of determining
Years of Service for participation and vesting.  An employee shall receive no
credit for Years of Service for purposes of benefit accrual unless employed by a
member of the "Related Group" which adopts the Plan.  A Related Group is a
controlled group of corporations (as defined in Code (S) 414(b)), trades or
businesses (whether or not incorporated) which are under common control (as
defined in Code (S) 414(c)) or an affiliated service group (as defined in Code
(S) 414(m) or in Code (S) 414(o)).

     The Plan also shall treat an Employee who is a Leased Employee as an
employee of the Employer.  However, the Employer shall treat contributions or
benefits provided the Leased Employee by the leasing organization as
contributions or benefits provided by the Employer to the extent attributable to
services the Leased Employee performed for the Employer.  A "Leased Employee" is
an individual (who otherwise is not an employee of the Employer) who, pursuant
to a leasing agreement between the Employer and any other person, has performed
services for the Employer (or for the Employer and any persons related to the
Employer within the meaning of Code (S) 144(a)(3)) on a substantially full-time
basis for at least one year and who performs services historically performed by
employees in the Employer's business field.

     Notwithstanding the preceding provisions of this paragraph, the Plan shall
not treat an employee as a Leased Employee if, prior to the application of this
exception, twenty percent (20%) or less of the Employer's Employees (other than
Highly Compensated Employees) are leased employees, and the leasing organization
covers the employee in a money purchase pension plan providing immediate
participation for all employees of the leasing organization (other than
employees who perform substantially all of their services for the leasing
organization or whose compensation from the leasing organization in each Plan
Year during the four-year period ending with the Plan Year is less than $1,000),
full immediate vesting, and a nonintegrated contribution formula equal to at
least ten percent (10%) of the employee's compensation without regard to
employment by the leasing organization on a specified date.

     1.03   CHANGE IN NON-PARTICIPATING STATUS.  If an Employee does not
            ----------------------------------                          
participate in the Plan by reason of employment within an excluded
classification, service with the Employer will be counted for purposes of
determining participation and vesting should the Employee's status change to a
non-excluded classification.
 
     1.04   SERVICE FOR PREDECESSOR EMPLOYER.  If the Employer maintains the
            --------------------------------
plan of a predecessor employer, the Plan shall treat service of the Employee
with the predecessor

                                      10
<PAGE>
 
employer as service with the Employer.  If the Plan the Employer maintains is
not the plan of a predecessor employer, no credit shall be given unless
specifically provided for in this Plan.

     1.05   WORD USAGE.  Words used in the masculine shall apply to the feminine
            ----------                                                          
where applicable, and wherever the context of the Plan dictates, the plural
shall be read as the singular and the singular as the plural.

     1.06   CONSTRUCTION.  It is the intention of the Employer that the Plan be
            ------------                                                       
qualified under the provisions of the Code and the Act and all provisions hereof
shall be construed to that result.

                                      11
<PAGE>
 
                                  ARTICLE II

                             EMPLOYEE PARTICIPANTS

     2.01   ELIGIBILITY.  Each Employee shall become a Participant in the Plan
            -----------
on the Plan Entry Date (if he is employed on that date) coincident with or
immediately following the date on which he completes five (5) months of Service
with the Employer. Employees otherwise eligible on the Effective Date shall
begin participation immediately.

     2.02   MONTH OF SERVICE - PARTICIPATION.  For purposes of participation
            --------------------------------                                
under Section 2.01, an Employee will be deemed to have completed five (5) months
of service if he is in the employ of the Employer at any time five (5) months
after his Employment Commencement Date.

     2.03   BREAK IN SERVICE - PARTICIPATION.  For purposes of participation in
            --------------------------------                                   
the Plan, the Plan shall not apply any Break in Service rules.

     2.04   PARTICIPATION UPON RE-EMPLOYMENT.  A Participant whose employment
            --------------------------------                                 
terminates shall re-enter the Plan as a Participant on the date of his re-
employment.  An Employee who terminates his employment after satisfying the
eligibility requirements of the Plan but before becoming a Participant shall
enter the Plan as a Participant on the later of the Plan Entry Date on which he
would have entered the Plan had he not terminated employment, or the date of his
re-employment.  Any other Employee whose employment terminates and who is
subsequently re-employed shall become a Participant in accordance with the
provisions of Sections 2.01 and 2.02.

     2.05   OMISSION OF ELIGIBLE EMPLOYEE.  If, in any fiscal year, any Employee
            -----------------------------                                       
who should be included as a Participant in the Plan is erroneously omitted and
discovery of such omission is not made until after a contribution by the
Employer for the year has been made and allocated, the Employer shall make a
subsequent contribution with respect to the omitted Employee in the amount which
the Employer would have contributed with respect to him had he not been omitted.
Such contribution shall be made regardless of whether or not it is deductible in
whole or in part in any taxable year under applicable provisions of the Internal
Revenue Code by the Employer.

     2.06   INCLUSION OF INELIGIBLE EMPLOYEE.  If, in any fiscal year, any
            --------------------------------
person who should not have been included as a Participant in the Plan is
erroneously included and discovery of such incorrect inclusion is not made until
after a contribution for the year has been made and allocated, the Employer
shall not be entitled to recover the contribution made with respect to the
ineligible person regardless of whether or not a deduction is allowable with
respect to such contribution. In such event, the amount contributed with respect
to the ineligible person shall constitute a forfeiture for the Plan Year in
which the discovery is made.

                                      12
<PAGE>
 
                                  ARTICLE III

                            EMPLOYER CONTRIBUTIONS

     3.01   EMPLOYER CONTRIBUTIONS.  For each Plan Year that ends with or within
            ----------------------                                              
the Employer's taxable year, the Employer shall contribute to the Trust such
amount as the Board of Directors may from time to time deem advisable.  The
Employer shall make all contributions without regard to current or accumulated
earnings and profits for the taxable year or years ending with or within such
Plan Year.  The Employer's contribution shall not exceed the Maximum Permissible
Amount as hereinafter defined.

     3.02   DETERMINATION OF CONTRIBUTION.  The Employer, from its records,
            -----------------------------
shall determine the amount of any contributions to be made by it to the Trust
under the terms of the Plan; provided however, the contribution of the Employer
shall be paid in cash to the extent needed to provide the Trust with cash
sufficient to pay any currently maturing obligations under any Exempt Loan,
notwithstanding the discretion of the Board of Directors.

     3.03   TIME AND METHOD OF PAYMENT OF CONTRIBUTION.  The Employer may pay
            ------------------------------------------
its contribution for each Plan Year in one (1) or more installments, without
interest. The Employer's contribution for any Plan Year shall be due on the last
day of its taxable year with or within which such Plan Year ends, and, unless
paid before, shall be payable then or as soon thereafter as practicable, but not
later than the time prescribed by law for filing the Employer's federal income
tax return (including extensions thereof) for such taxable year, without
interest. Contributions made after the end of the Plan Year but prior to the
filing of the Employer's federal income tax return shall be deemed a
contribution for the Employer's taxable year to which such tax return relates,
unless the contribution shall be accompanied by the Employer's signed statement
to the Trustee that payment is on account of another taxable year. Contributions
shall be paid in cash or in Employer Securities. All contributions for each Plan
Year shall be deemed to be paid as of the last day of such Plan Year.

     3.04   RETURN OF EMPLOYER CONTRIBUTIONS.  Notwithstanding any provision
            --------------------------------                                
herein to the contrary (other than Section 2.06), upon the Employer's request, a
contribution which was made upon a mistake of fact, conditioned upon initial
qualification of the Plan, or disallowed as a deduction under Code (S) 404 shall
be returned to the Employer within one year after payment of the contribution or
denial of the qualification or deduction, as the case may be.  The Trustee will
not increase the amount of the Employer contribution returnable under this
Section 3.04 for any earnings attributable to the contribution, but the Trustee
will decrease the Employer contribution returnable for any losses attributable
to it. The Trustee may require the Employer to furnish it whatever evidence the
Trustee deems necessary to enable the Trustee to confirm the amount the Employer
has requested be returned is properly returnable under ERISA.

     3.05   LIMITATIONS ON ALLOCATIONS TO PARTICIPANTS' ACCOUNTS.  The amount of
            ----------------------------------------------------                
Annual Additions which the Administration Committee may allocate under this Plan
on

                                      13
<PAGE>
 
a Participant's behalf for a Limitation Year may not exceed the Maximum
Permissible Amount.  If the amount the Employer otherwise would contribute to
the Participant's Account would cause the Annual Additions for the Limitation
Year to exceed the Maximum Permissible Amount, the Employer will reduce the
amount of its contribution so the Annual Additions for the Limitation Year will
equal the Maximum Permissible Amount.  If an allocation of Employer
contributions, pursuant to Section 3.04, would result in an Excess Amount (other
than an Excess Amount resulting from the circumstances described in Section
3.05(b)) to the Participant's Account, the Administration Committee will
reallocate the Excess Amount to the remaining Participants who are eligible for
an allocation of Employer contributions for the Plan Year in which the
Limitation Year ends.  The Administration Committee will make this reallocation
on the basis of the allocation method under the Plan as if the Participant whose
Account otherwise would receive the Excess Amount is not eligible for an
allocation of Employer Contributions.

             (a)  Estimation of Compensation.  Prior to the determination of the
                  --------------------------                                    
     Participant's actual Compensation for a Limitation Year, the Administration
     Committee may determine the Maximum Permissible Amount on the basis of the
     Participant's estimated annual Compensation for such Limitation Year.  The
     Administration Committee must make this determination on a reasonable and
     uniform basis for all Participants similarly situated.  The Administration
     Committee must reduce any Employer contributions (including any allocation
     of forfeitures) based on estimated annual Compensation by any Excess
     Amounts carried over from prior years.  As soon as is administratively
     feasible after the end of the Limitation Year, the Administration Committee
     will determine the Maximum Permissible Amount for such Limitation Year on
     the basis of the Participant's actual Compensation for such Limitation
     Year.

             (b)  Disposition of Excess Amount.  If, pursuant to Section
                  ----------------------------
     3.05(a), or because of the allocation of forfeitures, there is an Excess
     Amount with respect to a Participant for a Limitation Year, the
     Administration Committee will dispose of such Excess Amount as follows:

                  (1)    The Administration Committee will return any
             nondeductible voluntary Employee contributions to the Participant
             to the extent that the return would reduce the Excess Amount.

                  (2)    If, after the application of paragraph (1), an Excess
             Amount still exists, and the Plan covers the Participant at the end
             of the Limitation Year, then the Administration Committee will use
             the Excess Amount(s) to reduce future Employer contributions
             (including any allocation of forfeitures) under the Plan for the
             next Limitation Year and for each succeeding Limitation Year, as is
             necessary, for the Participant.

                  (3)    If, after the application of paragraph (1), an Excess
             Amount still exists, and the Plan does not cover the Participant at
             the end of the Limitation Year,

                                      14
<PAGE>
 
             then the Administration Committee will hold the Excess Amount
             unallocated in a suspense account. The Administration Committee
             will apply the suspense account to reduce Employer contributions
             (including allocation of forfeitures) for all remaining
             Participants in the next Limitation Year, and in each succeeding
             Limitation Year if necessary.

                  (4)    The Administration Committee will not distribute any
             Excess Amount(s) to Participants or to former Participants.

             (c)  More Than One Plan.  The Employer may contribute under another
                  ------------------
     defined contribution plan in addition to its contributions under this Plan.
     If the Administration Committee allocated an Excess Amount to a
     Participant's Account on an allocation date of this Plan which coincides
     with an allocation date of the other defined contribution plan, the
     Administration Committee will attribute the total Excess Amount allocated
     as of such date to the other defined contribution plan.

             (d)  Defined Benefit Plan Limitation.  If the Participant presently
                  -------------------------------                               
     participates, or has ever participated under a defined benefit plan
     maintained by the Employer, then the sum of the defined benefit plan
     fraction and the defined contribution plan fraction for the Participant for
     that Limitation Year must not exceed 1.0.  To the extent necessary to
     satisfy this limitation, the Employer will reduce its contribution or
     allocation on behalf of the Participant to the defined contribution plan
     under which the Participant participates and then, if necessary, the
     Participant's projected annual benefit under the defined benefit plan under
     which the Participant participates.

             3.06 DEFINITIONS - ARTICLE III.  For purposes of this Article III,
                  -------------------------                                    
the following terms have the following meanings:

             (a)  "100% Limitation" - If the 100% Limitation applies, the
     Administration Committee must determine the denominator of the defined
     benefit plan fraction and the denominator of the defined contribution plan
     fraction by substituting 100% for 125%.  The 100% limitation applies only
     if:  (i) the Plan's top heavy ratio exceeds 90%; or (ii) the Plan's top
     heavy ratio is greater than 60%, and the Employer does not provide extra
     minimum benefits which satisfy Code (S) 416(h)(2).

            (b)   "Annual Addition" - The sum of the following amounts allocated
     on behalf of a Participant for a Limitation Year: (i) all Employer
     contributions; (ii) all forfeitures; and (iii) all Employee contributions.
     Except to the extent provided in Treasury regulations, Annual Additions
     include excess contributions described in Code (S) 401(k) and excess
     aggregate contributions described in Code (S) 401(m), irrespective of
     whether the Plan distributes or forfeits such excess amounts. Excess
     deferrals under Code (S) 402(g) are not Annual Additions unless distributed
     after the correction period described in Code (S) 402(g). Annual Additions
     also include Excess Amounts reapplied to reduce Employer contributions

                                      15
<PAGE>
 
     under Section 3.05.  Amounts allocated after March 31, 1984, to an
     individual medical account (as defined in Code (S) 415(l)(2)) included as
     part of a defined benefit plan maintained by the Employer are Annual
     Additions.  Furthermore, Annual Additions include contributions paid or
     accrued after December 31, 1985, for taxable years ending after December
     31, 1985, attributable to post-retirement medical benefits allocated to the
     separate account of a key employee (as defined in Code (S) 419A(d)(3))
     under a welfare benefit fund (as defined in Code (S) 419(e)) maintained by
     the Employer, but only for purposes of the dollar limitation applicable to
     the Maximum Permissible Amount.

             (c)  "Compensation" - Compensation as determined under the general
     definition of Compensation in Section 1.01 except it does not include
     elective contributions.

             (d)  "Defined benefit plan" - A retirement plan which does not
     provide for individual accounts for Employer contributions. The
     Administration Committee must treat all defined benefit plans (whether or
     not terminated) maintained by the Employer as a single plan.

             (e)  "Defined Benefit Plan Fraction" -

                  Projected annual benefit of the Participant
                       under the defined benefit plan(s)
          --------------------------------------------------------------
           The lesser of (i) 125% (subject to the "100% Limitation"
                  in paragraph (a)) of the dollar limitation
                   in effect under Code (S) 415(b)(1)(A) for
                   the Limitation Year, or (ii) 140% of the
                  Participant's average Compensation for his
                  high three (3) consecutive Years of Service

             To determine the denominator of this fraction, the Administration
     Committee will make any adjustment required under Code (S) 415(b) and will
     determine a Year of Service as a Plan Year in which the Employee completed
     at least 1,000 Hours of Service.  The "projected annual benefit" is the
     annual retirement benefit (adjusted to an actuarially equivalent straight
     life annuity if the plan expresses such benefit in a form other than a
     straight life annuity or qualified joint and survivor annuity) of the
     Participant under the terms of the defined benefit plan on the assumptions
     he continues employment until his normal retirement age (or current age, if
     later) as stated in the defined benefit plan, his compensation continues at
     the same rate as in effect in the Limitation Year under consideration until
     the date of his normal retirement age and all other relevant factors used
     to determine benefits under the defined benefit plan remain constant as of
     the current Limitation Year for all future Limitation Years.

             CURRENT ACCRUED BENEFIT.  If the Participant accrued benefits in
     one or more defined benefit plans maintained by the Employer which were in
     existence on May 5, 1986, the

                                      16
<PAGE>
 
     dollar limitation used in the denominator of this fraction will not be less
     than the Participant's Current Accrued Benefit.  A Participant's Current
     Accrued Benefit is the sum of the annual benefits under such defined
     benefit plans which the Participant had accrued as of the end of the 1986
     Limitation Year (the last Limitation Year beginning before January 1,
     1987), determined without regard to any change in the terms or conditions
     of the Plan made after May 5, 1986, and without regard to any cost of
     living adjustment occurring after May 5, 1986.  This Current Accrued
     Benefit rule applies only if the defined benefit plans individually and in
     the aggregate satisfied the requirements of Code (S) 415 as in effect at
     the end of the 1986 Limitation Year.

             (f)  "Defined contribution plan" - A retirement plan which provides
     for an individual account for each participant and for benefits based
     solely on the amount contributed to the participant's account, and any
     income, expenses, gains and losses, and any forfeitures of accounts of
     other participants which the plan may allocate to such participant's
     account. The Administration Committee must treat all defined contribution
     plans (whether or not terminated) maintained by the Employer as a single
     plan. Solely for the purposes of the limitations of this Article III, the
     Administration Committee will treat employee contributions made to a
     defined benefit plan maintained by the Employer as a separate defined
     contribution plan. The Administration Committee also will treat as a
     defined contribution plan an individual medical account (as defined in Code
     (S) 415(l)(2)) included as part of a defined benefit plan maintained by the
     Employer and, for taxable years ending after December 31, 1985, a welfare
     benefit fund under Code (S) 419(e) maintained by the Employer to the extent
     there are post-retirement medical benefits allocated to the separate
     account of a key employee (as defined in Code (S) 419(d)(3)).

             (g)  "Defined Contribution Plan Fraction" -

               The sum, as of the close of the Limitation Year,
                 of the Annual Additions to the Participant's
                Account under the defined contribution plan(s)
          ----------------------------------------------------------------
           The sum of the lesser of the following amounts determined
          for the Limitation Year and for each prior Year of Service
         with the Employer: (i) 125% (subject to the "100% Limitation"
          in paragraph (a)) of the dollar limitation in effect under
           Code (S) 415(c)(1)(A) for the Limitation Year (determined
         without regard to the special dollar limitations for employee
           stock ownership plans), or (ii) 35% of the Participant's
                     Compensation for the Limitation Year

             For purposes of determining the defined contribution plan fraction,
     the Administra  tion Committee will not recompute Annual Additions in
     Limitation Years beginning prior to January 1, 1987, to treat all Employee
     contributions as Annual Additions.  If the Plan satisfied Code (S) 415 for
     Limitation Years beginning prior to January 1, 1987, the

                                      17
<PAGE>
 
     Administration Committee will redetermine the defined contribution plan
     fraction and the defined benefit plan fraction as of the end of the 1986
     Limitation Year, in accordance with this Section 3.06.  If the sum of the
     redetermined fractions exceeds 1.0, the Administration Committee will
     subtract permanently from the numerator of the defined contribution plan
     fraction an amount equal to the product of (1) the excess of the sum of the
     fractions over 1.0, times (2) the denominator of the defined contribution
     plan fraction.  In making the adjustment, the Administration Committee must
     disregard any accrued benefit under the defined benefit plan which is in
     excess of the Current Accrued Benefit.  This Plan continues any
     transitional rules applicable to the determination of the defined
     contribution plan fraction under the Employer's Plan as of the end of the
     1986 Limitation Year.

             (h)  "Employer" - The Employer that adopts this Plan and any
     related employers described in Section 1.02. Solely for purposes of
     applying the limitations of this Article III, the Administration Committee
     will determine related employers described in Section 1.02 by modifying
     Code (S) 414(b) and (c) in accordance with Code (S) 415(h).

             (i)  "Excess Amount" - The excess of the Participant's Annual
     Additions for the Limitation Year over the Maximum Permissible Amount.

             (j)  "Limitation Year" - The Plan Year.  If the Employer amends the
     Limitation Year to a different 12 consecutive month period, the new
     Limitation Year must begin on a date within the Limitation Year for which
     the Employer makes the amendment, creating a short Limitation Year.

             (k)  "Maximum Permissible Amount" - The lesser of (i) $30,000 (or,
     if greater, one-fourth of the defined benefit dollar limitation under Code
     (S) 415(b)(1)(A)), or (ii) 25% of the Participant's Compensation for the
     Limitation Year. If there is a short Limitation Year because of a change in
     Limitation Year, the Administration Committee will multiply the $30,000 (or
     adjusted) limitation by the following fraction:

                 Number of months in the short Limitation Year
               ---------------------------------------------------
                                       12

                                      18
<PAGE>
 
                                  ARTICLE IV

                                  ALLOCATIONS

     4.01   PARTICIPANT ACCOUNTS.  For each Participant, the Administration
            --------------------                                           
Committee shall establish an Employer Securities Account to reflect a
Participant's interest in Employer Securities held by the Trust and shall
establish an account designated as the General Investments Account to reflect
the Participant's interest in the Trust Fund attributable to assets other than
Employer Securities.

     If a Participant re-enters the Plan subsequent to his having a Forfeiture
Break in Service, a separate Account for the Participant's pre-Forfeiture Break
in Service Accrued Benefit and a separate Account for his post-Forfeiture Break
in Service Accrued Benefit, unless the Participant's entire Accrued Benefit
under the Plan is one hundred percent (100%) Nonforfeitable, shall be
maintained.

     4.02   VALUATION OF ACCOUNTS.  The value of each Participant's Accrued
            ---------------------                                          
Benefit shall consist of that proportion of the net worth (at fair market value)
of the Trust Fund which the net credit balance in his Account bears to the total
net credit balance in the Accounts of all Participants. For purposes of a
distribution under the Plan, the value of a Participant's Accrued Benefit
attributable to his General Investment Account shall be its value as of the
Valuation Date, or other valuation date, immediately preceding the date of the
distribution.

     As of the Anniversary Date of each Plan Year, the Administration Committee
first shall reduce the General Investments Accounts (excluding segregated
Accounts) for any forfeitures arising under Section 5.05 and then shall allocate
the net income (or net loss) from the Trust and the increase or decrease in the
fair market value of the assets of the Trust for the Plan Year pro rata to the
General Investments Accounts of the Participants under the Plan as the General
Investments Accounts stood at the beginning of the current Plan Year, but
excluding the amount of any General Investments Account which the Trustee has
fully distributed since the immediately preceding Valuation Date or utilized for
the purchase of Employer Securities.  In making its allocations, the
Administration Committee shall exclude Employer Securities allocated to Employer
Securities Accounts, stock dividends on allocated Employer Securities, and
payments by the Trust on an Exempt Loan.  The Administration Committee shall
include as income any cash dividends on Employer Securities except cash
dividends which the Administration Committee has directed the Trustee to
distribute in accordance with Section 7.03.

     A segregated investment account receives all income it earns and bears all
expense or loss it incurs. As of the Valuation Date, the Administration
Committee must reduce a segregated investment account for any forfeiture arising
under Section 5.05 after the Administration Committee has made all other
allocations, changes or adjustments to such Account for the Plan Year.

                                      19
<PAGE>
 
     In making a forfeiture reduction, the Administration Committee shall
forfeit pro rata from a Participant's General Investments Account and from any
segregated investment account before making a forfeiture from his Employer
Securities Account.

     4.03   ALLOCATIONS TO PARTICIPANTS' ACCOUNTS. Subject to the limitations of
            -------------------------------------
Article III, Code (S) 415, and Section 4.08 of the Plan:

             (a)  Employer Securities Account. As of the Anniversary Date of
                  ---------------------------
     each Plan Year, the Administration Committee first shall reduce the
     Employer Securities Accounts for any forfeitures arising under Section 5.05
     and then shall credit the Employer Securities Account maintained for each
     Participant with the Participant's allocable share of Employer Securities
     (including fractional shares) purchased and paid for by the Trust or
     contributed in kind to the Trust, with any forfeitures of Employer
     Securities and with any stock dividends on Employer Securities allocated to
     his Employer Securities Account. Employer Securities purchased or
     contributed in kind shall be allocated as of the Anniversary Date among the
     Participants in accordance with the ratio of the Participant's Compensation
     to the total Compensation of all Participants. The Administration Committee
     shall allocate Employer Securities acquired with an Exempt Loan in
     accordance with Section 4.04. Except as otherwise specifically provided in
     Section 4.04, the Administration Committee shall base allocations to the
     Participants' Accounts on dollar values expressed as shares of Employer
     Securities or on the basis of actual shares where there is a single class
     of Employer Securities. Employer Securities purchased with the proceeds of
     the General Investment Account will be allocated directly to the same
     Participant's Employer Securities Account.

            (b)   General Investments Account.  Employer contributions and
                  ---------------------------                             
     forfeitures not allocated under Section 4.03 (a) above shall be allocated
     as of the Anniversary Date among the Participants in accordance with the
     ratio of the Participant's Compensation to the total Compensation of all
     Participants.

            (c)   Dividends on Employer Securities. The Administration Committee
                  --------------------------------                              
     will allocate any cash dividends the Employer pays with respect to Employer
     Securities to the General Investments Accounts of Participants in the same
     ratio, determined on the dividend declaration date, that Employer
     Securities allocated to a Participant's Employer Securities Account bear to
     the Employer Securities allocated to all Employer Securities Accounts. The
     Administration Committee will not allocate to the General Investments
     Accounts any cash dividends the Employer directs the Trustee to apply to
     the payment of an Exempt Loan nor any cash dividends the Administration
     Committee directs the Trustee to distribute in accordance with Section
     7.03. If the Employer directs the Trustee to apply cash dividends on
     Employer Securities to the payment of an Exempt Loan, the Administration
     Committee first will allocate the released Employer Securities to the
     Participants' Employer Securities Accounts in the same ratio, determined on
     the dividend declaration date, that Employer Securities allocated to a
     Participant's Employer Securities Account bear to the Employer Securities
     allocated to all Employer Securities Accounts. This first allocation of
     released

                                      20
<PAGE>
 
     Employer Securities must equal the greater of the shares of released
     Employer Securities equal to the fair market value of the cash dividends
     attributable to the allocated Employer Securities, or equal to the number
     of shares of all released Employer Securities attributable to the cash
     dividends on allocated Employer Securities. If any released Employer
     Securities remain unallocated after the first allocation, the
     Administration Committee will allocate these remaining released Employer
     Securities under this Section 4.03 as if the Employer has made an Employer
     contribution equal to the amount of the cash dividend attributable to the
     unallocated Employer Securities.

     4.04   EXEMPT LOAN PROCEEDS ALLOCATION LIMITATION.  In withdrawing assets
            ------------------------------------------                        
from the Loan Suspense Account, the Trustee shall apply the provisions of Treas.
Reg. (S)(S) 54.4975-7(b)(8) and (15) as if all securities in the Loan Suspense
Account were encumbered.  Upon the payment of any portion of the loan, the
Trustee shall effect the release of assets in the Loan Suspense Account from
encumbrances.  For each Plan Year during the duration of the loan, the number of
Employer Securities released must equal the number of encumbered Employer
Securities held immediately before release for the current Plan Year multiplied
by a fraction.  The numerator of the fraction is the amount of principal and
interest paid for the Plan Year.  The denominator of the fraction is the sum of
the numerator plus the principal and interest to be paid for all future Plan
Years.  The number of future Plan Years under the loan must be definitely
ascertainable and must be determined without taking into account any possible
extension or renewal periods.  If the interest rate under the loan is variable,
the interest to be paid in future Plan Years must be computed by using the
interest rate applicable as of the end of the Plan Year.  If collateral includes
more than one (1) class of Employer Securities, the number of Employer
Securities of each class to be released for a Plan Year must be determined by
applying the same fraction to each such class.  The Administration Committee
shall allocate assets withdrawn from the Loan Suspense Account to the Accounts
of Participants who otherwise share in the allocation of the Employer's
contribution for the Plan Year for which the Trustee has paid the portion of the
loan resulting in the release of the assets.  The Administration Committee
consistently shall make this allocation as of each Anniversary Date on the basis
of non-monetary units, taking into account the relative Compensation of all such
Participants for such Plan Year.

     The Administration Committee may also elect at the initiation of the Exempt
Loan to have the Employer Securities released from the Loan Suspense Account
solely with reference to principal payments.  However, if release is determined
with reference to principal payments only, the following additional rules apply:
(1) the Exempt Loan must provide for annual payments of principal and interest
at a cumulative rate that is not less rapid at any time than level annual
payments of such amounts for 10 years; (2) interest included in any payment is
disregarded only to the extent that it would be determined to be interest under
standard loan amortization tables; and (3) the entire duration of the Exempt
Loan repayment period does not exceed 10 years, even in the event of a renewal,
extension or refinancing of the Exempt Loan.

     4.05   EXCESS ALLOCATIONS.  The excess amount of any allocations shall be
            ------------------                                                
distributed or reallocated as provided in Article III.

                                      21
<PAGE>
 
     4.06   EMPLOYER CONTRIBUTIONS CONSIDERED MADE ON LAST DAY OF PLAN YEAR. For
purposes of this Article IV, the Employer's contribution under the Plan which
remains unallocated on the last day of any Plan Year will be considered to have
been made on the last day of that year, regardless of when paid to the Trustee.

     4.07   ACCRUAL OF BENEFITS.  The Administration Committee shall determine a
            -------------------                                                 
Participant's Accrued Benefit on the basis of the Limitation Year.  In
allocating Employer contributions and forfeitures to a Participant's Accounts,
the Administration Committee shall only take into account the Compensation
earned during that part of the Limitation Year the Employee is actually a
Participant in the Plan.

     4.08   PARTICIPANTS TO WHOM EMPLOYER CONTRIBUTIONS AND FORFEITURES WILL BE
            -------------------------------------------------------------------
ALLOCATED.  The Employer contributions for any Limitation Year, plus any
- ---------                                                               
forfeitures which arose under the Plan during that year, will be allocated among
and credited to the Accounts of:

             (a)   Participants who complete 1,000 Hours of Service during the
     Limitation Year and who are in the employ of the Employer on the
     Anniversary Date; provided, however, that an Employee who enters or re-
     enters the Plan as a Participant on any date other than the first day of
     the Limitation Year shall be considered to have completed 1,000 Hours of
     Service for purposes of allocation of Employer contributions and
     Forfeitures for the Limitation Year in which he enters or re-enters the
     Plan as a Participant;

             (b)  Participants on Leave of Absence on the Anniversary Date who
     received Compensation from the Employer during the Limitation Year; and

             (c)  Participants who died, retired, or became permanently disabled
     during the Limitation Year who received Compensation from the Employer
     during that year.

             (d)  Highly Compensated Participants, otherwise qualifying for an
     allocation, shall be limited to no more than one-third (1/3) of the
     contributions which are deductible under Code (S) 404(a)(9)(B) and
     forfeitures of Employer Securities purchased with proceeds of an Exempt
     Loan, which limitations shall be applied pro rata to the limited Highly
     Compensated Participants.

Notwithstanding the foregoing, in the case of a sale to the Plan in which a
seller elects nonrecognition of gain under Code (S) 1042 of Employer Securities,
no portion of such Employer Securities acquired may be allocated or accrue
(directly or indirectly under any plan of the Employer meeting the requirements
of (S) 401(a) of the Code) during the "nonallocation period" to

     (i)   any Participant who makes an election under (S) 1042 of the Code,

                                      22
<PAGE>
 
     (ii)  any individual who is related to the Participant within the meaning
           of (S) 267(b) of the Code (this provision shall not apply to lineal
           descendants of the electing Participant if the aggregate amount
           allocated to the benefit of all such lienal descendants during the
           "nonallocation period" does not exceed more than five percent (5%) of
           the Employer Securities (or amounts allocated in lieu thereof) held
           by the Plan which are attributable to the sale to the Plan by the
           Participant related to such descendants (within the meaning of (S)
           267(c) of the Code) or

    (iii)  any other person who owns (after application of Code (S) 318(a) and
           without regard to the employee trust exception of Code (S)
           318(a)(2)(B(i)) more than twenty-five percent (25%) of any class of
           outstanding stock of the Employer which issued such Employer
           Securities or of any corporation which is a member of the same
           controlled group of corporations or of the total value of such class
           of outstanding stock of any such corporation as defined in (S) 409 of
           the Code.

The "nonallocation period" shall mean the period beginning on the date of the
sale of the Employer Securities and ending on the later of the date which is 10
years after the date of sale or the date of the plan allocation attributable to
the final payment of the Exempt Loan.

     4.09   EQUITABLE ALLOCATIONS. If the Administration Committee determines in
            ---------------------
making any valuation, allocation, correction or addition of interest to any
Account under the provisions of the Plan that the strict application of the
provisions of the Plan will not produce an equitable and nondiscriminatory
allocation among the Accounts of the Participants, it may modify any procedure
specified in the Plan for the purpose of achieving an equitable and
nondiscriminatory allocation in accordance with the general concepts of the
Plan; provided, however, that any such modification shall not reduce any
Participant's Accrued Benefit and shall be consistent with the provisions of (S)
401(a)(4) of the Code. Should the Administration Committee in good faith deter
mine that certain expenses of administration paid by the Trustee during the Plan
Year under consideration are not general, ordinary, and usual and should not
equitably be borne by all Participants, but should be borne only by one or more
Participants, for whom or because of whom such expenses were incurred, the
Administration Committee shall make suitable adjustments by debiting the
particular Account or Accounts of such one or more Participants, Former
Participants, or Beneficiaries; provided, however, that any such adjustment must
be nondiscriminatory and consistent with the provisions of (S) 401(a) of the
Code.

     4.10   VALUATION OF THE TRUST FUND.  The Administration Committee shall
            ---------------------------                                     
direct the Trustee, as of each Valuation Date, and at such other date or dates
deemed necessary by the Administration Committee, to determine the net worth of
the assets comprising the Trust Fund.  In determining such net worth, the
Trustee shall value the assets comprising the Trust Fund at their fair market
value as of the Valuation Date.  With respect to activities carried on by the
Plan, an independent appraiser meeting requirements similar to those prescribed
by regulations under Code (S) 170(a)(1) must perform all valuations of Employer
Securities which are not readily tradeable on an established securities market.
The valuation requirement of the immediately preceding sentence

                                      23
<PAGE>
 
applies to all Employer Securities acquired by the Plan.   Fair market value of
Employer Securities means the value (i) determined as of the date of the
exercise of an option if the exercise is by a Disqualified Person, or (ii) in
all other cases, determined as of the most recent Valuation Date.

     4.11   ALLOCATION DOES NOT CREATE RIGHTS.  No Participant shall acquire any
            ---------------------------------                                   
right to or interest in any specific asset of the Trust as a result of the
allocations provided for in the Plan.

                                      24
<PAGE>
 
                                   ARTICLE V

                  TERMINATION OF SERVICE-PARTICIPANT VESTING

     5.01   NORMAL RETIREMENT.  A Participant's Normal Retirement Age
            -----------------                                        
(hereinafter so-called) is age sixty-five (65).  A Participant who remains in
the employ of the Employer after attaining Normal Retirement Age shall continue
to participate in Employer contributions until the date of his actual
retirement.  Upon termination of a Participant's employment for any reason after
attaining Normal Retirement Age, the Administration Committee shall direct the
Trustee to make payment of the full value of the Participant's Accrued Benefit
to him at such times and in such manner as provided in Article VI hereof.  The
value of the Participant's Accrued Benefit shall be determined as of the
Anniversary Date which is on or, if not on, immediately follows the date of the
Participant's employment termination.  Provided however, the Trustee may, at the
direction of the Administration Committee, value the Participant's Accrued
Benefit as of the Anniversary Date immediately preceding the date of the
Participant's employment termination, for purposes of making an immediate
distribution to the Participant of his Accrued Benefit, and shall make a
subsequent lump sum distribution to the Participant of any additional benefit
accruing subsequent to the date of his termination through and including the
Valuation Date immediately following the date of the Participant's termination
of employment.  Immediate distributions may be reduced by the Trustee to take
into account declines in market value.

     5.02   EARLY RETIREMENT.  A Participant who is at least fifty-five (55)
            ----------------                                                
years of age and who has completed twenty (20) Years of Service may elect to
take early retirement.  In the event that a Participant makes such an election,
the Administration Committee shall direct the Trustee to make payment of the
full value of the Participant's Accrued Benefit to him at such times and in such
manner as provided in Article VI hereof.  The value of the Participant's Accrued
Benefit shall be determined as of the Anniversary Date which is on or, if not
on, immediately follows the date of the Participant's employment termination.
Provided however, the Trustee may, at the direction of the Administration
Committee, value the Participant's Accrued Benefit as of the Anniversary Date
immediately preceding the date of the Participant's employment termination, for
purposes of making an immediate distribution to the Participant of his Accrued
Benefit, and shall make a subsequent lump sum distribution to the Participant of
any additional benefit accruing subsequent to the date of his termination
through and including the Valuation Date immediately following the date of the
Participant's termination of employment.  Immediate distributions may be reduced
by the Trustee to take into account declines in market value.

     5.03   DISABILITY.  A Participant who becomes permanently disabled shall
            ----------                                                       
have the full value of his Accrued Benefit paid to him at such times and in such
manner as provided in Article VI hereof.  The value of a disabled Participant's
Accrued Benefit shall be determined as of the Valuation Date which is on, or if
not on, which immediately follows the date of the Participant's termination of
employment due to disability.  Provided however, the Trustee may, at the
direction of the Administration Committee, value the Participant's Accrued
Benefit as of the Valuation Date immediately preceding the date of the
Participant's employment termination, for purposes of making

                                      25
<PAGE>
 
an immediate distribution to the Participant of his Accrued Benefit, and shall
make a subsequent lump sum distribution to the Participant of any additional
benefit accruing subsequent to the date of his termination through and including
the Valuation Date immediately following the date of the Participant's
termination of employment.  A Participant shall be considered "disabled" if he
suffers from a physical or mental condition resulting from bodily injury,
disease, or mental disorder which renders him incapable of continuing his usual
and customary employment with the Employer.  The disability of a Participant
shall be determined by a licensed physician chosen by the Administration
Committee.  The Administration Committee shall apply the provisions of this
Section 5.03 in a non-discriminatory, consistent and uniform manner.

     5.04   DEATH.  Upon the death of a Participant, his Beneficiary shall be
            -----                                                            
entitled to receive the full value of the deceased Participant's Accrued Benefit
determined as of the Valuation Date which is on or, if not on, which immediately
follows the date of such Participant's death, at such times and in such manner
as provided in Article VI hereof.  Provided however, the Trustee may, at the
direction of the Administration Committee, value the Participant's Accrued
Benefit as of the Valuation Date immediately preceding the date of the
Participant's death, for purposes of making an immediate distribution to the
Participant's Beneficiary of his Accrued Benefit, and shall make a subsequent
lump sum distribution to said Beneficiary of any additional benefit accruing
subsequent to the date of the Participant's death through and including the
Valuation Date immediately following the date of the Participant's death.

     5.05   TERMINATION OF SERVICE PRIOR TO NORMAL RETIREMENT AGE.  If a
            -----------------------------------------------------       
Participant's employment terminates prior to Normal Retirement Age for any
reason other than death or permanent disability, then for each Year of Service
he shall receive a percentage of his Accrued Benefit derived from Employer
contributions and forfeitures allocated to Participant Accounts (the balance
being a forfeiture) equal to the following percentage:

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

     Years of Service               Percentage of Accrued
     With the Employer               Benefit Payable

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

     Less than 1 year                         0%
     1 year but less than 2                   0%
     2 years but less than 3                 20%
     3 years but less than 4                 40%
     4 years but less than 5                 60%
     5 years but less than 6                 80%
     6 years or more                        100%

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

                                      26
<PAGE>
 
     Forfeitures shall be reallocated among the remaining Participants who are
entitled to share in Employer contributions and forfeitures for the Plan Year in
which such forfeiture occurs in accordance with the provisions of Section 4.08.
A Participant shall be 100% vested in his Accounts upon the attainment of Normal
Retirement Age, death or permanent disability.

     5.06   YEAR OF SERVICE - VESTING. For purposes of vesting under Section
            ---------------
5.05, Year of Service means any Plan Year during which an Employee completes not
less than 1,000 Hours of Service.

     5.07   BREAK IN SERVICE - VESTING. For purposes of this Article V, a
            --------------------------                                   
Participant incurs a "Break in Service" if during any Plan Year he does not
complete more than 500 Hours of Service.

     5.08   INCLUDED YEARS OF SERVICE - VESTING. For purposes of determining
            -----------------------------------                             
"Years of Service" under Section 5.06, the Plan takes into account all Years of
Service an Employee completes with the Employer except any Year of Service
before a Break in Service if the number of consecutive Breaks in Service equals
or exceeds the greater of five (5) or the aggregate number of Years of Service
prior to the Break.  This exception applies only if the Participant is 0% vested
in his Accrued Benefit derived from Employer contributions at the time he has a
Break in Service. Furthermore, the aggregate number of Years of Service before a
Break in Service does not include Years of Service not required to be taken into
account under this exception by reason of any prior Break in Service.

     For the sole purpose of determining a Participant's nonforfeitable
percentage of his Accrued Benefit derived from Employer contributions which
accrued for his benefit prior to a Forfeiture Break in Service, the Plan
disregards any Year of Service after the Participant first incurs a Forfeiture
Break in Service. The Participant incurs a Forfeiture Break in Service when he
incurs five (5) consecutive Breaks in Service.

     The Plan does not apply the Break in Service rule under Code (S)
411(a)(6)(B). Therefore, an Employee need not complete a Year of Service after a
Break in Service before the Plan takes into account the Employee's otherwise
includible Years of Service under this Section 5.08.

     5.09   FORFEITURE OCCURS. A Participant's forfeiture, if any, of his
            -----------------
Accrued Benefit derived from Employer contributions occurs under the Plan on the
earlier of:

             (a)  The last day of the Plan Year in which the Participant first
     incurs a Forfeiture Break in Service; or

             (b)  The date the Participant receives a cash-out distribution.

     The Administration Committee determines the percentage of a Participant's
Accrued Benefit forfeiture, if any, under this Section 5.09 solely by reference
to the vesting schedule of Section 5.05.

                                      27
<PAGE>
 
A Participant does not forfeit any portion of his Accrued Benefit for any other
reason or cause except as expressly provided by this Section 5.09 or as provided
under the Plan's unclaimed account procedure.

     5.10   CASH-OUT DISTRIBUTIONS TO PARTIALLY-VESTED PARTICIPANTS/ RESTORATION
            --------------------------------------------------------------------
OF FORFEITED ACCRUED BENEFIT. If, pursuant to Article VI, a partially-vested
- ----------------------------                                                
Participant receives a cash-out distribution before he incurs a Forfeiture Break
in Service (as defined in Section 5.08), the cash-out distribution will result
in an immediate forfeiture of the nonvested portion of the Participant's Accrued
Benefit derived from Employer contributions, as provided in Section 5.09.  A
partially-vested Participant is a Participant whose Nonforfeitable percentage
determined under Section 5.05 is less than 100%.  A cash-out distribution is a
distribution of the entire present value of the Participant's Nonforfeitable
Accrued Benefit.

             (a)  Restoration and Conditions upon Restoration. A partially-
                  -------------------------------------------
     vested Participant who is re-employed by the Employer after receiving a
     cash-out distribution of the Nonforfeitable percentage of his Accrued
     Benefit may repay the Trustee the amount of the cash-out distribution
     attributable to Employer contributions, unless the Participant no longer
     has a right to restoration under the requirements of this Section 5.10. If
     a partially-vested Participant makes the cash-out distribution repayment,
     the Administration Committee, subject to the conditions of this Section
     5.10(a), must restore his Accrued Benefit attributable to Employer
     contributions to the same dollar amount as the dollar amount of his Accrued
     Benefit on the Valuation Date, or other valuation date, immediately
     preceding the date of the cash-out distribution, unadjusted for any gains
     or losses occurring subsequent to that Valuation Date, or other valuation
     date. Restoration of the Participant's Accrued Benefit includes restoration
     of all Code (S) 411(d)(6) protected benefits with respect to that restored
     Accrued Benefit, in accordance with applicable Treasury regulations.

             The Administration Committee will not restore a re-employed
     Participant's Accrued Benefit under this Section 5.10(a) if:

                  (1)    five (5) years or more have elapsed since the
             Participant's first re-employment date with the Employer following
             the cash-out distribution; or

                  (2)    the Participant incurred a Forfeiture Break in Service
             (as defined in Section 5.08). This condition also applies if the
             Participant makes repayment within the Plan Year in which he incurs
             the Forfeiture Break in Service and that Forfeiture Break in
             Service would result in a complete forfeiture of the amount the
             Administration Committee otherwise would restore.

             (b)  Time and Method of Restoration. If neither of the two
                  ------------------------------
     conditions preventing restoration of the Participant's Accrued Benefit
     applies, the Administration Committee will restore the Participant's
     Accrued Benefit as of the Plan Year Valuation Date coincident with

                                      28
<PAGE>
 
     or immediately following the repayment. To restore the Participant's
     Accrued Benefit, the Administration Committee, to the extent necessary,
     will allocate to the Participant's Account:

                  (1)    first, from the amount, if any, of Participant
             forfeitures the Administration Committee would otherwise allocate
             under Section 5.05;

                  (2)    second, from the amount, if any, of the Trust Fund net
             income or gain for the Plan Year; and

                  (3)    third, from the Employer contribution for the Plan Year
             to the extent made under a discretionary formula.

     To the extent the amounts described in clauses (1), (2) and (3) are
     insufficient to enable the Administration Committee to make the required
     restoration, the Employer must contribute, without regard to any
     requirement or condition of Section 3.01, the additional amount necessary
     to enable the Administration Committee to make the required restoration.
     If, for a particular Plan Year, the Administration Committee must restore
     the Accrued Benefit of more than one re-employed Participant, then the
     Administration Committee will make the restoration allocations to each such
     Participant's Account in the same proportion that a Participant's restored
     amount for the Plan Year bears to the restored amount for the Plan Year of
     all re-employed Participants. The Administration Committee will not take
     into account any allocation under this Section 5.10 in applying the
     limitation on allocations under Article III.

             (c)  0% Vested Participant. The deemed cash-out rule applies to a
                  ---------------------
     0% vested Participant. A 0% vested Participant is a Participant whose
     Accrued Benefit derived from Employer contributions is entirely forfeitable
     at the time of his separation from Service. Under the deemed cash-out rule,
     the Administration Committee will treat the 0% vested Participant as having
     received a cash-out distribution on the date of the Participant's
     separation from Service or, if the Participant's Account is entitled to an
     allocation of Employer contributions for the Plan Year in which he
     separates from Service, on the last day of that Plan Year. For purposes of
     applying the restoration provisions of this Section 5.10, the
     Administration Committee will treat the 0% vested Participant as repaying
     his cash-out "distribution" on the first date of his re-employment with the
     Employer.

     5.11    SEGREGATED INVESTMENT ACCOUNT FOR REPAID AMOUNT. Until the
             -----------------------------------------------           
Administration Committee restores the Participant's Accrued Benefit, as
described in Section 5.10, the Trustee will invest the cash-out amount the
Participant has repaid in a segregated investment account maintained solely for
that Participant.  The Trustee must invest the amount in the Participant's
segregated investment account in Federally insured interest bearing savings
account(s) or time deposit(s) (or a combination of both), or in other fixed
income investments. Until commingled with the balance of the Trust Fund on the
date the Administration Committee restores the Participant's Accrued Benefit,
the Participant's segregated investment account remains a part of

                                      29
<PAGE>
 
the Trust, but it alone shares in any income it earns and it alone bears any
expense or loss it incurs. The Administration Committee will direct the Trustee
to repay to the Participant as soon as is administratively practicable the full
amount of the Participant's segregated investment account if the Administration
Committee determines either of the conditions of Section 5.10(a) prevents
restoration as of the applicable Valuation Date, notwithstanding the
Participant's repayment.

                                      30
<PAGE>
 
                                  ARTICLE VI

                    TIME AND METHOD OF PAYMENT OF BENEFITS

     6.01   DISTRIBUTION AND PAYMENT REQUIREMENTS. Unless the Participant elects
            -------------------------------------
in writing to have the Trustee apply other distribution provisions of the Plan,
the Trustee must distribute the Nonforfeitable portion of the Participant's
Accrued Benefit no later than the time prescribed by this Section 6.01,
irrespective of any other provision of the Plan. The distribution provisions of
this Section 6.01 are subject to the consent and form of distribution
requirements of the Plan.

             (a)  Retirement, Disability and Death. If the Participant separates
                  --------------------------------
     from Service by reason of the attainment of Normal Retirement Age, death,
     or disability, the Administration Committee will direct the Trustee to
     commence distribution of the Accrued Benefit not later than the 60th day
     after the close of the Plan Year in which the applicable event occurs or
     separation from Service, if later.

             (b)  Other Separation from Service. If the Participant separates
                  -----------------------------
     from Service for any reason other than by reason of the attainment of
     Normal Retirement Age, death or disability, the Administration Committee
     will direct the Trustee to commence distribution of the Participant's
     Nonforfeitable Accrued Benefit not later than one year after the close of
     the fifth Plan Year following the Plan Year in which the Participant
     separated from Service. If the Participant resumes employment with the
     Employer on or before the last day of the fifth Plan Year following the
     Plan Year of his separation from Service, the mandatory distribution
     provisions of this paragraph (b) do not apply. For purposes of this Section
     6.01(b), the Accrued Benefit does not include any Employer Securities
     acquired with the proceeds of an Exempt Loan until the close of the Plan
     Year in which the borrower repays the Exempt Loan in full.

             (c)  Required Beginning Date. If any distribution commencement date
                  -----------------------
     described under Paragraph (a) of this Section 6.01, either by Plan
     provision or by Participant election (or nonelection), is later than the
     Participant's Required Beginning Date, the Administration Committee instead
     must direct the Trustee to make distribution under this Section 6.01 on the
     Participant's Required Beginning Date. A Participant's Required Beginning
     Date is the April 1 following the close of the calendar year in which the
     Participant attains age 70 1/2. A mandatory distribution at the
     Participant's Required Beginning Date will be in lump sum unless an
     alternate method is provided for in the Plan.

             (d)  Distribution in Excess of $3500. No distribution shall be made
                  -------------------------------
     to a Participant without the Participant's consent if the Nonforfeitable
     Accrued Benefit shall exceed $3500, unless the Participant shall have
     attained Normal Retirement Age.

                                      31
<PAGE>
 
             (e)  Death of the Participant. The Administration Committee will 
                  ------------------------                                    
     direct the Trustee, in accordance with this Section, to distribute to the
     Participant's Beneficiary the Participant's Nonforfeitable Accrued Benefit
     remaining in the Trust at the time of the Participant's death subject to
     the requirements of Code (S) 401(a)(9) and any regulations issued
     thereunder.

                  (1)  Deceased Participant's Nonforfeitable Accrued Benefit 
                       -----------------------------------------------------
             Does Not Exceed $3,500. The Administration Committee must direct 
             ----------------------
             the Trustee to distribute the deceased Participant's Nonforfeitable
             Accrued Benefit in lump sum, as soon as administratively
             practicable following the Participant's death or, if later, the
             date on which the Administration Committee receives notification of
             or otherwise confirms the Participant's death.

                  (2)  Deceased Participant's Nonforfeitable Accrued Benefit 
                       ------------------------------------------------------
             Exceeds $3,500. The Administration Committee will direct the 
             --------------
             Trustee to distribute the deceased Participant's Nonforfeitable
             Accrued Benefit at the time and in the method elected by the
             Participant or, if applicable, by the Beneficiary, as permitted
             under this Article VI. In the absence of an election the
             Administration Committee will direct the Trustee to distribute the
             Participant's undistributed Nonforfeitable Accrued Benefit in lump
             sum on the first distribution date following the close of the Plan
             Year in which the Participant's death occurs or, if later, the
             first distribution date following the date the Administration
             Committee receives notification of or otherwise confirms the
             Participant's death.

             If the death benefit is payable in full to the Participant's
     surviving spouse, the surviving spouse, in addition to the distribution
     options provided in this Section, may elect, if available, distribution at
     any time or in any form this Article VI would permit for a Participant.

             (f)  Distribution Date.  A distribution date, unless otherwise
                  -----------------                                        
     specified within the Plan, is the first day of each month of each Plan Year
     or as soon as administratively practicable thereafter.

     6.02   ELECTION AND MANNER OF PAYMENT.  Not earlier than ninety (90) days,
            ------------------------------                                     
but not later than thirty (30) days, before the Participant's distribution date,
the Administration Committee shall provide a benefit notice to the Participant.
The notice shall explain the options and material features available to the
Participant regarding the benefit distribution and the Participant's right to
defer distribution until attainment of Normal Retirement Age.

     The Administration Committee will direct the Trustee to make distribution
of the Accrued Benefit in a lump sum.  In the event any part of the Accrued
Benefit is subject to the "put option" of Section 7.01 and the distribution for
all Participants exceeds $50,000,  the Administrative Committee may defer
payment of the distribution over a period of years, not exceeding five (5) years

                                      32
<PAGE>
 
from the date a Participant is entitled to receive his Accrued Benefit.  The
Administrative Committee shall make its decision to defer payment of the
distribution over the deferred period based upon the availability of liquid
assets of the Trust and the Company which will be required in the distributions.
If a Participant's Accrued Benefit attributable to Employer Securities exceeds
$500,000, the maximum payment period, subject to a contrary election by the
Participant, is five (5) years plus one additional year (but no more than five
(5) additional years) for each $100,000 (or fraction of $100,000) by which the
Employer Securities Account exceeds $500,000. The Administration Committee will
apply this Section 6.02 by adjusting the $500,000 and $100,000 limitations by
the adjustment factor prescribed by the Secretary of the Treasury under Code (S)
415(d).

     6.03   ANNUITY DISTRIBUTIONS TO PARTICIPANTS AND SURVIVING SPOUSES. The 
            -----------------------------------------------------------      
joint and survivor annuity requirements do not apply to this Plan. The Plan does
not provide any annuity distribution to Participants nor to surviving spouses.

     6.04   DISTRIBUTIONS UNDER DOMESTIC RELATIONS ORDERS.  Nothing contained in
            ---------------------------------------------            
this Plan prevents the Trustee, in accordance with the direction of the
Administration Committee, from complying with the provisions of a qualified
domestic relations order (as defined in Code (S) 414(p)). This Plan specifically
permits distribution to an alternate payee under a qualified domestic relations
order at any time, irrespective of whether the Participant has attained his
earliest retirement age (as defined under Code (S) 414(p)) under the Plan. A
distribution to an alternate payee prior to the Participant's attainment of
earliest retirement age is available only if: (1) the order specifies
distribution at that time or permits an agreement between the Plan and the
alternate payee to authorize an earlier distribution; and (2) if the present
value of the alternate payee's benefits under the Plan exceeds $3,500, and the
order requires, the alternate payee consents to any distribution occurring prior
to the Participant's attainment of earliest retirement age. Nothing in this
Section 6.05 permits a Participant to receive distribution at a time otherwise
not permitted under the Plan nor does it permit the alternate payee to receive a
form of payment not permitted under the Plan.

     The Administration Committee must establish reasonable procedures to
determine the qualified status of a domestic relations order. Upon receiving a
domestic relations order, the Administration Committee promptly will notify the
Participant and any alternate payee named in the order, in writing, of the
receipt of the order and the Plan's procedures for determining the qualified
status of the order. Within a reasonable period of time after receiving the
domestic relations order, the Administration Committee must determine the
qualified status of the order and must notify the Participant and each alternate
payee, in writing, of its determination. The Administration Committee must
provide notice under this paragraph by mailing to the individual's address
specified in the domestic relations order, or in a manner consistent with
applicable regulations.

     If any portion of the Participant's Nonforfeitable Accrued Benefit is
payable during the period the Administration Committee is making its
determination of the qualified status of the domestic relations order, the
Administration Committee must make a separate accounting of the amounts payable.
If the Administration Committee determines the order is a qualified domestic
relations order within eighteen (18) months of the date amounts first are
payable following receipt of the order, the

                                      33
<PAGE>
 
Administration Committee will direct the Trustee to distribute the payable
amounts in accordance with the order. If the Administration Committee does not
make its determination of the qualified status of the order within the 18-month
determination period, the Administration Committee will direct the Trustee to
distribute the payable amounts in the manner the Plan would distribute if the
order did not exist and will apply the order prospectively if the Administration
Committee later determines the order is a qualified domestic relations order.

     To the extent it is not inconsistent with the provisions of the qualified
domestic relations order, the Administration Committee may direct the Trustee to
invest any partitioned amount in a segregated subaccount or separate account and
to invest the account in Federally insured, interest-bearing savings account(s)
or time deposit(s) (or a combination of both), or in other fixed income
investments. A segregated subaccount remains a part of the Trust, but it alone
shares in any income it earns, and it alone bears any expense or loss it incurs.
The Trustee will make any payments or distributions required under this Section
6.04 by separate benefit checks or other separate distribution to the alternate
payee(s).

     6.05   DISTRIBUTION DEMAND FOR EMPLOYER SECURITIES.  Distribution of a
            -------------------------------------------                    
Participant's benefit may be made in cash or Employer Securities or both,
provided, however, that if a Participant or Beneficiary so demands, such benefit
shall be distributed only in the form of Employer Securities.  Prior to making a
distribution of benefits, the Administrator shall advise the Participant or his
Beneficiary, in writing, of the right to demand that benefits be distributed
solely in Employer Securities.

     If a Participant or Beneficiary demands that benefits be distributed solely
in Employer Securities, distribution of a Participant's benefit will be made
entirely in whole shares or other units of Employer Securities.  Any balance in
a Participant's General Investment Account will be applied to acquire for
distribution the maximum number of whole shares or other units of Employer
Securities at the then fair market value.  Any fractional unit value unexpended
will be distributed in cash.  If Employer Securities are not available for
purchase by the Trustee, then the Trustee shall hold such balance until Employer
Securities are acquired and then make such distribution, subject to this
Article.

     If the charter or bylaws of the Company restrict the ownership of
substantially all outstanding shares of Employer Securities to current Employees
and the Trust, the distribution of a Participant's Accrued Benefit may be made
entirely in cash without granting him the right to demand distribution in
Employer Securities.  Alternatively, Employer Securities may be distributed
subject to the requirement that they be immediately resold to the Company under
payment terms that comply with Section 7.01.

     Any balance in a Participant's segregated investment account is not subject
to the demand right that benefits be distributed in the form of Employer
Securities.

                                      34
<PAGE>
 
     The Trustee will make distribution from the Trust only on instructions from
the Plan Administrator.

     6.06   ROLLOVER OF LUMP SUM DISTRIBUTION.  This Section applies to all
            ---------------------------------                              
distributions other than the distribution of Employer Securities.
Notwithstanding any provision of the Plan to the contrary that would otherwise
limit a distributee's election under this Article, a distributee may elect, at
the time and in the manner prescribed by the Plan Administrator, to have any
portion of an eligible rollover distribution paid directly to an eligible
retirement plan specified by the distributee in a direct rollover.

     For purposes of this Section, the following definitions apply:

            (a)   "Eligible rollover distribution."  An eligible rollover
distribution is any distribution of all or any portion of the balance to the
credit of the distributee, except that an eligible rollover distribution does
not include:  (i) any distribution that is one of a series of substantially
equal periodic payments (not less frequently than annually) made for the life
(or life expectancy) of the distributee or the joint lives (or joint life
expectancies) of the distributee and the distributee's designated beneficiary,
or for a specified period of ten (10) years or more; (ii) any distribution to
the extent such distribution is required under Code (S)401(a)(9); and (iii) the
portion of any distribution that is not includible in gross income (determined
without regard to the exclusion of net unrealized appreciation with respect to
Employer Securities).

            (b)   "Eligible retirement plan."  An eligible retirement plan is an
individual retirement account described in Code (S)408(a), an individual
retirement annuity described in Code (S)408(b), an annuity plan described in
Code (S)403(a), or a qualified trust described in Code (S)401(a), that accepts
the distributee's eligible rollover distribution.  However, in the case of an
eligible rollover distribution to the surviving spouse, an eligible retirement
plan is an individual retirement account or individual retirement annuity.

            (c)   "Distributee."  A distributee includes an Employee or former
Employee.  In addition, the Employee's or former Employee's surviving spouse and
the Employee's or former Employee's spouse or former spouse who is the alternate
payee under a qualified domestic relations order, as defined in Code (S)414(p),
are distributees with regard to the interest of the spouse or former spouse.

            (d)   "Direct rollover."  A direct rollover is a payment by the Plan
to the eligible retirement plan specified by the distributee.

                                      35
<PAGE>
 
                                  ARTICLE VII

                              EMPLOYER SECURITIES

     7.01   PUT OPTION.  The Employer will issue a "put option" to each
            ----------                                                 
Participant receiving a distribution of Employer Securities from the Trust if
the Employer Securities are not publicly traded.  The put option will permit the
Participant to sell the Employer Securities to the Employer, at any time during
two option periods, at the current fair market value.

     The first put option period runs for a period of at least sixty (60) days
commencing on the date of distribution of Employer Securities to the
Participant. The second put option period runs for a period of at least sixty
(60) days commencing after the new determination of the fair market value of
Employer Securities by the Administration Committee and notice to the
Participant of the new fair market value. A Disqualified Person shall be
required to wait for the determination of the next current fair market value
determination as required by Section 4.10.

     If a Participant (or his Beneficiary) exercises his put option, the
Employer must purchase the Employer Securities at fair market value upon the
terms provided under this Section 7.01. The Employer may grant the Trust an
option to assume the Employer's rights and obligations at the time a Participant
exercises an option under this Section 7.01.

     If the Employer (or the Trustee, at the direction of the Administration
Committee) exercises an option to purchase a Participant's Employer Securities
pursuant to an offer given under this Section 7.01, the purchaser(s) must make
payment in lump sum or, if the distribution to the Participant (or to his
Beneficiary) constitutes a Total Distribution, in substantially equal
installments over a period not exceeding five (5) years, subject to the
Participant's election for a longer payment period than five (5) years. A "Total
Distribution" to a Participant (or to a Beneficiary) is the distribution, within
one taxable year of the recipient, of the entire balance to the Participant's
credit under the Plan.

     In the case of a distribution which is not a Total Distribution or which is
a Total Distribution with respect to which the purchaser(s) will make payment in
lump sum, the purchaser(s) must pay the Participant (or Beneficiary) the fair
market value of the Employer Securities repurchased no later than thirty (30)
days after the date the Participant (or Beneficiary) exercises the put option.
In the case of a Total Distribution with respect to which the purchaser(s) will
make installment payments, the purchaser(s) must make the first installment
payment no later than thirty (30) days after the Participant (or Beneficiary)
exercises the put option. For installment amounts not paid within thirty (30)
days of the exercise of the put option, the purchaser(s) must evidence the
balance of the purchase price by executing a promissory note, delivered to the
selling Participant at the Closing. The note delivered at Closing must bear a
reasonable rate of interest, determined as of the Closing Date, and the
purchaser(s) must provide adequate security. The note must provide for equal
annual installments with interest payable with each installment, the first
installment being due and payable one year after the Closing Date. The note
further must provide for acceleration in the event of thirty

                                      36
<PAGE>
 
(30) days' default of the payment on interest or principal and must grant to the
maker of the note the right to prepay the note in whole or in part at any time
or times without penalty; provided however, the purchaser(s) may not have the
right to make any prepayment during the calendar year or fiscal year of the
Participant (or Beneficiary) in which the Closing Date occurs.

     In the case of a purchase from a Disqualified Person, all purchases of
Employer Securities shall be made at prices which, in the judgment of an
Independent Appraiser, do not exceed the fair market value of such shares as of
the date of the transaction.

     The requirements of this Section 7.01 shall not apply to the distribution
of any portion of a Participant's Accrued Benefit which has been diversified or
transferred to another plan pursuant to the provisions of Section 7.02 hereof.

     Notwithstanding the foregoing, the foregoing shall not be applicable to a
financial institution as defined in Code (S) 581 which is prohibited from
redeeming or purchasing its own securities, if the Participant has been provided
the option to receive its distribution from the Plan in cash.

     The protections and rights described in this Section 7.01 are nonterminable
with respect to all Employer Securities acquired with an Exempt Loan.  Should
this Plan cease to be an employee stock ownership plan, or should the Exempt
Loan be repaid, Employer Securities acquired with the proceeds of an Exempt Loan
will continue to be subject to the provisions of this Section 7.01 after the
loan is paid.

     7.02   DIVERSIFICATION OF INVESTMENTS.  Within ninety (90) days after the
            ------------------------------                                    
close of each Plan Year in the Qualified Election Period, each Participant who
has attained age fifty-five (55) and has completed ten (10) years of
participation under the Plan shall be permitted to direct the Plan as to the
investment of at least twenty-five percent (25%) of the number of shares ever
allocated to the Employer Securities Account, less those shares previously
diversified and or distributed.  In the case of the sixth (6th) year of the
Qualified Election Period, the preceding sentence shall be applied by
substituting "fifty percent (50%)" for "twenty-five percent (25%)." The
Participant's direction shall be effective no later than ninety (90) days after
the close of the Plan Year.

     For purposes of this Section, Qualified Election Period shall mean the six
(6) Plan Year periods beginning with the Plan Year in which the Participant was
first eligible to make the election.

     The Administration Committee shall offer at least three (3) investment
options (not inconsistent with regulations prescribed by Internal Revenue
Service regulations) to each Participant who makes an election under this
Section 7.02 and such funds shall be held in a segregated investment account
under the General Investment Account.

     In lieu of offering such investment options, the Administration Committee
may direct that all amounts subject to Participant elections under this Section
7.02 be distributed to Participants.

                                      37
<PAGE>
 
All such distributions shall be distributed within ninety (90) days after the
close of the Plan Year and shall be subject to the requirements of Article VI of
this Plan.

     In lieu of receiving a cash distribution under this Section 7.02, a
Participant may direct the Plan to transfer his distribution to another
qualified plan of the Company  which accepts such transfers, provided that such
plan permits employee-directed investments and does not invest in Employer
Securities to a substantial degree.  Such transfer shall be made within ninety
(90) days after the close of the Plan Year.

     7.03   CASH DIVIDENDS.  Cash dividends, if any, on shares of Employer
            --------------                                                
Securities allocated to Participant Accounts may be accumulated in the Trust or
may be paid to Participants currently as determined in the discretion of the
Board of Directors of the Company, exercised in a uniform and nondiscriminatory
manner.  Provided that if the Plan is primarily invested in Employer Securities,
it is intended that the Company shall be allowed a deduction with respect to any
dividends paid on shares of Employer Securities of any class held by the Plan on
the record date to the extent such dividends are paid in cash directly to the
Participants, or their Beneficiaries, or are paid to the Plan and are
distributed from the Plan to the Participants or their Beneficiaries not later
than ninety (90) days after the close of the Plan Year in which paid.  Provided
further that if the Plan is primarily invested in Employer Securities, it is
also intended that the Company shall be allowed a deduction for any dividends
paid on shares of Employer Securities (whether or not allocated) and used to
make payments on an Exempt Loan, provided that in the case of dividends paid on
allocated shares, Employer Securities having a fair market value equal to the
dividends will be allocated to such Participants for the year in which such
dividends would otherwise have been allocated to such Participants.

     7.04   RIGHT OF FIRST REFUSAL.  If any Participant (or Beneficiary) who
            ----------------------                                          
receives Employer Securities which are not publicly traded, under this Plan
desires to dispose of any of his Employer Securities for any reason during his
lifetime (whether by sale, assignment, gift or any other method of transfer), he
first must offer the Employer Securities for sale to the Employer.  The
Administration Committee may require a Participant (or Beneficiary) entitled to
a distribution of Employer Securities to execute an appropriate stock transfer
agreement (evidencing the right of first refusal) prior to receiving a
certificate for Employer Securities.

     In the case of an offer by a third party, the offer of the Employer is
subject to all the terms and conditions set forth in Section 7.01, based on the
price equal to the fair market value per share and payable in accordance with
the terms of Section 7.01, unless the selling price and terms offered to the
Participant by the third party are more favorable to the Participant than the
selling price and terms of Section 7.01, in which event, the selling price and
terms of the offer of the third party apply. The Employer must give written
notice to the offering Participant of its acceptance of the Participant's offer
within fourteen (14) days after the Participant has given written notice to the
Employer, or the Employer's rights under this Section 7.04 will lapse.  The
Employer may grant the Plan the option to assume the Employer's rights and
obligations with respect to all or any part of the Employer Securities offered
to the Employer under this Section 7.04.

                                      38
<PAGE>
 
     7.05   VOTING EMPLOYER SECURITIES.  The Trustee shall vote all Employer
            --------------------------                                      
Securities held by it as part of the Plan assets unless provided otherwise
hereinafter:

             (a)  If any agreement entered into by the Trust provides for voting
     of any shares of Employer Securities pledged as security for any obligation
     of the Plan, then such shares of Employer Securities shall be voted in
     accordance with such agreement. Otherwise, the Trustee shall vote the
     Employer Securities pledged.

             (b)  If the Employer has a registration-type class of securities,
     each Participant or Beneficiary shall be entitled to direct the Trustee as
     to the manner in which the Employer Securities which are allocated to the
     Employer Securities Account of such Participant or Beneficiary is to be
     voted.

             (c)  If the Employer does not have a registration-type class of
     securities, each Participant or Beneficiary in the Plan shall be entitled
     to direct the Trustee as to the manner in which voting rights on shares of
     Employer Securities which are allocated to the Employer Securities Account
     of such Participant or Beneficiary are to be exercised with respect to any
     corporate matter which involves the voting of such shares with respect to
     the approval or disapproval of any corporate merger or consolidation,
     recapitalization, reclassification, liquidation, dissolution, sale of
     substantially all assets of a trade or business, or such similar
     transaction as prescribed in applicable regulations.

             (d)  If the Employer does not have a registration-type class of
     securities and the by-laws of the Employer require the Plan to vote an
     issue in a manner that reflects a one-man, one-vote philosophy, each
     Participant or Beneficiary shall be entitled to cast one vote on an issue
     and the Trustee shall vote the shares held by the Plan in proportion to the
     results of the votes cast on the issue by the Participants and
     Beneficiaries.  The Trustee may not vote Employer Securities which a
     Participant or Beneficiary, pursuant to this Section, fails to exercise
     unless compelled to by Department of Labor rules and regulations.

             (e)  For purposes of this Section 7.05, the term "registration-type
     class of securities" means:  (i) a class of securities required to be
     registered under Section 12 of the Securities Exchange Act of 1934; and
     (ii) a class of securities which would be required to be so registered
     except for the exemption from registration provided in subsection (g)(2)(H)
     of such Section 12.

     7.06   LOANS TO PURCHASE EMPLOYER SECURITIES.  The Trustee is specifically
            -------------------------------------                              
authorized to borrow money or to assume indebtedness for the purpose of
acquiring Employer Securities, subject to the following terms and conditions
which shall apply to the Exempt Loan:

             (a)  The Trustee will use the proceeds of the loan within a
     reasonable time after receipt only for any or all of the following
     purposes: (i) to acquire Employer Securities, (ii) to repay such loan, or
     (iii) to repay a prior Exempt Loan. Except as provided in this Section

                                      39
<PAGE>
 
     7.06, no Employer Security acquired with the proceeds of an Exempt Loan may
     be subject to a put, call or other option, or buy-sell or similar
     arrangement while held by and when distributed from this Plan, whether or
     not this Plan is then an employee stock ownership plan.

             (b)  The interest rate of the Exempt Loan may not be more than a
     reasonable rate of interest.

             (c)  Any collateral the Trustee pledges to the creditor must
     consist only of the assets purchased by the borrowed funds and those assets
     the Trust used as collateral on the prior Exempt Loan repaid with the
     proceeds of the current Exempt Loan.

             (d)  The creditor may have no recourse against the Trust under the
     Exempt Loan except with respect to such collateral given for the Exempt
     Loan, contributions (other than contributions of Employer Securities) that
     the Employer makes to the Trust to meet its obligations under the Exempt
     Loan, and earnings attributable to such collateral and the investment of
     such contributions.  The payment made with respect to an Exempt Loan by the
     Plan during a Plan Year must not exceed an amount equal to the sum of such
     contributions and earnings received during or prior to the year less such
     payments in prior years. The Administration Committee and the Trustee must
     account separately for such contributions and earnings in the books of
     account of the Plan until the Trust repays the Exempt Loan.

             (e)  In the event of default upon the loan, the value of Plan
     assets transferred in satisfaction of the Exempt Loan must not exceed the
     amount of the default, and if the lender is a Disqualified Person, the
     Exempt Loan must provide for transfer of Plan assets upon default only upon
     and to the extent of the failure of the Plan to meet the payment schedule
     of the Exempt Loan.

             (f)  The Trustee must add and maintain all assets acquired with the
     proceeds of an Exempt Loan in a Loan Suspense Account.  In withdrawing
     assets from the Loan Suspense Account, the Trustee will apply the
     provisions of Treas. Reg. (S)(S) 54.4975-7(b)(8) and (15) as if all
     securities in the Loan Suspense Account were encumbered.  Upon the payment
     of any portion of the loan, the Trustee will effect the release of assets
     in the Loan Suspense Account from encumbrances.  For each Plan Year during
     the duration of the Exempt Loan, the number of Employer Securities released
     must equal the number of encumbered Employer Securities held immediately
     before release for the current Plan Year multiplied by a fraction.  The
     numerator of the fraction is the amount of principal and interest paid for
     the Plan Year.  The denominator of the fraction is the sum of the numerator
     plus the principal and interest to be paid for all future Plan Years.  The
     number of future Plan Years under the loan must be definitely ascertainable
     and must be determined without taking into account any possible extension
     or renewal periods.  If the interest rate under the Exempt Loan is
     variable, the interest to be paid in future Plan Years must be computed by
     using the interest rate applicable as of the end of the Plan Year.  If
     collateral includes more than one

                                      40
<PAGE>
 
     class of Employer Securities, the number of Employer Securities of each
     class to be released for a Plan Year must be determined by applying the
     same fraction to each such class.  The Administration Committee will
     allocate assets withdrawn from the Loan Suspense Account to the Accounts of
     Participants who otherwise share in the allocation of the Employer's
     contribution for the Plan Year for which the Trustee has paid the portion
     of the Exempt Loan resulting in the release of the assets.  The
     Administration Committee consistently will make this allocation as of each
     Anniversary Date on the basis of non-monetary units, taking into account
     the relative Compensation of all such Participants for such Plan Year.

          The Administration Committee may also elect at the initiation of the
     Exempt Loan to have the Employer Securities released from the Loan Suspense
     Account solely with reference to principal payments.  However, if release
     is determined with reference to principal payments only, the following
     additional rules apply: (1) the Exempt Loan must provide for annual
     payments of principal and interest at a cumulative rate that is not less
     rapid at any time than level annual payments of such amounts for ten (10)
     years; (2) interest included in any payment is disregarded only to the
     extent that it would be determined to be interest under standard loan
     amortization tables; and (3) the entire duration of the Exempt Loan
     repayment period does not exceed ten (10) years, even in the event of a
     renewal, extension or refinancing of the Exempt Loan.

             (g)  The loan must be for a specific term and may not be payable at
     the demand of any person except in the case of default.

             (h)  Notwithstanding the fact this Plan ceases to be an employee
     stock ownership plan, Employer Securities acquired with the proceeds of an
     Exempt Loan will continue after the Trustee repays the loan to be subject
     to the provisions of Section 7.01 and 7.04 (if applicable) as required by
     Treas. Reg. (S)(S) 54.4975-7(b)(4), (10), (11) and (12) relating to put,
     call or other options and to buy-sell or similar arrangements, and shall
     not be subjected to any additional puts, calls, options, buy-sell or
     similar arrangements while held by or when distributed from the Plan,
     except to the extent provided therein.

                                      41
<PAGE>
 
                                 ARTICLE VIII

                      EMPLOYER ADMINISTRATIVE PROVISIONS

     8.01   INFORMATION.  The Employer shall, upon request or as may be
            -----------                                                
specifically required hereunder, furnish or cause to be furnished, all of the
information or documentation which is necessary or required by the
Administration Committee and Trustee to perform their respective duties and
functions under the Plan.  The Employer's records as to the current information
the Employer furnishes to the Administration Committee and Trustee shall be
conclusive as to all persons.

     8.02   NO LIABILITY.  The Employer assumes no obligation or responsibility
            ------------                                                       
to any of the Employees, Participants, or Beneficiaries for any act of, or
failure to act, on the part of the Administration Committee (unless the Employer
is the Administration Committee), or the Plan Administrator (unless the Employer
is the Plan Administrator).

     8.03   EMPLOYER ACTION.  Any action required of the Employer shall be by
            ---------------                                                  
resolution of its Board of Directors or by a person authorized to act by Board
resolution.

     8.04   INDEMNITY.  The Employer agrees it will indemnify and save harmless
            ---------                                                          
the Board of Directors, individual Trustee(s), and the members of the
Administration Committee, and each of them, from and against any and all loss
resulting from liability to which the Board of Directors, individual Trustee(s),
and the Administration Committee, or the members of the Board of Directors and
Administration Committee, may be subjected by reason of any act or conduct
(except willful or reckless misconduct) in their official capacities in the
administration of this Plan or Trust or both, including all expenses reasonably
incurred in their defense, in case the Employer fails to provide such defense.
The indemnification provisions of this Section 8.04 shall not relieve the Board
of Directors, individual Trustee(s), or any members of the Administration
Committee from any liability each may have under the Act for breach of a
fiduciary duty.

                                      42
<PAGE>
 
                                  ARTICLE IX

                           ADMINISTRATION COMMITTEE

     9.01   APPOINTMENT OF COMMITTEE.  The Employer shall appoint an
            ------------------------                                
Administration Committee to administer the Plan, the members of which may or may
not be Participants in the Plan.

     9.02   TERM.  Each member of the Administration Committee shall serve until
            ----                                                                
his successor is appointed.  Any member of the Administration Committee may be
removed by the Board of Directors, with or without cause, which shall have the
power to fill any vacancy which may occur.  An Administration Committee member
may resign upon written notice to the Employer.

     9.03   COMPENSATION.  The members of the Administration Committee shall
            ------------                                                    
serve without compensation for services as such, but the Employer shall pay all
expenses, including the expenses for any bond required under Act (S) 412.  To
the extent such expenses are not paid by the Employer, they shall be paid by the
Trustee from the Trust Fund.

     9.04   POWERS OF ADMINISTRATION COMMITTEE.  The Administration Committee
            ----------------------------------                               
shall have the following powers and duties, which it shall exercise under the
Plan in a uniform and nondiscriminatory manner:

             (a)  To direct the administration of the Plan in accordance with
     the provisions herein set forth;

             (b)  To adopt rules of procedure and regulations necessary for the
     administration of the Plan provided the rules are not inconsistent with the
     terms of the Plan;

             (c)  To determine all questions with regard to rights of Employees,
     Participants, and Beneficiaries under the Plan, including but not limited
     to rights of eligibility of an Employee to participate in the Plan, the
     value of a Participant's Accrued Benefit, and the Accrued Benefit of each
     Participant;

             (d)  To enforce the terms of the Plan and the rules and regulations
     it adopts;

             (e)  To direct the Trustee as respects the crediting and
     distribution of the Trust and all other matters within its discretion as
     provided in the Trust Agreement;

             (f)  To review and render decisions respecting a claim for (or
     denial of a claim for) a benefit under the Plan;

             (g)  To furnish the Employer with information which the Employer
     may require for tax or other purposes;

                                      43
<PAGE>
 
             (h)  To engage the service of counsel (who may, if appropriate, be
     counsel for the Employer) and agents whom it may deem advisable to assist
     it with the performance of its duties;

             (i)  To prescribe procedures to be followed by distributees in
     obtaining benefits;

             (j)  To receive from the Employer and from Employees such
     information as shall be necessary for the proper administration of the
     Plan;

             (k)  To receive and review reports of the financial condition and
     of the receipts and disbursements of the Trust Fund from the Trustee;

             (l)  To establish a nondiscriminatory policy which the Trustee
     shall observe in making loans, if any, to Participants;

             (m)  To maintain, or cause to be maintained, separate Accounts in
     the name of each Participant to reflect each Participant's Accrued Benefit
     under the Plan;

             (n)  To select a secretary, who need not be a member of the
     Administration Committee;

             (o)  To interpret and construe the Plan;

             (p)  To select the issuing company or companies from which
     insurance contracts, if any, shall be purchased as provided herein; and to
     determine the form, type, and kind of such contract;

             (q)  To engage the services of an Investment Manager or Managers
     (as defined in Act (S) 3(38)), each of whom shall have full power and
     authority to manage, acquire or dispose of (or direct the Trustee with
     respect to such acquisition or disposition) any plan asset under its
     control; and

             (r)  To direct the Trustee in the investment, reinvestment, and
     disposition of the Trust Fund as provided in the Trust Agreement.

     9.05   MANNER OF ACTION.  The decision of a majority of the members of the
            ----------------                                                   
Administration Committee appointed and qualified shall control.  In case of a
vacancy in the membership of the Administration Committee, the remaining members
of the Administration Committee may exercise any and all of the powers,
authorities, duties, and discretions conferred upon such Administration
Committee pending the filling of the vacancy.  The Administration Committee may,
but need not, call or hold formal meetings.  Any decisions made or action taken
pursuant to written approval of a majority of the then members shall be
sufficient.  The Administration Committee shall maintain adequate records of its
decisions.

                                      44
<PAGE>
 
     9.06   AUTHORIZED REPRESENTATIVE.  The Administration Committee may
            -------------------------                                   
authorize any one of its members, or its secretary, to sign on its behalf any
notice, directions, applications, certificates, consents, approvals, waivers,
letters, or other documents.  The Administration Committee must evidence this
authority by an instrument signed by all its respective members and filed with
the Trustee.

     9.07   NONDISCRIMINATION.  The Administration Committee shall administer 
            -----------------                                                 
the Plan in a uniform, nondiscriminatory manner for the exclusive benefit of the
Participants and their Beneficiaries.

     9.08   INTERESTED MEMBER.  No member of the Administration Committee may
            -----------------                                                
decide or determine any matter concerning the distribution, nature, or method of
settlement of his own benefits under the Plan unless there is only one person
acting alone in the capacity as the Administration Committee.

     9.09   FUNDING POLICY.  The Administration Committee shall review, not less
            --------------                                                      
often than annually, all pertinent Employee information and Plan data in order
to establish the funding policy of the Plan and to determine the appropriate
methods of carrying out the Plan's objectives.  The Administration Committee
shall communicate annually to the Trustee and to any Plan Investment Manager the
Plan's short-term and long-term financial needs so investment policy can be
coordinated with Plan financial requirements.

     9.10   INDIVIDUAL STATEMENT.  As soon as practicable after the Valuation
            --------------------                                             
Date of each Plan Year but within the time prescribed by the Act and the
regulations under the Act, the Administration Committee will deliver to each
Participant (and to each Beneficiary) a statement reflecting the condition of
his Accrued Benefit in the Trust as of that date and such other information the
Act requires be furnished the Participant or Beneficiary.  No Participant,
except a member of the Administration Committee, shall have the right to inspect
the records reflecting the Account of any other Participant.

     9.11   BOOKS AND RECORDS.  The Administration Committee shall maintain, or
            -----------------                                                  
cause to be maintained, records which will adequately disclose at all times the
state of the Trust Fund and of each separate interest therein.  The books,
forms, and methods of accounting shall be the responsibility of the
Administration Committee.

     9.12   UNCLAIMED ACCOUNT PROCEDURE.  Neither the Trustee nor the
            ---------------------------                              
Administration Committee shall be obliged to search for, or ascertain the
whereabouts of, any Participant or Beneficiary.  The Administration Committee,
by certified or registered mail addressed to his last known address of record
with the Administration Committee or the Employer, shall notify any Participant
or Beneficiary that he is entitled to a distribution under this Plan, and the
notice shall quote the provisions of this Section.  If the Participant or
Beneficiary fails to claim his distributive share or make his whereabouts known
in writing to the Administration Committee within six (6) months from the date
of mailing of the notice, or before this Plan is terminated or discontinued,

                                      45
<PAGE>
 
whichever should first occur, the Administration Committee shall direct the
Trustee to segregate the Participant's unclaimed Accrued Benefit in a segregated
interest bearing Account in the name of the Participant or Beneficiary.  The
Administration Committee shall then notify the Social Security Administration of
the Participant's (or Beneficiary's) failure to claim the distribution to which
he is entitled.  The Administration Committee shall request the Social Security
Administration to notify the Participant (or Beneficiary) in accord with the
procedures it has established for this purpose.  The segregated Account shall be
entitled to all income it earns and shall bear all expense or loss it incurs.

                                      46
<PAGE>
 
                                   ARTICLE X

                     PARTICIPANT ADMINISTRATIVE PROVISIONS

     10.01  BENEFICIARY DESIGNATION.  Any Participant may from time to time
            -----------------------                                        
designate, in writing, any person or persons, contingently or successively, to
whom the Trustee shall pay his Accrued Benefit in the event of his death.  A
Participant's Beneficiary designation shall not be valid unless the
Participant's spouse consents to the Beneficiary designation.  A Participant's
Beneficiary designation does not require spousal consent if the Participant's
spouse is the Participant's designated Beneficiary, or if the Participant and
his spouse were not married throughout the one-year period ending on the date of
the Participant's death.  The spousal consent shall be in a manner consistent
with (S) 401(a)(11) and (S) 417(a)(2)(A) of the Code, shall be in writing, shall
acknowledge the effect of the consent, and shall be witnessed by a notary public
or the Plan Administrator (or his representative).  The Administration Committee
shall prescribe the form for the written designation of Beneficiary and, upon
the Participant's filing the form with the Administration Committee, it
effectively shall revoke all designations filed prior to that date by the same
Participant.

     10.02  NO BENEFICIARY DESIGNATION.  If a Participant fails to name a
            --------------------------                                   
Beneficiary in accordance with Section 10.01, or if the Beneficiary named by a
Participant predeceases him or dies before complete distribution of the
Participant's Accrued Benefit, then the Trustee shall pay the Participant's
Accrued Benefit in accordance with Article VII hereof in the following order of
priority:

             (a)  To the Participant's surviving spouse;

             (b)  To the Participant's surviving children, including adopted
     children, in equal shares;

             (c)  To the Participant's surviving parents, in equal shares; or

             (d)  To the legal representative of the estate of the last to die
     of the Participant and his Beneficiary.

     The Administration Committee shall direct the Trustee as to the method and
to whom the Trustee shall make payment under this Section 10.02.

     10.03  PERSONAL DATA TO ADMINISTRATION COMMITTEE.  Each Participant and
            -----------------------------------------                       
Beneficiary must furnish to the Administration Committee evidence, data, or
information as the Administration Committee considers necessary or desirable for
the purpose of administering the Plan.  The provisions of this Plan are
effective for the benefit of each Participant upon the condition precedent that
each Participant will furnish promptly full, true, and complete evidence, data,
and information when requested by the Administration Committee, provided the
Administration Committee shall advise each Participant of the effect of his
failure to comply with its request.

                                      47
<PAGE>
 
     10.04  ADDRESS FOR NOTIFICATION.  Each Participant and each Beneficiary of
            ------------------------                                           
a deceased Participant shall file with the Administration Committee, in writing,
his post office address, and each subsequent change of such post office address.
Any payment or distribution hereunder, and any communication addressed to a
Participant or his Beneficiary, mailed to the last address filed with the
Administration Committee, or if no such address has been filed, then to the last
address indicated on the records of the Employer, shall be deemed to have been
delivered to the Participant or his Beneficiary on the date that such
distribution or communication is deposited in the United States Mail, postage
prepaid.

     10.05  ASSIGNMENT OR ALIENATION.  Subject to Code (S) 414(p) relating to
            ------------------------                                         
qualified domestic relations orders, no benefit payable under the Plan shall be
subject in any manner to alienation, sale, transfer, assignment, pledge,
encumbrance, charge, garnishment, execution, or levy of any kind, either
voluntary or involuntary, including any such liability which is for alimony or
other payments for the support of a spouse or former spouse, or for any other
relative of the Participant, prior to actually being received by the person
entitled to the benefit under the terms of the Plan.  The Trust Fund shall not
in any manner be liable for, or subject to, the debts, contracts, liabilities,
engagements, or torts of any person entitled to benefits hereunder.

     10.06  LITIGATION AGAINST THE TRUST.  If any legal action which is filed
            ----------------------------                                     
against the Trustee, Board of Directors, or the Administration Committee, or
against any member or members of the Administration Committee or Board of
Directors, by or on behalf of any Participant or Beneficiary, results adversely
to the Participant or to the Beneficiary, the Trustee shall reimburse itself,
the Board of Directors, Administration Committee, and any member or members of
the Administration Committee or Board of Directors, all costs and fees expended
by it or them by surcharging all costs and fees against the same payable under
the Plan to the Participant or to the Beneficiary, but only to the extent a
court of competent jurisdiction specifically authorizes and directs any such
surcharges.

     10.07  INFORMATION AVAILABLE.  Any Participant in the Plan or any
            ---------------------                                     
Beneficiary may examine copies of the summary plan description, the latest
annual report, any bargaining agreement, this Plan, contracts, or any other
instrument under which the Plan was established or is operated.  The
Administration Committee will maintain all of the items listed in this Section
in its office, or in such other place or places as may be designated from time
to time in order to comply with the regulations issued under the Act, for
examination during reasonable business hours.  Upon the written request of a
Participant or Beneficiary, the Administration Committee shall furnish him with
a copy of any item listed in this Section.  The Administration Committee may
make a reasonable charge to the requesting person for the copy so furnished.

     10.08  BENEFICIARY'S RIGHT TO INFORMATION.  A Beneficiary's right to (and
            ----------------------------------                                
the Administration Committee's duty to provide to the Beneficiary) information
or data concerning the Plan shall not arise until he first becomes entitled to
receive a benefit under the Plan.

                                      48
<PAGE>
 
     10.09  APPEAL PROCEDURE FOR DENIAL OF BENEFITS.   The Administration
            ---------------------------------------                      
Committee shall provide adequate notice in writing to any Participant or to any
Beneficiary ("Claimant") whose claim for benefits under the Plan has been
denied.  The Administration Committee's notice to the Claimant shall set forth:

            (a)   The specific reason for the denial;

            (b)   Specific references to pertinent Plan provisions on which the
     Administration Committee based its denial;

            (c)   A description of any additional material and information
     needed for the Claimant to perfect his claim and an explanation of why the
     material or information is needed;

            (d)   A statement that the Claimant may;

                  (i)    Request a review upon written application to the
            Administration Committee;

                  (ii)   Review pertinent Plan documents; and

                  (iii)  Submit issues and comments in writing; and

            (e)   That any appeal the Claimant wishes to make of the adverse
     determination must be in writing to the Administration Committee within
     seventy-five (75) days after receipt of the Administration Committee's
     notice of denial of benefits.  The Administration Committee's notice must
     further advise the Claimant that his failure to appeal the action to the
     Administration Committee in writing within the seventy-five (75)-day period
     will render the Administration Committee's determination final, binding,
     and conclusive.

     If the Claimant should appeal to the Administration Committee, he, or his
duly authorized representative, may submit, in writing, whatever issues and
comments he, or his duly authorized representative, feels are pertinent.  The
Administration Committee shall re-examine all facts related to the appeal and
make a final determination as to whether the denial of benefits is justified
under the circumstances.  The Administration Committee shall advise the Claimant
of its decision within sixty (60) days of the Claimant's written request for
review, unless special circumstances (such as a hearing) would make a rendering
of a decision within the sixty (60) day limit infeasible, but in no event shall
the Administration Committee render a decision respecting a denial for a claim
for benefits later than one hundred twenty (120) days after its receipt of a
request for review.  A written statement stating the decision on review, the
specific reasons for the decision, and the specific Plan provisions on which the
decision is based shall be mailed or delivered to the Claimant within such sixty
(60) (or one hundred twenty (120)) day period.

                                      49
<PAGE>
 
     The Administration Committee's notice of denial of benefits shall identify
the name of each member of the Administration Committee and the name and address
of the Administration Commit  tee member to whom the Claimant may forward his
appeal.

     10.10  NO RIGHTS IMPLIED.  Nothing contained in this Plan, or any
            -----------------                                         
modification or amendment to the Plan, or in the creation of any benefit, or the
payment of any benefit, shall give any Employee, Participant, or any Beneficiary
any right to continue employment, or any legal or equitable right against the
Employer or any officer, director, or Employee of the Employer, or its agents or
employees, except as expressly provided by the Plan, or the Act.

     10.11  NOTICE OF CHANGE OF TERMS.  The Plan Administrator, within the time
            -------------------------                                          
prescribed by the Act and the applicable regulations, shall furnish all
Participants and Beneficiaries a summary description of any material amendment
to the Plan or notice of discontinuance of the Plan and all other information
required by the Act to be furnished without charge.

                                      50
<PAGE>
 
                                  ARTICLE XI

                              FIDUCIARIES' DUTIES

     11.01  NAMED FIDUCIARY.  The "Named Fiduciary" of the Plan shall consist of
            ---------------                                                     
the following:

            (a)   The Employer;

            (b)   The Administration Committee;

            (c)   The Trustee; and

            (d)   Such other person or persons that are designated to carry out
     fiduciary responsibilities under the Plan in accordance with Section
     11.03(c) hereof.

Any person or group of persons may serve in more than one fiduciary capacity
with respect to the Plan.  A Named Fiduciary may employ one or more persons to
render advice with regard to any responsibility such Named Fiduciary has under
the Plan.

     11.02  ALLOCATION OF RESPONSIBILITIES.  The powers and responsibilities of
            ------------------------------                                     
the Named Fiduciary are hereby allocated as indicated below:

             (a)  Employer.  The Employer shall be responsible for all functions
                  --------                                                      
     assigned or reserved to it under the Plan and Trust Agreement.  Any
     authority assigned or reserved to the Employer under the Plan and Trust
     Agreement shall be exercised by resolution of the Employer's Board of
     Directors.

             (b)  Administration Committee.  The Administration Committee shall 
                  ------------------------                                
     have the responsibility and authority to control the operation and
     administration of the Plan in accordance with the terms of the Plan and
     Trust Agreement, except with respect to duties and responsibilities
     specifically allocated to other fiduciaries.  The Administration Committee
     shall have the responsibility and authority to control the investment of
     the Trust Fund in accordance with the terms of the Plan and Trust
     Agreement, except with respect to duties and responsibilities specifically
     allocated to other fiduciaries.  The Administration Committee shall have
     the authority to issue written directions to the Trustee to the extent
     provided in the Trust Agreement.  The Trustee shall follow the
     Administration Committee's directions unless it is clear that the actions
     to be taken under those directions would be violations of applicable
     fiduciary standards or would be contrary to the terms of the Plan or Trust
     Agreement.

             (c)  Trustee.  The Trustee shall have the duties and 
                  ------- 
     responsibilities set out in the Trust Agreement, subject, however, to
     direction by the Administration Committee as set out in the Trust
     Agreement.

                                      51
<PAGE>
 
             (d)  Allocation.  Powers and responsibilities may be allocated to 
                  ----------                                                
     other fiduciaries in accordance with Section 11.03 hereof, or as otherwise
     provided herein or in the Trust Agreement.

This Article is intended to allocate to each Named Fiduciary the individual
responsibility for the prudent execution of the functions assigned to it, and
none of such responsibilities or any other responsibility shall be shared by two
or more of such Named Fiduciaries unless such sharing shall be provided by a
specified provision of the Plan or Trust Agreement.

     11.03  PROCEDURES FOR DELEGATION AND ALLOCATION OF RESPONSIBILI TIES.
            -------------------------------------------------------------  
Fiduciary responsibilities may be allocated as follows:

             (a)  The Administration Committee may specifically allocate
     responsibilities to a specified member or members of the Administration
     Committee.

             (b)  The Administration Committee may designate a person or persons
     other than a Named Fiduciary to carry out fiduciary responsibilities under
     the Plan.  This authority shall not cause any person or persons employed to
     perform ministerial acts and services for the Plan to be deemed fiduciaries
     of the Plan.

             (c)  The Administration Committee may appoint an Investment Manager
     or managers to manage (including the power to acquire and dispose of) the
     assets of the Plan (or a portion thereof).

             (d)  If at any time there be more than one Trustee serving under
     the Trust Agreement, such Trustees may allocate specific responsibilities,
     obligations, or duties among themselves in such manner as they shall agree.

Any allocation of responsibilities pursuant to this Section shall be made by
filing a written notice thereof with the Administration Committee specifically
designating the person or persons to whom such responsibilities or duties are
allocated and specifically setting out the particular duties and
responsibilities with respect to which the allocation or designation is made.

     11.04  GENERAL FIDUCIARY STANDARDS.  Subject to Section 11.05 hereof, a
            ---------------------------                                     
Named Fiduciary shall discharge his duties with respect to the Plan solely in
the interest of the Participants and their Beneficiaries,

             (a)  for the exclusive purpose of providing benefits to
     Participants and their Beneficiaries and defraying reasonable expenses of
     administering the Plan; and

             (b)  with the care, skill, prudence, and diligence under the
     circumstances then prevailing that a prudent man acting in a like capacity
     and familiar with such matters would use in the conduct of any enterprise
     of a like character and with like aims; and

                                      52
<PAGE>
 
             (c)  by diversifying the investments of the Plan, other than the
     investment in Employer Securities, so as to minimize the risk of large
     losses, unless under the circumstances it is clearly prudent not to do so;
     and

             (d)  in accordance with the documents and instruments governing the
     Plan, insofar as such documents and instruments are consistent with the
     provisions of Title I of the Act.

     11.05  LIABILITY AMONG CO-NAMED FIDUCIARIES.
            ------------------------------------ 

             (a)  General.  Except for any liability which he may have under the
                  -------                                                       
     Act, a fiduciary shall not be liable for the breach of a fiduciary duty or
     responsibility by another fiduciary of the Plan except in the following
     circumstances:

                  (i)    He participates knowingly in, or knowingly undertakes
             to conceal, an act or omission of such other fiduciary, knowing
             such act or omission is a breach;

                  (ii)   By his failure to comply with the general fiduciary
             standards set out in Section 11.04 hereof in the administration of
             his specific responsibilities which give rise to his status as a
             fiduciary to commit a breach; or

                  (iii)  He has knowledge of a breach by such other fiduciary
             and he does not undertake reasonable efforts under the
             circumstances to remedy the breach.

             (b)  Co-Trustees.  In the event that there are two or more Trustees
                  -----------                                                   
     serving under the Trust Agreement, each should use reasonable care to
     prevent a Co-Trustee from committing a breach of fiduciary responsibility
     and they shall jointly manage and control assets of the Plan, except that
     in the event of an allocation of responsibilities, obligations, or duties,
     a Trustee to whom such responsibilities, obligations, or duties have not
     been allocated shall not be liable to any person by reason of this Section,
     either individually or as a Trustee, for any loss resulting to the Plan
     arising from the acts or omissions on the part of the Trustee to whom such
     responsibilities, obligations, or duties have been allocated.

             (c)  Liability Where Allocation is in Effect.  To the extent that
                  ---------------------------------------                     
     fiduciary responsibilities are specifically allocated by a Named Fiduciary,
     or pursuant to the express terms hereof, to any person or persons, then
     such Named Fiduciary shall not be liable for any act or omission of such
     person in carrying out such responsibility except to the extent that the
     Named Fiduciary violated Section 11.04 hereof:  (i) with respect to such
     allocation or designation, (ii) with respect to the establishment or
     implementation of the procedure for making such an allocation or
     designation, (iii) in continuing the allocation or designation, or (iv) the
     Named Fiduciary would otherwise be liable in accordance with this Section
     11.05.

                                      53
<PAGE>
 
             (d)  Liability of Trustee Following Administration Committee
                  -------------------------------------------------------
     Directions.  No Trustee shall be liable for following instructions of the
     Administration Committee given pursuant to Section 11.02(b) and (c) hereof.

             (e)  No Responsibility for Employer Action.  Neither the Trustee 
                  -------------------------------------                       
     nor the Administration Committee shall have any obligation or
     responsibility with respect to any action required by the Plan to be taken
     by the Employer, any Participant or eligible Employee, or the failure of
     any of the above persons to act or make any payment or contribu tion, or to
     otherwise provide any benefit contemplated under this Plan, nor shall the
     Trustee or the Administration Committee be required to collect any
     contribution required under the Plan, or determine the correctness of the
     amount of any Employer contribution.

             (f)  No Duty to Inquire.  Neither the Trustee nor the 
                  ------------------                               
     Administration Committee shall have any obligation to inquire into or be
     responsible for any action or failure to act on the part of others.

             (g)  Liability of Trustee Where Investment Manager Appointed.  If 
                  -------------------------------------------------------   
     an Investment Manager has been appointed pursuant to Section 11.03(c)
     hereof, then neither the Trustee nor the Administration Committee shall be
     liable for the acts or omissions of such Investment Manager, or be under
     any obligation to invest or otherwise manage any assets of the Plan which
     are subject to the management of such Investment Manager.

             (h)  Successor Fiduciary.  No Named Fiduciary shall be liable with
                  -------------------                                          
     respect to any breach of fiduciary duty if such breach was committed before
     he became a Named Fiduciary or after he ceased to be a Named Fiduciary.

                                      54
<PAGE>
 
                                  ARTICLE XII

                   DISCONTINUANCE, AMENDMENT AND TERMINATION

     12.01  DISCONTINUANCE.  The Employer shall have the right, at any time, to
            --------------                                                     
suspend or discontinue its contribution under the Plan.

     12.02  AUTHORITY TO AMEND THE PLAN.  The Employer may amend the Plan at any
            ---------------------------                                         
time.  However, it shall be impossible, at any time before the satisfaction of
all liabilities hereunder, for any monies to revert to the Employer or be used
for any purpose other than the exclusive benefit of the Participants and persons
claiming through them.

     Provided however, that the amendment of the Plan (including any
Restatement) shall not:

             (a)  revise the vested Accrued Benefit of a Participant determined
     as of the later of the date such amendment is adopted, or the date such
     amendment becomes effective, if such revised vested Accrued Benefit is less
     than that computed under the Plan without regard to such amendment; or

             (b)  revise the vesting schedule under the Plan unless each
     Participant having at least three (3) years or more of Service is permitted
     to elect within a reasonable period after the adoption of such amendment to
     have his vested Accrued Benefit computed under the Plan without regard to
     such amendment. For Plan Years beginning prior to January 1, 1989, the
     election described above applies only to Participants having at least five
     (5) Years of Service with the Employer. A reasonable period for purposes of
     this Section 12.02(b) shall be a period which begins no later than the date
     the Plan amendment is adopted and ends no later than the last to occur of
     the following:

                  (i)    sixty (60) days after the day the Plan amendment is
             adopted;

                  (ii)   sixty (60) days after the day on which the Plan
             amendment becomes effective; or

                  (iii)  sixty (60) days after a Participant is issued written
             notice of the Plan amendment.

     Provided further, no amendment shall:

             (a)  Authorize or permit any of the Trust Fund (other than the part
     which is required to pay taxes and administration expenses) to be used for
     or diverted to purposes other than for the exclusive benefit of the
     Participants or their Beneficiaries;

                                      55
<PAGE>
 
             (b)  Cause or permit any portion of the Trust Fund to revert to or
     become the property of the Employer;

             (c)  Increase the duties or responsibilities of the Trustee or the
     Administration Committee without the written consent of the affected
     Trustee or the affected member of the Administration Committee.

The Employer shall make all amendments in writing.  Each amendment shall state
the date to which it is either retroactively or prospectively effective.

     12.03  TERMINATION.  The Employer shall have the right to terminate the
            -----------                                                     
Plan at any time.  The Plan shall terminate upon the first to occur of the
following:

            (a)   The date terminated by action of the Board of Directors;

            (b)   The date the Employer shall be judicially declared bankrupt or
     insolvent; or

            (c)   The dissolution, merger, consolidation, or reorganization of
     the Employer or the sale by the Employer of all or substantially all of its
     assets, unless the successor or purchaser makes provisions to continue the
     Plan, in which event the successor or purchaser shall be substituted as the
     Employer under this Plan.

     12.04  VESTING ON TERMINATION OR SUSPENSION.  Notwithstanding any other
            ------------------------------------                            
provision of the Plan to the contrary, upon the date of full or partial
termination of the Plan, or, upon complete discontinuance of contributions to
the Plan, an affected Participant's right to his Accrued Benefit shall be one
hundred percent (100%) Nonforfeitable.  The Administration Committee shall
interpret and administer this Section 12.04 in accord with the intent and scope
of the regulations issued under Code (S) 411(d)(3).

     12.05  PROCEDURE ON TERMINATION.  In the event of termination of the Plan
            ------------------------                                          
or permanent discontinuance of Employer contributions, the Employer shall, in
its sole discretion, authorize any one of the following procedures:

            (a)   Continue Plan.  To continue the Plan in operation in all 
                  -------------                                            
     respects until the Trustee has distributed all benefits under the Plan,
     except that no further persons shall become Participants, no further
     Employee contributions shall be made, all Accounts shall be fully vested,
     and no further payments shall be made except in distribution of the Trust
     Fund and payment of administration expenses; or

            (b)   Liquidate Plan.  To wind up and liquidate the Plan and Trust 
                  --------------                                         
     and distribute the assets thereof after deduction of all expenses to the
     Participants, Former Participants, and Beneficiaries in accordance with
     their respective Accounts as then constituted.  If the

                                      56
<PAGE>
 
     Employer makes no election before termination, then this subsection (b)
     will govern distribution of the Trust Fund.

     12.06  MERGER.  The Trustee shall not consent to, or be a party to, any
            ------                                                          
merger or consolidation with another plan, or to a transfer of assets or
liabilities to another plan, unless immediately after the merger, consolidation,
or transfer, the surviving Plan provides each Participant a benefit equal to or
greater than the benefit each Participant would have received had the Plan
terminated immediately before the merger, consolidation, or transfer.

     12.07  NOTICE OF CHANGE OF TERMS.  The Administration Committee, within the
            -------------------------                                           
time prescribed by the Act and applicable regulations, shall furnish all
Participants and Beneficiaries a summary description of any material amendment
to the Plan or notice of discontinuance of the Plan and all other information
required by the Act to be furnished without charge.

     12.08  INITIAL QUALIFICATION.  Notwithstanding any other provisions of this
            ---------------------                                               
Plan, the Employer's adoption of this Plan is subject to the condition precedent
that the Plan initially shall be approved and deemed qualified by the Internal
Revenue Service as satisfying the requirements of (S) 401(a) of the Code and
that the Trust shall be entitled to exemption under the provisions of (S)
501(a).  In the event the Employer shall fail to secure such initial
determination, the contributions made by the Employer together with any income
received or accrued thereon less any expenses paid shall be returned to the
Employer and the Plan and Trust shall terminate.  No Participant or Beneficiary
shall have any right or claim to the Trust Fund or to any benefit under the Plan
before the Internal Revenue Service initially determines that the Plan and Trust
qualify under the provisions of (S)(S) 401(a) and 501(a) of the Code.

     12.09  REVERSION OF EXCESS ACCOUNT.  Notwithstanding any provisions
            ---------------------------                                 
contained herein to the contrary, the Employer reserves the right to recover
upon the termination of the Plan and Trust Fund any amounts held in an excess
account that cannot be allocated to the accounts of Participants and their
Beneficiaries in the year of termination because of the limitations contained in
Article III of the Plan and (S) 415 of the Code after the satisfaction of all
fixed and contingent obligations to Participants and their Beneficiaries under
the Plan.

                                      57
<PAGE>
 
                                 ARTICLE XIII

                                   THE TRUST

     13.01  PURPOSE OF THE TRUST FUND.  A Trust Fund has been created and will
            -------------------------                                         
be maintained for the purposes of the Plan, and the assets thereof shall be
invested in accordance with the terms of the Trust Agreement.  The primary
purpose of the Plan is for the investment in Employer Securities.  The Trustee
will apply contributions to pay any outstanding obligations of the Trust
incurred for the purchase of Employer Securities or they may be applied to
purchase additional Employer Securities from current shareholders, treasury
shares, or newly issued shares from the Company.  All contributions will be paid
into the Trust Fund, and all benefits under the Plan will be paid from the Trust
Fund.

     13.02  APPOINTMENT OF TRUSTEE.  Trustee(s) shall be appointed by the Board
            ----------------------                                             
of Directors to administer the Trust Fund.  The Trustee's obligations, duties,
and responsibilities shall be governed solely by the terms of the Trust
Agreement.

     13.03  EXCLUSIVE BENEFIT OF PARTICIPANTS.  Subject to Sections 3.04 and
            ---------------------------------                               
12.08 hereof, the Trust Fund will be used and applied only in accordance with
the provisions of the Plan to provide the benefits thereof, and no part of the
corpus or income of the Trust Fund shall be used for or diverted to purposes
other than for the exclusive benefit of the Participants and their Beneficiaries
and with respect to expenses of administration.  Notwithstanding the preceding
sentence, as provided in Section 12.09 hereof, the Employer reserves the right
to recover any amounts held in an excess account at the termination of the Trust
Fund that cannot be allocated to the accounts of Participants and their
Beneficiaries in the year of termination because of the limitations contained in
Article III of the Plan and (S) 415 of the Code.

     13.04  BENEFITS SUPPORTED ONLY BY THE TRUST FUND.  Any person having any
            -----------------------------------------                        
claim under the Plan will look solely to the assets of the Trust Fund for
satisfaction.

                                      58
<PAGE>
 
                                  ARTICLE XIV

                                TOP HEAVY RULES

     14.01  MINIMUM EMPLOYER CONTRIBUTION.  If this Plan is top heavy in any
            -----------------------------                                   
Plan Year, the Plan guarantees a minimum contribution (subject to the provisions
of this Article XIV) of three percent (3%) of Compensation for each Non-Key
Employee who is a Participant employed by the Employer on the Valuation Date of
the Plan Year, without regard to Hours of Service completed by such Participant
during the Plan Year.  The Plan satisfies the guaranteed minimum contribution
for the Non-Key Employee if the Non-Key Employee's contribution rate is at least
equal to the minimum contribution.  For purposes of this paragraph, a Non-Key
Employee Participant includes any Employee otherwise eligible to participate in
the Plan but who is not a Participant because his Compensation does not exceed a
specified level.

     If the contribution rate for the Key Employee with the highest contribution
rate is less than three percent (3%), the guaranteed minimum contribution for
Non-Key Employees shall equal the highest contribution rate received by a Key
Employee.  The contribution rate is the sum of Employer contributions (not
including Employer contributions to Social Security) and forfeitures allocated
to the Participant's Account for the Plan Year divided by his Compensation for
the Plan Year.  For purposes of determining the minimum contribution, the
Administration Committee shall consider contributions made to any plan pursuant
to a salary reduction agreement or similar arrangement as Employer
contributions.  To determine the contribution rate, the Administration Committee
shall consider all qualified top heavy defined contribution plans maintained by
the Employer as a single plan.

     14.02  ADDITIONAL CONTRIBUTION.  If the contribution rate for the Plan Year
            -----------------------                                             
with respect to a Non-Key Employee described in Section 14.01 is less then the
minimum contribution, the Employer will increase its contribution for such
Employee to the extent necessary so his contribution rate for the Plan Year will
equal the guaranteed minimum contribution.  The Administration Committee shall
allocate the additional contribution to the Account of the Non-Key Employee for
whom the Employer makes the contribution.

     14.03  DETERMINATION OF TOP HEAVY STATUS.  The Plan is top heavy for a Plan
            ---------------------------------                                   
Year if the top heavy ratio as of the Determination Date exceeds sixty percent
(60%).  The top heavy ratio is a fraction, the numerator of which is the sum of
the present value of Accrued Benefits of all Key Employees as of the
Determination Date, the contributions due as of the Determination Date, and
distributions made within the five (5) Plan Year period ending on the
Determination Date, and the denominator of which is a similar sum determined for
all Employees.  The Administration Committee shall calculate the top heavy ratio
by disregarding the Accrued Benefit of any Non-Key Employee who was formerly a
Key Employee.  The Administration Committee shall calculate the top heavy ratio
by disregarding the Accrued Benefit (including distributions, if any, of the
Accrued Benefit) of an individual who has not performed any service for the
Employer during the five (5) Plan Year period ending on the Determination Date.
The Administration Committee shall calculate

                                      59
<PAGE>
 
the top heavy ratio, including the extent to which it must take into account
distributions, rollovers and transfers, in accordance with Code (S) 416 and the
regulations under that Code section.

     If the Employer maintains other qualified plans (including a simplified
employee pension plan), this Plan is top heavy only if it is a part of the
Required Aggregation Group, and the top heavy ratio for both the Required
Aggregation Group and the Permissive Aggregation Group exceeds sixty percent
(60%).  The Administration Committee will calculate the top heavy ratio in the
same manner as required by the first paragraph of this Section 14.03, taking
into account all plans within the Aggregation Group.  To the extent the
Administration Committee must take into account distribu  tions to a
Participant, the Administration Committee shall include distributions from a
terminated plan which would have been part of the Required Aggregation Group if
it were in existence on the Determination Date.  The Administration Committee
shall calculate the present value of Accrued Benefits and the other amounts the
Administration Committee must take into account under defined benefit plans or
simplified employee pension plans included within the group in accordance with
the terms of those plans, Code (S) 416 and the regulations under that Code
section.  If an aggregated plan does not have a valuation date coinciding with
the Determination Date, the Administration Committee shall value the Accrued
Benefits in the aggregated plan as of the most recent valuation date falling
within the twelve-month period ending on the Determination Date.  The
Administration Committee shall calculate the top heavy ratio with reference to
the Determination Dates that fall within the same calendar year.

     14.04  LIMITATION ON ALLOCATIONS.  If, during any Limitation Year, this
            -------------------------                                       
Plan is top heavy, the Administration Committee shall apply the limitations of
Article III to a Participant by substituting "100%" for "125%" each place it
appears in Section 3.06.  This Section 14.04 shall not apply if:

             (a)  The contribution rate for a Non-Key Employee who participates
     only in the defined contribution plan(s) would satisfy Section 14.01 if the
     Administration Committee substituted four percent (4%) for three percent
     (3%).

             (b)  A Non-Key Employee who participates in the top heavy defined
     benefit plan(s) receives an extra minimum contribution or benefit which
     satisfies Code (S) 416(h)(2); and

             (c)  The top heavy ratio does not exceed ninety percent (90%).

     14.05  DEFINITIONS.  For purposes of applying the provisions of this
            -----------                                                  
Article XIV:

             (a)  "Key Employee" shall mean, as of any Determination Date, any
     Employee or former Employee (or Beneficiary of such Employee) who, at any
     time during the Plan Year (which includes the Determination Date) or during
     the preceding four (4) Plan Years, is an officer (having annual
     Compensation in excess of 150% of the Code (S) 415(c)(1)(A) limitation in
     effect for any such Plan Years) of the Employer, one of the Employees
     (having

                                      60
<PAGE>
 
     annual Compensation in excess of the Code (S) 415(c)(1)(A) limitation in
     effect for any such Plan Years) owning the ten (10) largest interests in
     the Employer, a more than five percent (5%) owner of the Employer, or a
     more than one percent (1%) owner of the Employer who has annual
     Compensation of more than $150,000.  The constructive ownership rules of
     Code (S) 318 (or the principles of that section, in the case of an
     unincorporated Employer,) will apply to determine ownership in the
     Employer.  The Administration Committee will make the determination of who
     is a Key Employee in accordance with Code (S) 416(i) and the regulations
     under that Code section.

             (b)  "Non-Key Employee" is an Employee who does not meet the
     definition of Key Employee.

             (c)  "Compensation" shall mean the first $200,000 (or, beginning
     January 1, 1988, such larger amount as the Commissioner of Internal Revenue
     may prescribe) of Compen  sation as defined in Section 3.06(c).

             (d)  "Required Aggregation Group" means:

                  (1)   Each qualified plan of the Employer in which at least
             one (1) Key Employee participates; and

                  (2)   Any other qualified plan of the Employer which enables a
             plan described in (1) to meet the requirements of Code (S)
             401(a)(4) or Code (S) 410.

             (e)  "Permissive Aggregation Group" is the Required Aggregation
     Group plus any other qualified plans maintained by the Employer, but only
     if such group would satisfy in the aggregate the requirements of Code (S)
     401(a)(4) and Code (S) 410. The Administration Committee shall determine
     which plans to take into account in determining the Permissive Aggregation
     Group.

             (f)  "Employer" shall mean all the members of a controlled group of
     corporations (as defined in Code (S) 414(b)), of a commonly controlled
     group of trades or businesses (whether or not incorporated) (as defined in
     Code (S) 414(c)), or an affiliated service group (as defined in Code (S)
     414(m)), of which the Employer is a part.  However, the Administration
     Committee shall not aggregate ownership interests in more than one member
     of a related group to determine whether an individual is a Key Employee
     because of his ownership interest in the Employer.

             (g)  "Determination Date" for any Plan Year is the Valuation Date
     of the preceding Plan Year or, in the case of the first Plan Year of the
     Plan, the Valuation Date of that Plan Year.

                                      61
<PAGE>
 
     14.06  MINIMUM VESTING.  For any Plan Year in which this Plan is top heavy,
            ---------------                                                     
the minimum vesting schedule will automatically apply to the Plan.  The minimum
vesting schedule applies to all benefits within the meaning of (S) 411(a)(7) of
the Code except those attributable to Employee contributions, including benefits
accrued before the effective date of Code (S) 416 and benefits accrued before
the Plan became top heavy.  Further, no reduction in vested benefits may occur
in the event the Plan's status as top heavy changes for any Plan Year.  However,
this Section does not apply to the Accrued Benefit of any Employee who does not
have an Hour of Service after the Plan has initially become top heavy, and such
Employee's Accrued Benefit attributable to Employer contributions and
forfeitures will be determined without regard to this Section.

     The nonforfeitable interest of each Employee in his or her Accrued Benefit
attributable to Employer contributions shall be determined on the basis of the
following:

                20% vesting after 2 years of service
                40% vesting after 3 years of service
                60% vesting after 4 years of service
                80% vesting after 5 years of service
               100% vesting after 6 years of service

Should the Plan cease to be top heavy, the above-stated vesting schedule shall
revert to that stated in Article VI subject to the conditions of Article XII and
it shall be deemed that all Participants having three (3) or more years of
Service shall have elected to retain the schedule stated in this Section.
 
     14.07  NONAPPLICATION OF THIS ARTICLE.  If the Participant is provided with
            ------------------------------                                      
the minimum benefit required by (S) 416 of the Code which is subject to the
above-stated vesting schedule in another plan of the Employer, the provisions of
this Article XIV will have no application.

                                      62
<PAGE>
 
                                  ARTICLE XV

                                 MISCELLANEOUS

     15.01  EXECUTION OF RECEIPTS AND RELEASES.  Any payment to any Participant,
            ----------------------------------                                  
or to his legal representative or Beneficiary, in accordance with the provisions
of the Plan, shall to the extent thereof be in full satisfaction of all claims
hereunder against the Plan and Trust.  The Administration Committee may require
such a Participant, legal representative, or Beneficiary, as a condition
precedent to such payment, to execute a receipt and release therefor in such
form as it shall determine.

     15.02  NO GUARANTEE OF INTERESTS.  Neither the Trustee, the Administration
            -------------------------                                          
Committee, nor the Employer guarantee the Trust Fund from loss or depreciation.
The Employer does not guarantee the payment of any money which may be due or may
become due to any person from the Trust Fund.  The liability of the
Administration Committee and the Trustee to make any payment from the Trust Fund
is limited to the then available assets of the Trust.

     15.03  PAYMENT OF EXPENSES.  All expenses incident to the administration,
            -------------------                                               
termination, protection of the Plan and Trust, including but not limited to
legal, accounting, and Trustee fees, shall be paid by the Employer, except that
in case of failure of the Employer to pay the expenses, they will be paid from
the Trust Fund, and until paid, shall constitute a first and prior claim and
lien against the Trust Fund.

     15.04  EMPLOYER RECORDS.  Records of the Employer as to an Employee's or
            ----------------                                                 
Participant's period of employment, termination of employment and the reason
therefor, leaves of absence, re-employment, and compensation will be conclusive
on all persons, unless determined to be incorrect.

     15.05  INTERPRETATIONS AND ADJUSTMENTS.  To the extent permitted by law, an
            -------------------------------                                     
interpretation of the Plan and a decision of any matter within the Named
Fiduciary's discretion made in good faith is binding on all persons.  A
misstatement or other mistake of fact shall be corrected when it becomes known
and the person responsible shall make such adjustment on account thereof as he
considers equitable and practicable.

     15.06  UNIFORM RULES.  In the administration of the Plan, uniform rules
            -------------                                                   
will be applied to all Participants similarly situated.

     15.07  EVIDENCE.  Evidence required of anyone under the Plan may be by
            --------                                                       
certificate, affidavit, document, or other information which the person acting
on it considers pertinent and reliable, and signed, made or presented by the
proper party or parties.

     15.08  SEVERABILITY.  In the event any provision of the Plan shall be held
            ------------                                                       
to be illegal or invalid for any reason, the illegal or invalid provisions of
the Plan shall be fully severable and the

                                      63
<PAGE>
 
Plan shall be construed and enforced as if the illegal or invalid provision had
never been included herein.

     15.09  NOTICE.  Any notice required to be given herein by the Trustee, the
            ------                                                             
Employer, or the Administration Committee, shall be deemed delivered, when (a)
personally delivered, or (b) placed in the United States mail, postage prepaid,
in an envelope addressed to the last known address of the person to whom the
notice is given.

     15.10  WAIVER OF NOTICE.  Any person entitled to notice under the Plan may
            ----------------                                                   
waive the notice.

     15.11  SUCCESSORS.  The Plan shall be binding upon all persons entitled to
            ----------                                                         
benefits under the Plan, their respective heirs and legal representatives, upon
the Employer, its successors and assigns, and upon the Trustee, the
Administration Committee, and their successors.

     15.12  HEADINGS.  The titles and headings of Articles and Sections are
            --------                                                       
included for convenience of reference only and are not to be considered in
construction of the provisions hereof.

     15.13  GOVERNING LAW.  All questions arising with respect to the provisions
            -------------                                                       
of this Agreement shall be determined by application of the laws of the State of
North Carolina except to the extent North Carolina law is preempted by Federal
statute.

     Signed the _____ day of ______________, 1996, effective as of the _____ day
of _______________, 1996.

                                        HOME SAVINGS, INC., SSB



                                        By: ______________________________
                                                      President

ATTEST:

____________________________
     ______ Secretary

                                      64
<PAGE>
 
                        EMPLOYEE STOCK OWNERSHIP TRUST

                                      OF

                            HOME SAVINGS, INC., SSB




                                 Prepared By:

             Brooks, Pierce, McLendon, Humphrey & Leonard, L.L.P.
                          Greensboro, North Carolina
<PAGE>
 
                               TABLE OF CONTENTS
                               -----------------

<TABLE> 
<CAPTION> 
                                                                        Page #
                                                                        ------
<S>         <C>                                                         <C>  
RECITALS ....................................................................1
 
TITLE AND DESCRIPTIONS ......................................................2
     1.01   TITLE ...........................................................2
            -----
     1.02   TERMS DEFINED IN PLAN ...........................................2
            ---------------------
     1.03   WORD USAGE ......................................................2
            ----------
 
PLAN AND TRUST COMPLEMENTARY ................................................3
     2.01   COMPLEMENTARY ...................................................3
            -------------
     2.02   INTENT TO QUALIFY ...............................................3
            -----------------
 
CONTRIBUTIONS ...............................................................4
     3.01   CONTRIBUTIONS ...................................................4
            -------------
     3.02   COMMINGLING OF FUNDS ............................................4
            --------------------
 
PAYMENTS FROM TRUST FUND ....................................................5
     4.01   DISTRIBUTIONS ...................................................5
            -------------
     4.02   DIRECTION BY PLAN ADMINISTRATOR .................................5
            -------------------------------
     4.03   TRUST FUND FOR EXCLUSIVE BENEFIT OF PARTICIPANTS ................5
            ------------------------------------------------
     4.04   LIABILITY FOR PAYMENTS ..........................................5
            ----------------------
     4.05   RETURN OF EMPLOYER CONTRIBUTIONS ................................5
            --------------------------------
     4.06   PAYMENT IN THE EVENT OF DISABILITY OR INCAPACITY ................5
            ------------------------------------------------
 
INVESTMENT OF TRUST FUND ....................................................7
     5.01   INVESTMENTS .....................................................7
            -----------
     5.02   INVESTMENT MANAGER ..............................................7
            ------------------
     5.03   DIRECTION OF INVESTMENTS ........................................8
            ------------------------
     5.04   SEPARATE INVESTMENT ACCOUNTS ....................................9
            ----------------------------
     5.05   INVESTMENT IN POOLED FUND .......................................9
            -------------------------
 
POWERS OF THE TRUSTEE ......................................................10
     6.01   INVESTMENT POWERS ..............................................10
            -----------------
     6.02   ANCILLARY TRUSTEE ..............................................12
            -----------------
 
ADMINISTRATIVE PROVISIONS ..................................................14
     7.01   ACCOUNTS AND RECORDS ...........................................14
            --------------------
     7.02   INTENTION TO QUALIFY ...........................................14
            --------------------
     7.03   PLAN ADMINISTRATOR ACTION ......................................14
            -------------------------
     7.04   VALUATION OF TRUST .............................................14
            ------------------
</TABLE> 
<PAGE>
 
<TABLE> 
<S>         <C>                                                             <C> 
     7.05   EMPLOYER ACTION ................................................15
            ---------------
     7.06   RELIANCE ON WRITTEN INSTRUMENT .................................15
            ------------------------------
     7.07   LIABILITY FOR PAYMENT OF FUNDS..................................15
            ------------------------------
     7.08   LIABILITY OF TRUSTEE ...........................................15
            --------------------
     7.09   COURT PROCEEDINGS ..............................................15
            -----------------
     7.10   PARTIES TO LITIGATION ..........................................15
            ---------------------
     7.11   THIRD PARTY ....................................................15
            -----------
     7.12   AUTHORIZATION WITH RESPECT TO TAXES ............................16
            -----------------------------------
     7.13   CONSULTATION WITH COUNSEL ......................................16
            -------------------------
     7.14   NO INTEREST IN EMPLOYER ........................................16
            -----------------------
     7.15   FEES AND EXPENSES ..............................................16
            -----------------
     7.16   BONDING OF TRUSTEE .............................................16
            ------------------
     7.17   RELATIONSHIP OF FIDUCIARIES ....................................16
            ---------------------------
     7.18   PRUDENT MAN RULE ...............................................17
            ----------------
     7.19   ALIENATION .....................................................17
            ----------
     7.20   LIMITATION ON LIABILITY - IF INVESTMENT MANAGER
            -----------------------------------------------
                 APPOINTED .................................................17
                 ---------
     7.21   INSURANCE COMPANY PROTECTED ....................................17
            ---------------------------

TRUSTEE LIABILITY ..........................................................18
     8.01   TRUSTEE LIABILITY ..............................................18
            -----------------
 
SUBSTITUTION OF TRUSTEE ....................................................19
     9.01   TRUSTEE ........................................................19
            -------
     9.02   RESIGNATION ....................................................19
            -----------
     9.03   REMOVAL ........................................................19
            -------
     9.04   SUCCESSION OF TRUSTEE ..........................................19
            ---------------------
     9.05   MERGER OF CORPORATE TRUSTEE ....................................19
            ---------------------------
 
AMENDMENT AND TERMINATION ..................................................20
     10.01  AMENDMENT ......................................................20
            ---------
     10.02  TERMINATION ....................................................20
            -----------
     10.03  SUSPENSION OF CONTRIBUTIONS ....................................20
            ---------------------------
     10.04  MERGER OR CONSOLIDATION ........................................20
            -----------------------
     10.05  REVERSION OF SUSPENSE ACCOUNT ..................................20
            -----------------------------
 
OTHER EMPLOYERS; SUCCESSOR EMPLOYERS .......................................21
     11.01  ADOPTION BY OTHER EMPLOYERS ....................................21
            ---------------------------
     11.02  CONTINUATION BY EMPLOYER'S SUCCESSOR ...........................21
            ------------------------------------
 
MISCELLANEOUS PROVISIONS ...................................................22
     12.01  CONTRIBUTIONS NOT RECOVERABLE ..................................22
            -----------------------------
     12.02  LIMITATIONS ON PARTICIPANTS' RIGHTS ............................22
            -----------------------------------
     12.03  INDEMNIFICATION OF INDIVIDUAL TRUSTEE ..........................22
            -------------------------------------
     12.04  RECEIPT OF RELEASE .............................................22
            ------------------
</TABLE> 
<PAGE>
 
<TABLE> 
     <S>    <C>                                                             <C> 
     12.05  ACCEPTANCE .....................................................22
            ----------
     12.06  ACCOUNTING PERIOD ..............................................22
            -----------------
     12.07  TITLE OF TRUST ASSETS ..........................................22
            ---------------------
     12.08  NOTICE .........................................................23
            ------
     12.09  HEADINGS .......................................................23
            --------
     12.10  GOVERNING LAW ..................................................23
            -------------
     12.11  EXECUTIONS AND COUNTERPARTS ....................................23
            ---------------------------
</TABLE>
<PAGE>
 
                         EMPLOYEE STOCK OWNERSHIP TRUST
                                       OF
                            HOME SAVINGS, INC., SSB



     This Agreement by and between HOME SAVINGS, INC., SSB, a North Carolina
corporation (the "Employer" and sometimes referred to herein as the "Company"),
and the undersigned Trustee(s) (the "Trustee").



                                   RECITALS
                                   --------

     WHEREAS, HOME SAVINGS, INC., SSB has adopted an Employee Stock Ownership
Plan for the benefit of its employees;

     NOW, THEREFORE, the Employee Stock Ownership Trust of Home Savings, Inc.,
SSB is hereby adopted in its entirety so that it shall provide as follows:

                                       1
<PAGE>
 
                                   ARTICLE I

                            TITLE AND DESCRIPTIONS

     1.01    TITLE.  This Trust Agreement shall be known as the Employee
             -----                                                      
Stock Ownership Trust of Home Savings, Inc., SSB.

     1.02    TERMS DEFINED IN PLAN.  The definitions set forth in the Plan
             ---------------------                                        
are hereby incorporated by reference.

     1.03    WORD USAGE.  Words used in the masculine shall apply to the
             ----------                                                 
feminine where applicable, and wherever the context of the Plan dictates, the
plural shall be read as the singular and the singular as the plural.

                                       2
<PAGE>
 
                                  ARTICLE II

                         PLAN AND TRUST COMPLEMENTARY

     2.01    COMPLEMENTARY.  This Trust Agreement is established effective
             -------------                                                
as of the 1st day of January, 1996. The Trustee's rights, powers, titles,
duties, responsibilities, discretions, and immunities shall be governed solely
by this Trust Agreement except as specifically referenced in the provisions of
the Plan.

     2.02    INTENT TO QUALIFY.  The Plan and Trust are intended to satisfy
             -----------------                                             
the requirements of Sections 401 and 501 of the Code and the requirements of the
Act, and all provisions hereof shall be construed to that result.

                                       3
<PAGE>
 
                                  ARTICLE III

                                 CONTRIBUTIONS

     3.01    CONTRIBUTIONS.  The Trustee shall receive all contributions
             -------------                                              
made to it in cash or in other property acceptable to it. All contributions so
received together with the income therefrom and any other increment thereon
shall be held, managed, and administered by the Trustee pursuant to the terms of
the Plan and Trust without distinction between principal and income. The Trustee
shall be accountable to the Employer for the funds contributed to it by the
Employer, but shall have no duty to administer the Plan nor to determine that
the contributions received from the Employer comply with the provisions of the
Plan or that the assets of the Trust are adequate to provide any benefit payable
pursuant to the Plan. The Trustee shall not be obligated to collect any
contributions from the Employer, nor be obligated to see that funds deposited
with it are deposited according to the provisions of the Plan.

     3.02    COMMINGLING OF FUNDS.  Unless otherwise directed by the Plan
             --------------------                                        
Administrator, the Trustee shall hold, invest, and administer the Trust assets
as a single fund without identification of any part of the Trust assets to the
Employer or to any Participant or group of Participants or their Beneficiaries.

                                       4
<PAGE>
 
                                  ARTICLE IV

                           PAYMENTS FROM TRUST FUND

     4.01    DISTRIBUTIONS.  Payments shall be made from the Trust Fund by
             -------------                                                
the Trustee to such persons, in such manner, at such times, and in such amounts
as the Plan Administrator shall from time to time direct in writing, provided,
however, the Trustee may withhold compliance with the Plan Administrator's
direction to the extent that, and so long as, the Trustee shall deem such
withholding necessary to insure payment of the Trustee's expenses or to protect
the Trustee against liability for taxes or any other liability.

     4.02    DIRECTION BY PLAN ADMINISTRATOR.  The Trustee shall not be
             -------------------------------                           
liable for any distribution made or acts done by it pursuant to written
directions of the Plan Administrator. The Trustee shall not be obligated to
inquire as to whether any payee or distributee is entitled to any payment or
whether the distribution is proper or within the terms of the Plan, or as to the
manner of making any payment or distribution. The Trustee shall be accountable
only to the Plan Administrator for any payment or distribution made by it on the
order or direction of the Plan Administrator.

     4.03    TRUST FUND FOR EXCLUSIVE BENEFIT OF PARTICIPANTS.  Subject to
             ------------------------------------------------             
Section 4.05 hereof, it shall be impossible, at any time, for any part of the
Trust Fund, other than such part as is required to pay taxes and administration
expenses, to revert to the Employer, or to be used for, or diverted to, purposes
other than for the exclusive benefit of the Participants, Former Participants,
or their Beneficiaries prior to the satisfaction of all liabilities under the
Plan. The term "liability" as used herein includes both fixed and contingent
obligations owed to the Participants and their Beneficiaries. It shall be
impossible for the Employer to recover any portion of the Trust Fund other than
such amounts, if any, as may remain in the Trust Fund because of erroneous
actuarial calculations, after the satisfaction of all fixed and contingent
obligations to Participants and their Beneficiaries under the Plan.

     4.04    LIABILITY FOR PAYMENTS.  The liability of the Trustee to make
             ----------------------                                       
payments from the Trust Fund is limited to the available assets of the Trust.

     4.05    RETURN OF EMPLOYER CONTRIBUTIONS.  Notwithstanding any
             --------------------------------                      
provisions herein to the contrary, upon the Employer's request, a contribution
which was made upon a mistake of fact, conditioned upon qualification of the
Plan, or upon deductibility of the contribution under Section 404 of the Code,
shall be returned to the Employer within one year after payment of the
contribution, denial of the qualification, or disallowance of the deduction (to
the extent disallowed), as the case may be.

     4.06    PAYMENT IN THE EVENT OF DISABILITY OR INCAPACITY.  If any
             ------------------------------------------------         
person entitled to benefits hereunder (the "Payee") shall be under a legal
disability, or, in the sole judgment of the Plan Administrator, shall be unable
to apply such payment in furtherance of his own interest

                                       5
<PAGE>
 
and advantage, payments hereunder may be made in any one or more of the
following ways as directed by the Plan Administrator:

             (a)  To the Payee directly;

             (b)  To the guardian of his person or his estate;

             (c)  To a relative of the Payee, to be expended for his benefit; or

             (d)  To the custodian of the Payee under any Uniform Gifts (or
     Transfers) to Minors Act.

The Trustee shall not be obligated to determine whether any Payee is a minor or
is so incapacitated, but may rely on the Plan Administrator's directions as to
payment of benefits. The Plan Administrator's determination of minority or
incapacity of the Payee shall be final. Any payment made by the Trustee pursuant
to the powers herein conferred shall operate as a complete discharge of all
obligations of the Trustee and the Plan Administrator, to the extent of the
distributions so made.

                                       6
<PAGE>
 
                                   ARTICLE V

                           INVESTMENT OF TRUST FUND

     5.01    INVESTMENTS.  The Trust Fund, except such estimated amounts as
             -----------                                                   
in the opinion of the Trustee are required by current payments and expenses,
shall be invested and reinvested by the Trustee without distinction between
principal and income in Employer Securities unless specifically provided to the
contrary. It is specifically acknowledged that the purpose of this Trust is to
invest in Employer Securities as provided in the Act. Subject to the provisions
of this Article V and Article VI hereof, the Trustee is authorized to invest and
reinvest the Trust Fund in such bonds, notes, debentures, mortgages, interest-
bearing accounts and certificates (including those maintained by the Trustee, if
the Trustee is a bank), investment trust certificates, preferred or common
stock, real estate, savings and loan accounts, interest in oil, gas and
minerals, Insurance Contracts, with or without cash surrender value, or in such
other property, real, personal or mixed, either within or without the state of
North Carolina, without being limited by any statute or rule of law regarding
investments by trustees. The Trustee may invest in any common collective trust
fund or pooled investment fund (which could constitute a permissible investment
with respect to the Plan) maintained by any bank (including itself, if the
Trustee is a bank) in North Carolina or in any other state of the United States.
The Trustee may hold any portion of the Trust Fund in cash for a reasonable
period pending investment or payment of expenses or benefits. The Trustee shall
have the further right, to the extent permissible under applicable law and the
Plan, to (a) purchase, sell, exchange, and retain preferred or common stocks or
other marketable obligations, consisting of bonds, debentures, notes,
certificates, or other evidences of indebtedness, issued by an Employer or by an
Affiliate and (b) acquire and hold parcels or real property (and related
personal property) which is leased, or is to be leased, to an Employer or to an
Affiliate. For the purposes of this Section, an Affiliate shall mean any
corporation which is an Affiliate (within the meaning of Section 407(d)(7) of
the Act) of any Employer.

     5.02    INVESTMENT MANAGER.  The Plan Administrator is given the power
             ------------------                                            
to appoint one or more Investment Managers (herein so called) to exercise full
investment management authority with respect to all or a portion of the assets
of the Trust Fund and to authorize payment of the fees and expenses of such
Investment Manager from the assets of the Trust Fund. In the event the Plan
Administrator exercises this right, the Plan Administrator shall certify to the
Trustee and such Investment Manager the scope of the duties and responsibilities
of the Investment Manager. Such Investment Manager shall be either (a)
registered as an investment adviser under the Invest ment Advisers Act of 1940,
(b) a bank, as defined in the Investment Advisers Act of 1940, or (c) an
insurance company qualified to manage, acquire or dispose of plan assets under
the laws of more than one state. Upon its appointment, the Investment Manager
shall certify and acknowledge in writing to the Plan Administrator and the
Trustee that he is a fiduciary with respect to the Plan and Trust, and that he
has assumed the duties and responsibilities conferred upon him by the Plan
Administrator. The duties, responsibilities, and authority of any such
Investment Manager may be revoked or modified by the Plan Administrator at any
time by written notice to such Investment Manager and to the Trustee. Any
Investment Manager duly appointed and authorized by the Plan

                                       7
<PAGE>
 
Administrator, shall, during the period of his appointment, possess fully and
absolutely those powers, rights, and duties of the Trustee (to the extent
delegated by the Plan Administrator and to the extent permissible under the
terms of this Trust Agreement) with respect to the investment or reinvestment of
that portion of the plan assets over which such Investment Manager has
investment management authority. During any period of time when such Investment
Manager is so appointed and serving, and with respect to those assets of the
Trust Fund over which such Investment Manager exercises investment management
authority, the Trustee's responsibility shall be limited to holding such assets
as a custodian, providing accounting services, disbursing benefits as
authorized, and executing such investment instructions only as directed by such
Investment Manager. The Trustee shall not be responsible for any acts or
omissions of such Investment Manager. Any certificates or other instrument duly
signed by such Investment Manager (or the authorized representative of such
Investment Manager), purporting to evidence any instruction, direction or order
of such Investment Manager with respect to the investment of those assets of the
Plan over which the Investment Manager has investment management authority shall
be accepted by the Trustee as conclusive proof thereof. The Trustee shall also
be fully protected in acting in good faith upon any notice, instruction,
direction, order, certification, opinion, letter, telegram, or other document
believed by the Trustee to be genuine and to be by such Investment Manager (or
the authorized representative of such Investment Manager). The Trustee shall not
be liable for any action taken or omitted by such Investment Manager or for any
mistakes of judgment or other action made, taken or omitted by the Trustee in
good faith upon direction of such Investment Manager.

     5.03    DIRECTION OF INVESTMENTS.  Notwithstanding any provision contained
             ------------------------                                          
herein to the contrary, the Plan Administrator shall have the right and power at
any time and from time to time (but shall not be obliged) to direct the Trustee
in writing to purchase, sell, lease, retain, or otherwise act for the Trustee in
regard to any property, real, personal, or mixed, tangible or intangible and the
Trustee shall comply with and carry out such directions without being liable or
responsible in any way for any losses or unfavorable results resulting from its
compliance with such directions; provided that:

             (a)  So long as, and to the extent that, the Plan Administrator
     fails to deliver directions to the Trustee under this Section, the Trustee
     shall manage, control, invest, and reinvest the Trust Fund under the powers
     granted in Article VI hereof with the same force and effect as if this
     Section were not a part of this Agreement.

             (b)  No person dealing with the Trustee shall be required to
     determine whether any sale or purchase by the Trustee has been authorized
     or directed by the Plan Administrator, but each person shall be fully
     protected in dealing with the Trustee in the same manner as if this Section
     were not a part of this Agreement; and

             (c)  The Plan Administrator shall not direct the Trustee to invest
     in the stocks, bonds, notes, debentures, or other obligations of an
     Employer or any of its subsidiaries, whether domestic or foreign, nor
     direct the purchase of any such investment or any other property from, or
     sell to, an Employer or any of its subsidiaries without first obtaining a
     prior

                                       8
<PAGE>
 
     ruling from the Internal Revenue Service that such purchase or sale would
     not adversely affect the qualified status of this Trust under Section
     401(a) of the Code. The Trustee, in its sole discretion, may refuse to
     comply with any direction of the Plan Administrator which the Trustee deems
     to be improper or contrary to the provisions of the Plan or any applicable
     Federal or state statutes.

     5.04    SEPARATE INVESTMENT ACCOUNTS.  The Plan Administrator may direct
             ----------------------------
the Trustee to maintain separate Investment Accounts (herein so called) for each
Participant and Beneficiary. The Administration Committee may direct the Trustee
as to the investment of each separate Investment Account and the Trustee shall
be fully protected with respect to any investment so made. If separate
Investment Accounts are established, as of the Valuation Date for each
Limitation Year, the Trustee shall allocate and credit the net income (or net
loss) of each Participant's segregated Investment Account solely to such
Investment Account.

     5.05    INVESTMENT IN POOLED FUND.  If a bank is acting as Trustee, the
             -------------------------
Plan Administrator may specifically authorize the Trustee to invest all or any
portion of the assets comprising the Trust Fund in any collective investment
trust which at the time of the investment provides for the pooling of the assets
of plans described in Section 401(a) of the Code. This authorization applies
solely to a collective investment trust the Trustee maintains and only if the
Trustee has received a determination letter from the Internal Revenue Service to
the effect the collective investment trust is exempt from Federal income tax.
The provisions of the collective investment trust agreement, as amended by the
Trustee from time to time, are by this reference incorporated within the Plan
and this Trust. The provisions of the collective investment trust shall govern
any investment of Plan assets in that trust.

                                       9
<PAGE>
 
                                  ARTICLE VI

                             POWERS OF THE TRUSTEE

     6.01    INVESTMENT POWERS.  Subject to the provisions of Article VIII,
             -----------------                                             
the Trustee is authorized and empowered, but not by way of limitation, with the
following powers, rights, and duties:

             (a)  Property Transactions.  To sell, exchange, convey, transfer,
                  ---------------------
     or dispose of and also to grant options with respect to any property,
     whether real or personal, at any time held by it, and any sale may be made
     by private contract or by public auction, and no person dealing with the
     Trustee shall be bound to see to the application of the purchase money or
     to inquire into the validity, expediency, or propriety of any such sale or
     other disposition.

             (b)  Operation and Lease.  To retain, manage, operate, repair, and
                  -------------------                                          
     improve and to mortgage or lease for any period and on such terms as the
     Trustee shall deem proper any real estate or personal property held by the
     Trustee, including power to demolish any buildings or other improvements in
     whole or in part; to erect buildings or other improvements; to make leases
     that may extend beyond the term of the Trust; and to foreclose, extend,
     renew, assign, release or partially release and discharge mortgages or
     other liens.

             (c)  Vote.  To vote in person or by proxy, with or without power of
                  ----                                                          
     substitution, any stocks, bonds, or other securities held in Trust.

             (d)  Stock Rights.  To exercise any options appurtenant to any
                  ------------
     stocks, bonds, or other securities for the conversion thereof into other
     stocks, bonds or securities, or to exercise any rights to subscribe for
     additional stocks, bonds, or other securities and to make any and all
     necessary payments thereof; to join in, dissent from, or oppose the
     reorganization, recapitalization, consolidation, sale, or merger of
     corporations or properties in which it may be interested as Trustee, upon
     such terms and conditions as it may deem wise and to accept any securities
     which may be issued upon any such reorganization, recapitalization,
     consolidation, sale, or merger and thereafter to hold the same.

             (e)  Bank Trustee:  Transaction by Trustee with Itself.  If the
                  -------------------------------------------------         
     Trustee is a bank, to contract or otherwise enter into transactions between
     itself as Trustee and as a bank, between itself as Trustee and the
     Employer, its subsidiaries and affiliates or any of them, or between itself
     as Trustee and any other institution for which it then, theretofore, or
     thereafter may be acting as Trustee, subject to the provisions of the Act.

             (f)  Borrow.  To borrow money from any source in such amounts and
                  ------
     upon such terms and for such purposes as the Trustee may determine and in
     connection therewith to execute promissory notes, mortgages, or other
     obligations and to pledge or mortgage any Trust assets as security.

                                      10
<PAGE>
 
             (g) Cash.  To retain in cash so much of the Trust Fund as it may
                 ----
     deem advisable to satisfy liquidity needs of the Plan and to deposit any
     cash held in the Trust Fund in a bank account without liability for the
     highest rate of interest available, including, if a bank is acting as
     Trustee, specified authority to invest in deposits of the Trustee.

             (h)  Investments.  To invest and reinvest all or any part of the
                  -----------
     Trust Fund in bonds, debentures, mortgages, notes, common or preferred
     stocks, with or without par value, real estate, and such other property as
     the Trustee deems proper.

             (i)  Mineral Investments.  To purchase, convey, lease, and
                  -------------------
     otherwise deal with oil, gas and other minerals, mineral rights, and
     royalties; to operate and develop oil, gas, and other mineral properties
     and interest, including, but not limited to, the power to make and release
     oil, gas, and mineral leases and subleases; to make mineral deeds and
     royalty transfers; to create, reserve and dispose of overriding royalties,
     oil payments, gas payments, and any other interests; to execute division
     orders and transfer orders; to enter into development and drilling
     contracts, operating agreements and utilization agreements; and to make
     agreements for present or future pooling of any and all interests in oil,
     gas and other minerals.

             (j)  Agents.  To employ and compensate accountants, attorneys,
                  ------
     brokers, attorneys-in-fact, attorneys-at-law, tax specialists, appraisers,
     and other advisers and agents deemed by the Trustee necessary or
     appropriate for the proper administration of the Trust created hereunder.

             (k) Nominee.  To hold securities or other property in the name of
                 -------
     the Trustee or its nominee, or in another form as it may deem best, with or
     without disclosing the trust relationship.

             (l) Documents.  To make, execute and deliver any and all contracts,
                 ---------                                                      
     deeds, leases, waivers, releases, guaranties, pledges, conveyances, powers
     of attorney, or other instruments necessary or proper for the
     accomplishment of any of the powers herein granted.

             (m)  Litigation.  To begin, maintain, or defend any litigation
                  ----------                                               
     necessary in connection with the administration of the Plan, except that
     the Trustee shall not be obliged or required to do so unless indemnified to
     its satisfaction.

             (n)  Compromise Claims.  To compromise, arbitrate, contest, or
                  -----------------
     abandon any claims or demands.

             (o)  Taxes.  To file all tax returns required of the Trustee and
                  -----
     pay any estate, inheritance, income, or other tax, charge or assessment
     attributable to any benefit payable under the Plan required of the Trustee;
     to defer making payment of any tax, charge, or

                                      11
<PAGE>
 
     assessment if it is indemnified to its satisfaction in the premises; and to
     require before making any payment a release or other document from any
     lawful taxing authority.

             (p)  Retention of Funds.  To retain any funds or property subject
                  ------------------
     to any dispute, and to decline to make payment or delivery of the funds or
     property until final adjudication is made by a court of competent
     jurisdiction.

             (q)  Common Funds.  To invest in undivided interests, in common
                  ------------
     with any other trust, or trusts, however created, or any other individual,
     or individuals, including invest ments in so-called "common funds", or in
     partnerships or joint ventures, operated or created by any person, trust,
     or corporation.

             (r)  Loans.  To invest in loans to a Participant in accord with the
                  -----                                                         
     loan policy established by the Plan Administrator, provided any loan is
     adequately secured, bears a reasonable rate of interest, provides for
     repayment within a specified time, and otherwise conforms to the
     Participant loan exemption provided by the Code.

             (s)  General Authorization.  To exercise all the further rights,
                  ---------------------                                      
     powers, options, and privileges granted, provided for, or vested in
     trustees generally under applicable Federal and North Carolina laws, as
     amended from time to time, it being intended that, except as herein
     otherwise provided, the powers conferred upon the Trustee herein shall not
     be construed as being in limitation of any authority conferred by law, but
     shall be construed as in addition thereto.

Notwithstanding anything in the Plan or Trust to the contrary, the Trustee shall
not be required by any fiduciary to engage in any action, nor make any
investment which constitutes a prohibited transaction or is otherwise contrary
to the provisions of Sections 406, 407, 408, and 2003 of the Act, or which is
otherwise contrary to law or the terms of the Plan or Trust.

     6.02    ANCILLARY TRUSTEE.  Whenever and as often as the Trustee deems such
             -----------------                                             
action desirable, it may by written instrument appoint any person or corporation
in any State of the United States to act as "Ancillary Trustee" with respect to
any portion of the Trust Fund then held or about to be acquired on behalf of the
Trust. Each such Ancillary Trustee shall have such rights, powers, duties, and
discretions as are delegated to it by the Trustee, but shall exercise the same
subject to limitations or further directions of the Trustee as shall be
specified in the instrument evidencing its appointment.

     The Ancillary Trustee may resign or may be removed by the Trustee as to all
or any portion of the assets so held at any time or from time to time by written
instrument delivered one to the other, and the Trustee may thereupon appoint
another Ancillary Trustee as successor to whom such assets shall be transferred,
or may itself receive such assets in termination of the Ancillary Trusteeship to
that extent. Each Ancillary Trustee shall be accountable solely to the Trustee.
The

                                      12
<PAGE>
 
Trustee may pay the Ancillary Trustee reasonable compensation and may absolve it
from any requirement that it post bond or other security.

                                      13
<PAGE>
 
                                  ARTICLE VII

                           ADMINISTRATIVE PROVISIONS

     7.01    ACCOUNTS AND RECORDS.  The Trustee shall maintain accurate records
             --------------------                                      
and accounts of all transactions hereunder, which shall be available at all
reasonable times for inspection or audit by any person or persons designated by
the Plan Administrator. If the Plan Administrator so directs, the Trustee shall
submit to the Plan Administrator such interim valuations, reports, or other
information as the Plan Administrator may reasonably require. Within ninety (90)
days following (a) the close of each Plan Year or (b) the effective date of the
removal or resignation of the Trustee, the Trustee shall file with the Plan
Administrator a written account setting forth all transactions effected by it
subsequent to the end of the period for the last previous report and account, in
such form and detail as the Plan Administrator may request. The approval of any
such report and account by the Plan Administrator shall be a full acquittance
and discharge by the Plan Administrator of the Trustee with respect to the
matters therein set forth. Nothing herein contained, however, shall be deemed to
preclude the Trustee from its right to have its accounts judicially settled by a
court of competent jurisdiction, in which event only the Trustee and the
Employer shall be necessary parties.

     7.02    INTENTION TO QUALIFY.  It is intended that this Trust and Plan
             --------------------                                          
constitute a qualified trust under Section 401(a) of the Code and that this
Trust constitutes a tax-exempt trust under Section 501 of the Code, and until
advised to the contrary in writing, the Trustee may assume that the Trust is so
qualified and is entitled to the exemption from Federal income taxes provided
for in said sections. In the event the Trustee at any time believes such
exemption to be uncertain, the Trustee may take such steps and withhold such
payments as it deems necessary to protect itself.

     7.03    PLAN ADMINISTRATOR ACTION.  The Employer shall promptly notify the
             -------------------------                                     
Trustee of the name of the Plan Administrator as of the date of this Agreement
and of any subsequent changes in the Plan Administrator. In the absence of any
notification of changes, the Trustee may assume that the Plan Administrator is
the same as last reported by the Employer to the Trustee. The Plan Administrator
shall furnish the Trustee with all the necessary factual information required by
it to perform its duties as Trustee hereunder, including a specimen signature of
the Plan Administrator. The Trustee shall not be required to verify the facts so
furnished by the Plan Administrator. The Trustee, in following the directions of
the Plan Administrator, is authorized to act upon the written instructions of
the Plan Administrator and shall not be liable for its acts with respect to
payments from the Trust Fund when following such instructions or directions, or
for failure to act in the absence of such instructions or directions.

     7.04    VALUATION OF TRUST.  The Trustee shall value the Trust Fund as of
             ------------------
the end of the Plan Year to determine the fair market value of its assets. The
Trustee shall value the Trust Fund on such other date(s) as may be necessary for
the purpose of the Plan and Trust.

                                      14
<PAGE>
 
     7.05    EMPLOYER ACTION.  Any action by an Employer hereunder, pursuant to
             ---------------                                                
the Plan, shall be evidenced by a certified copy of a resolution of its Board of
Directors, or by written instrument executed by any person authorized by the
Board of Directors to take such action, and the Trustee shall be fully protected
in acting in accordance with such written instrument or resolution delivered to
it.

     7.06    RELIANCE ON WRITTEN INSTRUMENT.  The Trustee shall be fully
             ------------------------------                             
protected in acting upon any instrument, certificate, resolution, instruction,
direction, order, opinion, letter, telegram, or other document believed by it to
be genuine, and to be signed or presented by the proper person or persons, and
the Trustee shall be under no duty to make any investigation or inquiry as to
any statement contained in any such writing but may accept the same as
conclusive evidence of the truth and accuracy of the statements therein
contained.

     7.07    LIABILITY FOR PAYMENT OF FUNDS.  The Trustee shall not be liable 
             ------------------------------                           
for its action in making payment or delivery of any cash or other property to
any person at the direction of the Plan Administrator and, in the event of
litigation, the Trustee shall not be liable for declining to make delivery
thereof until final adjudication shall be made in a court of competent
jurisdiction by agreement of the parties. The Trustee, at its discretion, may
bring any action in the nature of an interpleader, but shall not be obligated to
do so.

     7.08    LIABILITY OF TRUSTEE.  The Trustee shall not be liable for any
             --------------------                                          
action taken or omitted upon direction of the Plan Administrator or the
Employer. If at any given time the Plan Administrator or the Employer should
fail to give directions or instructions to the Trustee as provided in this
Agreement, the Trustee shall act or refrain from acting without such directions
or instructions and may exercise its own discretion and judgment as seems
appropriate and advisable under the circumstances in carrying out the purposes
of this Agreement, without liability to the Plan Administrator or the Employer
therefor.

     7.09    COURT PROCEEDINGS.  The Trustee may institute, maintain, or defend
             -----------------                                          
any litigation necessary in connection with the administration of the Trust
Fund, provided, the Trustee shall be under no duty or obligation to do so unless
it shall have been indemnified to its satisfaction against all expenses and
liabilities which it may sustain or reasonably anticipate by reason thereof. All
costs and expenses of litigation for which the Trustee would be liable shall be
paid by the Employer, or if not paid by the Employer, from the Trust Fund.

     7.10    PARTIES TO LITIGATION.  Except as otherwise provided by the Act, 
             ---------------------                                      
only the Employer, the Plan Administrator, and the Trustee shall be necessary
parties to any court proceeding involving the Trustee or the Trust Fund. No
Participant or Beneficiary shall be entitled to any notice of process unless
required by the Act. Any final judgment entered in any proceeding shall be
binding upon the Employer, the Plan Administrator, the Trustee, Participants,
and Beneficiaries.

     7.11    THIRD PARTY.  No person dealing with the Trustee shall be obligated
             -----------                                              
to see to the proper application of any money paid or property delivered to the
Trustee, or to inquire whether the

                                      15
<PAGE>
 
Trustee has acted pursuant to any of the terms of the Plan. Each person dealing
with the Trustee may act upon any notice, request, or representation in writing
by the Trustee, or by the Trustee's duly authorized agent, and shall not be
liable to any person whomever in so doing. The certificate of the Trustee that
it is acting in accordance with the Plan shall be conclusive in favor of the
person relying on the certificate.

     7.12    AUTHORIZATION WITH RESPECT TO TAXES.  The Trustee may pay out of 
             -----------------------------------                          
the Trust Fund all real and personal property taxes, income taxes, and other
taxes of any and all kinds levied or assessed under existing or future laws
against the Trust Fund, or against the Trustee by reason of its office. The
Trustee is further authorized, but not required, to withhold from distribu tions
to any payee such sum as the Trustee may reasonably estimate as necessary to
cover Federal and states taxes for which the Trustee may be liable, which are,
or may be, assessed with regard to the amount distributable to such payee. Prior
to making any payment or distribution hereunder, the Trustee may require such
releases or other documents from any lawful taxing authority and may require
such indemnity from any payee or distributee as the Trustee shall reasonably
deem necessary for its protection.

     7.13    CONSULTATION WITH COUNSEL.  Trustee may consult with legal counsel,
             -------------------------                                 
who may be counsel for the Employer, if appropriate, with respect to any of its
rights, duties, or obligations hereunder.

     7.14    NO INTEREST IN EMPLOYER.  Neither the creation of this Trust nor
             -----------------------                                     
anything contained in this Agreement shall be construed as giving any person
entitled to benefits hereunder or other employee of the Employer any equity or
other interest in the assets, business, or affairs of the Employer.

     7.15    FEES AND EXPENSES.  The Trustee shall be reimbursed for all of its
             -----------------                                             
expenses and shall be paid such reasonable fees as may be agreed upon from time
to time by the Employer and the Trustee. Such fees and compensation shall be
paid from the Trust Fund if not paid by the Employer; provided, however, that
any person who already receives full-time pay from the Employer shall not
receive any fees for his services as Trustee.

     7.16    BONDING OF TRUSTEE.  The Trustee shall not be required to furnish
             ------------------                                       
any bond or security for the performance of its powers and duties hereunder,
unless, irrespective of this provision, the Trustee is required to do so by
state or Federal statute or regulation.

     7.17    RELATIONSHIP OF FIDUCIARIES.  It is the intent of all fiduciaries
             ---------------------------                          
under the Plan and Trust that each fiduciary shall be solely responsible for its
own acts or omissions. Except to the extent imposed by the Act or the Code, no
fiduciary shall have the duty to question whether any other fiduciary is
fulfilling all of the responsibilities imposed upon such other fiduciary by the
Act or by any regulations or rulings issued thereunder. No fiduciary shall have
any liability for a breach of fiduciary responsibility of another fiduciary with
respect to the Plan and this Trust unless he participates knowingly in such
breach, knowingly undertakes to conceal such breach, has actual

                                      16
<PAGE>
 
knowledge of such breach and fails to take reasonable remedial action to remedy
said breach or, through his negligence in performing his own specific fiduciary
responsibilities which give rise to his status as a fiduciary, has enabled such
other fiduciary to commit a breach of the latter's fiduciary responsibilities.

     7.18    PRUDENT MAN RULE.  The Trustee, the Plan Administrator, and all
             ----------------                                               
other Fiduciaries with respect to the Plan and Trust are required to discharge
their duties solely in the interests of Participants and Beneficiaries and for
the exclusive purpose of providing benefits to Participants and Beneficiaries
and defraying reasonable expenses of administration with the care, skill,
prudence, and diligence, under the circumstances then prevailing, that a prudent
man acting in a like capacity and familiar with such matters would use in the
conduct of an enterprise of like character and with like aims by diversifying
the investments so as to minimize the risks of large losses unless under the
circumstances it is clearly prudent not to do so, and in accordance with the
Plan, this Trust Agreement, the rules and directions of the Plan Administrator
and the provisions of the Act.

     7.19    ALIENATION.  Except as otherwise provided in the Plan, the 
             ----------                                                
benefits, proceeds, payments, or claims of any Participant or Beneficiary
payable from the Trust assets shall not be subject in any manner to
anticipation, alienation, sale, transfer, assignment, pledge, encumbrance,
charge, garnishment, execution, or levy of any kind, either voluntary or
involuntary, including any such liability which is for alimony or other payments
for support of a spouse or former spouse. Any attempt to anticipate, alienate,
sell, transfer, assign, pledge, encumber, garnish, levy, or otherwise dispose of
or execute upon any right or benefit payable hereunder shall be void. The Trust
assets shall not in any manner be liable for or subject to the debts, contracts,
liabilities, engagements, or torts of any Participant entitled to benefits
hereunder and such benefits shall not be considered an asset of the Participant
in the event of his insolvency or bankruptcy.

     7.20    LIMITATION ON LIABILITY - IF INVESTMENT MANAGER APPOINTED.  The
             ---------------------------------------------------------      
Trustee shall not be liable for the acts or omissions of any Investment Manager
or Managers the Plan Administrator may appoint, nor shall the Trustee be under
any obligation to invest or otherwise manage any assets of the Plan which is
subject to the management of a properly appointed Investment Manager.

     7.21    INSURANCE COMPANY PROTECTED.  No insurance company shall be under
             ---------------------------                                
any duty to inquire into the terms of this Trust Agreement or see to the
application of any proceeds of insurance paid to the Trustee pursuant to any
policy of insurance payable to this Trust. The receipt of the Trustee for any
such payment shall be a full and complete acquittance to the insurance company
making payment.

                                      17
<PAGE>
 
                                 ARTICLE VIII

                               TRUSTEE LIABILITY

     8.01    TRUSTEE LIABILITY.  Notwithstanding any provision in this Trust
             -----------------                                              
Agreement to the contrary, the Trustee shall be subject to the standards of
conduct, and shall have the powers and immunities set out in Article VI of the
Plan.

                                      18
<PAGE>
 
                                  ARTICLE IX

                            SUBSTITUTION OF TRUSTEE

     9.01    TRUSTEE.  There shall be one or more individual Trustees or one
             -------                                                        
corporate Trustee, or any combination thereof, as determined from time to time
by the Company. Each Trustee shall serve until a successor Trustee shall be
named by the Company or until such Trustee's resignation, death, incapacity, or
removal, in which event the Company shall name a successor Trustee. The word
"Trustee" as used herein, shall include the original and any successor Trustee
or Trustees, whether corporate or individual.

     9.02    RESIGNATION.  Any Trustee may resign at any time upon giving sixty
             -----------                                                 
(60) days' written notice in advance to the Company and to the Plan
Administrator unless such notice shall be waived.

     9.03    REMOVAL.  The Company, by giving thirty (30) days' written notice
             -------                                                   
notice in advance to the Trustee, may remove any Trustee with or without cause.

     9.04    SUCCESSION OF TRUSTEE.  Each successor Trustee shall succeed to
             ---------------------                                          
the title to the Trust vested in his predecessor by accepting in writing his
appointment as successor Trustee and filing the acceptance with the former
Trustee and the Plan Administrator without the signing or filing of any further
statement. The resigning or removed Trustee, upon receipt of acceptance in
writing of the Trust by the successor Trustee, shall execute all documents and
do all acts necessary to vest the title of record in any successor Trustee. Each
successor Trustee shall have and enjoy all of the powers, both discretionary and
ministerial, conferred under this Agreement upon his predecessor. No successor
Trustee shall be personally liable for any act or failure to act of any
predecessor Trustee.

     9.05    MERGER OF CORPORATE TRUSTEE.  If any corporate Trustee should,
             ---------------------------                                   
before or after qualification, change its name, become consolidated or merged
with another corporation or otherwise should reorganize, any resulting
corporation which succeeds to the fiduciary business of such corporate Trustee
shall become a Trustee hereunder in lieu of such corporate Trustee.

                                      19
<PAGE>
 
                                   ARTICLE X

                           AMENDMENT AND TERMINATION

     10.01   AMENDMENT.  The Company shall have the right at any time by an
             ---------                                                     
instrument in writing to amend the Trust in any manner provided no amendment
shall:

             (a)  Authorize or permit any of the Trust Fund (other than the part
     which is required to pay taxes and administration expenses) to be used for
     or diverted to purposes other than for the exclusive benefit of the
     Participants or their Beneficiaries.

             (b)  Cause or permit any portion of the Trust Fund to revert to or
     become the property of the Employer.

             (c)  Increase the duties or responsibilities of the Trustee without
     the written consent of the affected Trustee.

     10.02   TERMINATION.  This Trust may be terminated at any time by the
             -----------                                                  
Company by delivery to the Trustee of a copy of the resolution of the Board of
Directors specifying such termina tion. In the event of termination of the
Trust, the Trustee shall distribute all property then constituting the Trust
Fund, less any amounts constituting charges against the Trust Fund, in such
manner and at such times as may be directed by the Plan Administrator. This
Trust shall automatically terminate when no cash or other property remains in
the Trust.

     10.03   SUSPENSION OF CONTRIBUTIONS.  Nothing in this Agreement shall be
             ---------------------------                                     
construed to prevent the Employer from suspending contributions to the Trust for
any period whatsoever or permanently. Such a suspension, whether temporary or
permanent, shall not, of itself, terminate the Trust.

     10.04   MERGER OR CONSOLIDATION.  The Plan and this Trust shall not be
             -----------------------                                       
merged or consolidated with, nor shall its assets or liabilities be transferred
to, any other plan unless each Participant in the Plan (if the Plan then
terminated) would receive a benefit immediately after the merger, consolidation
or transfer which is equal to or greater than the benefit such Participants,
respectively, would have been entitled to receive immediately before the merger,
consolidation, or transfer (if the Plan had been terminated). Where the
foregoing requirements are satisfied the Plan and this Trust may be merged or
consolidated with another qualified plan and trust.

     10.05   REVERSION OF SUSPENSE ACCOUNT.  Notwithstanding any provisions
             -----------------------------                                 
contained herein to the contrary, the Employer reserves the right upon
termination of the Plan and trust to recover any amounts held in a Suspense
Account that cannot be allocated to the accounts of Participants and their
Beneficiaries in the year of termination because of the limitations contained in
Article III of the Plan and Section 415 of the Code after the satisfaction of
all fixed and contingent obligations to Participants and their Beneficiaries
under the Plan.

                                      20
<PAGE>
 
                                  ARTICLE XI

                     OTHER EMPLOYERS; SUCCESSOR EMPLOYERS

     11.01   ADOPTION BY OTHER EMPLOYERS.  Pursuant to the Plan, any business
             ---------------------------                            
entity, which is eligible to and does in fact adopt the Plan, may pursuant to
resolutions of its board of directors, adopt this Trust by written instrument,
duly executed, acknowledged, and delivered to the Trustee, the Plan
Administrator, and the Board of Directors of the Company.

     11.02   CONTINUATION BY EMPLOYER'S SUCCESSOR.  Any corporation succeeding
             ------------------------------------                  
to the interest of an Employer by sale, transfer, consolidation, merger, or
bankruptcy, may elect to continue this Trust by adopting this Trust Agreement
and assuming the duties and responsibilities of the Plan and Trust, or such
corporation may establish a separate plan and trust for the continuation of
benefits for its employees in which event the Trust Fund, held on behalf of the
Employees or the prior Employer, shall (subject to Section 10.04 hereof) be
transferred to the trustee of the new trust.

                                      21
<PAGE>
 
                                  ARTICLE XII

                           MISCELLANEOUS PROVISIONS

     12.01   CONTRIBUTIONS NOT RECOVERABLE.  Except where contributions are
             -----------------------------                                 
required to be returned to the Employer by the provisions of the Plan as
permitted or required by the Act or by the Code, no part of the principal or
income of this Trust shall be used for, or diverted to, purposes other than the
exclusive benefit of Participants or Beneficiaries.

     12.02   LIMITATIONS ON PARTICIPANTS' RIGHTS.  Participation in this
             -----------------------------------                        
Trust shall not give the Employee the right to be retained as an Employee of the
Employer or any right or interest in this Trust other than as herein provided.
The Employer reserves the right to dismiss any Employee without any liability
for any claim either against this Trust, except to the extent provided herein,
or against the Employer. All benefits payable hereunder shall be provided solely
from the assets of the Trust.

     12.03   INDEMNIFICATION OF INDIVIDUAL TRUSTEE.  The Employer hereby
             -------------------------------------                      
agrees to indemnify and hold harmless any individual Trustee for any claim,
suit, judgment, or liability arising from the performance of the Trustee
hereunder and as otherwise required by the Plan, so long as such claim, suit,
judgment, or liability does not result from the willful or reckless misconduct
of the individual Trustee. The Trustee assumes no obligation or responsibility
with respect to any action required by this Trust Agreement or by the Plan on
the part of the Employer.

     12.04   RECEIPT OF RELEASE.  Any payment to any Participant or
             ------------------                                    
Beneficiary in accordance with the provisions of this Trust shall, to the extent
thereof, be in full satisfaction of all claims against the Trustee, the Plan
Administrator, and the Employer and the Trustee may require such Participant or
Beneficiary, as a condition precedent to such payment, to execute a receipt and
release to such effect.

     12.05   ACCEPTANCE.  The Trustee accepts the Trust created under the
             ----------                                                  
Plan and agrees to perform the obligations imposed therein.

     12.06   ACCOUNTING PERIOD.  This Trust shall adopt for accounting
             -----------------                                        
purposes the fiscal year beginning January 1 of each year and ending on the last
day of December.

     12.07   TITLE OF TRUST ASSETS.  The legal and equitable title and ownership
             ---------------------                                    
of all assets at any time constituting a part of the Trust Fund shall be and
remain with the Trustee and neither the Employer nor any Participant shall ever
have legal or equitable estate therein, save and except that a Participant shall
be entitled to receive distributions as and when lawfully made under the terms
of the Plan and this Trust.

                                      22
<PAGE>
 
     12.08   NOTICE.  Any notices required to be given herein by the Trustee
             ------                                                         
shall be deemed delivered when placed in the United States mails, postage
prepaid, in an envelope addressed to the last known address of the person to
whom the notice is given.

     12.09   HEADINGS.  The titles and headings of Articles and Sections are
             --------                                                       
included for convenience of reference only and are not to be considered in
construction of the provisions hereof.

     12.10   GOVERNING LAW.  All questions arising with respect to the
             -------------                                            
provisions of this Agreement shall be determined by application of the laws of
the State of North Carolina except to the extent North Carolina law is
superseded by Federal statute.

     12.11   EXECUTIONS AND COUNTERPARTS.  This Agreement may be executed in a
             ---------------------------                                    
number of counterparts, each of which shall be deemed an original.

     IT WITNESS WHEREOF, this Agreement has been executed this the _____ day of
___________________, 1996, effective as of the _____ day of ___________________,
1996.

                             A S  E M P L O Y E R
                             --------------------

                                       HOME SAVINGS, INC., SSB


                                       By: _____________________________________
                                               President
ATTEST: 
_____________________________
    ___________  Secretary

(Corporate Seal)

                              A S  T R U S T E E
                              ------------------


                                            ______________________________(SEAL)

    
                                            ______________________________(SEAL)


                                            ______________________________(SEAL)


                                            ______________________________(SEAL)

                                      23

<PAGE>

                                                           EXHIBIT 10.5

 
                            HOME SAVINGS, INC., SSB
                          MANAGEMENT RECOGNITION PLAN


     Home Savings, Inc., SSB, a North Carolina chartered savings bank (the
"Bank"), does herein set forth the terms of its Management Recognition Plan 
(the "Plan").

     1.  Purpose of this Plan.  The purpose of this Plan is to provide to the
         --------------------                                                
directors, officers and employees (the "Participants") of the Bank and of any
corporation or other entity of which the Bank owns, directly or indirectly, not
less than fifty percent (50%) of any class of the equity securities thereof (a
"Subsidiary"), an ownership interest in the Bank's parent holding company,
Century Bancorp, Inc. (the "Corporation") by making awards (hereinafter referred
to as "Awards" or singularly, "Award") of shares of common stock of the
Corporation (the "Common Stock").  The Board of Directors of the Bank (the
"Board") and the Board of Directors of the Corporation believe that
participation in the ownership of the Corporation will induce Participants to
continue to serve the Bank or any Subsidiary as directors, officers and/or
employees and encourage them to contribute to the future growth and profits of
the Bank and the Corporation.  In addition, the existence of this Plan will make
it possible for the Bank and its Subsidiaries to attract capable individuals to
serve as directors or officers of the Bank and its Subsidiaries.  The Board
believes that the existence of this Plan will provide incentives to the
directors, officers and employees of the Bank and any Subsidiaries which will
contribute materially to the success of such companies.

     2.  Administration of this Plan.
         --------------------------- 

         (a)  This Plan shall be administered by a committee  of the Board (the
"Committee") which shall consist of not less than three non-employee members of
the Board who are "disinterested persons" as described in Rule 16b-3(c)(2)(i) of
the Rules and Regulations under the Securities Exchange Act of 1934 (the
"Exchange Act").  In the absence of a duly appointed Committee, the Plan shall
be administered by those members of the Board who are "disinterested persons,"
and by the Board if there are less than three "disinterested persons."  The
Committee shall have full power and authority to construe, interpret and
administer this Plan.  All actions, decisions, determinations, or
interpretations of the Committee shall be final, conclusive, and binding upon
all parties.  Members of the Committee shall serve at the pleasure of the Board.

         (b)  The Committee shall decide (i) to whom Awards shall be made under 
this Plan, except as provided in subparagraph 3(b) and paragraph 5 hereof, (ii)
the number of shares of Common Stock subject to each award except as provided in
subparagraph 3(b) and paragraph 5 hereof, (iii) the number of additional shares,
if any, to be purchased or allocated for the purposes of this Plan, (iv) the
determination of leaves of absence which may be granted to Participants without
constituting a termination of their employment for purposes of the Plan and (v)
such additional terms and conditions for Awards as the Committee shall deem
appropriate, including, without limitation, any determinations as to the
restrictions or conditions on transfer of shares of Common Stock that are
necessary or appropriate to satisfy all applicable securities laws, rules,
regulations, and listing requirements.

         (c)  The Committee may designate any officers or employees of the Bank 
or of any Subsidiary to assist in the administration of this Plan. The Committee
may authorize such individuals to execute documents on its behalf and may
delegate to them such other ministerial and limited discretionary duties as the
Committee may see fit.

                                       1
<PAGE>
 
         (d)  Any unallocated, undistributed or forfeited shares of Common 
Stock held under this Plan shall be held by ________________________,
_____________________ and ____________________ (the "Trustees") and any
successor or successors who from time to time may be appointed by the Board.

     3.  Shares of Common Stock Available Under the Plan.
         ----------------------------------------------- 

         (a)  The Plan shall acquire a number of shares of Common Stock of the
Corporation equal to four percent (4%) of the shares of Common Stock issued in
connection with the conversion of the Bank from a North Carolina chartered
mutual savings bank to a North Carolina chartered stock savings bank on
_____________, 1996 (the "Conversion").  Such shares of Common Stock may be
purchased by the Plan in the open market, or, subject to approval of the Board
of Directors of the Corporation, may be acquired through the issuance by the
Corporation to the Plan of authorized but unissued shares of Common Stock on
such terms as may be approved by the Committee and the Board of Directors of the
Corporation.  Such shares (the "Plan Shares") shall be held by the Trustees
until they have been allocated and distributed pursuant to the terms of this
Plan.

         (b)  Upon the purchase of the Plan Shares as provided in subparagraph 
(a) above, such Plan Shares shall be allocated as provided in paragraph 5
hereof.

     4.  Eligibility.  The Participants in this Plan to whom Awards may be made
         -----------                                                           
shall be the following:  members of the Board, members of the Board of Directors
of any Subsidiary, and such officers and employees of the Bank and/or of any
Subsidiary as may be designated by the Board. Notwithstanding the foregoing, no
member of the Committee is eligible to receive any grants or any awards of
shares under this Plan during the one-year period prior to serving on the
Committee or during such service, except for Awards of Plan Shares which are
distributed pursuant to the provisions of paragraph 5 hereof.

     In addition, (i) no individual participant shall be awarded more than
twenty-five (25) percent of the Plan Shares to be issued pursuant to this Plan,
(ii) no participant who is a non-employee director of the Bank or a Subsidiary
shall be awarded more than five (5) percent of the Plan Shares to be issued
pursuant to this Plan and (iii) all participants who are non-employee directors
of the Bank or a Subsidiary shall be awarded no more than thirty (30) percent of
the Plan Shares to be issued pursuant to this Plan.

     5.  Award of Plan Shares.  Subject to the provisions of paragraph 7 hereof,
         --------------------                                                   
effective after this Plan is approved by a majority of the shareholders of the
Corporation, the Plan Shares shall be awarded and distributed to Participants
listed in, and in the amounts set forth in  Exhibit A.  Awards of Plan Shares
under this Plan shall be effective upon execution and delivery of the Stock
Grant Agreement described in paragraph 7.

     6.  Vesting of Shares.
         ----------------- 

         (a)  Shares granted under this Plan shall vest and the right of a
Participant to the Plan Shares shall be nonforfeitable in accordance with the
following schedule:

                                       2
<PAGE>
 
<TABLE> 
<CAPTION> 

     Date When Plan Shares                                Percentage of Plan
          Become Vested                                      Shares Vested
     ---------------------                                -------------------
     <S>                                                        <C> 
     First Anniversary of Award of Plan Shares                  20%
     Second Anniversary of Award of Plan Shares                 20%
     Third Anniversary of Award of Plan Shares                  20%
     Fourth Anniversary of Award of Plan Shares                 20%
     Fifth Anniversary of Award of Plan Shares                  20%
</TABLE> 

         (b)  In determining the number of shares vested under the above vesting
schedule, a Participant shall not receive fractional shares.  If the product
resulting from multiplying the vested percentage times the allocated shares
results in a fractional share, then a Participant's vested right shall be
rounded down to the nearest whole number of shares.

         (c)  In the event any Participant shall no longer be either a 
director or an employee of the Bank or any Subsidiary for any reason, other than
as provided in subparagraph 6(d)below, and such Participant does not have a 100%
vested interest in his or her shares under the Plan, then any shares which are
not vested, based upon the applicable schedule in subparagraph 6(a) above, shall
be forfeited and, provided this Plan has not terminated pursuant to paragraph 18
below, shall be available again for Awards to Participants as may be determined
by the Committee.

         (d)  In the event that a Participant shall no longer be an employee or 
a director of the Bank or any Subsidiary because of such Participant's
disability or death, prior to the date when all shares allocated to him or her
would be 100% vested in accordance with the schedule in subparagraph 6(a) above,
then, notwithstanding the foregoing schedule in subparagraph 6(a) above, all
shares allocated to such Participant shall immediately become fully vested and
nonforfeitable. For purposes of this Plan, the term "disability" shall be
defined in the same manner as such term is defined in Section 22(e)(3) of the
Internal Revenue Code of 1986, as amended (the "Code").

     7.  Action Required of Participants.
         ------------------------------- 

         (a)  If required by the Committee, each Participant receiving an 
Award of shares under this Plan shall represent to and agree with the
Corporation, the Bank, the Committee and the Trustees (i) that he is acquiring
such shares on his own behalf as an investment and not with a present intention
of distribution or re-sale and (ii) that there shall be placed upon the
certificates representing such shares a legend setting forth these
representations and agreements or a reference thereto. Such shares shall be
transferable thereafter only if the proposed transfer shall be permissible under
this Plan and if, in the opinion of counsel for the Corporation, such transfer
shall at such time be in compliance with all applicable federal and state
securities laws and regulations.

         (b)  Each Participant receiving an Award of Plan Shares under this Plan
shall deliver to the Bank a Stock Grant Agreement, substantially in the form
attached hereto as Exhibit B, as modified as the Committee deems necessary or
desirable (a "Stock Grant Agreement"), which shall be signed by such
Participant.

                                       3
<PAGE>
 
     8.  Restrictions.
         ------------ 

         (a)  Plan Shares subject to an award made under this Plan shall forth-
with, after the Participant makes any representations required by paragraph 7
hereof, be issued in a certificate or certificates for such shares which shall
be prepared in the name of such Participant or any transferee permitted by
paragraph 12(a) (a "Permitted Transferee"). Such Participant or transferee shall
thereupon be a shareholder with respect to all of the shares represented by such
certificate or certificates and shall have all of the rights of a shareholder
with respect to all of such shares, including the right to vote such shares and
to receive all dividends and other distributions with respect thereto subject to
possible forfeiture as set forth in paragraph 6 and subject to the provisions of
paragraph 10 hereof.

         (b)  Certificates of stock representing shares subject to an Award made
under this Plan shall be imprinted with a legend to the effect that the shares
represented are subject to restrictions on transfer and potential forfeiture in
accordance with the terms of the Stock Grant Agreement and this Plan, and the
transfer agent for Common Stock shall be instructed to that effect with respect
to such shares. In aid of such restrictions, the Participant or Permitted
Transferee shall, immediately upon receipt of the certificate or certificates,
deposit such certificate or certificates together with a stock power or other
instrument of transfer, appropriately endorsed in blank, with the Trustees or
with such other escrow agent as may be designated by the Trustees, with the
expenses of any such escrow arrangement to be borne by the Bank.

         (c)  In addition, all Plan Shares which are awarded with respect to
Participants who are directors or executive officers of the Bank, without the
written consent of the Administrator of the Savings Institutions Division of the
North Carolina Department of Commerce, may not be sold during a period of one
year following the effective date of the Conversion, except upon death of the
director or executive officer.  Certificates of stock representing Plan Shares
awarded with respect to Participants who are directors and executive officers of
the Bank (including those transferred to Permitted Transferees) shall be
imprinted with a legend to that effect, and the transfer agent for such Plan
Shares shall be instructed to that effect with respect to such shares.

         (d)  In the event that, as the result of a stock split or stock 
dividend or combination of shares or any other change or exchange for other
securities by reclassification, reorganization, merger, consolidation,
recapitalization, or otherwise, a Participant or Permitted Transferee shall, as
the owner of the shares subject to an Award made under this Plan and subject to
the restrictions hereunder, be entitled to new or additional or different shares
of Common Stock or other securities, the certificate or certificates for, or
other evidence of, such new or additional or different shares or other
securities, together with a stock power or other instrument of transfer
appropriately endorsed, shall also be imprinted with one or more legends as
provided in subparagraph 8(b) and 8(c) above and deposited by such Participant
or Permitted Transferee with the Trustees, and all provisions of this Plan
relating to vesting, restrictions and lapse of restrictions herein set forth
shall thereupon be applicable to such new or additional or different shares or
other securities to the extent applicable to the shares with respect to which
they were distributed; provided, however, that if a Participant or Permitted
Transferee should receive rights, warrants or fractional interests in respect of
any of such shares then being held under the terms of this Plan, such rights or
warrants may be held, exercised, sold or otherwise disposed of, and such
fractional interests may be settled, by such Participant or Permitted Transferee
free and clear of the restrictions herein set forth.

                                       4
<PAGE>
 
         (e)  The restriction to which shares subject to an Award made under 
this Plan shall be subject is that if the directorship or employment of the
Participant with respect to whom an Award is made (whichever position resulted
in the Award) should be terminated for any reason during the "restricted period"
(as defined in subparagraph 12(b) hereof), except as otherwise specifically
provided in paragraph 6 hereof, the Participant's or Permitted Transferee's
interest in the shares issued under this Plan shall be forfeited as provided in
the applicable schedule in subparagraph 6(a) hereof.

     9.  Effect of Award on Status of Participant.  The fact that an Award is
         ----------------------------------------                            
made to a Participant under this Plan shall not confer on such Participant any
right to continued service on the Board or on the Board of Directors of any
Subsidiary, nor any right to continued employment with the Bank or any
Subsidiary; nor shall it limit the right of the Bank, the Corporation, or any
Subsidiary to remove such Participant from any such boards, or to terminate his
or her employment at any time.

     10.  Voting Rights; Dividends; Other Distributions.  After an Award of Plan
          ---------------------------------------------                         
Shares to a Participant or Permitted Transferee, the Participant or Permitted
Transferee shall have the full power to vote all of the Plan Shares held by the
Trustees in his name from time to time and shall be entitled to receive all cash
dividends declared upon any such Plan Shares held by the Trustees in his name
from time to time.  All shares of Common Stock or other securities, including
but not limited to stock dividends, issued in respect of such Plan Shares or in
substitution thereof, whether by the Corporation or by another issuer, shall be
held by the Trustees and shall be subject to all terms and conditions of this
Plan and shall be redelivered to a Participant or Permitted Transferee or
delivered as instructed by the Committee under the same circumstances as the
shares with respect to, or in substitution for, which they were issued;
provided, however, that if a Participant or Permitted Transferee should receive
rights, warrants or fractional interests in respect of any of the shares held by
the Trustees in his name, such rights or warrants may be held, exercised, sold
or otherwise disposed of, and such fractional interests may be settled, by such
Participants or Permitted Transferees free and clear of the restrictions herein
set forth.

     Notwithstanding the foregoing, if a Participant or Permitted Transferee
hereunder forfeits any Plan Shares pursuant to the terms of this Plan, the
Participant or Permitted Transferee, as applicable, shall, within 30 days after
the effective date of such forfeiture, pay the Corporation an amount equal to
the dividends received by such Participant or Permitted Transferee with respect
to such forfeited Plan Shares.  In the alternative, at the option of the Bank or
a Subsidiary, the amount to be repaid may be withheld by the Bank or Subsidiary
from the final compensation or fees payable to the Participant.

     11.  Adjustment Upon Changes in Capitalization; Dissolution or Liquidation.
          --------------------------------------------------------------------- 
In the event of a change in the number or type of shares of Common Stock
outstanding, or in the event shares of Common Stock are decreased, changed into
or exchanged for securities of a different entity, by reason of a
reclassification, recapitalization, reorganization, or other similar capital
adjustment; merger or consolidation of the Corporation; or the sale by the
Corporation of all or a substantial portion of its assets, or the occurrence of
any other event which could affect the implementation of this Plan and the
realization of its objectives, the number or kind of shares subject to Awards
which have occurred, or could occur, under this Plan shall be proportionately
and equitably adjusted by the Committee.

                                       5
<PAGE>
 
     12.  Non-Transferability.
          ------------------- 

          (a)  Any shares subject to an Award made under this Plan shall not be 
sold, exchanged, transferred, pledged, hypothecated or otherwise disposed of
during the "restricted period." Nothing herein shall preclude a Participant from
making a gift of any such shares to a spouse, child, stepchild, grandchild,
parent or sibling, or legal dependent of such Participant, to a trust of which
the beneficiary or beneficiaries of the trust shall be either a person
designated herein or such Participant, or to a civic or charitable organization
designated by the Participant; provided, however, that any such shares so given
by a Participant shall remain subject to the restrictions, obligations and
conditions set forth in this Plan, including, but not limited to, the escrow
provisions set forth in paragraph 8(b). In addition, such shares may be tendered
in response to a tender offer for or a request or invitation to tenders of
greater than fifty percent (50%) of the outstanding Common Stock and may be
surrendered in a merger, consolidation or share exchange involving the
Corporation; provided, however, in each case, that except as otherwise provided
herein, the securities or other consideration received in exchange therefor
shall thereafter be subject to the restrictions and conditions set forth in this
Plan, including, but not limited to, the escrow provisions set forth in
paragraph 8(b).

          (b)  The term "restricted period" with respect to shares subject to 
an Award made under this Plan shall be the period commencing on the date of
making such Award of such shares to a Participant and ending on the date on
which such shares are no longer subject to forfeiture as provided in paragraph 6
hereof. The date of making an Award shall be the date of execution by a
Participant of a Stock Grant Agreement in the form referred to in subparagraph
7(b) hereof.

     13.  Impact of Award on Other Benefits of Participant.  The value of any
          ------------------------------------------------                   
Award, either on the date of the Award or at the time such shares become vested,
shall not be includable as compensation or earnings for purposes of any other
benefit plan offered by the Bank, the Corporation or any Subsidiary.

     14.  Corporate Action.  The making of an Award under this Plan shall not
          ----------------                                                   
affect in any way the right or power of the Corporation or its shareholders or
the Bank or its shareholders or any Subsidiary or its shareholders to make or
authorize any adjustment, recapitalization, reorganization, or other change in
the Corporation's, the Bank's or any Subsidiary's capital structure or its
business, or any merger or consolidation of the Corporation, the Bank or any
Subsidiary, or the issuance of any bonds, debentures, preferred or other capital
stock or rights with respect thereto, or the dissolution or liquidation of the
Corporation, the Bank or any Subsidiary, or any sale or transfer of all or any
part of the Corporation's, the Bank's or any Subsidiary's assets or business.

     15.  Tax Withholding.  The Bank, the Corporation or any Subsidiary shall
          ---------------                                                    
have the right to deduct or otherwise effect a withholding of any amount
required by federal or state laws to be withheld with respect to the making of
an Award or the sale of shares acquired under this Plan in order for the Bank,
the Corporation or any Subsidiary to obtain a tax deduction otherwise available
as a consequence of such Award or sale, as the case may be.

     16.  Exculpation and Indemnification.  In connection with this Plan, no
          -------------------------------                                   
member of the Board, no member of the Board of Directors of the Corporation, no
member of the Committee and no Trustee shall be personally liable for any act or
omission to act in his capacity as a member of the Board, the

                                       6
<PAGE>
 
Board of Directors of the Corporation or the Committee or as a Trustee, nor for
any mistake in judgment made in good faith, unless arising out of, or resulting
from, such person's own bad faith, willful misconduct, or criminal acts.  To the
extent permitted by applicable law and regulation, the Bank shall indemnify,
defend and hold harmless the members of the Board, the members of the Board of
Directors of the Corporation and the Committee and each Trustee and each other
officer or employee of the Bank, the Corporation or of any Subsidiary to whom
any duty or power relating to the administration or interpretation of this Plan
may be assigned or delegated, from and against any and all liabilities
(including any amount paid in settlement of a claim with the approval of the
Board) and any costs or expenses (including counsel fees) incurred by such
persons arising out of, or as a result of, any act or omission to act in
connection with the performance of such person's duties, responsibilities, and
obligations under this Plan, other than such liabilities, costs, and expenses as
may arise out of, or result from, the bad faith, willful misconduct, or criminal
acts of such persons.

     17.  Amendment and Modification of this Plan.  The Board may at any time,
          ---------------------------------------                             
and from time to time, amend or modify this Plan (including the form of Stock
Grant Agreement) in any respect; provided, however, any amendment or
modification of this Plan shall not in any manner affect any Award of shares
theretofore made to a Participant under this Plan without the consent of such
Participant or any permitted transferee of such Participant and further provided
that no amendment shall be made to paragraph 5 of the Plan more than once every
six months other than to comport with changes in the Code, Employee Retirement
Income Security Act or the rules thereunder.

     18.  Termination and Expiration of this Plan.  This Plan may be abandoned,
          ---------------------------------------                              
suspended, or terminated, in whole or in part, at any time by the Board;
provided, however, that abandonment, suspension, or termination of this Plan
shall not affect any Award theretofore made under this Plan; and provided
further, that in no event shall this Plan be terminated at the time of or
following any merger or consolidation of the Corporation or the Bank, unless and
until the surviving entity shall have made provision for an equivalent benefit
for all the then current participants in the Plan.  Unless sooner terminated,
this Plan shall terminate at the close of business on the day that is the tenth
(10th) anniversary of the date of approval of the Plan by a majority of the
shareholders of the Corporation; and no Award of shares may be made under this
Plan thereafter.  Such termination shall not effect any Award of shares
theretofore made.  In the event that the Board terminates this Plan in whole,
any shares held by the Trustees pursuant to paragraph 2(d) which have not been
allocated to eligible Participants, together with any other assets held by the
Trustees in their capacities as such, shall revert to the Bank.

     19.  Effective Date.  This Plan has been adopted by the Board to be
          --------------                                                
effective as of the date of approval of the Plan by a majority of the
shareholders of the Corporation as required by the regulations of the Federal
Deposit Insurance Corporation.

     20.  Captions and Headings; Gender and Number.  Captions and paragraph
          ----------------------------------------                         
headings used herein are for convenience only, do not modify or affect the
meaning of any provision herein, are not a part hereof, and shall not serve as a
basis for interpretation or construction of this Plan.  As used herein, the
masculine gender shall include the feminine and neuter, and the singular number
shall include the plural, and vice versa, whenever such meanings are
appropriate.

     21.  Expenses of Administration of Plan.  All costs and expenses incurred
          ----------------------------------                                  
in the operation and administration of this Plan shall be borne by the Bank or
by a Subsidiary.

                                       7
<PAGE>
 
     22.  Governing Law.  Without regard to the principles of conflicts of laws,
          -------------                                                         
the laws of the State of North Carolina shall govern and control the validity,
interpretation, performance, and enforcement of this Plan.

     23.  Inspection of Plan.  A copy of this Plan, and any amendments thereto,
          ------------------                                                   
shall be maintained by the Secretary of the Bank and shall be shown to any
proper person making inquiry about it.

                                       8
<PAGE>
 
                             EXHIBIT A

                                        
                                                 Percentage of Total
  Name                                             Plan Shares/1/
  ----                                          ---------------------     

















___________________
     /1/Total Plan Shares shall be equal to four percent (4%) of the number 
of shares of Common Stock issued by the Corporation in connection with the
Conversion.
<PAGE>
 
                                   EXHIBIT B


STATE OF NORTH CAROLINA
COUNTY OF DAVIDSON
                                                           STOCK GRANT AGREEMENT

     THIS STOCK GRANT AGREEMENT (the "Agreement") is made and entered into as 
of the ____ of ___________________, _______ (the "Effective Date"), by and among
Home Savings, Inc., SSB (the "Bank"), a North Carolina corporation,
_______________________ (the "Participant") and ______________________,
___________________ and ____________________ (the "Trustees").

     WHEREAS, a Management Recognition Plan (the "Plan") was adopted by the
Board of Directors of the Bank (the "Bank") and approved by the Board of
Directors and by a majority of the shareholders of Century Bancorp, Inc., the
holding company of the Bank (the "Corporation").

     WHEREAS, it has been determined that it is desirable and in the best
interest of the Bank to make an award (the "Award") of certain shares of the
Common Stock of the Corporation, under the Plan, to the Participant, subject to
certain restrictions as specified below; and

     WHEREAS, capitalized terms not otherwise defined herein shall have the same
meaning given to such terms in the Plan.

     NOW, THEREFORE, the Parties agree as follows:

     1.  Date of Award.  The date of making the Award under this Agreement is
         -------------                                                       
the _____ day of _________________, ______.  This Award has been made in
recognition of the Participant's status and service as a ____________________ of
_____________________________________________. The Participant is ____ or _____
is not a director or executive officer of the Bank.

     2.  Receipt by Participant.  The Participant acknowledges receipt of
         ----------------------                                          
________________________________ (__________) shares of Common Stock (the
"Restricted Stock"), and agrees to the execution of stock powers or such other
transfer authorizations as the Committee shall request, in blank, covering the
Restricted Stock to be held by the Trustees until the Restricted Stock becomes
vested and nonforfeitable pursuant to the Plan and this Agreement.

     3.  Investment Representation and Transfer Restrictions.
         --------------------------------------------------- 

         (a)  Investment Representation.  Participant makes and agrees to the
              -------------------------                                      
investment representation, if any, attached hereto as Annex A, and the Committee
may cause a legend to be placed on any certificate representing any of the
shares of Restricted Stock to make appropriate reference to such representation.

         (b)  Securities Law and Regulations.  The Participant agrees that the
              -------------------------------                                 
Restricted Stock shall be subject to such stop-transfer orders and other
restrictions as the Committee may deem advisable under the rules, regulations,
and other requirements of the Securities and Exchange Commission, any stock
exchange or interdealer quotation system upon which the Common Stock is then
listed and any other applicable federal or state securities laws, rules or
regulations, and the Committee may cause a
<PAGE>
 
legend or legends to be placed on any certificate representing any of the shares
of Restricted Stock to make appropriate reference to such restrictions.

         (c)  Other Transfer Restrictions.  If paragraph 1 above states that
              ---------------------------                                   
Participant is a director or an executive officer of the Bank and if less than
one year has passed since the consummation of the Conversion (defined below),
the Participant agrees with the Bank that each certificate representing any of
the Restricted Stock may bear a legend, substantially in the form attached as
Annex B hereto, to the effect that, during the one year period following the
effective date of the conversion of the Bank from a North Carolina chartered
mutual savings bank to a North Carolina chartered stock savings bank (the
"Conversion"), the Restricted Stock represented thereby may not be sold without
the written consent of the Administrator of the Savings Institutions Division,
North Carolina Department of Commerce, except upon the death of the Participant.

     4.  Receipt by the Trustees.  The Trustees acknowledge receipt from the
         -----------------------                                            
Participant of the Restricted Stock, registered in the name of the Participant,
and acknowledge receipt of stock powers executed in blank by the Participant
covering all of the Restricted Stock.  The Restricted Stock shall be held by the
Trustees and distributed or transferred in accordance with the Plan and as set
forth herein.

     5.  Vesting and Delivery of Restricted Stock by the Trustees.
         -------------------------------------------------------- 

         (a)  Periodic Vesting.  Restricted Stock shall vest and become
              ----------------                                         
nonforfeitable in accordance with the Plan.

         (b) Delivery of Restricted Stock to the Participant.  After (i) the 
              -----------------------------------------------
date on which shares of Restricted Stock have become vested as provided in the 
Plan, the Committee shall instruct the Trustees to deliver to the Participant,
the Participant's designee, such other person as shall have been designated as
Participant's beneficiary in accordance with this Agreement, or any other
permitted recipient pursuant to the Plan, as applicable, certificates
representing the shares of Restricted Stock which have become vested and
nonforfeitable, as the Committee shall determine, free from any restrictions
imposed by this Agreement other than such restrictions and conditions as may be
deemed necessary by the Committee pursuant to paragraph 3 above.

         (c)  Delivery of Forfeited Restricted Stock.  If the Restricted Shares,
              --------------------------------------      
or any of them, are forfeited pursuant to the Plan, the Board shall instruct the
Trustees concerning the disposition of such forfeited shares.  Thereafter such
forfeited shares shall cease to be subject to this Agreement.

     6.  Repayment of Dividends.  If the Participant hereunder forfeits any
         ----------------------                                            
shares of Restricted Stock pursuant to the Plan, the Participant shall, within
30 days after the effective date of such forfeiture, pay the Corporation an
amount equal to the dividends received by the Participant with respect to
forfeited shares of Restricted Stock as set forth in the Plan.  In the
alternative, at the option of the Bank or a Subsidiary, the amount to be repaid
may be withheld by the Bank or Subsidiary from the final compensation or fees
payable to the Participant.  Each acceptance by a Participant of dividends with
respect to Restricted Shares still subject to forfeiture shall constitute a
reaffirmation of the agreements set forth in this paragraph 6.



                                       2
<PAGE>
 
     7.  Designation of Beneficiary.  The Participant hereby designates the
         --------------------------                                        
person(s) described on Annex C as the beneficiary or beneficiaries who shall be
entitled to receive the Restricted Stock, if any, distributable to the
Participant upon his death.  The Participant may, from time to time, revoke or
change his beneficiary designation without the consent of any prior beneficiary,
if any, by filing a new designation with the Committee.  The last such
designation received by the Committee shall be controlling; provided, however,
that no designation, or change or revocation thereof, shall be effective unless
received by the Committee prior to the Participant's death, and in no event
shall it be effective as of a date prior to such receipt.

     If no such beneficiary designation is in effect at the time of the
Participant's death, or if no designated beneficiary survives the Participant,
or if such designation conflicts with law, the Participant's estate shall be
deemed to have been designated his beneficiary and shall receive the Restricted
Stock, if any, distributable to the Participant upon his death.  If the
Committee is in doubt as to the right of any person to receive such
distribution, the Committee may direct the Trustees to retain the Restricted
Stock, without liability for any interest in respect thereof, until the rights
thereto are determined, or the Committee may direct the transfer of such
Restricted Stock into any court of appropriate jurisdiction and such transfer
shall be deemed a complete discharge of the obligations of the Bank, the
Corporation, the Committee and Trustees hereunder.

     8.  Effect of Award on Status of Participant.  The fact that an Award has
         ----------------------------------------                             
been made to the Participant under this Plan shall not confer on the Participant
any right to continued service on the Board, on the board of directors of the
Corporation or on the board of directors of any Subsidiary, nor to continued
employment with the Bank, the Corporation or any Subsidiary; nor shall it limit
the right of the Bank, the Corporation or of any Subsidiary to remove the
Participant from any such boards, or to terminate his employment at any time
without prior notice.

     9.  Impact of Award on Other Benefits of Participant.  The value of the
         ------------------------------------------------                   
Restricted Stock on the date of the Award or at the time the Restricted Stock
becomes vested, shall not be includable as compensation or earnings for purposes
of any other benefit plan offered by the Bank, the Corporation or any
Subsidiary.

     10.  Tax Withholding.  All Restricted Stock distributed pursuant to this
          ---------------                                                    
Agreement shall be subject to applicable federal, state and local withholding
for taxes.  The Participant expressly acknowledges and agrees to such
withholding without regard to whether the Restricted Stock may then be sold or
otherwise transferred by the Participant.

     11.  Notices.  Any notices or other communications required or permitted to
          -------                                                               
be given under this Agreement shall be in writing and shall be deemed to have
been sufficiently given if delivered personally or three business days after
deposit in the United States mail as Certified Mail, return receipt requested,
properly addressed and postage prepaid, if to the Bank, the Committee or the
Trustees at the Bank's principal office address at Post Office Box 989, 22
Winston Street, Thomasville, North Carolina 27361-0989; and, if to the
Participant, at his last address appearing on the books of the Bank.  The Bank
and the Participant may change their address or addresses by giving written
notice of such change as provided herein.  Any notice or other communication
hereunder shall be deemed to have been given on the date actually delivered or
as of the third (3rd) business day following the date mailed as set forth above,
as the case may be.


                                       3
<PAGE>
 
     12.  Construction Controlled by Plan.  The Plan, a copy of which is
          -------------------------------                               
attached hereto as Annex D, is incorporated herein by reference.  The Award of
Restricted Shares shall be subject to the terms and conditions of the Plan, and
the Participant hereby assumes and agrees to comply with all of the obligations
imposed upon the Participant in the Plan.  This Agreement shall be construed so
as to be consistent with the Plan; and the provisions of the Plan shall be
deemed to be controlling in the event that any provision hereof should appear to
be inconsistent therewith.

     13.  Severability.  Whenever possible, each provision of this Agreement
          ------------                                                      
shall be interpreted in such a manner as to be valid and enforceable under
applicable law, but if any provision of this Agreement is determined to be
unenforceable, invalid or illegal, the validity of any other provision or part
thereof shall not be affected thereby and this Agreement shall continue to be
binding on the parties hereto as if such unenforceable, invalid or illegal
provision or part thereof had not been included herein.

     14.  Governing Law.  Without regard to the principles of conflicts of laws,
          -------------                                                         
the laws of the State of North Carolina shall govern and control the validity,
interpretation, performance, and enforcement of this Agreement.

     15.  Modification of Agreement; Waiver.  This Agreement may be modified,
          ---------------------------------                                  
amended, suspended or terminated, and any terms, representations or conditions
may be waived, but only by a written instrument signed by each of the parties
hereto or their successors in interest.  No waiver hereunder shall constitute a
waiver with respect to any subsequent occurrence or other transaction hereunder
or of any other provision hereof.

     16.  Binding Effect.  This Agreement shall be binding upon and shall inure
          --------------                                                       
to the benefit of the parties hereto, and their respective heirs, legatees,
personal representatives, executors, and administrators, successors and assigns.

     17.  Entire Agreement.  This Agreement and the Plan constitute and embody
          ----------------                                                    
the entire understanding and agreement of the parties hereto and, except as
otherwise provided hereunder, there are no other agreements or understandings,
written or oral, in effect between the parties hereto relating to the matters
addressed herein.

     18.  Counterparts.  This Agreement may be executed in any number of
          ------------                                                  
counterparts, each of which when executed and delivered shall be deemed an
original, but all of which taken together shall constitute one and the same
instrument.

     19.  Substitution of Trustee.  In the event any new trustee is substituted
          -----------------------                                              
for any Trustee pursuant to the Plan, such substitute trustee shall also be
substituted as a Trustee hereunder.



                                       4
<PAGE>
 
     IN WITNESS WHEREOF, the Bank has caused this instrument to be executed in
its corporate name by its President, or one of its Vice Presidents, and attested
by its Secretary or one of its Assistant Secretaries, and its corporate seal to
be hereto affixed, all by, authority of its Board of Directors first duly given;
and each individual party hereto has hereunto set his hand and adopted as his
seal the typewritten word "SEAL" appearing beside his name, all done this the
day and year first above written.



                                           HOME SAVINGS, INC., SSB


                                           By:_________________________________
                                              ___________________President



ATTEST:

- -----------------------------------------
______________________ Secretary

[Corporate Seal]




                                           PARTICIPANT


                                           ------------------------------(SEAL)
                                           
 

                                           ------------------------------(SEAL)
                                           TRUSTEE


                                           ------------------------------(SEAL)
                                           TRUSTEE


                                           ------------------------------(SEAL)
                                           TRUSTEE

                                       5
<PAGE>
 
                                    ANNEX A

                           Investment Representation
                           -------------------------
<PAGE>
 
                                    ANNEX B

                                 Form of Legend
                                 --------------

     The shares represented by this certificate are subject to restrictions on
transfer and, for a period ending ______________, 1997, may not be sold without
the written permission of the Administrator of the Savings Institutions
Division, North Carolina Department of Commerce, except in the event of the
death of the holder thereof.
<PAGE>
 
                                    ANNEX C

                          Management Recognition Plan
                          ---------------------------
                          Beneficiary Designation Form
                          ----------------------------


     As Beneficiary to receive any shares of stock distributable on my behalf
pursuant to the Home Savings, Inc., SSB Management Recognition Plan, I hereby
designate the following:

                     Name               Address                Relationship

Primary Beneficiary:
                     ----------------------------------------------------------
                
                     ----------------------------------------------------------

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

Contingent Beneficiary:
(if any)
                     ----------------------------------------------------------

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

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

If more than one primary beneficiary is named, shares will be paid in equal
shares to surviving primary beneficiaries.  Should the contingent beneficiaries
be eligible to receive the benefits (i.e., all primary beneficiaries are
deceased), such benefits will be paid in equal shares to such surviving
contingent beneficiaries.

Name of Spouse if not given above:
                                  ---------------------------------------------



- ---------------------------------------   -------------------------------------
Witness                                   Participant

                                          ------------------------------------
                                          Date
<PAGE>
 
                                    ANNEX D

                          Management Recognition Plan
                          ---------------------------

<PAGE>
                                                                    EXHIBIT 10.6
 
                             CENTURY BANCORP, INC.
                     STOCK OPTION PLAN AND TRUST AGREEMENT


     THIS IS THE CENTURY BANCORP, INC. STOCK OPTION PLAN ("Plan") AND TRUST
AGREEMENT (the "Trust") of Century Bancorp, Inc. (the "Corporation"), a North
Carolina corporation, with its principal office in Thomasville, Davidson County,
North Carolina, adopted by the Board of Directors of the Corporation and
effective upon the approval of the Plan by a majority of the shareholders of the
Corporation and the receipt of all necessary regulatory approvals, under which
options may be granted from time to time to eligible directors and employees of
the Corporation, Home Savings, Inc., SSB (the "Bank") and of any corporation or
other entity of which either the Corporation or the Bank owns, directly or
indirectly, not less than fifty percent (50%) of any class of equity securities
(a "Subsidiary"), to purchase shares of common stock of the Corporation ("Common
Stock"), subject to the provisions set forth as follows:

     1.  PURPOSE OF THE PLAN.  The purpose of the Plan is to aid the
         -------------------                                        
Corporation, the Bank and any Subsidiary in attracting and retaining capable
directors and employees and to provide a long range incentive for directors and
employees to remain in the management of the Corporation, the Bank or any
Subsidiary, to perform at increasing levels of effectiveness and to acquire a
permanent stake in the Corporation with the interest and outlook of an owner.
These objectives will be promoted through the granting of options to acquire
shares of Common Stock pursuant to the terms of this Plan.

     2.  ADMINISTRATION.  The Plan shall be administered by the committee (the
         --------------                                                       
"Committee"), who are three members of the Board of Directors of the Corporation
(the "Board") who are "disinterested persons" as described in Rule 16b-
3(c)(2)(i) of the Rules and Regulations under the Securities Act of 1934 (the
"Exchange Act").  Members of the Committee shall serve at the pleasure of the
Board.  In the absence at any time of a duly appointed Committee, this Plan
shall be administered by those members of the Board who are "disinterested
persons," and by the Board if there are less than three "disinterested persons."
The Committee may designate any officers or employees of the Corporation, the
Bank or any Subsidiary to assist in the administration of the Plan and to
execute documents on behalf of the Committee and perform such other ministerial
duties as may be delegated to them by the Committee.

     The Trust shall have three Trustees who shall be appointed by the Board and
shall serve at the pleasure of the Board.

     Subject to the provisions of the Plan, the determinations or the
interpretation and construction of any provision of the Plan by the Committee
shall be final and conclusive upon all persons affected thereby.  By way of
illustration and not of limitation, the Committee shall have the discretion (a)
to construe and interpret the Plan and all options granted hereunder and to
determine the terms and provisions (and amendments thereof) of the options
granted under the Plan (which need not be identical); (b) to define the terms
used in the Plan and in the options granted hereunder; (c) to prescribe, amend
and rescind the rules and regulations relating to the Plan; (d) to determine the
individuals to whom and the time or times at which such options shall be granted
(except for the options described in paragraph 6), the number of shares to be
subject to each option (except for the options described in paragraph 6), the
option price, and the determination of leaves of absence which may be granted to
participants without constituting a termination of their employment for the
purposes
<PAGE>
 
of the Plan; and (e) to make all other determinations necessary or advisable for
the administration of the Plan.

     It shall be in the discretion of the Committee to grant options which
qualify as "incentive stock options" (as that term is defined in Section 422 of
the Internal Revenue Code of 1986, as amended) or which do not qualify as
incentive stock options and which will be given tax treatment as "nonqualified
stock options" (herein referred to collectively as "options;" however, whenever
reference is specifically made only to "incentive stock options" or
"nonqualified stock options," such reference shall be deemed to be made to the
exclusion of the other).  Any options granted which fail to satisfy the
requirements for incentive stock options shall become nonqualified stock
options.

     3.  STOCK AVAILABLE FOR OPTIONS.  In the discretion of the Committee, the
         ---------------------------                                          
stock to be subject to options under the Plan shall be authorized but unissued
shares of Common Stock which are issued to and held by the Trust or which are
issued directly to optionees upon exercise of options and/or shares of Common
Stock which are acquired by the Trust in the open market either before or after
the exercise of options under this Plan.  It is contemplated that shares of
Common Stock may be acquired by the Trust upon the grant of options under the
Plan and prior to the time options become vested under the terms of the Plan.
The total number of shares of Common Stock for which options may be granted
under the Plan is the number of shares equal to ten percent (10%) of the total
number of shares of Common Stock issued by the Corporation in connection with
the conversion of the Bank from a North Carolina mutual savings bank to a North
Carolina stock savings bank on __________________, 1996 (the "Conversion").
Such number of shares is subject to any capital adjustments as provided in
Section 15.  In the event that an option granted under the Plan is forfeited,
released, expires or is terminated unexercised as to any shares covered thereby,
such shares thereafter shall be available for the granting of options under the
Plan; however, if the forfeiture, expiration, release or termination date of an
option is beyond the term of existence of the Plan as described in Section 22,
then any shares covered by forfeited, unexercised, released or terminated
options shall not reactivate the existence of the Plan and therefore may not be
available for additional grants under the Plan.  The Corporation, until the
Trust has acquired all shares of Common Stock necessary to satisfy options
granted under the Plan, will reserve and keep available a number of shares of
Common Stock sufficient to satisfy the requirements of the Plan.

     4.  CONTRIBUTIONS TO TRUST.  The Board shall determine the amount (or the
         ----------------------                                               
method of computing the amount) and timing of any contributions by the
Corporation, the Bank and any Subsidiary to the Trust established under this
Plan.  Such amounts may be paid in cash or in shares of Common Stock and shall
be paid to the Trust at the designated time of contribution.  No contributions
by participants under the Plan shall be permitted.

     Except for amounts distributed to the Trust pursuant to Section 17 (which
shall be invested as set forth in Section 18), the Trustees shall, after paying
the expenses of the Trust, invest all of the Trust's assets primarily in Common
Stock.  Upon the direction of the Committee, a number of shares up to the
aggregate number of shares of Common Stock available for distribution pursuant
to this Plan, as set forth in Section 3 above, shall be acquired by the Trustees
subsequent to approval of the Plan by the Corporation's shareholders and after
receipt of all necessary regulatory approvals.  In the discretion of the
Committee, such shares may be acquired either before or upon the exercise of
options under this Plan, and may be acquired immediately upon approval of this
Plan by the
                                       2
<PAGE>
 
Corporation's shareholders and receipt of all necessary regulatory approvals.
In the event that cash is contributed to the Trust and it is necessary for the
Trustees to acquire shares of Common Stock in the open market, such shares shall
be acquired on such terms as the Trustees deem appropriate.

     5.  ELIGIBILITY.  Options shall be granted only to individuals who meet all
         -----------                                                            
of the following eligibility requirements:

         (a) Such individual must be an employee or a member of the Board of
     Directors of the Corporation, the Bank or a Subsidiary. For this purpose,
     an individual shall be considered to be an "employee" only if there exists
     between the Corporation, the Bank or a Subsidiary and the individual the
     legal and bona fide relationship of employer and employee. In determining
     whether such relationship exists, the regulations of the United States
     Treasury Department relating to the determination of such relationship for
     the purpose of collection of income tax at the source on wages shall be
     applied.

         (b) Such individual must have such knowledge and experience in 
     financial and business matters that he or she is capable of evaluating the
     merits and risks of the investment involved in the exercise of the options.

         (c) Such individual, being otherwise eligible under this Section 5,
     shall have been selected by the Committee as a person to whom an option
     shall be granted under the Plan or shall have been designated in Section 6
     hereof.

     In determining the directors and employees to whom options shall be granted
and the number of shares to be covered by each option, the Committee shall take
into account the nature of the services rendered by respective directors and
employees, their present and potential contributions to the success of the
Corporation, the Bank and any Subsidiary and such other factors as the Committee
shall deem relevant.  A director or employee who has been granted an option
under the Plan may be granted an additional option or options under the Plan if
the Committee shall so determine.

     If, pursuant to the terms of the Plan, it is necessary that the percentage
of stock ownership of any individual be determined, stock ownership in the
Corporation or of a related corporation which is owned (directly or indirectly)
by or for such individual's brothers and sisters (whether by the whole or half
blood), spouse, ancestors, and lineal descendants or by or for any corporation,
partnership, estate or trust of which such employee is a shareholder, partner or
beneficiary shall be considered as owned by such director or employee.

     Notwithstanding anything in this Plan to the contrary, (i) no individual
optionee shall be granted options to acquire more than twenty-five (25) percent
of the shares of Common Stock to be issued pursuant to this Plan, (ii) no
optionee who is a non-employee director of the Corporation, the Bank or a
Subsidiary shall be granted options to acquire more than five (5) percent of the
shares of Common Stock to be issued pursuant to this Plan and (iii) all
optionees who are non-employee directors of the Corporation, the Bank or a
Subsidiary shall be granted options to acquire no more than thirty (30) percent
of the shares of Common Stock to be issued pursuant to this Plan.

                                       3
<PAGE>
 
     6.  INITIAL GRANTS.  Subject to the provisions of this Plan, options shall
         --------------                                                        
be awarded to the directors and employees as set forth on Exhibit A.  Such
options shall be granted after the date the Plan is approved by a majority of
the Corporation's shareholders and by all necessary regulatory authorities, and
after execution by the optionee of a Stock Option Grant and Agreement (the
"Option Agreement") in the form attached hereto as Exhibit B as modified by the
Committee to the extent it deems such modification to be necessary or desirable.
Such options shall be granted with the intention that they will be nonqualified
or incentive stock options as denominated in the Option Agreement.  Any option
granted with the intention that it will be an incentive stock option but which
fails to satisfy a requirement for incentive stock options shall continue to be
valid and shall be treated as a nonqualified stock option.

     7.  OPTION PRICE.
         ------------ 

         (a) The option price of each option granted under the Plan shall be not
     less than one hundred percent (100%) of the market value of the stock on
     the date of grant of the option. In the case of incentive stock options
     granted to a shareholder who owns stock possessing more than 10 percent
     (10%) of the total combined voting power of all classes of stock of the
     Corporation, the Bank or a Subsidiary (a "ten percent shareholder"), the
     option price of each option granted under the Plan shall not be less than
     one hundred and ten percent (110%) of the market value of the stock on the
     date of grant of the option. If the Common Stock is listed on a national
     securities exchange (including the NASDAQ National Market System) on the
     date in question, then the market value per share shall be not less than
     the average of the highest and lowest selling price on such exchange on
     such date, or if there were no sales on such date, then the market price
     per share shall be equal to the average between the bid and asked price on
     such date. If the Common Stock is traded otherwise than on a national
     securities exchange on the date in question, then the market price per
     share shall be equal to the average between the bid and asked price on such
     date, or, if there is no bid and asked price on such date, then on the next
     prior business day on which there was a bid and asked price. If no such bid
     and asked price is available, then the market value per share shall be its
     fair market value as determined by the Committee, in its sole and absolute
     discretion. The Committee shall maintain a written record of its method of
     determining such value.

         (b) The option price shall be payable to the Corporation either (i) in
     cash or by check, bank draft or money order payable to the order of the
     Corporation, or (ii) at the discretion of the Committee, through the
     delivery of shares of the common stock of the Corporation owned by the
     optionee with a market value (determined in a manner consistent with (i)
     above) equal to the option price, or (iii) at the discretion of the
     Committee by a combination of (i) and (ii) above. No shares shall be
     delivered until full payment has been made. The Committee may not approve a
     reduction of such purchase price in any such option, or the cancellation of
     any such options and the regranting thereof to the same optionee at a lower
     purchase price, at a time when the market value of the shares is lower than
     it was when such option was granted.

     8.  EXPIRATION OF OPTIONS.  The Committee shall determine the expiration
         ---------------------                                               
date or dates of each option, but such expiration date shall be not later than
ten (10) years after the date such option is granted.  In the event an incentive
stock option is granted to a ten percent shareholder, the expiration date or
dates of each option shall be not later than five (5) years after the date such

                                       4
<PAGE>
 
option is granted.  The Committee, in its discretion, may extend the expiration
date or dates of an option after such date was originally set; however, such
expiration date may not exceed the maximum expiration date described in this
Section 8.

     9.  TERMS AND CONDITIONS OF OPTIONS.
         ------------------------------- 

         (a) All options must be granted within ten (10) years of the Effective
     Date of this Plan as defined in Section 21.

         (b) The Committee may grant options which are intended to be incentive
     stock options and nonqualified stock options, either separately or 
     jointly, to an eligible employee.

         (c) The grant of options shall be evidenced by a written instrument
     (an Option Agreement) containing terms and conditions established by the
     Committee consistent with the provisions of this Plan.

         (d) Not less than 100 shares may be purchased at any one time unless
     the number purchased is the total number at that time purchasable under 
     the Plan.

         (e) The recipient of an option shall have no rights as a shareholder
     with respect to any shares covered by his option until payment in full by
     him for the shares being purchased. No adjustment shall be made for
     dividends (ordinary or extraordinary, whether in cash, securities or other
     property) or distributions or other rights for which the record date is
     prior to the date such stock is fully paid for, except as provided in
     Section 15.

         (f) The aggregate fair market value of the stock (determined as of the
     time the option is granted) with respect to which incentive stock options
     are exercisable for the first time by any participant during any calendar
     year (under all benefit plans of the Corporation, the Bank or any
     Subsidiary, if applicable) shall not exceed $100,000; provided, however,
     that such $100,000 limit of this subsection (f) shall not apply to the
     grant of nonqualified stock options. The Committee may grant options which
     are exercisable in excess of the foregoing limitations, in which case
     options granted which are exercisable in excess of such limitation shall be
     nonqualified stock options.

         (g) All stock obtained pursuant to an option which qualifies as an
     incentive stock option shall be held in escrow for a period which ends on
     the later of (i) two (2) years from the date of the granting of the option
     or (ii) one (1) year after the transfer of the stock pursuant to the
     exercise of the option. The stock shall be held by the Corporation or its
     designee. The employee who has exercised the option shall during such
     holding period have all rights of a shareholder, including but not limited
     to the rights to vote, receive dividends and sell the stock. The sole
     purpose of the escrow is to inform the Corporation of a disqualifying
     disposition of the stock within the meaning of Section 422 of the Internal
     Revenue Code of 1986, as amended, and it shall be administered solely for
     that purpose.

                                       5
<PAGE>
 
     10.  EXERCISE OF OPTIONS.
          ------------------- 

          (a) An optionee receiving options by virtue of his position as a 
     director must remain continuously a member of the Board of Directors of the
     Corporation, the Board of Directors of the Bank or the Board of Directors
     of one or more of the Subsidiaries from the date of the grant until the
     exercise of the option except as provided in Sections 11, 12 and 13 of this
     Plan. An optionee receiving options by virtue of his position as an
     employee must at all times be employed by the Corporation, the Bank or a
     Subsidiary from the date of grant until the exercise of the options granted
     except as provided in Sections 11, 12 and 13. All options granted under the
     Plan shall be exercisable in annual installments in accordance with the
     following schedule:

          twenty percent (20%) of the shares beginning 1 year after the date of
          the grant of the options;

          twenty percent (20%) of the shares beginning 2 years after the date of
          the grant of the options;

          twenty percent (20%) of the shares beginning 3 years after the date of
          the grant of the options;

          twenty percent (20%) of the shares beginning 4 years after the date of
          the grant of the options; and

          twenty percent (20%) of the shares beginning 5 years after the date of
          the grant of the options.

Notwithstanding the foregoing, options shall become exercisable with respect to
all of the shares subject thereto upon the optionee's death or upon the
optionee's disability within the meaning of Section 22(c)(3) of the Internal
Revenue Code of 1986, as amended.

The right to exercise options in annual installments shall be cumulative and any
vested installments may be exercised, in whole or in part, at the election of
the optionee.  The exercise of any option must be evidenced by written notice to
the Corporation that the optionee intends to exercise his option.

In no event shall an option be deemed granted by the Corporation or exercisable
by a recipient prior to the mutual execution by the Corporation and the
recipient of an Option Agreement which comports with the requirements of Section
6 and Section 9(c).

          (b) The inability of the Corporation or Bank to obtain approval from 
      any regulatory body or authority deemed by counsel to be necessary to the
      lawful issuance and sale of any shares of Common Stock hereunder shall
      relieve the Corporation and the Bank of any liability in respect of the
      non-issuance or sale of such shares. As a condition to the exercise of an
      option, the Corporation may require the person exercising the Option to
      make
                                       6
<PAGE>
 
such representations and warranties as may be necessary to assure the
availability of an exemption from the registration requirements of federal or
state securities laws.

          (c) The Committee shall have the discretionary authority to impose in
     the Option Agreements such restrictions on shares of Common Stock as it may
     deem appropriate or desirable, including but not limited to the authority
     to impose a right of first refusal or to establish repurchase rights or
     both of these restrictions.

     11.  TERMINATION OF DIRECTORSHIP OR EMPLOYMENT - EXCEPT BY DISABILITY OR
          -------------------------------------------------------------------
DEATH.  If any optionee receiving the grant of an option by virtue of his
- -----                                                                    
position as a director ceases to be a director of at least one of the
Corporation, the Bank or any Subsidiary for any reason other than death or
disability (as defined in Section 12) or if any optionee receiving the grant of
an option by virtue of his position as an employee ceases to be an employee of
at least one of the Corporation, the Bank and any Subsidiary for any reason
other than death or disability (as defined in Section 12), he may, (i) at any
time within three (3) months after his date of termination, but not later than
the date of expiration of the option, exercise any option designated in the
Option Agreement as an incentive stock option and (ii) at any time prior to the
date of expiration of the option, exercise any option designated in the Option
Agreement as a nonqualified stock option. However, in either such event the
optionee may exercise any option only to the extent it was vested and he or she
was entitled to exercise the option on the date of termination.  Any options or
portions of options of terminated directors or employees not so exercised shall
terminate and be forfeited.

     12.  TERMINATION OF DIRECTORSHIP OR EMPLOYMENT - DISABILITY. If any
          ------------------------------------------------------        
optionee receiving the grant of an option by virtue of his position as a
director ceases to be a director of at least one of the Corporation, the Bank or
any Subsidiary due to his becoming disabled within the meaning of Section
22(e)(3) of the Internal Revenue Code of 1986, as amended, or if any employee
receiving the grant of an option by virtue of his position as an employee ceases
to be employed by at least one of the Corporation, the Bank and any Subsidiary
due to his becoming disabled within the meaning of Section 22(e)(3) of the
Internal Revenue Code of 1986, as amended, he may, (i) at any time within 12
months after his date of termination, but not later than the date of expiration
of the option, exercise any option designated in the Option Agreement as an
incentive stock option with respect to all shares subject thereto and (ii) at
any time prior to the date of expiration of the option, exercise any option
designated in the Option Agreement as a nonqualified stock option with respect
to all shares subject thereto.  Any portions of options of terminated directors
or employees not so exercised shall terminate.

     13.  TERMINATION OF DIRECTORSHIP OR EMPLOYMENT - DEATH.  If an optionee
          -------------------------------------------------                 
receiving the grant of an option by virtue of his position as a director dies
while a director of the Corporation, the Bank or any Subsidiary or if any
employee receiving the grant of an option by virtue of his position as an
employee dies while in the employment of the Corporation, the Bank or a
Subsidiary, the person or persons to whom the option is transferred by will or
by the laws of descent and distribution may exercise the option at any time
until the term of the option has expired, with respect to all shares subject
thereto, to the same extent and upon the same terms and conditions the optionee
would have been entitled to do so had he lived.  Any options or portions of
options of deceased directors or employees not so exercised shall terminate.

                                       7
<PAGE>
 
     14.  RESTRICTIONS ON TRANSFER.  An option granted under this Plan may not
          ------------------------                                            
be transferred except by will or the laws of descent and distribution and,
during the lifetime of the optionee to whom it was granted, may be exercised
only by such optionee.

     15.  CAPITAL ADJUSTMENTS AFFECTING COMMON STOCK.
          ------------------------------------------ 

          (a) If the outstanding shares of Common Stock of the Corporation are
     increased, decreased, changed into or exchanged for a different number or
     kind of shares or other securities of the Corporation or another entity as
     a result of a recapitalization, reclassification, stock dividend, stock
     split, amendment to the Corporation's Certificate of Incorporation, reverse
     stock split, merger or consolidation, an appropriate adjustment shall be
     made in the number and/or kind of securities allocated to the options
     previously and subsequently granted under the Plan, without change in the
     aggregate purchase price applicable to the unexercised portion of the
     outstanding options but with a corresponding adjustment in the price for
     each share or other unit of any security covered by the options.

          (b) To the extent that the foregoing adjustments relate to particular
     stock or securities of the Corporation subject to option under this Plan,
     such adjustments shall be made by the Committee, whose determination in
     that respect shall be final and conclusive.

          (c) The grant of an option pursuant to this Plan shall not affect in
     any way the right or power of the Corporation to make adjustments,
     reclassifications, reorganizations or changes of its capital or business
     structure or to merge or to consolidate or to dissolve, liquidate or sell,
     or transfer all or any part of its business or assets.

          (d) No fractional shares of stock shall be issued under the Plan for
     any such adjustment.

          (e) Any adjustment made pursuant to this Section 15, shall be made 
     in such manner as not to constitute a modification of any outstanding
     incentive stock options within the meaning of Section 424(h) of the
     Internal Revenue Code of 1986, as amended.

     16.  INVESTMENT PURPOSE.  At the discretion of the Committee, any Option
          ------------------                                                 
Agreement may provide that the optionee shall, by accepting the option,
represent and agree, for himself and his transferees by will or the laws of
descent and distribution, that all shares of stock purchased upon the exercise
of the option will be acquired for investment and not for resale or
distribution, and that upon each exercise of any portion of an option, the
person entitled to exercise the same shall furnish evidence of such facts which
is satisfactory to the Corporation.  Certificates for shares of stock acquired
under the Plan may be issued bearing such restrictive legends as the Corporation
and its counsel may deem necessary to ensure that the optionee is not an
"underwriter" within the meaning of the regulations of the Securities Exchange
Commission.

     17.  DISTRIBUTION OF DIVIDENDS.  Any cash dividends, returns of capital or
          -------------------------                                            
other distributions paid or made in respect of any shares of Common Stock held
in the Trust, plus the earnings on such amounts shall be paid by the Trustees to
the Corporation.

                                       8
<PAGE>
 
     18.  TRUST.  The Trustees shall receive, hold, administer, invest and make
          -----                                                                
distributions and disbursements from the Trust in accordance with the provisions
of the Plan and Trust and the applicable directions, rules, regulations,
procedures and policies established by the Committee pursuant to the Plan.

     It is the intent of this Plan and Trust that the Trustees shall have
complete authority and discretion with respect to the arrangement, control and
investment of the Trust, and that the Trustees shall invest all assets of the
Trust, except for amounts received pursuant to Section 17 above, in Common Stock
to the fullest extent practicable, except (i) to the extent that the Trustees
determine that the holding of monies in cash or cash equivalents is necessary to
meet the obligations of the Trust and (ii) contributions to the Trust may be
temporarily invested in such interest-bearing account or accounts as the
Trustees shall determine to be appropriate.  Amounts received by the Trustees
pursuant to Section 17 shall be invested in such interest-bearing accounts or in
other investments as the Trustees determine to be appropriate.  In performing
their duties, the Trustees shall have the power to do all things and execute
such instruments as may be deemed necessary or proper, including the following
powers:

          (a) To invest up to 100% of all Trust assets in Common Stock without
     regard to any law now or hereafter in force limiting investments for
     trustees or other fiduciaries. The investment authorized herein may
     constitute the only investment of the Trust, except for the investment of
     amounts received by the Trustees pursuant to Section 17, and in making such
     investment, the Trustees are authorized to purchase Common Stock from the
     Corporation or from any other source, and such Common Stock so purchased
     may be outstanding or newly issued.

          (b) To invest any Trust assets not otherwise invested in accordance
     with (a) above, in such deposit accounts (including, without limitation,
     deposit accounts at the Bank), certificates of deposit, obligations of the
     United States Government or its agencies or such other investments as shall
     be considered the equivalent of cash.

          (c) To sell, exchange or otherwise dispose of any property at any 
     time held or acquired by the Trust.

          (d) To cause stocks, bonds or other securities to be registered in 
     the nameof a nominee, without the addition of words indicating that such
     security is an asset of the Trust (but accurate records shall be maintained
     showing that such security is an asset of the Trust).

          (e) To hold cash without interest in such amounts as may in the 
     opinion of the Trustees be reasonable for the proper operation of the Plan
     and Trust.

          (f) To employ brokers, agents, custodians, consultants and 
     accountants.

          (g) To hire counsel to render advice with respect to its rights, 
     duties and obligations hereunder, and such other legal services or
     representation as the Trustees deem desirable.

                                       9
<PAGE>
 
          (h) To hold funds and securities representing the amounts to be
     distributed to an optionee or his beneficiary as a consequence of a dispute
     as to the disposition thereof, whether in a segregated account or held in
     common with other assets of the Trust.

     Notwithstanding anything herein contained to the contrary, the Trustees
shall not be required to make any inventory, appraisal or settlement or report
to any court, or to secure any order of a court for the exercise of any power
herein contained, or to give any bond.

     The Trustees shall maintain accurate and detailed records and accounts of
all transactions of the Trust, which shall be available at all reasonable times
for inspection by any legally entitled person or entity to the extent required
by applicable law, or any other person determined by the Committee.

     After a stock option has been granted under this Plan, the optionee shall
be entitled to direct the Trustees as to the voting of the shares of Common
Stock held by the Trustees to satisfy the options which have been granted to
such optionee, regardless of whether or not such options have become vested and
nonforfeitable, subject to any rules and procedures adopted by the Committee for
this purpose.  If any optionee does not direct the Trustees as to the voting of
the shares held to satisfy options granted to such optionee, such shares shall
not be voted by the Trustees.  In the event a tender offer is made for shares of
Common Stock held to satisfy options granted to an optionee, the Trustees shall
tender shares held by the Trustees to satisfy options granted to such optionee
in accordance with instructions from such optionee.  Any shares of Common Stock
held by the Trustees to satisfy options not granted to an optionee shall be
voted or tendered by the Trustees in their sole discretion.

     It is intended that the trust established hereby be treated as a Grantor
Trust of the Corporation under the provisions of Section 671 et seq. of the
Internal Revenue Code of 1986, as amended.

     Notwithstanding anything to the contrary in this Plan or Trust, the assets
of the Plan and Trust are subject to the payment of the claims of creditors of
the Corporation in the event of its insolvency or bankruptcy.  The Corporation
is insolvent or bankrupt if it is the subject of a proceeding under the
Bankruptcy Code, 11 U.S.C. Section 101 et seq. or is unable to pay its debts.
The Board of Directors or the chief executive officer of the Corporation must
give written notice to the Trustees of the Corporation's bankruptcy or
insolvency as soon as practicable following the occurrence of such event. Upon
receipt of such notice or other written allegations of the Corporation's
bankruptcy or insolvency, or in the case of the Trustees' actual knowledge of or
determination of the Corporation's bankruptcy or insolvency, the Trustees shall
discontinue delivery of Trust assets to the optionees or the Corporation and
shall hold the assets of the Trust for the benefit of the Corporation's general
creditors and, upon a determination that the Corporation is bankrupt or
insolvent, shall distribute such assets to or for the benefit of the general
creditors.  The Trustees shall resume delivery of Trust assets to the optionees
or the Corporation only after it is determined that the Corporation is no longer
bankrupt or insolvent.  Determination of the bankruptcy or insolvency shall be
determined by a court of competent jurisdiction or by an arbitrator selected by
and pursuant to rules of the American Arbitration Association upon petition by
an interested party.

     19.  APPLICATION OF FUNDS.  The proceeds received by the Corporation from
          --------------------                                                
the sale of Common Stock pursuant to options will be used for general corporate
purposes.

                                      10
<PAGE>
 
     20.  NO OBLIGATION TO EXERCISE OPTION.  The granting of an option shall
          --------------------------------                                  
impose no obligation upon the optionee to exercise such option.

     21.  EFFECTIVE DATE OF PLAN.  The Plan will become effective upon the
          ----------------------                                          
approval of the Plan by a majority of the shareholders of the Corporation as
required by regulations of the FDIC and the receipt of all necessary regulatory
approvals.

     22.  TERM OF PLAN.  Options may be granted pursuant to this Plan from time
          ------------                                                         
to time within ten (10) years from the effective date of the Plan.

     23.  TIME OF GRANTING OF OPTIONS.  Nothing contained in the Plan or in any
          ---------------------------                                          
resolution adopted or to be adopted by the Committee or the shareholders of the
Corporation and no action taken by the Committee shall constitute the granting
of any option hereunder.  The granting of an option pursuant to the Plan shall
take place only when an Option Agreement shall have been duly executed and
delivered by and on behalf of the Corporation at the direction of the Committee.

     24.  WITHHOLDING TAXES.  Whenever the Corporation proposes or is required
          -----------------                                                   
to issue or transfer shares of stock or other assets under the Plan, the
Corporation shall have the right to require the optionee to remit to the
Corporation an amount sufficient to satisfy any Federal, state and/or local
withholding tax requirements prior to the issuance of any certificate or
certificates for such shares or delivery of other assets.  Alternatively, the
Corporation may issue or transfer such shares of stock or make other
distributions of assets net of the number of shares or other amounts sufficient
to satisfy the withholding tax requirements.  For withholding tax purposes, the
shares of stock and other assets to be distributed shall be valued on the date
the withholding obligation is incurred.

     25.  TERMINATION AND AMENDMENT.  The Board may at any time alter, suspend,
          -------------------------                                            
terminate or discontinue the Plan, but may not, without the consent of the
holder of an option previously granted, make any alteration which would deprive
the optionee of his rights with respect thereto; provided, however, that
                                                 --------  -------      
shareholder approval of certain amendments may be necessary if it is desirable
for the Plan to continue to satisfy the requirements of Rule 16b-3 of the
Securities Exchange Commission; and provided further, that in no event shall
                                    -------- -------                        
this Plan be terminated at the time of or following any merger or consolidation
of the Corporation or the Bank, unless and until the surviving entity shall have
made provision for an equivalent benefit for all the then current option
holders.  Notwithstanding anything herein to the contrary, the Board may not
amend Section 6 hereof or any other provisions of this Plan described in Rule
16b-3(c)(2)(ii)(A) of the regulations promulgated pursuant to the Exchange Act
more than once every six months, other than to comport with changes in the
Internal Revenue Code, the Employee Retirement Income Security Act, or the rules
thereunder.

     26.  CAPTIONS AND HEADINGS; GENDER AND NUMBER.  Captions and paragraph
          ----------------------------------------                         
headings used herein are for convenience only, do not modify or affect the
meaning of any provision herein, are not a part, and shall not serve as a basis
for interpretation or construction of, this Plan.  As used herein, the masculine
gender shall include the feminine and neuter, and the singular number shall
include the plural, and vice versa, whenever such meanings are appropriate.

                                      11
<PAGE>
 
     27.  COST OF PLAN; EXCULPATION AND INDEMNIFICATION.  All costs and expenses
          ---------------------------------------------                         
incurred in the operation and administration of the Plan and the Trust shall be
borne by the Corporation, the Bank and the Subsidiaries.  In connection with
this Plan, no member of the Board, no member of the Board of Directors of the
Bank, and no member of the Board of Directors of any Subsidiary, no member of
the Committee and no Trustee shall be personally liable for any act or omission
to act, nor for any mistake in judgment made in good faith, unless arising out
of, or resulting from, such person's own bad faith, willful misconduct or
criminal acts.  To the extent permitted by applicable law and regulation, the
Corporation shall indemnify, defend and hold harmless the members of the Board,
the members of the Board of Directors of the Bank and the members of the Board
of Directors of any Subsidiary, and members of the Committee, each Trustee, and
each other officer or employee of the Bank, the Corporation or of any Subsidiary
to whom any power or duty relating to the administration or interpretation of
this Plan may be assigned or delegated, from and against any and all liabilities
(including any amount paid in settlement of a claim with the approval of the
Board), and any costs or expenses (including counsel fees) incurred by such
persons arising out of or as a result of, any act or omission to act, in
connection with the performance of such person's duties, responsibilities and
obligations under this Plan, other than such liabilities, costs, and expenses as
may arise out of, or result from the bad faith, willful misconduct or criminal
acts of such persons.

     28.  GOVERNING LAW.  Without regard to the principles of conflicts of laws,
          -------------                                                         
the laws of the State of North Carolina shall govern and control the validity,
interpretation, performance, and enforcement of this Plan.

     29.  INSPECTION OF PLAN.  A copy of this Plan, and any amendments thereto,
          ------------------                                                   
shall be maintained by the Secretary of the Corporation and shall be shown to
any proper person making inquiry about it.

     30.  OTHER PROVISIONS.  The Option Agreements authorized under this Plan
          ----------------                                                   
shall contain such other provisions not inconsistent with the foregoing,
including, without limitation, increased restrictions upon the exercise of
options, as the Committee may deem advisable.

          WITNESS  the signatures of the undersigned this the _________________ 
day of _________________________, 1996.

                                             CENTURY BANCORP, INC.
                                             
                                             By: ____________________


                                             ________________________ 
                                             Trustee


                                             ________________________ 
                                             Trustee


                                             ________________________ 
                                             Trustee

                                      12
<PAGE>
 
                                   EXHIBIT A
                                   ---------

                                                     Percentage of Total
                                                   Shares Subject to Option
Optionee                                                   Under Plan
- --------                                           -------------------------
<PAGE>
 
                                   EXHIBIT B
                                   ---------


                        STOCK OPTION GRANT AND AGREEMENT

     THIS STOCK OPTION GRANT AND AGREEMENT ("Agreement"), being made according
to and subject to the terms and conditions of the STOCK OPTION PLAN  of Century
Bancorp, Inc. ("Plan"), a copy of which is attached hereto as Annex A and is
hereby incorporated by reference and made a part of this Agreement, is herein
executed and effective the _______ day of _______________, _____, between
Century Bancorp, Inc. (the "Corporation") and ____________________ ("Optionee"):

     1.  Grant.  As of the above date, the Corporation hereby grants:  (i) an
         -----                                                               
incentive stock option (as that term is defined in Section 422 of the Internal
Revenue Code of 1986, as amended (the "Code")) to purchase  ________ shares of
Common Stock of the Corporation to the Optionee at the price stated in this
Agreement; and/or (ii) a nonqualified stock option to purchase __________ shares
of Common Stock of the Corporation to the Optionee at the price stated in this
Agreement.

     The option(s) granted under this section and as described in this Agreement
is (are) in all respects subject to and conditioned by the terms, definitions,
and provisions of this Agreement and of the Plan.  Capitalized terms in this
Agreement which are not otherwise defined but which are defined in the Plan
shall have the same meaning given to those terms in the Plan.

     2.  Price.  The option price is $______ for each share.
         -----                                                     

     3.  Exercise of Option.  The option(s) granted under this Agreement shall
         ------------------                                                   
be exercisable pursuant to the terms and conditions of the Plan and as set forth
below:

         (a)  Right to Exercise:  There are no other terms and conditions 
              -----------------                                                 
     imposed on the Optionee's right to exercise his options other than those
     imposed in the Plan, except as stated below:

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

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

          (b)  Annual Installments:  Subject to the terms and conditions of the
               -------------------                                              
     Plan, the incentive stock options can be exercised in annual installments
     as follows:

                        shares beginning on               , 19  
     ------------------                     --------------    -- 
                        shares beginning on               , 19   
     ------------------                     --------------    -- 
                        shares beginning on               , 19   
     ------------------                     --------------    -- 
                        shares beginning on               , 19   
     ------------------                     --------------    -- 
                        shares beginning on               , 19
     ------------------                     --------------    -- 
<PAGE>
 
     The nonqualified options can be exercised in annual installments as 
     follows:

                        shares beginning on               , 19  
     ------------------                     --------------    -- 
                        shares beginning on               , 19   
     ------------------                     --------------    -- 
                        shares beginning on               , 19   
     ------------------                     --------------    -- 
                        shares beginning on               , 19   
     ------------------                     --------------    -- 
                        shares beginning on               , 19
     ------------------                     --------------    -- 

     The right to exercise the option(s) in annual installments shall be 
     cumulative. In addition, the option(s) shall be exercisable upon disability
     and death as set forth in the Plan.

          (c)  Method of Exercise:  The options under this Agreement shall be
               ------------------                                            
     exercisable by a written notice to the Secretary of the Corporation which
     shall include the following:

               (1)  State the election to exercise the option, the number of 
          shares in respect of which it is being exercised, the person in whose
          name the stock certificate or certificates for such shares of Common
          Stock is to be registered, his or her address, and social security
          number;

               (2)  Contain any such representation and agreements as to 
          Optionee's investment intent with respect to such shares of Common
          Stock as may be required by the Corporation;

               (3)  Be signed by the person entitled to exercise the option 
          and, if the option is being exercised by any person or persons other
          than the Optionee, be accompanied by proof, satisfactory to the
          Corporation, of the right of such person or persons to exercise the
          option in accordance with the Plan; and

               (4)  Be accompanied by payment of the purchase price of any 
          shares with respect to which the option is being exercised which
          payment shall be in form acceptable to the Committee pursuant to
          Section 6(b) of the Plan.

          (d)  Representations and Warranties:  In order to exercise an option,
               ------------------------------                                   
     the person exercising the option must make the representations and
     warranties to the Corporation as may be required by any applicable law or
     regulation, or as may otherwise be required pursuant to the Plan.

          (e)  Approvals.  In order for an option to be exercised, all filings
               ---------                                                        
     and approvals required by applicable law and regulations or pursuant to 
     the Plan must have been made and obtained.

     4.  Non-transferability of Option.  This option may not be transferred in
         -----------------------------                                        
any manner otherwise than by will or the laws of descent and distribution and
may be exercised during the life of the Optionee only by him or her.

                                       2
<PAGE>
 
     5.  Investment Purpose.  This option may not be exercised if the issuance
         ------------------                                                   
of shares upon such exercise would constitute a violation of any applicable
federal or state securities law or other law or valid regulation.

     6.  Expiration of Option.  This option shall expire on _____________,
         --------------------                                             
_________.

     7.  Escrow.  All stock purchased pursuant to an incentive stock option
         ------                                                            
shall be held in escrow for a period which ends on the later of (i) two (2)
years from the date of the granting of the option or (ii) one (1) year after the
transfer of the stock pursuant to the exercise of the option.  The stock shall
be held by the Corporation or its designee.  The optionee who has exercised the
option shall have all rights of a stockholder, including, but not limited to,
the rights to vote, receive dividends and sell the stock.  The sole purpose of
the escrow is to inform the Corporation of a disqualifying disposition of the
stock within the meaning of Section 422 of the Code, and it shall be
administered solely for this purpose.

     8.  Resolution of Disputes.  Any dispute or disagreement which should arise
         ----------------------                                                 
under, or as a result of, or in any way relate to, the interpretation,
construction, or application of this Agreement will be determined by the
Committee designated in Section 2 of the Plan.  Any determination made by such
Committee shall be final, binding, and conclusive for all purposes.

     9.   Construction Controlled by Plan.  The options evidenced hereby shall
          -------------------------------                                     
be subject to all of the requirements, conditions and provisions of the Plan.
This Agreement shall be construed so as to be consistent with the Plan; and the
provisions of the Plan shall be deemed to be controlling in the event that any
provision should appear to be inconsistent therewith.

     10.  Severability.  Whenever possible, each provision of this Agreement
          ------------                                                      
shall be interpreted in such a manner as to be valid and enforceable under
applicable law, but if any provision of this Agreement is determined to be
unenforceable, invalid or illegal, the validity of any other provision or part
thereof shall not be affected thereby and this Agreement shall continue to be
binding on the parties hereto as if such unenforceable, invalid or illegal
provision or part thereof had not been included herein.

     11.  Modification of Agreement; Waiver.  This Agreement may be modified,
          ---------------------------------                                  
amended, suspended or terminated, and any terms, representations or conditions
may be waived, but only by a written instrument signed by each of the parties
hereto and only subject to the limitations set forth in the Plan.  No waiver
hereunder shall constitute a waiver with respect to any subsequent occurrence or
other transaction hereunder or of any other provision.

     12.  Captions and Headings; Gender and Number.  Captions and paragraph
          ----------------------------------------                         
headings used herein are for convenience only, do not modify or affect the
meaning of any provision herein, are not a part, and shall not serve as a basis
for interpretation or construction, of this Agreement.  As used herein, the
masculine gender shall include the feminine and neuter, and the singular number
shall include the plural, and vice versa, whenever such meanings are
appropriate.

                                       3
<PAGE>
 
     13.  Governing Law; Venue and Jurisdiction.  Without regard to the
          -------------------------------------                        
principles of conflicts of laws, the laws of the State of North Carolina shall
govern and control the validity, interpretation, performance, and enforcement of
this Agreement.

     14.  Binding Effect.  This Agreement shall be binding upon and shall inure
          --------------                                                       
to the benefit of the Corporation, and its successors and assigns, and shall be
binding upon and inure to the benefit of the Optionee, and his or her heirs,
legatees, personal representative, executor, administrator and permitted
assigns.

     15.  Entire Agreement.  This Agreement and the Plan constitute and embody
          ----------------                                                    
the entire understanding and agreement of the parties hereto and, except as
otherwise provided hereunder, there are no other agreements or understandings,
written or oral, in effect between the parties hereto relating to the matters
addressed herein.

     16.  Counterparts.  This Agreement may be executed in any number of
          ------------                                                  
counterparts, each of which when executed and delivered shall be deemed an
original, but all of which taken together shall constitute one and the same
instrument.

     IN WITNESS WHEREOF, the parties have set their hands and seals the day and
year first above written.

ATTEST:                                CENTURY BANCORP, INC.

                                     By:
- ----------------------------            -------------------------------------
(Corporate Seal)                                               President
                                        ----------------------


                                     OPTIONEE:
                                                                       (SEAL)
                                     ---------------------------------- 


                                       4

<PAGE>

                                                         EXHIBIT 10.7
 
                               HOME SAVINGS, SSB
                                SEVERANCE PLAN


     THIS IS THE SEVERANCE PLAN ("PLAN") OF HOME SAVINGS, SSB (THE "BANK"), A
NORTH CAROLINA-CHARTERED SAVINGS BANK, WITH ITS PRINCIPAL OFFICE IN THOMASVILLE,
NORTH CAROLINA, ADOPTED BY THE BOARD OF DIRECTORS OF THE BANK, TO BE EFFECTIVE
ON THE DATE SET FORTH ON THE LAST PAGE HEREOF.

     1.   Purpose.  The purpose of this Plan is to aid the Bank in attracting 
          -------  
and retaining capable employees by providing the employees with the severance
benefits set forth herein in the event that there is a change in control of the
Bank.  For purposes of this Plan, the term "Employee" means and includes any
person employed by the Bank on a full time basis on the date of consummation or
occurrence of a "Change in Control" (as defined in Subparagraph 2(c) below),
excluding any person employed by the Bank on such date pursuant to a written
employment agreement between such employee and the Bank which has a remaining
term in excess of two years.

     2.   Severance Benefit.
          ----------------- 

     (a)  In the event (i) the Bank or its successor terminates the employment
          of any Employee in connection with, or within twenty-four (24) months
          after, a "Change in Control" (as defined in Subparagraph (c) below),
          other than for "cause" (as defined in Paragraph 3 below) or (ii) an
          Employee terminates his employment following a Termination Event
          pursuant to Paragraph 2(b) below, the Bank shall pay the Employee a
          severance benefit equal to the greater of (A) an amount equal to two
          weeks salary at the Employee's existing salary rate at the time of
          termination multiplied times the Employee's number of complete years
          of service as an employee of the Bank or (B) the amount of one months
          salary at the Employee's existing salary rate at the time of
          termination; provided, however, that the severance benefit shall not
          exceed one-half of the annual salary payable to any Employee at his
          salary rate existing on the date of such termination. Such sum shall
          be payable as provided in Subparagraph (d) below.

     (b)  An Employee shall have the right to terminate his or her employment
          upon the occurrence of any of the following events (the "Termination
          Events") within twenty-four (24) months following a Change in 
          Control :

          (i) The Employee's annual base salary rate is decreased from the level
              existing at the effective time of the Change in Control; or

         (ii) The Employee is transferred to a location more than forty (40)
              miles distant from the Employee's primary work station at the time
              of the Change in Control.

              A Termination Event shall be deemed to have occurred on the date
              such action or event is implemented or takes effect.
<PAGE>
 
(c)  For the purposes of this Plan, the term "Change in Control" shall mean
     any of the following events:

     (i) a change in control of a nature that would be required to be reported
         in response to Item 1 of the Current Report on Form 8-K by the Bank or
         by any parent holding company of the Bank pursuant to Section 13 or
         15(d) of the Securities Exchange Act of 1934 as in effect on the date
         hereof (the "Exchange Act"); or

    (ii) such time as any "person" (as such term is used in Sections 13(d) and
         14(d) of the Exchange Act) is or becomes the "beneficial owner" (as
         defined in Rule 13d-3 under the Exchange Act), directly or indirectly,
         of securities of the Bank or any parent holding company of the Bank
         representing 25 percent or more of the combined voting power of the
         outstanding capital stock of the Bank or any parent holding company of
         the Bank; or

  (iii)  individuals who constitute the Board of Directors of the Bank or any
         parent holding company of the Bank on the date hereof (each, an
         "Incumbent Board") cease for any reason to constitute at least a
         majority thereof, provided that any person becoming a director
         subsequent to the date hereof whose election was approved by a vote of
         at least three-quarters of the directors comprising the Incumbent Board
         or whose nomination for election by the shareholders of the Bank or any
         parent holding company of the Bank was approved by the Board of
         Directors of the Bank or any parent holding company of the Bank or any
         Nominating Committee of any such Board, as applicable, shall be
         considered as though he or she were a member of the Incumbent Board; or

    (iv) the Bank or any parent holding company of the Bank consolidates or
         merges with or into another corporation, association or entity or is
         otherwise reorganized, where the Bank or any parent holding company of
         the Bank is not the surviving corporation in such transaction; or

     (v) all or substantially all of the assets of the Bank or any parent
         holding company of the Bank are sold or otherwise transferred to or are
         acquired by any other entity or group.

Notwithstanding the other provisions of this Paragraph 2(c), neither (i) the
conversion of the Bank from a mutual savings bank to a stock savings bank
("Conversion") pursuant to the rules and regulations regarding mutual to stock
conversions, (ii) the acquisition of capital stock of the Bank by a parent
holding company formed by the Bank to acquire the capital stock of the Bank
issued in connection with a Conversion (iii) the sale by such parent holding
company of its capital stock to the members of the Bank and the general public
pursuant to the rules and regulations regarding Conversions, or (iv) any other
event or transaction which the Board of Directors of the Bank shall determine is
not a Change in Control for purposes of its Plan prior to the consummation or
occurrence thereof, shall constitute a Change in Control.  In addition, a
transaction or event shall not be considered a Change in Control with respect to
any Employee benefitted hereby if,

                                       2
<PAGE>
 
         prior to the consummation or occurrence of such transaction or event,
         such Employee and the Bank agree in writing that the same shall not be
         treated as a Change in Control for purposes of this Plan.

     (d) Amounts payable pursuant to this Paragraph 2 shall be paid, at the
         option of the Bank or any successor in one lump sum or in equal monthly
         payments over a period not to exceed a number of months equal to the
         Employee's years of service with the Bank divided by two.

     (e) Following a Termination Event which gives rise to an Employee's rights
         hereunder, the Employee shall have six (6) months from the date of
         occurrence of the Termination Event to terminate his or her employment
         pursuant to this Paragraph 2. Any such termination shall be deemed to
         have occurred only upon delivery to the Bank (or to any successor
         corporation) of written notice of termination which describes the
         Change in Control and Termination Event. If an Employee does not so
         terminate his employment within such six-month period, he or she shall
         thereafter have no further rights hereunder with respect to that
         Termination Event, but shall retain rights, if any, hereunder with
         respect to any other Termination Event as to which such six month
         period has yet to expire.

     3.  Termination for "Cause."  Termination for "cause" shall include
         ----------------------                                         
termination because of the Employee's personal dishonesty, willful misconduct,
breach of fiduciary duty involving personal profit, intentional failure to
perform stated duties, or willful violation of any law, rule, regulation (other
than traffic violations or similar offenses) or final cease-and-desist order.

     4.  Effect on Other Benefits.  The benefits payable to or owed to any
         ------------------------                                         
Employee under this Plan shall not be reduced or otherwise affected by the
Employee's receipt or entitlement to benefits under (i) any agreement between
the Employee and the Bank or any parent holding company of the Bank, or (ii)
any other fringe benefit, compensation, or other employee benefit plan of the
Bank or any parent holding company of the Bank, including, but not limited to,
any employment agreement, stock option plan, restricted stock agreements or
employee stock ownership plan.  In addition, the benefits payable to or owed to
any Employee under any such fringe benefit, compensation or other employee
benefit plan of the Bank or any parent holding company of the Bank shall not be
reduced or otherwise affected by the Employee's receipt or entitlement to
benefits under this Plan.

     5.  Binding Effect.  This Plan shall be binding upon any corporate or other
         --------------                                                         
successor of the Bank which shall acquire, directly or indirectly, by merger,
consolidation, purchase, or otherwise, all or substantially all of the assets of
the Bank.

     6.  Modification, Waiver, Amendments.  Prior to the consummation or
         --------------------------------                               
occurrence of a Change in Control, as defined herein, this Plan may be
terminated, modified or amended in any manner whatsoever, by resolution adopted
by the Bank's Board of Directors.  Prior to the time of the consummation or
occurrence of any Change in Control, no employee shall have any vested rights
pursuant to this Plan.  After the consummation or occurrence of a Change in
Control, all Employees shall have vested rights pursuant to this Plan, and this
Plan may not be terminated or modified or amended in a manner to reduce the
benefits payable to any Employee, without the written consent of such Employee.

                                       3
<PAGE>
 
     7.  Effect of Plan on Employees.  This Plan shall not confer upon any
         ---------------------------                                      
employee of the Bank the right to continued employment with the Bank or any
successor to the Bank, nor shall it limit the right of the Bank or any successor
of the Bank to terminate the employment of any employee at any time, subject to
the terms hereof.

     8.  Withholding.  The Bank or any successor to the Bank shall have the
         -----------                                                       
right to deduct or otherwise effect a withholding of any amount required by
federal or state laws to be withheld as a result of any payments required to be
made under this Plan.

     9.  Governing Law.  Without regard to principles of conflicts of laws, the
         -------------                                                         
laws of the State of North Carolina shall govern and control the validity,
interpretation, performance and enforcement of this Plan.

     10.  Inspection of Plan.  A copy of this Plan, and any amendments thereto,
          ------------------                                                   
shall be maintained by the Secretary of the Bank and shall be shown to any
proper person making inquiry with respect thereto.

     11.  Waiver.  Any Employee shall have the right to waive the receipt of any
          ------                                                                
benefits which would otherwise be payable to such Employee pursuant to this Plan
by executing a writing setting forth the terms of such waiver.

     12.  Excise Taxes.  It is the intent of the parties hereto that all
          ------------                                                  
payments made pursuant to this Plan shall be deductible by the Bank for federal
income tax purposes and not result in the imposition of an excise tax on any
Employee.  Notwithstanding anything contained in this Plan to the contrary, any
payments to be made to or for the benefit of any Employee which are deemed to be
"parachute payments," as such term is defined in Section 280G of the Internal
Revenue Code of 1986, as amended (the "Code"), shall be modified or reduced to
the extent, but only to the extent, reasonably deemed to be necessary by the
Bank to avoid the imposition of excise taxes on the Employee under Section 4999
of the Code or the disallowance of a deduction to the Bank under Section 280G(a)
of the Code.


Dated _________________, 1996.


                                       4

<PAGE>
 
                                                                EXHIBIT 10.8
STATE OF NORTH CAROLINA

COUNTY OF DAVIDSON                             CAPITAL MAINTENANCE AGREEMENT


     This Capital Maintenance Agreement (the "Agreement"), dated as of
_________, 1996,  by and between Century Bancorp, Inc., Thomasville, North
Carolina, a North Carolina-chartered bank holding company (the "Holding
Company") and Home Savings, Inc., SSB a North Carolina-chartered stock savings
bank (the "Savings Bank").

     WHEREAS, the Savings Bank has applied to the Administrator, Savings
Institutions Division, North Carolina Department of Commerce ("Administrator")
for permission to convert from a North Carolina mutual savings bank to a North
Carolina stock owned savings bank (the "Conversion"); and

     WHEREAS, as a part of the Conversion, the Holding Company has applied to
the Administrator for permission to acquire all of the capital stock issued by
the Savings Bank in the Conversion (the "Acquisition") and to sell shares of the
Holding Company's common stock to certain persons in a subscription and, if
necessary, a community offering and a syndicated community offering; and

     WHEREAS, the Administrator, the Holding Company and the Savings Bank wish
to protect the interests of the depositors of the Savings Bank and the Savings
Association Insurance Fund; and

     WHEREAS, by letters dated _______________, 1996, the Administrator has
approved the Conversion and the Acquisition conditional upon, among other
things, the Holding Company and the Savings Bank entering this Agreement (the
"Approval").

     NOW, THEREFORE, in consideration of the premises and the mutual covenants
and agreements contained herein, the parties agree that, following the
Conversion and Acquisition, the Holding Company and the Savings Bank will
maintain the capital of the Savings Bank at all times in compliance with the
applicable capital requirements of all federal and state regulatory agencies
having supervisory authority over the Savings Bank, including the capital
requirements of the Administrator and the Federal Deposit Insurance Corporation.
<PAGE>
 
     IN WITNESS WHEREOF, this Agreement has been executed by each director of
the Holding Company and the Savings Bank.

DIRECTORS OF CENTURY BANCORP, INC.:


___________________________________     ____________________________________
James G. Hudson, Jr.                    Henry H. Darr, Jr.

___________________________________     ____________________________________
John R. Hunnicutt                       F. Stuart Kennedy

___________________________________
Milton T. Riley Jr.



DIRECTORS OF HOME SAVINGS, INC., SSB:


___________________________________     ____________________________________
James G. Hudson, Jr.                    Henry H. Darr, Jr.

___________________________________     ____________________________________
John R. Hunnicutt                       F. Stuart Kennedy

___________________________________
Milton T. Riley Jr.

                                       2

<PAGE>
 
                                                                    EXHIBIT 24.1


                                 LETTERHEAD OF
                           DIXON, ODOM & CO., L.L.P.



                        CONSENT OF INDEPENDENT AUDITORS



To the Board of Directors                     To the Board of Directors
Home Savings, SSB                             Century Bancorp, Inc.
Thomasville, North Carolina                   Thomasville, North Carolina


We consent to the use of our report included herein and to the reference to our
firm under the heading "Experts" in the prospectus.

/s/ Dixon, Odom & Co., L.L.P.

High Point, North Carolina
July 18, 1996

<PAGE>
 
                                 LETTERHEAD OF
                              JMP FINANCIAL, INC.



                                                July 18, 1996


Board of Directors
Home Savings Bank, SSB
Box 989
22 Winston Street
Thomasville, NC 27361-0989

Dear Sirs:

     We hereby consent to the use of our firm's name in (i) the applications for
conversion of Home Savings, SSB, Thomasville, North Carolina, and any amendments
thereto, filed with the Division of Savings Institutions, North Carolina
Department of Commerce (the "Division"), and the Federal Deposit Insurance
Corporation, (ii) the Registration Statement of Century Bancorp, Inc. on Form 
S-1 and any amendments thereto with the Securities Exchange Commission, and 
(iii) the Acquisition Application and the Holding Company Application of Century
Bancorp, Inc., as filed with the Division and the Federal Reserve Board,
respectively.  We also hereby consent to the inclusion of, a summary of, and
references to our appraisal report, including updates, and our opinion
concerning subscription rights in such filings including the Prospectus of
Century Bancorp, Inc., and the Proxy Statement of Home Savings, SSB.

                                                      Sincerely,

                                                      /s/ JMP Financial, Inc.

                                                      JMP Financial, Inc.

<PAGE>

                                                                EXHIBIT 24.3
 
                                 LETTERHEAD OF
             BROOKS, PIERCE, MCLENDON, HUMPHREY & LEONARD, L.L.P.







                                 July 18, 1996




Board of Directors
Century Bancorp, Inc.
22 Winston Street
P.O. Box 989
Thomasville, North Carolina 27361-0989

Gentlemen:

        We hereby consent to reference to our firm in the "Legal Opinions" 
section of the Prospectus included in the Registration Statement of Century 
Bancorp, Inc. on Form S-1 (the "Registration Statement") and to reference to the
opinions rendered by our firm which are described in such section of the 
Registration Statement.

                                                Very truly yours,

                                                BROOK, PIERCE, MCLENDON,
                                                HUMPHREY & LEONARD, L.L.P.


                                                By:  /s/ Randall A. Underwood
                                                   ----------------------------
                                                    Randall A. Underwood 

RAU/arb

<PAGE>
 
                     CONVERSION VALUATION APPRAISAL REPORT
                                        


                                 Prepared For:


                               HOME SAVINGS, SSB
                              A STATE SAVINGS BANK
                                      and
                             CENTURY BANCORP, INC.
                          Thomasville, North Carolina



                          PREPARED IN ACCORDANCE WITH
               FEDERAL DEPOSIT INSURANCE CORPORATION  REGULATIONS
                                  JULY 8, 1996
                                      By:
                              JMP Financial, Inc.
                                753 Grand Marais
                       Grosse Pointe Park, Michigan 48230
                                 (313) 824-1711
<PAGE>
 
JMP FINANCIAL, INC.
- ---------------------
753 Grand Marais
Grosse Pointe Park, MI 48230
(313) 824-1711

                                              July 8, 1996
 

    Board of Directors
    Home Savings Bank
    22 Winston Street
    Thomasville, North Carolina 27361


    Gentlemen:

      At your request, JMP Financial, Inc. ("JMP") hereby provides an
    independent appraisal of the estimated pro forma market value of the Common
    Stock ("the Stock") of Home Savings, SSB ("the Bank"). The Stock will be
    distributed in connection with the conversion of the Bank from the mutual to
    the stock form of organization. This appraisal is furnished pursuant to the
    Plan of Conversion adopted by the Bank's Board of Directors and is prepared
    pursuant to the requirements of Federal Deposit Insurance Corporation
    regulations.

      In preparing our appraisal, we conducted an analysis of the Bank which
    included discussions with the Bank's management, their independent auditors,
    and their conversion counsel. In addition, where appropriate, we considered
    information based on other available published sources that we believe are
    reliable. However, we can not guarantee the accuracy and completeness of
    such information.

      In making our evaluation, we have reviewed, among other things, the
    economy in the Bank's primary market area and compared its financial
    condition and operating performance with that of select publicly traded
    thrift institutions. We reviewed conditions in the securities markets in
    general and for thrift institution equities in particular. We have also
    considered the expected market for the Bank's to-be-outstanding common stock
    after the conversion.

      Our appraisal is based on the Bank's representation that the financial
    data and information contained in the Preliminary Subscription Offering
    Prospectus and additional evidence furnished to us by the Bank are truthful,
    accurate, and complete. We did not independently verify such financial data
    and other information provided by the Bank nor did we independently value
    the assets or liabilities of the Bank, nor did we obtain any appraisal of
    the assets or liabilities of the Bank.
<PAGE>
 
    Board of Directors
    Home Savings, SSB
    July 8, 1996

    Page 2


      It is our opinion that, as of July 8, 1996 the estimated pro forma market
    value of the Bank's to-be-outstanding common stock is $13,500,000 which
    yields an effective valuation range of $11,475,000 to $15,525,000 at the
    maximum and $17,853,750 at the super maximum.  The Bank will issue a minimum
    of 229,500 shares and a maximum of 357,075 shares at a uniform price of
    $50.00.

      Our valuation is not intended, and must not be construed as, a
    recommendation of any kind as to the advisability of purchasing shares of
    common stock. Moreover, because such valuation is necessarily based upon
    estimates and projections of a number of matters, all of which are subject
    to change from time to time, no assurance can be given that persons who
    purchase shares of common stock in the conversion will thereafter be able to
    sell such shares at prices related to the foregoing valuation of the pro
    forma market value thereof.

      The valuation will be updated as required under the normal conversion
    process. Any updates will consider, among other factors, any developments or
    changes in the Bank's policies, and current conditions in the equities
    markets for thrift institutions' common stock. Should any such new
    developments or changes be material, in our opinion, to the valuation of the
    Bank's common stock, appropriate adjustments to the estimated pro forma
    market value will be made at these times.

      JMP Financial, Inc. is an independent Investment Banking Company
    incorporated in the State of Michigan specializing in financial advisory
    services and capital placement for regional financial institutions.
    Principals of JMP have extensive experience in the valuation and appraisal
    of savings and loan conversions. More information on JMP is included in the
    exhibits to the appraisal.

                                              Respectfully,



                                         JMP FINANCIAL, INC.


                                          John Michael Palffy
                                              President
<PAGE>
 
                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
 
 
                                                                 Page
<S>                                                              <C>
INTRODUCTION                                                       1
SECTION ONE - DESCRIPTION OF HOME SAVINGS, SSB                     2
     Overview                                                      2
          History                                                  2
          Market Area                                              2
          Regulation                                               2
          Asset Composition                                        3
          Deposit Composition                                      3
     Financial Performance and Growth                              3
          Balance Sheet                                            4
          Financial Performance                                    6
     Interest Rate Sensitivity                                     6
     Lending Activities                                            8
          General                                                  8
          Composition of Loan Portfolio                            8
               One-to-four Family Mortgage Real Estate Loans       8
               Multi-family and Commercial Real Estate Loans       9
               Construction Loans                                  9
               Home Equity Loans                                  10
               Consumer Loans                                     10
          Underwriting                                            10
          Origination, Purchases, and Sales                       11
          Delinquencies and Non-Performing Assets                 11
     Investment Activities                                        12
     Sources of Funds                                             12
          Deposits                                                12
          Borrowed Funds                                          13
     Subsidiaries                                                 13
     Property and Equipment                                       13
     Management                                                   13
          Directors                                               13
          Officers                                                14
          Employees                                               14
SECTION TWO - MARKET AREA ANALYSIS                                15
     Primary Market Area                                          15
     Market Area Economy                                          15
     Income and Income Trends                                     16
     Population Base and Growth                                   17
</TABLE>
<PAGE>
 
                         TABLE OF CONTENTS (CONTINUED)
<TABLE>
<CAPTION>
 
<S>                                                            <C>
     Area Demographics                                         18
     Housing Stock and Ownership                               19
     Financial Competition                                     20
     Interest Rate Trends                                      21
SECTION THREE - PUBLICLY-HELD THRIFT INSTITUTION COMPARISON    23
     Selection Criteria                                        23
          Average Pricing Ratios by Stock Exchange             23
          Average Pricing Ratios by Geographic Region          25
     Selection Procedure                                       26
     Review of Comparative Group                               27
     Comparative Group Composite Performance                   29
     Performance of Recently Converted Thrifts                 31
SECTION FOUR - MARKET VALUE ADJUSTMENTS                        33
     Introduction                                              33
     Financial Condition                                       33
     Asset Quality                                             33
     Profitability Levels                                      34
     Return on Average Equity                                  34
     Growth and Predictability of Earnings                     34
     Deposit Composition                                       35
     Management                                                35
     Dividend Payments                                         36
     Liquidity of the Issue                                    36
     Marketing of the Issue                                    37
     Market Area                                               39
     Summary of Discounts                                      39
SECTION FIVE - VALUATION METHODS                               40
     Price\Earnings                                            40
     Price to Book Value                                       41
     Price to Assets                                           42
     Valuation Conclusion                                      42
 
</TABLE>
<PAGE>
 
                                LIST OF EXHIBITS

Exhibit  #

1.           Market Area Map 
2.           Audited Financial Statements  
3.           Selected Consolidated Financial and Operations Data  
4.           Selected Consolidated Financial Ratios and Other Data
5.           Interest Rate GAP Analysis                           
6.           Market Value of Portfolio Equity                     
7.           Yield and Cost Trends                                
8.           Volume\Rate Analysis                                 
9.           Loan Portfolio Composition                           
10.          Loan Portfolio Maturity Schedule                     
11.          Loan Originations, Purchases, Sales, and Repayments  
12.          Non-performing Assets                                
13.          Charge-offs and Recoveries                           
14.          Distribution of Loss Allowances                      
15.          Composition of Securities Portfolio                  
16.          Maturity Schedule and Yield Analysis, Securities     
17.          Flow of Deposits                                     
18.          Composition of Deposits                              
19.          Maturity Schedule, Certificates of  Deposit          
20.          All Publicly Traded Thrifts - Market and Financial Information
21.          Comparative Group - General Data                              
22.          Comparative Group - Financial Performance                     
23.          Comparative Group - Capital Ratios                            
24.          Comparative Group - Loan Portfolio Composition                
25.          Comparative Group - Balance Sheet Ratios                      
26.          Comparative Group - Growth Rates                              
27.          Comparative Group - Asset and Risk Ratios                     
28.          Comparative Group - Yield-Cost Spread Analysis                
29.          Comparative Group - Capital Market Issues                     
<PAGE>
 
                          LIST OF EXHIBITS (continued)

34.          Comparative Group - Pricing Ratios      
35.          Recently Converted Thrifts              
36.          Pro Forma Analysis                      
37.          Pro Forma Effect of Conversion Proceeds 
38.          Summary of Valuation Premium or Discount 


                                    APPENDIX
          JMP Financial, Inc. -- Background and Qualifications
 
<PAGE>
 
Introduction

          Set forth herein is the independent appraisal by JMP Financial, Inc.
("JMP") of the estimated proforma fair market value of the common stock of
Century Bancorp, Inc. to be sold pursuant to the Application for Conversion of
Home Savings, SSB, a State Savings Bank, filed with the Federal Deposit
Insurance Corporation ("FDIC") which has been reviewed by us with Bank's
management. This appraisal was prepared in accordance with FDIC application
requirements and the FDIC's guidelines for appraisal reports and represents a
full appraisal report.

          Pro forma market value is defined as the estimated price at which the
Bank's common stock after conversion would change hands between a willing buyer
and a willing seller, neither being under any compulsion to buy or sell and both
having reasonable knowledge of the relevant facts.

          In the course of preparing this appraisal, we reviewed and discussed
with the Bank's management the audited financial statements of the Bank's
operation for the fiscal years ended June 30, 1991 through 1995 and for the nine
months ended March 31, 1995 and 1996. We also reviewed and discussed with
management other financial matters of the Bank.

          Where appropriate, we considered information based upon other
available public sources, which we believed to be reliable. However, we cannot
guarantee the accuracy or completeness of such information. We visited the
Bank's primary market area and examined the prevailing economic conditions and
compared them with national economic conditions. We also examined the
competitive environment within which the Bank operates and assessed the Bank's
relative strengths and weaknesses.

          Our valuation is not intended and must not be construed as a
recommendation of any kind as to the advisability of purchasing shares of common
stock. Moreover, because such valuation is necessarily based upon estimates and
projection of a number of matters, all of which are subject to change from time
to time, no assurance can be given that persons who purchase shares of common
stock in the conversion will thereafter be able to sell such shares at prices
related to the foregoing valuation of the pro forma market value thereof.


                                       1
<PAGE>
 
                                   SECTION I
             DESCRIPTION OF HOME SAVINGS, SSG, A STATESAVINGS  BANK

                                    OVERVIEW
HISTORY


          Home Savings, SSB has served its customers and market area for over 90
years, having been founded in Thomasville on November 16, 1915 as Home Building
& Loan Association. The institution became a member of the Federal Home Loan
Bank System ("FHLB") and the Federal Savings & Loan Insurance Corporation in
1957 and changed its name to Home Savings & Loan Association in December 1969.

          The Bank converted to a state chartered savings bank on January 1,
1993, at which time it changed its name to Home Savings, SSB.

          As of March 31, 1996 the Bank had assets of $80.386 million, deposits
of $68.907 million and retained earnings of $11.136 million. The Bank reported
net income of $478 thousand for the nine months ended March 31, 1996, $735
thousand for the nine months ended March 31, 1995, $921 thousand for the year
ended June 30, 1995 and $664 thousand for the year ended March 31, 1996.

MARKET AREA

          The main office of the institution is located at 22 Winston Street,
Thomasville, North Carolina. The bank currently has no branch offices. The
Bank's primary deposit and lending area consists of a ten mile radius
surrounding Thomasville. Exhibit 1 portrays the Bank's market area in
perspective to the state of North Carolina.

REGULATION

          The Bank is a member of the FHLB of Atlanta and its deposits are
insured up to the applicable limits by the Savings Association Insurance Fund
("SAIF") of the FDIC. The FDIC is the Bank's  primary federal regulator. The
Bank is supervised at the state level by the Savings Institutions Division of
the North Carolina Department of Commerce.

          Effective January 1, 1993 the FDIC replaced its uniform assessment
rate with a transitional risk-based assessment schedule which imposes
assessments ranging from 23 cents to 31 cents per $100 of domestic deposits. The
actual assessment to be paid by each member is based on the institution's
assessment risk classification as determined by the FDIC. The Bank is currently
rated "well capitalized" and thus pays the lowest assessment guided by the FDIC.
 

                                       2
<PAGE>
 
          Legislation supported by the thrift industry has been introduced in
the United States Congress providing for a one-time fee for SAIF members equal
to approximately 85 cents per $100 of domestic deposits. Based upon Home
Savings' deposits as of March 31, 1996 the proposed one-time fee would equal
approximately $543 thousand.

 ASSET COMPOSITION

          Home Savings is a community oriented institution principally engaged
in the business of attracting deposits from the general public and using such
deposits to originate one-to-four family residential real estate loans, multi-
family residential and commercial real estate loans, construction loans, home
equity line of credit loans and other loans and investments.

          At March 31, 1996 approximately 78 percent of the Bank's net loan
portfolio was comprised of 1-4 family mortgages, approximately 12 percent was
multi-family residential mortgages, 5 percent was commercial real estate loans,
3 percent was residential construction mortgage loan, 2 percent was home equity
loans and just over 1 percent was consumer loans. The bank retains substantially
all its loans in portfolio.

          The Bank's investment portfolio of approximately $23.7 million
consisted of U.S. Government and agency securities, mortgage-backed securities,
municipal bonds, interest-earning deposits in other financial institutions, and
stock of the Federal Home Loan Mortgage Corporation and Federal Home Loan Bank
of Atlanta.

DEPOSIT COMPOSITION

          As of March 31, 1996 the Bank held approximately $68.9 million in
deposits. Of these deposits approximately 75 percent consisted of certificates
of deposits, 7 percent consisted of passbook and statement savings accounts, 17
percent consisted of interest-bearing transaction accounts and less than 1
percent consisted of non-interest bearing transaction accounts. Approximately 20
percent of the Bank's deposits consisted of jumbo deposits of $100,000 or more.


                        FINANCIAL PERFORMANCE AND GROWTH

          Exhibit 2 presents the audited financial statements of the Bank for
the years ended June 30, 1991 to 1995 and for the nine months ended March 31,
1996. Exhibits 3 and 4 present Selected Financial Condition and Operations Data
and Ratios for the same period.

                                       3
<PAGE>
 
BALANCE SHEET

          Tables I.1 through I.5 present summary financial condition and
performance parameters and rates of change in those parameters for the Bank
since June 30, 1991.

          Asset growth has averaged approximately 6.6 percent annually since
June 30, 1991 and 6.5 percent annually since June 30, 1995. The Bank's
investment portfolio has increased at an annual rate of approximately 16.9
percent since 1991. Loans have increased approximately 3.1 percent annually
since 1991, but have been relatively flat since mid-1993. Deposits have
increased approximately 6.0 percent annually since 1991, relatively consistent
with overall asset growth. The Bank's retained earnings have increased at an
annual rate of 12 percent since 1991.

                                   Table I.1
                         Summary of Financial Condition
                             (dollars in thousands)
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------
                     At March 31,  At June 30,
- -------------------------------------------------------------------------
                         1996       1995    1994    1993    1992    1991
- -------------------------------------------------------------------------
<S>                  <C>           <C>     <C>     <C>     <C>     <C>
Total Assets             80,386    75,508  73,843  70,864  65,947  59,282
- -------------------------------------------------------------------------
Investments              23,702    18,852  18,012  15,833  13,729  11,275
- -------------------------------------------------------------------------
Loans Rcvble, net        53,741    54,020  53,802  53,566  50,120  46,529
- -------------------------------------------------------------------------
Deposits                 68,907    64,448  63,937  62,169  58,205  52,315
- -------------------------------------------------------------------------
Borrowings                 0         0       0       0       0       0
- -------------------------------------------------------------------------
Equity                   11,136    10,640   9,610   8,439   7,370   6,506
- -------------------------------------------------------------------------
 
</TABLE>


                                   Table I.2
                        Summary of Financial Performance
                             (dollars in thousands)
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                For Nine Months
                                Ended March 31,     For the Year Ended  June 30,
- --------------------------------------------------------------------------------
                                1996       1995     1995  1994  1993  1992  1991
- --------------------------------------------------------------------------------
<S>                             <C>        <C>      <C>   <C>   <C>   <C>   <C>
Net Interest Income             1722       1984     2583  2850  2666  1967  1650
- --------------------------------------------------------------------------------
Non-Interest Income               42          5       15    40    40    97    48
- --------------------------------------------------------------------------------
Non-Interest Expense             914        698      979   910   833   775   676
- --------------------------------------------------------------------------------
Income before Taxes              720       1216     1514  1866  1708  1202   983
- --------------------------------------------------------------------------------
Net Income Aft Taxes             478        735      921  1172  1069   781   651
- --------------------------------------------------------------------------------
</TABLE>


                                       4
<PAGE>
 
                                   Table I.3
         Percentage Change in Financial Condition from Previous Period
<TABLE>
<CAPTION>
- --------------------------------------------------------------------
                                   Period Ended          
                                     March 31   Year Ended June 30
- --------------------------------------------------------------------
                                       1996   1995  1994  1993  1992
- --------------------------------------------------------------------
<S>                                    <C>    <C>   <C>   <C>   <C>
Total Assets                            6.5    2.3   4.2   7.5  11.2
- --------------------------------------------------------------------
Investments                            25.7    4.7  13.8  15.3  21.8
- --------------------------------------------------------------------
Loans Rcvble, net                      (0.5)   0.4   0.4   6.9   7.7
- --------------------------------------------------------------------
Deposits                                6.5    0.8   2.8   6.8  11.3
- --------------------------------------------------------------------
Borrowings                              NA     NA    NA    NA    NA
- --------------------------------------------------------------------
Equity                                  4.7   10.7  13.9  14.5  13.3
- --------------------------------------------------------------------
</TABLE>

                                   Table I.4
        Percentage Change in Financial Performance from Previous Period

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                   For Nine Months
                                   Ended March 31, For the Year Ended  June 30,
- --------------------------------------------------------------------------------
                                          1996     1995     1994   1993    1992
- --------------------------------------------------------------------------------
<S>                                       <C>      <C>      <C>    <C>     <C>
Net Interest Income                       (13.2)   (9.4)    6.9     35.5    19.2
- --------------------------------------------------------------------------------
Non-Interest Income                       740.0    (62.5)     0    (58.8)  102.1
- --------------------------------------------------------------------------------
Non-Interest Expense                       30.9      7.6     9.2     7.5    14.6
- --------------------------------------------------------------------------------
Income before Taxes                       (40.8)   (18.9)    9.3    42.1    22.3
- --------------------------------------------------------------------------------
Net Income Aft Taxes                      (35.0)   (21.4)    9.6    36.9    20.0
- --------------------------------------------------------------------------------
</TABLE>

                                   Table I.5
                     Rate of Change in Financial Condition
                              Since June 30, 1991
<TABLE>
<CAPTION>
- -------------------------------------------
                     Annualized  Cumulative
- -------------------------------------------
<S>                  <C>         <C>
Total Assets                6.9        35.6
- -------------------------------------------
Investments                16.9       110.2
- -------------------------------------------
Loans Rcvble, net           3.1        15.5
- -------------------------------------------
Deposits                    6.0        31.7
- -------------------------------------------
Borrowings                    0           0
- -------------------------------------------
Equity                     12.0        71.2
- -------------------------------------------
 
</TABLE>

          The Bank's investment portfolio, consisting of U.S. Government and
agency securities, mortgage-backed securities, municipal bonds, interest-earning
deposits in other financial institutions, and stock of the Federal Home Loan
Mortgage Corporation and Federal Home Loan Bank of Atlanta, increased to $23.7
million at March 31, 1996 from $18.9 million at June 30, 1995 and from $11.3
million at June 30, 1991. The Bank's deposit base has increased steadily from
$52.3 million at June 30, 1991 to $64.5 million

                                       5
<PAGE>
 
at June 30, 1995 to $68.9 million at March 31, 1996. The Bank has not borrowed
from the FHLB in recent years.

Financial Performance

          Tables I.2 and I.4 illustrate the growth in key income and expense
areas of the Bank. Net interest income has decreased (on an annualized basis) 19
percent from $2.85 million for the year ended June 30, 1994 to $1.72 million for
the nine months ended March 31, 1996. Non-interest income, which was $97
thousand for the year ended June 30, 1992 declined to $15 thousand for the year
ended June 30, 1995, but has since rebounded to $42 thousand for the nine months
ended March 31, 1996. The previous period's non-interest income includes a
$37,000 loss which resulted from the sale of low yielding investments. Non-
interest expense increased 31 percent from $910 thousand for the year ended June
30, 1994 to $914 thousand for the nine months ended March 31, 1996 ($1.20
million for the twelve months ended March 31, 1996). Non-interest expense was up
31 percent for the nine months ended March 31, 1996 compared to the nine months
ended March 31, 1995, due to an $89,000 increase in compensation and an $80,000
loss on the sale of foreclosed real estate the previous period.

          Net income after taxes has decreased 43 percent from $1.17 million for
the year ended June 30, 1994 to $664 thousand for the twelve months ended March
31, 1996. Net income after taxes declined 35 percent from $735 thousand for the
nine months ended March 31, 1995 to $478 thousand for the nine months ended
March 31, 1996.

                                   Table I.6
                           Summary  Financial Ratios
                                   (percent)

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                              For Nine Months
                              Ended March 31,     For the Year Ended  June 30,
- --------------------------------------------------------------------------------
                               1996     1995    1995  1994   1993   1992   1991
- --------------------------------------------------------------------------------
<S>                            <C>      <C>     <C>   <C>    <C>    <C>    <C>
Return on Average Assets         0.81     1.35  1.25   1.59   1.55   1.24   1.17
- --------------------------------------------------------------------------------
Return on Average Equity         5.83     9.89  9.15  12.82  13.37  11.22  10.48
- --------------------------------------------------------------------------------
</TABLE>

          The Bank's return on average assets has declined from 1.59 percent for
the year ended June 30, 1994 in to 0.81 percent for the nine months ended March
31, 1996 due to increasing interest rates. Return on average equity decreased
from 12.82 percent to 5.83 percent during the same period due to declining
income and increasing capital.


                           Interest Rate Sensitivity

          In recent years the Bank has measured its interest rate sensitivity by
computing the "GAP" between the assets and liabilities which were expected to
mature or reprice within certain periods., based on assumptions regarding loan
prepayment and deposit decay. Recently the Bank has also placed emphasis on
reviewing the amounts by which

                                       6
<PAGE>
 
the net present value of the institution's cash flow from assets, liabilities
and off balance sheet items (the institution's net portfolio value, or "NPV")
would change in the event of an instantaneous change in market interest rates.
The FHLB also requires the computation of estimated changes in net interest
income over a four quarter period. These computations estimate the effect of an
institution's NPV and net interest income from an instantaneous and permanent 1
to 4 percentage point increase or decrease in market interest rates.

          Exhibit 5 illustrates that at March 31, 1996 the Bank's one-year
interest rate gap was negative 46 percent. Exhibit 6 provides the Bank's NPV as
of March 31, 1996 and the change in the Bank's NPV under rising and declining
interest rates. The projected change in the market value of portfolio equity
given a 100 basis point increase in interest rates is 16.1 percent according to
FHLB analysis of the Bank's balance sheet as of March 1996. The projected change
in net interest income for a 100 basis point increase in interest rates is 5.0
percent or 12 basis points.

          Management intends to seek an acceptable balance between maximizing
yield potential and limiting exposure to changing interest rates. It
acknowledges the inherent risks of a portfolio with unmatched maturities, but
has determined that this risk is tolerable and profitable if credit risk is
managed and the Bank can keep operating expenses low and interest rate spreads
high. As a result of this strategy the Bank can expect higher than normal
returns in periods of stable or decreasing rates and lower than normal returns
in periods of increasing rates.

          In order to minimize and manage interest rate risk, management has 
adopted the following policies:

          .  investing excess liquidity in short or adjustable rate 
             instruments, with maturities or repricing periods of three years 
             or less.
          .  promoting mortgage loans with bi-weekly payment options, ten year
             balloons, and/or 15 year amortization.
          .  promoting longer term CDs.
          .  keeping the level of operating expenses and non-earning assets
             relatively low.


     Exhibit 7 presents the Bank's weighted average yields and costs on interest
earning assets and interest bearing liabilities for the years ended June 30,
1994 and 1995 and for the nine months ended March 31, 1995 and 1996.

     The Bank's yield on interest earning assets increased 18 basis points from
7.47 percent to 7.65 percent from the nine months ended March 31, 1995 to March
31, 1996. The Bank's cost of interest bearing liabilities increased 106 basis
points during the same period from 4.23 percent to 5.29 percent. As a result the
Bank's interest rate spread declined 88 basis points from 3.24 percent to 2.36
percent. During the same period the Bank's net interest rate margin declined
from 3.72 percent to 3.01 percent. The declines 

                                       7
<PAGE>
 
in the Bank's spread and margin reflect higher market interest rates which have
adversely affected its deposit base. Exhibit 8 reflects the changes in interest
income and expense due to rate and volume changes.

                               Lending Activities

General

     The principal lending activity of the Bank is  the origination of
conventional loans for the purpose of constructing, purchasing or refinancing
owner-occupied 1-4 family residential properties in its primary market area. The
Bank also originates multi-family residential and commercial real estate loans
and, to a lesser extent, home equity and various consumer loans. Only 1 percent
of Home Savings' loan portfolio, before net items, is not secured by real
estate. On March 31, 1996 the Bank's largest single outstanding loan balance was
approximately $532,000. The Bank is primarily a portfolio lender. Accordingly,
it generally does not purchase or sell loans.


Composition of Loan Portfolio

     As of March 31, 1996 the Bank's loan portfolio totaled $53.8 million or 67
percent of total assets and nearly 80 percent of the Bank's loan portfolio was
comprised of 1-4 family residential mortgage loans, approximately 12 percent was
multi-family residential mortgages, 5 percent were commercial real estate loans,
3 percent were residential construction mortgage loan, 2 percent were home
equity loans and just over 1 percent were consumer loans. As of March 31, 1996
79 percent of the Bank's 1-4 family residential mortgage loans were adjustable
rate loans and 29 percent of the Bank's total net loans had adjustable interest
rates.

     Exhibit 9 details loans held in portfolio by the Bank for the appropriate
dates. Exhibit 10 presents the Loan Portfolio Maturity Schedule of the Bank as
of March 31, 1996.

                One-to-Four Family Residential Real Estate Loans

     The primary emphasis of the Bank's lending activity is the origination of
loans secured by first mortgages on owner-occupied, 1-4 family residential
properties. At March 31, 1996 approximately 79 percent of the Bank's real estate
loan portfolio consisted of one-to-four family residential real estate loans,
primarily located in the Bank's market area. Of such loan amounts, 29 percent
had adjustable interest rates.

     The Bank's lending policies generally limit the maximum loan-to-value ratio
on mortgage loans secured by owner-occupied properties to 97 percent of the
value of the property. When the Bank makes a loan in excess of 80 percent of the
value of the 

                                       8
<PAGE>
 
property, private mortgage insurance is required for at least the amount of 
the loan in excess of 80 percent of the value.

     The Bank offers adjustable rate loans, but its primary emphasis is on fixed
rate loans. The Bank offers a maximum term of 15 years on fixed rate loans, but
also offers a 10 year balloon fixed rate loan with a 30 year amortization and a
25 year term adjustable rate loans.

     The interest rates on adjustable rate loans are generally adjustable every
year and are tied to the one-year United States Treasury bill rate with rate
caps limiting the amount of annual and cumulative changes in the loan rate. The
Bank also offers loans with a bi-weekly payment option, in which event the
payment is drafted from an existing Home Savings deposit account.

           Multi-Family Residential and Commercial Real Estate Loans
                                        
     The Bank has a substantial portfolio of loans to multi-family housing all
secured by property in its immediate market area. The bank originates loans
secured by commercial real estate in its immediate market area. Typical secured
properties include storage facilities offices, churches,  and retail and other
commercial buildings. At March 31, 1996 the Bank had approximately $9.0 million
outstanding loans secured by multi-family residential and commercial properties
comprising approximately 17 percent of its net lending portfolio.

     Multi-family loans are originated at a premium to 1-4 family mortgage loans
for up to 75 percent of the value of the property.  The Bank offers both
adjustable and fixed rate terms with up to 20 and 15 years amortization
respectively on multi-family residential loans. Commercial real estate loans
have terms of up to 15 years on adjustable rate loans and up to ten years on
fixed rate loans.


                               Construction Loans

     The Bank originates construction loans to build single and multi-family
residential properties in the Bank's immediate market area. Construction loans
for one-to-four family real estate to be occupied by the borrower generally have
a maximum loan-to-value ratio of 80 percent of the property. Other construction
loans are generally limited to 75 percent of the value of the property. The
loans are originated with six month terms, though extensions are typically
granted to facilitate orderly completion of projects. Construction loans are
originated so as to easily convert to permanent mortgage loans of the Bank.. At
March 31, 1996 approximately 6 percent of the Bank's net loans or $3.3 million
was invested in construction lending.

                                       9
<PAGE>
 
     Construction loans originated by the Bank are typically originated under
the same terms as permanent residential loans with the loan being interest-only
for the construction period.

                               Home Equity Loans

     The Bank originates home equity loans secured by properties on which it
retains a Home Savings mortgage up to 80 percent of the market value of the
residence. The loans are 15 year maturities requiring monthly payments equal to
1 1/2 percent of the outstanding balance and are indexed monthly to prime rate
plus 150 basis points. The Bank originates loans to consumer secured by
deposits. Such loans are charged an interest rate 200 basis points above the
corresponding deposit maturity rate and are scheduled to mature commensurate
with the maturity of the underlying security. At March 31, 1996 the Bank had
approximately $1.1 million in home equity line of credit loans representing
approximately 2 percent of its net lending portfolio.

                                 Consumer Loans

     Home Savings offers various consumer loans, including home improvement,
automobile, and draft secured loans. The Bank has a small portfolio of unsecured
consumer loans. At March 31, 1996 approximately 1 percent, or $542 thousand, of
the Bank's net lending portfolio was invested in consumer loans. The Bank also
originates loans secured by new and used automobiles solely as a service to
existing customers. All such loans are originated in-house.


Underwriting

     The Bank has ongoing reviews of the loan portfolio and in particular
conducts quarterly reviews to determine the adequacy of the specific and general
loan provision. This review takes into consideration trends in delinquency,
current economic conditions and competitive aspects of the industry.

     The Bank's underwriting for real estate reflect: the capacity of the
borrower or income from the underlying property to adequately service the debt;
the value of the mortgaged property; the overall credit worthiness of the
borrower; the level of equity invested in the property; any secondary sources of
repayment; and, any additional collateral or credit enhancements (such as
guarantees, mortgage insurance or take-out commitments). Management has sought
to maintain good asset quality through limiting the loan authority of individual
originators and processing all loans as full documentation loans. Management
believes that substantially all of its residential mortgage loans conform to
FNMA/FHLMC standards.

     All mortgage loans are approved by the Loan Committee. All consumer loans
in excess of $10,000 are approved by the President.


                                      10
<PAGE>
 
Originations, Purchases, and Sales
 
     As a portfolio lender the Bank generally retains all its originated loans
and therefore is not in the business of purchasing or selling loans. Total loan
originations have increased from $50.1 million for the fiscal year ended June
30, 1993 to $54.0 million for the nine months ended March 31, 1996. Exhibit 11
provides a schedule of loan originations, purchases, sales and repayments.


Delinquencies and Non-Performing Assets

     Exhibit 12 presents the non-performing assets of the bank for the periods
ending March 31, 1996 and June 30, 1991 to 1995. Exhibit 13 illustrates the
Bank's historical charge-offs and recoveries and Exhibit 14 illustrates the
Bank's historical Distribution of Loan Loss Allowances.

     Management reviews the Bank's loans on a regular basis. When a borrower
fails to make a required payment on a loan and does not cure the delinquency
promptly, the loan is classified as delinquent. In this event, the normal
procedure is to make contact with the borrower at prescribed intervals in an
effort to bring the loan to current status and late charges are assessed as
permitted by law. If a delinquency is not cured the Bank normally commences
foreclosure proceedings. If the loan is not reinstated within the time
permitted, or the property is not  redeemed prior to sale, the property may be
sold at a foreclosure sale. Any property acquired as a result of foreclosure or
by deed in lieu of foreclosure is classified as real estate owned until such
time as it is sold or otherwise disposed of the by the Bank to recover its
investment.

     At March 31, 1996 the Bank had $333 thousand in real estate owned. Real
estate owned is initially recorded at the lower of cost or fair value minus cost
or fair value at the date of foreclosure, establishing a new cost basis. After
foreclosure, valuations are periodically performed by management and the real
estate is carried at lower of cost or fair valueless selling costs. Costs
related to the development and improvement of real estate owned are capitalized
and costs relating to holding the property are charged to expenses. Accrual on
interest of delinquent loans is suspended when, in management's judgment, doubt
exists as to the collectability of additional interest.  Interest on loans
placed on nonaccrual status and generally charged off.

     The Bank's non-performing assets decreased from $1.79 million at June 30,
1993 to $830 thousand or 1.03 percent of assets at March 31, 1996. A substantial
portion of the Bank's non-performing assets are related to one borrower.

     At March 31, 1996 the Bank's allowance for loan losses was $501 thousand or
approximately  60 percent of non-performing assets. At June 30, 1993 the Bank's

                                      11
<PAGE>
 
allowance for loan losses was only $295 thousand or approximately 16 percent of
non-performing assets. At March 31, 1996 the Bank listed $766 thousand of loans
as "substandard" and no loans as "doubtful" or "loss".

                             Investment Activities

     Exhibit 15 presents the composition of the Bank's securities portfolio and
Exhibit 16 summarizes the maturity schedule and yield analysis of those
securities as of March 31, 1996. The Bank's investment portfolio of
approximately $23.7 million and consisted of U.S. Government and agency
securities, mortgage-backed securities, municipal bonds, interest-earning
deposits in other financial institutions, and stock of the Federal Home Loan
Mortgage Corporation and Federal Home Loan Bank of Atlanta. Substantially, all
of the investment portfolio matures in five years or less and consist of
approximately $7 million of interest bearing balances in other institutions and
$16 million of government and agency securities.

     As a member of the FHLB of Atlanta, the Bank is required to maintain an
investment in stock of the FHLB equal to the greater of 1 percent of the Bank's
outstanding home loans or 5 percent of the outstanding advances. At March 31,
1996 the Bank held $614 thousand of stock in the FHLB of Atlanta.


                                Sources of Funds
Deposits

     Exhibit 17 presents a summary flow of deposits at the Bank for the periods
ending March 31, 1996 and June 30, 1993 to 1995. Exhibit 18 presents the
composition of the Bank's deposits by type of account for the same periods and
Exhibit 19 shows rate and maturity information for the Bank's certificates of
deposit as of March 31, 1996.

     The Bank attracts short term and intermediate term deposits from the Bank's
primary market area. The Bank offers a variety of deposit accounts including
passbook and savings accounts, money market accounts, and certificates of
deposits ranging in maturity from three months to five years. The Bank does not
solicit or accept brokered deposits.

     At March 31, 1996 approximately 7 percent of the Bank's deposits consisted
of passbook and statement savings accounts, 17 percent consisted of interest-
bearing transaction accounts and less than 1 percent consists do non-interest-
bearing transaction accounts. Approximately 20 percent of the Bank's deposits
consisted of Jumbo ($100,000 or more) certificates of deposit.

     The Bank's deposit base has increased steadily from $52.3 million at June
30, 1991 to $64.5 million at June 30, 1995 to $68.9 million at March 31, 1996.


                                      12
<PAGE>
 
Borrowed Funds

     The Bank is a member of the FHLB of Atlanta with borrowing privileges from
that institution. In recent years the Bank has not borrowed any funds from the
FHLB or any other institutional sources except in the regular course of deposit
gathering.

                                  SUBSIDIARIES

     The Bank is the owner of Home Financial Services, Inc, an inactive service
corporation.


                             PROPERTY AND EQUIPMENT

     The Bank currently operates out of a single office, which is owned by the
Bank and located in downtown Thomasville.

                             Property and Equipment

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                               Net Book                                 Year in
                                 Value      Market Value  Square Feet    Place
- --------------------------------------------------------------------------------
<S>                            <C>          <C>           <C>           <C>
22 Winston                        $629,750      $644,500      6571       1958
- --------------------------------------------------------------------------------
Furniture, Fixture &              $131,511      $150,000       NA         NA
 Equipment
- --------------------------------------------------------------------------------
Total                             $761,261      $794,500       NA         NA
- --------------------------------------------------------------------------------
</TABLE>

                                   MANAGEMENT

Directors

     The Bank has a five member Board of Directors which includes one inside
director (CEO Hudson). The Board has extensive and valuable business experience
and relationships in the community. Individual members of the Board and their
vitaes are;

  .  James G. Hudson, Jr., 56; Mr. Hudson is President of Home Savings, having
     served in this capacity since he joined the institution in October 1972.
     He has been a Director of the Bank since 1972.

  .  Henry H. Darr, 55; Mr. Darr has been a director since 1980. He is 
     President of J.L. Darr and Son, commercial construction,  with which he 
     has been associated since 1962.

                                     13   
<PAGE>
 
  .  John R. Hunnicuttt, 60; has been a director since 1995. He is a franchisee
     of McDonald's Corporation in which capacity he has served since 1974.

  .  F. Stuart Kennedy, 70; has been a member of the board since 1971. He is
     Chairman of Rex Oil Company with which he has been associated since 1945.

  .  Milton T. Riley, Jr. 59; Mr. Riley has been a director since 1992. He is
     formerly affiliated with the firm of Dixon, Odom & Company, L.L.P, and
     currently operates his own commercial and residential real estate firm,
     Riley Properties.

Officers

     James G. Hudson,  John E. Todd and Drema A, Michael comprise the small but
highly experienced and tenured senior management of the Bank. Individuals
members of the management team and their vitaes are:

     .  Mr. Hudson is President of Home Savings.
     .  John E. Todd, 50; Vice President. Mr. Todd is the Bank's senior lending
        officer and has been associated with the Bank since 1979.

     .  Drema A. Michael, 43, Secretary and Assistant Treasurer. Ms. Michael is
        responsible for financial analysis and controls in the Bank and has
        been associated with the Bank since 1974.

Employees

     The Bank has eleven full time employees, including management with
extensive tenure and an annual payroll of approximately $370,000. Employee
morale and loyalty are believed to be high.


                                      14
<PAGE>
 
                                   Section II

                              MARKET AREA ANALYSIS

Primary Market Area

     The Bank's primary market area is comprised of a ten mile radius emanating
from its office in Thomasville in the northeast corner of Davidson County in
north central North Carolina. Thomasville is located less than 5 miles southwest
of High Point, approximately 30 miles southwest of Greensboro and approximately
20 miles southeast of Winston-Salem, placing it within the greater Triad area.


Market Area Economy

     While the Bank's principal market area is primarily rural it has a strong
manufacturing base due to its location in the heart of the North Carolina
furniture manufacturing and textile industry.

     The market economy is dominated by furniture manufacturers, their suppliers
and public or quasi-public employers such as the government, schools, and
hospitals.

<TABLE> 
<CAPTION> 
                                          Employment By Industry
                                              Davidson County
                                              1st Quarter 1995
<S>                                            <C> 
Manufacturing                                           47%
Retail Trade                                            16%
Services                                                12%
Government                                              12%
Construction and Mining                                  4%
Transportation/Communication/Utilities                   4%
Wholesale Trade                                          3%
FIRE                                                     2%
Agriculture                                    Less-than 1%
</TABLE> 

Source: Piedmont Regional Information Database, Piedmont Triad Council on
Government

                                      15
<PAGE>
 
     The largest employers in the county, the number of employers, their
industry and their location are referenced below:

                   Major Employers in Davidson County (1996)
<TABLE>
<CAPTION>
Employer                           Employees        Industry          Location
- ---------------------------------  ---------  ---------------------  -----------
<S>                                <C>        <C>                    <C>
Lexington Furniture Industries          4000        Furniture         Lexington
Thomasville Furniture Industries        2825        Furniture        Thomasville
PPG Industries                          1800     Synthetic Fiber     Thomasville
Davidson County Schools                 1793        Education          Various
Davidson County                          749       Government         Lexington
Burlington Knitted Fabrics               700         Fabrics          Lexington
Parkdale Mills                           548        Textiles         Thomasville
AMP, Inc.                                530       Electronics         various
Council-Craftsmen, Co.                   500        Furniture          Denton
APC Building Products                    500  Construction Products   Lexington
Stanley Furniture Co                     475        Furniture         Lexington
Community General Hospital               460       Health Care       Thomasville
Lexington Memorial Hospital              450       Health Care        Lexington
</TABLE>

Source: Economic Development Office, Piedmont Triad on Council of Government

     Employment in Thomasville and surrounding counties is strong. Davidson
County unemployment rates are historically below that of the national average
and, in recent years, have been better than North Carolina rates also.

<TABLE>
<CAPTION>
 
                               Unemployment
- -------------------------------------------------------------------------
                       1992       1993       1994       1995       4/1996
- -------------------------------------------------------------------------
<S>                    <C>        <C>        <C>        <C>        <C>
U.S.                    7.5%       6.9%       6.1%       5.6%        5.4%
- -------------------------------------------------------------------------
North Carolina          5.9%       4.9%       4.4%       4.3%        4.2%
- -------------------------------------------------------------------------
Davidson County         6.3%       4.2%       3.4%       3.2%        3.4%
- -------------------------------------------------------------------------
Thomasville              NA         NA         NA         NA          NA
- -------------------------------------------------------------------------
</TABLE>

Income and Income Trends


     Thomasville can be characterized as a working middle class community. The
income and education levels, as well as the housing values of Davidson County,
and particularly of Thomasville, are below that of the state and national
averages.

     The median household and per capita income of Thomasville are significantly
below national and state averages. Very few of Thomasville's households make
over 

                                      16
<PAGE>
 
$75,000 per year, but the percentage of families making under $25,000 is
not disproportionate.


                             Household Income Data
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                                  Household        Household    
                                  Median           Income           Income      
                                Household        Less-than        Greater-than  
                              Income (1989)    $25,000 (prcnt)   $75,000 (prcnt)
- --------------------------------------------------------------------------------
<S>                          <C>               <C>               <C>
U.S.                             $30,056              41.8              9.5
- --------------------------------------------------------------------------------
North Carolina                   $26,647              46.8              6.0
- --------------------------------------------------------------------------------
Davidson County                  $27,913              44.3              4.5
- --------------------------------------------------------------------------------
Thomasville                      $21,754              49.8              3.5
- --------------------------------------------------------------------------------
</TABLE>

                                  Income Data

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                                              Per Capita
                             Per Capita Income (1992)         Income (1989)
- --------------------------------------------------------------------------------
<S>                          <C>                              <C>
U.S.                               $20,105                      $14,420
- --------------------------------------------------------------------------------
North Carolina                     $17,863                      $12,885
- --------------------------------------------------------------------------------
Davidson County                    $16,861                      $12,597
- --------------------------------------------------------------------------------
Thomasville                        $14,987                      $11,102
- --------------------------------------------------------------------------------
</TABLE> 
 
Effective Buying Income

<TABLE> 
<CAPTION>
- --------------------------------------------------------------------------------
                                                   Median           Projected
                                                  Household          Growth
                                Effective         Effective          Effective
                              Buying Income      Buying Income     Buying Income
                                 (1993)              (1994)          (1994-99)
- --------------------------------------------------------------------------------
<S>                           <C>                <C>               <C> 
U.S.                           4,169,724           $43,484             32.1
- --------------------------------------------------------------------------------
North Carolina                   100,908           $37,692             35.9
- --------------------------------------------------------------------------------
Davidson County                    1,864           $36,102             33.4
- --------------------------------------------------------------------------------
Thomasville                         NA                NA               NA
- --------------------------------------------------------------------------------
</TABLE>

Population Base and Growth

     Davidson County had a population of 134.8 thousand in 1994 in 51,300
households and the city of Thomasville's population was 16,765 with an estimated
6862 households in 1994. County population growth outpaced both the national and
state averages from 1990 to 1994 increasing a total of 6.4 percent, but the
population of Thomasville increased only 5.3 percent, just below the state
increase of 5.5 percent. County population is expected to grow 5.8 percent
through the rest of the decade, above the national average but below the rest of
North Carolina.


                                      17
<PAGE>
 
                                                        Population
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
                                                        Population Growth                                                         
                             Population 1980              1990-94             Population  Population 1994 Projected Population
                                 (,000)                    (,000)               l990           (,000)       Growth (1994-99)   
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                          <C>                        <C>                   <C>         <C>                <C> 
U.S.                            226,542.2                     4.4%             248,709.9      259,574.2               5.0%
North Carolina                    5,880.1                     5.5%               6,628.7         6992.3               7.2%
Davidson County                    113,.2                     6.4%                 126.7          134.8               5.8%
Thomasville                        14.144                     5.3%                15.915         16.765               NA
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                        Households and Projected Growth

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------
                                                                   Projected
                                                                   Growth in
                             Total Number of    Total Number       Number of
                                Households      of Households     Households
                              (1994) (,000)     (1990) (,000)      (1994-99)
- ------------------------------------------------------------------------------
<S>                          <C>               <C>              <C>
U.S.                            95,891.9             91947             6.5%
North Carolina                    2667.2            2517.0            10.0%
Davidson County, NC                 51.3              48.9             8.4%
Thomasville NC                     6.862*            6.529              NA
- ------------------------------------------------------------------------------
* 1994 Estimate
</TABLE>

Area Demographics

     Thomasville has a sizable elderly population. Over 16.3 percent of its
residents are over 65, compared to county, state, and national averages ranging
from 12.0 to 12.6 percent. The median age of the community is 34.6 compared to a
national average of 33.8 and a statewide average of 34.1

     As a middle class manufacturing community Thomasville's residents are
generally not as well educated as the rest of the state and the country. Only 57
percent of its residents have high school degrees, compared to 64 percent in the
rest of the county, 70 percent statewide and 75 percent nationally.  Less than
10 percent of its residents have  a college degree, about equal with the county
average, but well below the state and national averages of 17.4 and 20.3 percent
respectively.
 
     The enclosed tables provide a summary of the Bank's market demographics.
 

                                      18
<PAGE>
 
                                Demographic Data
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------
                                      
                   Population over 65   Median Age  High School    BA
- ----------------------------------------------------------------------
<S>                <C>                  <C>         <C>           <C>
U.S.                      12.6%            33.8         75.2%     20.3%
- ----------------------------------------------------------------------
North Carolina            12.1%            34.1         70.0%     17.4%
- ----------------------------------------------------------------------
Davidson County           12.0%            35.5         64.2%     10.0%
- ----------------------------------------------------------------------
Thomasville               16.3%            34.6         57.4%      9.8%
- ----------------------------------------------------------------------
</TABLE>

Housing Stock and Ownership

     The housing stock in Thomasville is characterized by older smaller homes.
While local vacancy rates are low the percentage of owner-occupied homes is also
low. The median home value in Thomasville in 1990 was only $48,200, well below
the county average of $60,800, the state average of $65,800 and the national
average of $79,090. Less than half the housing units in Thomasville were owner-
occupied, compared to nearly 75 percent in the rest of the county, 68 percent in
the state and 64.2 percent in the U.S. Likewise, less than half the homes in
Thomasville are mortgaged, compared to 56 percent in the county and 65 percent
in the U.S. Vacancy rates in Thomasville, at 5.8 percent is nearly half the
state and national averages and below the county wide average of 5.8 percent.
 
                                 Home Ownership
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                            Prcnt
                                            Homes                     Vacant
                               Median       Owner                   Units (as
                             Home Value   Occupied     Homes w/      percent
                               (1990)      (1990)     Mortgages    total units)
- ------------------------------------------------------------------------------
<S>                          <C>          <C>        <C>           <C>
US                           $79,090       64.2%         65.2%         10.1%
- ------------------------------------------------------------------------------
North Carolina               $65,800       68.0%         44.6%         10.7%
- ------------------------------------------------------------------------------
Davidson County              $60,800       73.6%         56.5%          8.1%
- ------------------------------------------------------------------------------
Thomasville                  $48,200       49.6%         47.1%          5.8%
- ------------------------------------------------------------------------------
</TABLE> 

<TABLE>
<CAPTION>  
                              Housing Stock
- --------------------------------------------------------------------------------
                     Total       Detached          Prcnt Units      Prcnt Units
                    Housing      Homes as a        Constructed      Constructed
                     Units       Prcnt of total    prior to 1939      1980-90
- --------------------------------------------------------------------------------
<S>                <C>           <C>               <C>              <C> 
United States      91,947,410        59.0              18.4             20.7
- --------------------------------------------------------------------------------
North Carolina      2,517,026        64.9               9.9             28.6
- --------------------------------------------------------------------------------
Davidson County        48,944        70.6               9.7             26.5
- --------------------------------------------------------------------------------
Thomasville            NA             NA                 NA              NA
- --------------------------------------------------------------------------------
</TABLE>                                                  

                                      19
<PAGE>
 
     Despite a booming North Carolina economy residential --housing construction
in the Thomasville area has been flat throughout the 1990s. Residential housing
construction increased 57 percent in North Carolina between 1991 and 1995, but
was flat in the city of Thomasville and actually declined 8 percent in Davidson
County.

<TABLE>
<CAPTION>
 
Residential Housing Construction (# of units)
- -------------------------------------------------------------------------------
                                                                        Growth
                    1991      1992       1993       1994       1995     (91-95)
- -------------------------------------------------------------------------------
<S>                <C>      <C>        <C>        <C>        <C>        <C>
United States      948,794  1,094,933  1,199,063  1,371,637  1,332,995    40.5%
- -------------------------------------------------------------------------------
North Carolina      39,034     48,158     53,281     62,859     61,339    57.1%
- -------------------------------------------------------------------------------
Davidson County        884        959        814        854        815    -7.8%
- -------------------------------------------------------------------------------
Thomasville            177        206        181        150        177     0.0%
- -------------------------------------------------------------------------------
</TABLE>

Financial Competition

     The Bank faces strong competition for deposits, especially transaction
accounts in Thomasville and surrounding county. There are eight depository
institutions with 13 branches located in the city of Thomasville alone, in which
Home Savings, SSB consistently has approximately 16 percent of the deposit
market. There are over $1.1 billion of deposits in Davidson County spread over
39 branch offices giving the Bank a 5.5 percent share of the county's deposit
market. In addition to competition from depository institutions the Bank faces
significant competition for funds from the State Employees Credit Union and the
brokerage firm of Edward D. Jones, also located in Thomasville. The Bank also
faces local and regional competition for mortgage originations from depository
institutions and mortgage brokers.

<TABLE>
<CAPTION>
County and State Deposit Share Analysis
- ----------------------------------------------------------------------------
                                                                      Growth,
                               1992      1993      1994      1995      92-95
 
- ----------------------------------------------------------------------------
<S>                          <C>       <C>       <C>       <C>       <C>
Davidson County
- ----------------------------------------------------------------------------
         Deposits            $ 1,023   $ 1,108   $ 1,125   $ 1,171      14.5
          (,000,000)
- ----------------------------------------------------------------------------
         Branches                 38        41        41        39       2.6%
- ----------------------------------------------------------------------------
         Deposits/Branch     $26,930   $27,012   $27,435   $30,036      11.5%
- ----------------------------------------------------------------------------
         Home Share of           5.7%      5.6%      5.7%      5.5%     (3.5%)
          Market
- ----------------------------------------------------------------------------
</TABLE>

     The aggregate deposit base in Thomasville is increasing approximately 4.5
percent annually, partially due to consumer's renewed comfort with depository
institutions and reduced yield competition from the bond and equity markets.

     Most of the Bank's local competition for deposits comes from much larger
institutions whose primary presence is outside of Thomasville and Davidson 
County. The


                                      20
<PAGE>
 
average retail branch in Thomasville controls less than $32 million of deposits,
slightly more than the county average, but well short of the $65 million held at
Home Savings' one location.

<TABLE>
<CAPTION>
 
Depository Institutions, Branches and Deposits in Thomasville (,000)
- ------------------------------------------------------------------------------------------------
                                                                                  Growth
                                        1992       1993       1994       1995     1992-95
- ------------------------------------------------------------------------------------------------
<S>                                   <C>        <C>        <C>        <C>        <C>
Bank of North Carolina                $  8,993   $ 24,288   $ 32,556   $ 38,160    61.9%
- ------------------------------------------------------------------------------------------------ 
Branch Banking and Trust              $ 27,973   $105,399   $102,862   $103,557    54.7%
- ------------------------------------------------------------------------------------------------
Home Savings Citizens Bank & Trust    $ 13,121   $ 12,756   $ 12,539   $ 14,562     3.5%
- ------------------------------------------------------------------------------------------------ 
Home Savings                          $ 58,205   $ 62,129   $ 63,937   $ 64,548     3.5%
- ------------------------------------------------------------------------------------------------ 
Lexington State Bank                  $  7,301   $  9,511   $ 11,793   $ 13,109    21.5%
- ------------------------------------------------------------------------------------------------ 
Nations Bank                          $ 76,696   $ 91,940   $ 85,844   $ 86,005     3.9%
- ------------------------------------------------------------------------------------------------ 
Peoples Federal                       $ 81,099                                       NA
- ------------------------------------------------------------------------------------------------ 
Wachovia Bank of NC                   $ 87,255   $ 88,991   $ 88,511   $ 91,982     1.8%
- ------------------------------------------------------------------------------------------------ 
- ------------------------------------------------------------------------------------------------ 
                                                                                   
Total Branches                              11         14         14         13     5.7%
- ------------------------------------------------------------------------------------------------ 
Total Deposits                        $360,643   $395,014   $398,042   $411,923     4,5%
- ------------------------------------------------------------------------------------------------ 
Deposits/Branch                       $ 32,786   $ 28,215   $ 28,432   $ 31,686    -1.1%
- ------------------------------------------------------------------------------------------------ 
Home Share of Market                      16.1%      15.7%      16.1%      15.7%   -1.0%
- ------------------------------------------------------------------------------------------------ 
</TABLE>

Interest Rate Trends

     Interest rates fell through much of mid and late year 1995 before longer
term yields began to increase in the spring of 1996. It is believed that the
Federal Reserve is generally comfortable with the recent tightening of interest
rates and the stable growth of GDP and it is anticipated that the Fed will not
undertake to achieve a material change in interest rates in the near future.

                                      21
<PAGE>
 
                          Recent Interest Rate Trends
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------
                  3 Mo. T-bills  3 Yr. T-notes  Prime Rate  Discount Rate
- -------------------------------------------------------------------------
<S>               <C>            <C>            <C>         <C>
1994                       4.29           6.27        7.15           3.60
- -------------------------------------------------------------------------
January 1995               5.81           7.66        8.50           4.75
- -------------------------------------------------------------------------
February 1995              5.80           7.25        9.00           5.25
- -------------------------------------------------------------------------
March 1995                 5.73           6.89        9.00           5.25
- -------------------------------------------------------------------------
April 1995                 5.67           6.68        9.00           5.25
- -------------------------------------------------------------------------
May 1995                   5.70           6.27        9.00           5.25
- -------------------------------------------------------------------------
June 1995                  5.50           5.80        9.00           5.25
- -------------------------------------------------------------------------
July 1995                  5.47           5.89        8.75           5.25
- -------------------------------------------------------------------------
August 1995                5.41           6.10        8.75           5.25
- -------------------------------------------------------------------------
September 1995             5.26           5.89        8.75           5.25
- -------------------------------------------------------------------------
October 1995               5.30           5.77        8.75           5.25
- -------------------------------------------------------------------------
November 1995              5.35           5.57        8.75           5.25
- -------------------------------------------------------------------------
December 1995              5.16           5.39        8.50           5.25
- -------------------------------------------------------------------------
January 1996               5.02           5.20        8.50           5.00
- -------------------------------------------------------------------------
February 1996              4.87           5.14        8.25           5.00
- -------------------------------------------------------------------------
March 1996                 4.96           5.79        8.25           5.00
- -------------------------------------------------------------------------
April 1996                 4.99           6.11        8.25           5.00
- -------------------------------------------------------------------------
May 1996                   5.00           6.24        8.25           5.00
- -------------------------------------------------------------------------
June 1996                  5.14           6.35        8.25           5.00
- -------------------------------------------------------------------------
</TABLE>

                                      22
<PAGE>
 
                                  SECTION III


                  PUBLICLY-HELD THRIFT INSTITUTION COMPARISONS

     In determining the fair market value of the Bank's common stock it is
necessary to compare the financial, operating, and other characteristics of the
Bank to comparable publicly traded thrift institutions. This section compares
Home Savings with three select groups; the universe of publicly traded thrifts
(excluding mutual holding companies), a smaller select group of publicly traded
thrifts (the "Comparative Group"), and recently converted thrifts. While the
prices of comparable institutions are useful in determining the pro forma market
value of the Bank, considerable adjustments may be required in the pricing of
Home Savings' to-be-issued common stock due to differences in such factors
including, but not limited to, size, market area, financial strength, operating
strategy, liquidity and stock market environment. The selection of the
Comparative Group is equal in importance to the subsequent adjustments that will
be made to the Bank's pro forma market value. The selection criteria used and
the companies selected are discussed below.

Selection Criteria

     The most general relevant comparables for the Bank are thrift institutions
listed on the New York Stock Exchange (NYSE), the American Stock Exchange (AMEX)
as well as those traded on the national over-the-counter (NASDAQ) markets.
Selection of the Comparative Group is limited to these thrifts because the
existence of an active and regular trading market  is imperative if the common
stock is to be used as a basis for comparison. The reliability of share price
data of thinly traded stocks is sometimes difficult to assess due to infrequent
trades or widely varying transaction prices.

Average Pricing Ratios by Stock Exchange
 
     Table III.1 presents a summary of the average and median pricing for all
thrifts listed in Exhibits 20-A and 20-B. The thrifts in Table III.1 are
categorized by trading exchange and trading prices for all thrifts listed in the
table or Exhibit 20 are as of July 5, 1996.

                                      23
<PAGE>
 
                               Table III.1
                   Pricing Ratios by Trading Exchange
<TABLE>           
<CAPTION>         
                        (Prices as of July 5, 1996)
                  Price Divided by
                  ------------------------------------------------
AMSE (22)           TBV        BV       EPS     Core EPS   Assets
- -----------       --------  --------  -------  ----------  -------
<S>               <C>       <C>       <C>      <C>         <C>
    Average          96.03     90.02    14.49       18.67    13.76
     Median          91.84     88.17    17.45       17.98    13.50
NASDAQ (389)      
- -----------       
    Average         112.01    108.44    16.07       17.21    12.58
     Median         108.02    104.19    13.48       14.94    10.99
NYSE (16)         
- -----------       
    Average         144.60    134.27    19.53       19.74     8.56
     Median         144.03    132.52    12.38       13.86     7.62
ALL PUBLIC THRIFTS
- -----------       
    Average         112.64    108.60    16.20       17.37    12.47
     Median         108.10    103.79    13.35       14.94    10.89
</TABLE>

     As indicated in Table III.1 NYSE thrifts generally traded at book value
premiums to NASDAQ and AMSE thrifts. These premiums reflect the size and
liquidity of the NYSE thrifts relative to other publicly traded thrifts as much
as they reflect the benefits of a particular exchange. AMSE thrifts sell at the
lowest price to book value ratios of the three exchanges. NASDAQ thrifts make up
roughly 90 percent of all publicly traded thrifts and therefore, by definition,
trade at or near all the industry average pricing ratios. AMSE thrifts tend to
carry the highest price to earnings ratio while NYSE and NASDAQ price to
earnings ratios are similar to each other and the All Public Thrift medians.

     The Bank will apply to have the common stock of Century Bancorp, Inc.
listed on the Nasdaq SmallCap Market if it is determined that the common stock
is eligible for such quotation. In the event the common stock does not qualify
for quotation on the Nasdaq SmallCap Market the Bank intends to list the common
stock over-the-counter through the National Daily Quotation System "Pink Sheets"
and request Trident Securities to match buy and sell orders for the common
stock. Because price quotations on the Pink Sheets may not be updated or
available on a timely basis and because it is anticipated that very few shares
of the common stock of the Company will be available for sale it is anticipated
that the liquidity of this issue will be very limited which such liquidity could
be reflected in the trading price of the Stock.


                                      24
<PAGE>
 
Average Pricing Ratios By Geographic Region

     Further consideration must be given to geographic location given that the
operating and competitive environment and equity market valuation for
institutions varies from state to state or region to region as a result of
different economic, legal and regulatory factors. Table III.2 summarizes the
average and median  pricing ratios for publicly traded thrifts in the various
regions of the country as of July 5, 1996.

                                   Table III.2
                      Pricing Ratios by Geographical Region
                          (Prices as of July 5, 1996)

<TABLE>
<CAPTION>
                                      Price Divided by
                                      -----------------------------------------
                                                                  Core          
Mid-Atlantic (94)                      TBV       BV       EPS     EPS    Assets 
- -----------------                     ------  --------  -------  ------  ------ 
<S>                                   <C>       <C>       <C>     <C>      <C>
    Average                           114.22    107.62    13.74   14.43    11.43
    Median                            112.88    108.12    12.46   13.46    10.13
Mid West (59)                        
- -------------                         
    Average                           108.21    106.09    17.37   18.91    14.24
    Median                             98.25     98.25    15.00   16.33    13.04
New England (54)                     
- ----------------                     
    Average                           118.43    112.55    14.78   13.81     9.80
    Median                            118.56    108.06    11.82   13.79     9.57
Southeast (59)                       
- --------------                       
    Average                           118.92    114.30    16.35   18.97    13.51
    Median                            113.72    111.54    13.21   15.08    11.88
Southwest (16)                       
- --------------                       
    Average                           101.31     99.23    13.35   14.09    13.21
    Median                             92.94     92.94    13.28   13.72    15.21
West (48)                            
- ---------                            
    Average                           113.68    109.96    19.66   21.52    10.23
    Median                            107.63    105.46    13.71   16.94     8.30
</TABLE>

     As illustrated in Table III.2, Southeast thrifts have exhibited price\book
value and price\tangible book value ratios slightly above industry averages and
medians. The price to earnings ratios of Southeastern thrifts is comparable to
that of the industry median as would be expected given the like comparability in
asset returns. The price to asset ratios of Southeast thrifts is generally
higher than the industry average even though the median Southeast thrift is only
marginally smaller in asset size than the industry median.

                                      25
<PAGE>
 
SELECTION PROCEDURE

     From the universe of publicly traded thrifts a more select group of
comparable companies was chosen based on further criterion. In screening to
develop the appropriate comparative group the first criterion tested were asset
size and market value. Only firms with assets under $350 million and a market
value below $75 million were considered. Asset and market size were determined
to be important because they reflect not only the earnings capacity of the
institution, but also its limited liquidity.
 
     Also considered of principal importance in selecting a comparative group
were key financial condition and financial performance ratios; primarily the
capital to asset, return on average asset, and return on average equity ratios.
After consideration of conversion proceeds and pro forma earnings Home Savings
will have exceptionally strong capital ratios, above average return on average
assets, but a low return on equity. Only those institutions with capital/asset
ratios in excess of 12 percent,  with return on assets in excess of 0.50 and
return on average equity ratios less than 10 percent were considered further.
 
     Home Savings, SSB serves a southeastern rural market and its limited market
value and liquidity will make it most attractive to stockholders in the Bank's
general geographic region. Consequently, the Comparative Group was further
narrowed down by eliminating those institutions outside of Home Savings' broad
geographic region. As a result, only one thrift west of the Mississippi and no
northern thrifts were considered.
 
     A final consideration for inclusion in the Comparative Group was the
composition of an institution's lending portfolio. Home Savings is a traditional
one-to-four family portfolio lender. The thrifts chosen for the Comparative
Group are also primarily traditional portfolio lenders with low concentrations
of non-mortgage lending.

     As previously stated the Comparable Group was selected only from publicly
traded (NASDAQ, NYSE, AMEX) companies because these companies have established
trading markets which, for larger or more frequently traded thrifts, are
presumed to be accurate reflections of the Bank's market value.

     Institutions whose market prices are believed to be affected by proposed
mergers or acquisition were not considered as part of the Comparative Group
because these institution's prices tend to be distorted by speculative
considerations and therefore, are unreliable indicators of the market's
valuation.

     The selection criterion discussed above were employed in identifying
thrifts, which, by virtue of location, size and operating characteristics and
financial condition and performance are deemed to be most comparable in nature
to the Bank. These thrifts, their location, asset size, and other summary data
are presented in Exhibit 21 and detailed information on the Comparative Group is
presented in Exhibits 21 through 30.

                                      26
<PAGE>
 
     Few companies are directly comparable on all factors, but in the aggregate
the Comparative Group has financial figures very similar to Home Savings. The
average asset size of the Comparative Group was $99 million, the average market
capitalization was $22 million, the average ROAA and ROAE were 1.10 percent and
5.44 percent respectively.

REVIEW OF COMPARATIVE GROUP
 
     Bedford Bancshares, Inc., Bedford, Virginia is the holding company for
Bedford Federal Savings Bank with three area offices. As of the most recently
available date, Bedford Bancshares had $118 million in assets and a market
capitalization of  $19 million. Bedford Bancshares is well capitalized with a
capital/asset ratio of 16.10 percent and has strong core earnings yielding an
ROAA of 1.26 percent and a return on average equity of 7.56 percent. Bedford
Bancshares is generally a traditional thrift lender with title and credit life
insurance operations. It has exhibited moderate loan and asset growth.

     Ccf Holding Company, Jonesboro, Georgia is the holding company for Clayton
County Federal Savings & Loan operating three local branches. As of the most
recently available date, CCF had $79 million in assets and a market
capitalization of $14 million. CCF is a highly capitalized thrift with a
capital/asset ratio of 21.23 percent, core earnings yielding an ROAA of 0.85
percent, and a return on average equity of 5.07 percent. CCF is a traditional
thrift lender with an extremely high concentration in real estate mortgage
lending. CCF is the most recent public company in the Comparative Group, having
converted to stock form on December 29, 1995. CCF has exhibited recent asset
growth of 14.8 percent, loan growth of 5.1 percent and deposit growth of only
0.13 percent annually.

     Classic Bancshares, Inc., Ashland, Kentucky, is the holding company for
Ashland Federal Savings & Loan and operates from its one headquarters office in
Ashland. As of the most recently available date, Classic had $68 million in
assets and a market capitalization of  $15 million. Classic is highly
capitalized with a capital/asset ratio of 28.8 percent, has strong core earnings
yielding an ROAA of 1.00 percent and a return on average equity of 4.84 percent.
Classic is a traditional thrift lender with a strong concentration in 1-4 family
mortgage lending. Classic has exhibited annual asset growth of 34 percent, loan
growth of 22 percent and deposit decay of 7.5 percent.

     Citisave Financial Corp., Baton Rouge, Louisiana, is the holding company
for Citizens Savings and Loan with five offices. As of the most recently
available date, CitiSave had $80 million in assets and a market capitalization
of  $14 million. It is well capitalized with a capital/asset ratio of 18.2
percent, earnings yielding an ROAA of 1.15 percent and a return on average
equity of 7.47 percent. CitSave is a traditional thrift lender that also
operates an insurance line of business. It has exhibited significant loan and
asset growth, but negligible deposit growth.

                                      27
<PAGE>
 
     Gateway Bancorp, Inc., Catlettsburg, Kentucky is the holding company for
Catlettsburgh Federal Savings & Loan which operates two local offices with nine
full-time employees.  As of the most recently available date, Gateway had $73
million in assets and a market capitalization of  $16 million.  Gateway is very
well capitalized with a capital/asset ratio of 25.0 percent, has strong core
earnings yielding an ROAA of 1.05 percent and a return on average equity of 3.91
percent. Gateway is a traditional thrift lender concentrating nearly 100 percent
of its lending portfolio on mortgage lending. It has exhibited significant loan
growth, average deposit growth and negligible asset.

     Harrodsburg First Financial Bancorp, Inc., Harrodsburg, Kentucky, is the
holding company for First Federal Savings Bank of Harrodsburg which operates 2
local offices with 15 full time employees.  As of the most recently available
date, Harrodsburg had  $109 million in assets and a market capitalization of
$32 million. Harrodsburg is well capitalized with a capital/asset ratio of 28.7
percent 1.15 percent ROAA yielded a 4.50 percent return on average equity.
Harrodsburg is traditional thrift lender with only 2 percent non-mortgage loan
balances. Harrodsburg has exhibited 6 percent asset growth, 11 percent loan
growth and 8 percent annual deposit growth.

     Kentucky First Bancorp, Inc., Cynthiana, Kentucky is the holding company
for First Federal Savings Bank and operates two local offices with 22 employees.
As of the most recently available date Kentucky First had $84.0 million in
assets and a market capitalization of  $19 million. Kentucky First has a strong
capital base equal to 23.6 percent of assets which generates a healthy 1.12
percent ROAA and a modest ROAE of 5.27 percent. Kentucky First is a traditional
thrift lender with a non-mortgage lending portfolio equal to less than 4 percent
of total assets.  Largely due to its 1995 conversion Kentucky First has had
significant asset growth, but its has also experienced deposit decay and average
loan growth.

     NS & L Bancorp, Inc., Neosho, Missouri, operates two local offices as the
holding company for Neosho Savings and Loan Association.  As of the most
recently available date NS & L had $59.0 million in assets and a market
capitalization of  $11 million. NS & L's has a high capital asset ratio of 23.5
percent and a core earnings base yielding 0.92 percent ROAA and a return on
average equity of 3.83 percent. NS & L is a very traditional thrift lender with
less than 3 percent of its assets invested in non-mortgage lending.

     Piedmont Bancorp, Inc., Hillsborough, North Carolina, is the holding
company for Hillsborough Savings Bank and operates two offices with 29 full time
employees. It is one of only three North Carolina thrifts in the Comparative
Group. As of the most recently available date, Piedmont had $124 million in
assets and a market capitalization of  $35 million. Piedmont is highly
capitalized with a capital/asset ratio of 29.8 percent, strong core earnings
yielding an ROAA of 1.35 percent and a return on average equity of 7.23 percent.
Piedmont is a traditional thrift lender with less than one percent of assets
invested in non-mortgage lending. Largely due to its December 1995 conversion,

                                      28
<PAGE>
 
Piedmont has exhibited significant asset growth and average loan growth, but has
also exhibited deposit decay.

     First Savings Bancorp, Inc., Southern Pines, North Carolina, is the holding
company for First Savings Bank of Moore County  and operates five area offices.
It is one of only three North Carolina thrifts in the Comparative Group. As of
the most recently available date, First Savings had $256 million in assets and a
market capitalization of  $68 million. First Savings is well capitalized with a
capital/asset ratio of 26.2 percent and has strong core earnings yielding an
ROAA of 1.48 percent and a return on average equity of 5.68 percent. First
Savings is a  traditional thrift lender with nearly 100 percent of its lending
concentrated in mortgages.  It has exhibited modest asset and deposit growth and
above average loan growth.

     Southern Banc Company, Inc., Gadsden, Alabama, is the holding company for
First Federal Savings & Loan of Gadsden and operates four area offices. As of
the most recently available date, Southern had $110 million in assets and a
market capitalization of  $19 million. Southern's is well capitalized with a
capital/asset ratio of 20.3 percent, but an ROAA of only 0.54 percent yielding
an ROAE of 3.96 percent. Southern's is a traditional thrift lender with only 2
percent of its assets invested in non-mortgage loans.

     KS Bancorp, Inc., Kenly, North Carolina, operates three area offices as the
holding company for Kenly Savings Bank. It is one of only three North Carolina
thrifts in the Comparative Group. As of the latest available date KS had total
assets of $89.9 million and a market capitalization of $12 million. KS has a
high 15.2 percent capital to asset ratio yielding a 1.14 percent ROAA and an
ROAE of 6.95 percent. KS exhibited modest to average growth in loans, deposits
and assets. KS has a negative one year gap of approximately 35 percent and is a
traditional portfolio thrift lender. Consumer and other non-mortgage lending
makes up less than 3 percent of the Bank's assets. KS has an extremely high
ratio of insider ownership and average institutional ownership.

     South Carolina Community Bancshares, Winnsboro, South Carolina is the
holding company for Community Federal Savings & Loan Association operating one
local office. As of the latest available date South Carolina Community had total
assets of $44 million and a market capitalization of $12 million. South Carolina
Community is highly capitalized with a capital to asset ratio of 28.5 percent
yielding a 1.35 percent ROAA and a 4.50 percent ROAE. It is a traditional
portfolio thrift lender with a negative one year gap of approximately 35 percent
and less than 1 percent of its assets invested in non-mortgage loans. South
Carolina Community has exhibited low asset growth, modest deposit growth and
loan decay.

     COMPARATIVE GROUP COMPOSITE PERFORMANCE

     All but one of the Comparative Group companies are located in the
southeast. Four are located in Kentucky, three in North Carolina, and one each
in Alabama, Georgia, Louisiana, Missouri, South Carolina and Virginia. 
Generally, these thrifts

                                      29
<PAGE>
 
operate in suburban to rural moderate growth areas. All of the thrifts converted
between 1993 and 1995.

     Exhibits 22 and 23 present summary ratios detailing the financial
performance and capital condition, respectively, of the Comparative Group, North
Carolina thrifts, Southeastern thrifts and Home Savings.

     All of the comparative group thrifts are highly capitalized institutions
with capital to asset ratios ranging from 15.2 percent for KS Bancorp to 29.8
percent for Piedmont Bancorp with an average ratio of 23.5 percent. Each of the
13 thrifts in the comparative group generate a healthy return on average assets,
ranging from a low of 0.54 percent for Southern Bancorp to a high of 1.48
percent for First Savings with an average of 1.07 percent. Because of the high
capital levels the average return on average equity for the Comparative Group is
only 5.44 percent, ranging from a low of 3.83 percent for NS & L to a high of
7.56 percent for Bedford. On a pro forma basis Home Savings has a capital to
asset ratio of 24.33 percent, return on average assets of 0.99 percent and
return on average equity of 4.05 percent.

     The Comparative Group is generally small in asset size and market value.
Only one institution, North Carolina based First Savings has over $125 million
in assets. The smallest institution in the Group is South Carolina Community
with only  $44 million in assets. The average total asset size for the
Comparative Group is $99.5 million. First Savings is the only institution in the
Comparative Group with over $40 million in market capitalization. The smallest
market capitalized thrift is NS & L with only $11.2 million. The average market
capitalization for the Comparative Group is $22.3 million. On a pro forma basis
Home Savings had approximately $91.5 total assets at March 31, 1996.

     Exhibit 24 presents the loan portfolio composition of the Comparative
Group. The Comparative Group is composed of primarily thrift lenders
concentrating in real estate mortgage lending.  On average 52 percent of the
Comparative Group's regulatory assets and 85 percent of their lending portfolio
are invested in 1-4 family mortgages compared to 52 and 80 percent respectively
for Home Savings. Only two of the Comparative Group companies have non-mortgage
loan portfolios exceeding 5 percent of assets and the average ratio of non-
mortgage loans to assets is 2.46 percent compared to less than one percent for
Home Savings.

     Exhibit 25 presents additional balance sheet composition data for the
Comparative Group and Home Savings. The average loan to deposit ratio of the
Comparative Group is 83 percent, only slightly higher than Home Savings' 78
percent ratio and reflects Home Savings' emphasis on deposit funding rather than
borrowings. Home Savings' deposit to asset ratio is approximately 86 percent
compared to the Comparative Group average of 73 percent. On most other key
balance sheet ratios, such as cash and securities, mortgage-backed securities,
REO, capitalized servicing and intangibles the composite balance sheet of the
Comparative Group is similar to Home Savings'.

                                      30
<PAGE>
 
     Exhibit 26 illustrates the recent growth of assets, loans and deposits of
the Comparative Group and Home Savings. Home Savings has exhibited 10 percent
asset, 10 percent deposit and 0 percent loan growth. The average annualized
asset growth of the Comparative Group is 11.5 percent which partly reflects an
increase due to conversion assets, but loan growth has averaged 11.6 percent and
deposits have increased at an annual rate of 2.8 percent.

     Exhibit 27 addresses some of the risk ratios of the Comparative Group and
Home Savings. The reserves to non-performing asset ratio of the Comparative
Group is 157 percent compared to only 60 percent for the Bank. The asset quality
of the Comparative Group is generally superior with an average NPA + 90
days/asset ratio of 0.48 percent. The median ration of reserves to NPA's plus 90
days delinquent is 51 percent. Home Savings non-performing asset to total asset
ratio is 1.03 percent. The Bank's one year cumulative interest rate GAP is
negative 46 percent compared to a negative 13 percent for the Comparative Group.

     Exhibit 28 presents yield-cost spread analysis for the Comparative Group
and Home Savings. Home Savings has a higher yield on earning assets, 7.65
percent, than the Comparative Group average of 7.50 percent, but also a higher
deposit cost, 5.29 percent, versus only 4.82 percent for the Comparative Group.
Home Savings' ratio of interest earning assets to interest bearing liabilities
is 114 percent compared to 126 percent for the Comparative Group. As a result,
the Bank's yield spread is only 2.36 percent compared to the Comparative Group
spread of 2.68 percent. The Bank's net interest margin of 3.01 percent is
considerably less than the Comparative Group average of 3.66 percent.

     Exhibit 29 presents some of the capital issues of  the Comparative Group.
On average 0.81 percent of the Comparative Group's total common shares trade
each quarter representing  a trading volume just over half the recent national
average of 1.49 percent. The Comparative Group has relatively substantial
institutional ownership of 9.8 percent, especially given their small size, and
average inside ownership of 11.0  percent. The average current dividend yield is
approximately 2.9 percent.

PERFORMANCE OF RECENTLY CONVERTED THIRFTS

     An important factor bearing on the likely reception of Home Savings'
initial stock offering is the market reception of recently converted
institutions. Exhibit 31-A shows the original offering price and pro forma
pricing ratios of all thrifts which converted from mutual-to-stock form since
January 1, 1996. The average and median amount of gross proceeds were $40 and
$22 million respectively and the average institution had footings of
approximately $256 million. The average offering price to pro forma book value
was 69 percent, the average price to pro forma earnings ratio was 19.4,  and the
price to assets ratio was 16.1 percent. These figures represent pro forma
pricing ratios upon conversion, which generally reflect offerings completed at
the "super max" or 32 percent above the 

                                      31
<PAGE>
 
midpoint. There are a number of thrifts currently in the marketing stage or
pending regulatory approval with price to book value and price to earnings
ratios below the averages referenced above.

     Most of the converting thrifts exhibited significant price appreciation
since their conversion, though the average increase has decreased substantially
from historical levels. The one day "pop" ranged from minus 5 percent to 35
percent, averaging 11 percent.  Appreciation since the first day of conversion
has essentially been negligible, and, in fact, the average conversion thrift
common stock has depreciated since its one day trading price. On average
conversion thrifts are up only 10 percent since their initial public offering
and the median price appreciation is only 7 percent.

                                      32
<PAGE>
 
                                   Section IV

                            MARKET VALUE ADJUSTMENTS

INTRODUCTION

     In order to determine the estimated pro forma market value of the Bank,
certain adjustments are required to reflect the differences between the Bank and
the public thrift Comparative Group. The market value adjustments made are based
upon certain financial and other criterion, some of which were discussed in the
previous chapter and include, among other factors; financial condition and
performance, earnings quality and predictability, management, market area,
expected dividend payments, and the liquidity and marketability of the to-be-
issued common stock.

FINANCIAL CONDITION

     The Bank and its Comparative Group are both characterized by similar levels
of excess capital. The Bank intends to leverage some of its additional capital
towards modest growth and exercise cash and special cash dividends and stock
buy-backs to reduce its capital to asset ratio to more manageable levels. It is
expected that the Bank will remain overcapitalized for some time to come. The
average capital to asset ratio of the Comparative Group is 23.5 percent compared
to a pro forma capital to asset ratio of approximately 24.3 percent for the
Bank. In light of the similar capital ratios to the Comparative Group, no
adjustment was made for this factor.

<TABLE>
<CAPTION>
- ---------------------------------------
Average                   Equity/Assets
- ---------------------------------------
<S>                       <C>
Comparative Group                  23.5%
- ---------------------------------------
North Carolina Thrifts             21.9%
- ---------------------------------------
Industry                           12.2%
- ---------------------------------------
Home Savings Pro Forma             24.3%
- ---------------------------------------
</TABLE>

ASSET QUALITY
 
     In general the loan quality of all the Comparative Group is excellent
relative to the national thrift industry, reflecting the traditional nature of
the chosen thrifts. Home Savings has one significant loan problem that burdens
its asset quality. As a result, its non-performing asset to total asset ratio of
1.03 percent is nearly four times the Comparative Group average of 0.26 percent
and nearly 9 times the Comparative Group median of 0.12 percent. The Bank's
reserves to non performing and 90 day delinquent loan ratio is 60.4 percent,
less than half the Comparative Group average of 157 percent and insignificantly
higher than the Comparative Group median of 57.0 percent. In consideration of
these issues a marginal downward adjustment has been made to the Bank's pro
forma market value.

                                      33
<PAGE>
 
<TABLE>
<CAPTION>
- ---------------------------------------------------
Average                   NPA/Assets   Reserves/NPA
- ---------------------------------------------------
<S>                       <C>          <C>
Comparative Group               0.26%         157.4%
- ---------------------------------------------------
Industry                        1.03%         113.6%
- ---------------------------------------------------
North Carolina Thrifts          0.64%         177.6%
- ---------------------------------------------------
Home Savings                    1.03%          60.4%
- ---------------------------------------------------
</TABLE>

PROFITABILITY LEVELS

     The Bank's interest yield spread of 2.36 percent is 32 basis points below
the Comparative Group average of 2.68 percent and 54 basis points below the
median of 2.90 percent, but its pro forma interest earning assets to interest
bearing liabilities ratio of approximately 130 percent is slightly better than
the Comparative Group average of 126 percent. The Bank's return is buoyed by one
of the industry's lowest ratios of non-interest expense to total assets of only
1.55 percent compared to the Comparative Group of 2.15 percent. As a result, the
Bank's pro forma return on average assets is approximately 0.99 percent, ten
percent below that of the Comparative Group average of 1.10 percent.

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------
Average                      Spread   IEA/IBL*   IntExp/Assets   ROAA*
- ----------------------------------------------------------------------
<S>                          <C>      <C>        <C>             <C>
Comparative Group             2.68%    126%           2.15%       1.10%
- ----------------------------------------------------------------------
Industry                      2.86%    113%           2.35%       0.86%
- ----------------------------------------------------------------------
North Carolina Thrifts        2.76%    119%           2.14%       1.02%
- ----------------------------------------------------------------------
Home Savings (*Pro Forma)     2.36%    130%           1.55%       0.99%
- ----------------------------------------------------------------------
</TABLE>

RETURN ON AVERAGE EQUITY

     The Bank's pro forma return on average assets is marginally lower and its
capital to assets level is marginally higher than its Comparative Group. The
compounded result of these two ratios is a return on average equity below the
Comparative Group average of 5.44 percent and below the industry average of
8.36. Return on equity is a key determinant of shareholder value. As a result,
we have assigned a modest discount for this factor.

<TABLE>
<CAPTION>
- ------------------------------
Average                   ROAE
- ------------------------------
<S>                       <C>
Comparative Group         5.44%
- ------------------------------
Industry                  8.36%
- ------------------------------
North Carolina Thrifts    6.81%
- ------------------------------
Home Savings Pro Forma    4.05%
- ------------------------------
</TABLE>

GROWTH AND PREDICTABILITY OF EARNINGS

     The Bank has exhibited moderate asset and deposit growth, but negligible
loan growth, whereas the Comparative Group has maintained significant recent
loan growth. The Bank has an extremely high negative interest rate gap of
approximately 46 percent. 

                                      34
<PAGE>



 
                     [This page intentionally left blank]





<PAGE>
 
Of 315 public thrifts that report interest rate gap, only one thrift Washington
Federal reported a higher gap (negative 46.46 percent). No thrifts reported
positive gaps over 40 percent and the average gap was only negative 1.47
percent. The average gap for the Comparative Group was negative 13.0 percent.
Due to increasing rates and the Bank's interest rate sensitivity net interest
income has been declining over the past two years. The Bank has not established
a regular source of non-interest income to stabilize its net income. Average 
non-interest income as a percent of assets is approximately 0.05 percent for the
Bank compared to an average of 0.33 percent for the Comparative Group.

     The earnings of financial institutions are largely a function of changes in
non-interest income and expenses and the relative sensitivity of the
institution's assets and liabilities. As result of these factors sustained and
predictable growth in the Bank's earnings are not assured and, given the high
interest sensitivity of its lending portfolio, we have assigned a significant
downward adjustment due to these factors.

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------- 
Average                               NonIntInc/      Loan       Deposit 
                           GAP          Assets       Growth       Growth
- ----------------------------------------------------------------------------
<S>                       <C>     <C>                <C>      <C>
Comparative Group         -13.0%         0.33%         11.6%        2.9%
- ----------------------------------------------------------------------------
Industry                  -1.47%         0.44%         12.6%        8.1%
- ----------------------------------------------------------------------------
North Carolina Thrifts    -3.22%         0.33%          8.4%        3.6%
- ----------------------------------------------------------------------------
Home Savings              -45.6%         0.05%          0.1%       10.0%
- ----------------------------------------------------------------------------
</TABLE>

DEPOSIT COMPOSITION

     Approximately 20.0 percent of the Bank's deposit base (and over 25 percent
of its certificates of deposit) is comprised of jumbo ($100,000 or more)
certificates of deposit. The highest ratio of deposits to jumbo deposits in the
Comparative Group is 16.5 percent and the average ratio for the Comparative
Group is 9.6 percent. Jumbo deposits are generally considered to be more
interest sensitive than other deposits. As a result, it would generally be
expected that a significant amount of such jumbo deposits could be withdrawn
from Home Savings if higher rates were available elsewhere, or alternatively, if
interest rates increase these deposits would be most sensitive to market
changes. As a result, we have assigned a modest discount for this factor.

MANAGEMNET

     The Bank is managed by James Hudson who has served as Chief Executive
Officer of the Bank since 1972. Mr. Hudson and his senior managers have
extensive tenure with the Bank. The entire staff of the Bank is well tenured and
experienced. However, a staff level of 11 only full-time employees places
significant limits on the growth that will be necessary to maintain market
oriented return average equity and limited personnel and management depth
increase the Bank's reliability on key individuals.  Accordingly, we have not
adjusted market value for this factor.

                                      35
<PAGE>
 
DIVIDEND PAYENMTS

     The Bank has not declared its firm intention to pay a certain cash
dividend. The payment of a cash dividend in the future will be dependent upon
such factors as earnings performance, capital position, growth, and regulatory
limitations. Ten of the eleven Comparative Group institutions pay cash dividends
with an average yield of 2.87 percent. Seven of the institutions pay a yield in
excess of 3.00 percent. While the inability or unwillingness for a Bank to pay
dividends would constitute a significant negative to value, the Bank certainly
has the capacity to pay dividends and is likely to favorably consider a dividend
in the future.  As a result, we believe no adjustment for this factor is
warranted.

LIQUIDITY OF THE ISSUE

     The Comparative Group contains only companies that are listed by the AMSE
or  NASDAQ and trade in the OTC market.  The average market capitalization of
the Comparative Group is over $22 million, the median is approximately $16
million, and only three of the Comparative Group have a market capitalization in
excess of $35 million.

     The trading volume of the Comparative Group is roughly half that of the
industry average. The average ratio of shares traded to shares outstanding over
a three month period was 0.81 percent for the Comparative Group and 1.49 percent
for the industry average. The actual number, and  market value, of  shares
traded is considerably below the industry average due to the smaller market
capitalization of the Comparative Group. As a result, the overall liquidity of
the Comparative Group, and prospectively of Home Savings, is quite low.

     The Bank will apply to have the common stock of Century Bancorp, Inc.
listed on the Nasdaq SmallCap Market if it is determined that the common stock
is eligible for such quotation. In the event the common stock does not qualify
for quotation on the Nasdaq SmallCap Market the Bank intends to list the common
stock over-the-counter through the National Daily Quotation System "Pink Sheets"
and request Trident Securities to match buy and sell orders for the common
stock. Because price quotations on the Pink Sheets may not be updated or
available on a timely basis and because it is anticipated that very few shares
of the common stock of the Company will be available for sale it is anticipated
that the liquidity of this issue will be very limited which such liquidity could
be reflected in the trading price of the Stock. In addition, the offering price
of the stock of  $50 reduces the number of shares outstanding and raises the
cost of standard lot sizes. As a result, of these factors it is anticipated that
the stock will lack consistent liquidity and a significant discount is assigned
for this factor.


                                      36
<PAGE>
 
                             MARKETING OF THE ISSUE

     The Bank's stock will be offered through a subscription and community
offering by Trident Securities, Inc. The overall interest in thrift
subscriptions has been varied over recent periods. In response to higher market
interest rates and higher thrift appraisals usually strong demand for thrift
conversion stock waned in the latter part of 1994 and several institutions, were
forced to pare back their proposed initial public offerings. The market revived
in 1995 and has remained moderately strong through 1996 despite an increase in
pricing ratios.

     The board of Directors and executive officers of the Bank are purchasing
approximately 9 percent of the newly-issued stock. Average insider ownership for
the Comparative Group is in excess of 11 percent.

     As seen in Table IV.1 below the equity bull market continued on a moderate
pace through the first half of 1996, with the DJIA increasing 9.21 percent and
the S & P 500 increasing 6.74 percent. Though thrift equities led the market
through much of 1995 they have not enjoyed similar success in 1996. The SNL All
Publicly Traded Thrift Index actually increased only 1.97 percent since the
beginning of 1996. Southeastern thrifts exhibited slightly higher appreciation
of 3.11 percent, but smaller thrifts appreciated only 1.50 percent. Southeastern
thrifts have actually depreciated over the last sixty days.

 
                                   Table IV.1
                               SNL THRIFT INDICES
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------
                                                                             Percent Change Since
- --------------------------------------------------------------------------------------------------
                        5-July-       30-April-     30-Dec-      30-Dec-               30-April-96
                         1996           1996         1995         1994      Dec-1995
- --------------------------------------------------------------------------------------------------
<S>                    <C>          <C>            <C>          <C>          <C>       <C>
All Publicly Traded      383.9          380.3        376.5        244.7      1.97         0.95
- --------------------------------------------------------------------------------------------------
SAIF                     355.6          356.1        356.8        228.0     -0.32        -0.13
- --------------------------------------------------------------------------------------------------
AMEX                     133.9          134.1        137.7        105.1     -2.76        -0.15
- --------------------------------------------------------------------------------------------------
NYSE                     215.8          249.9        257.6        158.5    -16.23       -13.65
- --------------------------------------------------------------------------------------------------
OTC                      460.6          460.3        449.5        296.8      2.47        -0.06
- --------------------------------------------------------------------------------------------------
SE                       378.6          381.8        367.2        230.1      3.11        -0.83
- --------------------------------------------------------------------------------------------------
Assets Less-than $250 m  546.5          545.1        538.4        394.9      1.50         0.25
- --------------------------------------------------------------------------------------------------
DJIA                      5588           5569         5117         3834      9.21         0.34
- --------------------------------------------------------------------------------------------------
S & P                    657.4          654.2        615.9        459.3      6.74         0.50
- --------------------------------------------------------------------------------------------------
</TABLE>

     In order to assure successful reception of an initial public offering it is
necessary to offer the new purchaser a substantial new issue discount to offset
the many uncertainties faced by the investor as to the liquidity and future
performance of the "untested" company.  Through 1996 thrift conversion prices
have "popped" an average of 11 percent on the first day of trading and generally
remained flat or declined marginally over the ensuing three months. This
appreciation is less then has historically been earned 

                                      37
<PAGE>
 
in thrift conversions and is probably near the minimum new issue discount 
acceptable to investors.

     There have been three recent conversions in North Carolina, all within
several days of each other in April. Fundamentally, all these institutions are
overcapitalized with equity to total asset ratios of 14 to 15 percent each. Home
Savings' pro forma capital to asset ratio is anticipated to be significantly
higher, approximately 24 percent, which such level would tend to depress return
on average equity and thus the price to book value ratio of the company. Each of
these institutions enjoyed a significant one day "pop". Green Street Financial
appreciated 28.8 percent the first day, Scotland Bancorp appreciated 22.5
percent, and Stone Street Bancorp appreciated 16.7 percent. Since the first day,
however, the price of Stone Street Bancorp has actually decreased such that it
is now only 13.3 percent above its offering price and the prices of Green Street
and Stone Street have increased only marginally. On average these three thrifts
"popped" an average of 21.8 percent on the first day of their offerings, but
increased less than one percent in the three months since those offerings.

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------
                           IPO Price  One Day Price   Current Price
- ---------------------------------------------------------------------
<S>                        <C>        <C>             <C>
Green Street Financial        $10.00        $12.875         $13.125
- ---------------------------------------------------------------------
Stone Street Bancorp          $15.00        $17.50          $17.00
- ---------------------------------------------------------------------
Scotland Bancorp              $10.00        $12.25          $12.375
- ---------------------------------------------------------------------
Average "Pop" Since IPO                     21.8%           22.8%
- ---------------------------------------------------------------------
</TABLE>

     The aftermarket performance of Home Savings is not anticipated to be as
liquid as that of these recent North Carolina thrifts. Home Savings will be a
$50 issue traded only on the pink sheets. These conversions were priced between
$10 and $15 and have traded OTC. In addition, Green Street, which exhibited the
largest one day "pop" is located in a high growth area and has been the subject
of merger speculation and has already been subject to a 13-D filing. Scotland
Bancorp had recently considered a merger conversion which the market may fairly
consider as a signal that Bank management would favorably consider a merger.

     The Bank has undertaken anti-takeover provisions similar to most other
thrifts, but has taken the additional measure of declaring in its prospectus
that it "believes that it will be in the best interest of Home Savings....to
remain an independent financial institution."

     As a result of these marketing considerations we have made a downward
adjustment in the valuation of Home Savings.

                                      38
<PAGE>
 
                                  Market Area

     Home Savings' primary market consists primarily of the rural Davidson
County. The local economy is primarily dependent on the local furniture and
related industry. Thomasville in particular is dependent on the Thomasville
Furniture Company. Thomasville is predominately a working and middle class
community with income and median home values below the state and national
average. Local competition exists and has challenged the Bank's market share in
the county over the past several years. Accordingly a modest downward adjustment
was made for this factor.

                              Summary of Discounts

     The table below summarizes the discounts applied to Home Savings vis-a-vis
the Comparative Group. We have made no adjustments to the Comparative Group
based on the similarity of Financial Condition, Profitability Levels, Management
Quality, and the prospect of similar Dividend Payments. However, it was
determined that the Asset Quality, Return on Average Equity, Deposit
Composition, and Market Area of Home Savings were each slightly unfavorable
relative to the Comparative Group, requiring modest discounts for each factor.
It was also determined that the equity markets, the initial public offering
markets, and the thrift conversion market were all slightly less favorable at
this time relative to the past two years when most of the Comparative Group
"went public". We have determined that the trend and risk of Home Savings'
income, as discussed in "Growth and Predictability of Earnings" above,
constituted a significant negative for the institution, requiring a discount
from the Comparative Group. Finally, we applied a discount to Home Savings based
on the considerable illiquidity of the proposed new common stock, due both to
its share price of $50.00 and its pink sheet trading, relative to the
Comparative Group.

                              Summary of Discounts
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                                      Marginal
                          Premium  No Adjustment      Discount       Discount
- -----------------------------------------------------------------------------
<S>                       <C>      <C>            <C>                <C>
Financial Condition                      X
- -----------------------------------------------------------------------------
Asset Quality                                             X
- -----------------------------------------------------------------------------
Profitability Levels                     X
- -----------------------------------------------------------------------------
Return on Equity                                          X
- -----------------------------------------------------------------------------
Growth, Predictability                                                  X
- -----------------------------------------------------------------------------
Deposit Composition                                       X
- -----------------------------------------------------------------------------
Management                               X
- -----------------------------------------------------------------------------
Dividend Payments                        X
- -----------------------------------------------------------------------------
Liquidity of Issue                                                      X
- -----------------------------------------------------------------------------
Marketing of Issue                                        X
- -----------------------------------------------------------------------------
Market Area                                               X
- -----------------------------------------------------------------------------
</TABLE>

                                      39
<PAGE>
 
SECTION V

VALUATION METHODS


                                Valuation Method

     Traditional guidelines identify three appropriate valuation methods to use
in determining the pro forma market valuation of a converting thrift;
price\earnings, price\assets and price\book value. The preferred method of
valuation is a price\earnings approach.
 
     The true financial value of any financial asset is derived from the
earnings generated from that asset. As a result, the price\earnings method has
become accepted as the preferred and most reliable valuation method for on-going
concerns. However, given the historic volatility of interest income in financial
institutions the price\book value approach carries considerably more weight in
this industry then it does in most other industries. Finally, the franchise
value of many institutions is reflected in their deposit base and accordingly
the price\asset ratio also has added significance in considering pricing for
this industry.

     Exhibit 30 presents the relevant pricing parameters for the Comparative
Group.


                            Price to Earnings Method

     The price\earnings approach is the standard method of stock valuation and
assumes that the value of a company's stock is a function of the discounted
value of its future earnings stream.
 
     The basis of the price\earnings approach is the subject's trailing twelve
month's earnings, often times adjusted for non-recurring or abnormal expenses or
gains. The standard measurement of adjusted earnings in the thrift industry is
"core" earnings which is based on reported earnings adjusted for losses or gains
on sale of assets, extra-ordinary income and other non-recurring events. The
trailing twelve months reported net income after taxes for Home Savings was $664
thousand as of March 31, 1996.  The Bank's core earnings is essentially the same
amount so that this figure is used for our calculations.
 
     The subject's earnings base is then multiplied by a price\earnings ratio to
determine the subject valuation. In determining the appropriate price\earnings
ratio we reviewed the ratios of  all publicly traded thrift institutions and
those of  Comparative Group in particular. The price\reported earnings ratios of
the Comparative Group ranged from a low of 9.6 for Bedford Bancshares to a high
of 25.8 for Harrodsburgh First Financial. The average ratio was 18.2 and the
median was 17.9. The average price\earnings ratio for all publicly traded
thrifts was 16.2 and the median was 13.4.

                                      40
<PAGE>
 
     For the most part, core earnings of the Comparative Group, as reported,
parallel their reported earnings. The lowest price\core earnings ratio was 13.4
for KS Bancorp, Inc. and the highest was 21.7 for Gateway Bancorp. The average
price\core earnings ratio was 17.4 and the median ratio was  and the median
ratio was 18.8.
 
     Based on the above analysis we have determined that the appropriate
price\earnings ratio for Home Savings is 15.0 which, when multiplied by the
Bank's pro forma earnings (adjusted to reflect earnings on net conversion
proceeds) of  $901,598, yields a pro forma market valuation of $13,500,000 at
the midpoint. The price\earnings multiplies range from a low of 13.3 at the
minimum of the offering range to 16.5 at the maximum and 18.2 at the super
maximum of the offering range.


                           Price to Book Value Method

     Historically, the financial markets have placed significant weight on
price\book value methods for valuing financial institutions. As thrifts
diversify it is becoming more apparent that the real earnings power of each
bank's book value (return on equity) can vary significantly depending on the
risk and return of these particular assets, thereby shifting emphasis away from
the price\book value method towards more traditional price\earnings methods. As
a consequence, our valuation has been heavily weighted towards the latter
valuation method. Nevertheless, this valuation approach retains significance for
this industry.
 
     The basis of the price\book value approach is the subject's current GAAP or
tangible book value. At March 31, 1996 the Bank's GAAP book value was $11.136
million.
 
     The subject's book value is then multiplied by a price\book value ratio in
order to arrive at the subject valuation. In determining the appropriate price\
book value ratio we reviewed the ratios of  all publicly traded thrift
institutions and those of  Comparative Group in particular. The price\GAAP book
value ratios of the Comparative Group ranged from a low of 71.5 percent for
Classic Bancshares to a high of 106.5 percent for Harrodsburgh First. The median
ratio was 91.0 percent and the average ratio was 90.6 percent. Given the low
level of intangibles in the Comparative Group the price to tangible book value
ratios were nearly identical to the GAAP to book value ratios. The average
price\book value ratio for all publicly traded thrifts was 108.6 percent and the
median ratio was 103.8 percent.

     Based on the above analysis we have determined that the appropriate
price\book value ratio for Home Savings is 61 percent, which generally reflects
the Bank's high capitalization, lower return to capital and a "new issue"
discount.  Based on adjustments to historical book value for proceeds, expenses,
and incentive plans, which would increase the Bank's pro forma book value to
$22,266,600 at the midpoint, we have 

                                      41
<PAGE>
 
determined that the pro forma market value of Home Savings based on the 
price\earnings approach is $13,500,000.

     The price\book value multiplies range from 56 percent at the minimum of the
offering range to 65 percent at the maximum and 69 percent at the super maximum
of the offering range.



                             Price to Assets Method

     The price to assets ratio of the Comparative Group range from 13.5 percent
for KS Bancorp, Inc to 33.1 percent for Harrodsburgh First Financial. The
average price\asset ratio of the Comparative Group is 21.7 percent and the
median ratio is 20.1 percent. The average price\asset ratio for all publicly
traded thrifts is 12.5 and the median pricing ratio is 10.9. While thrift
pricing methodology gives significantly more weight to the price\asset ratio
than do other industries neither the market nor this valuation give it
significant weighting relative to their pricing methodologies.

     We have used a price\asset ratio of 14.8 percent to develop the pro forma
market value of the Bank. At the minimum of the offering range the price to
asset ratio is 12.8 percent, at the maximum it is 16.7 percent and at the super
maximum it is 18.7 percent.


                              Valuation Conclusion


     Exhibit 34 provides a summary of the valuation premium or discount for each
of the valuation ranges when compared to the Comparative Group on each of the
valuation approaches. Despite the negative trend to and considerable risk
inherent in the Bank's earnings stream the price to earnings multiple for Home
Savings at the midpoint value indicates a discount of only 17 percent to the
average and median of the Comparative Group. At the super maximum the pro forma
price to earnings ratio of Home Savings represents a premium of 0.2 to 1.3
percent to the Comparative Group.

     At the midpoint value, the price to book value ratio of  60.6 percent for
Home Savings represents a discount of 33 percent relative to the average and
median ratios of the Comparative Group. The price to book value discount for
Home Savings relative to the Comparative Group decreases to 24 percent at the
super maximum. The price to earnings multiple for Home Savings at the midpoint
value indicates a smaller discount of 17 percent to the average and median of
the Comparative Group and premiums of 0.2 to 1.3 percent at the super maximum.
The price to assets ratio at the midpoint represents a discount of 32 percent to
the Comparative Group average and 28 percent to the Comparative Group median.
These discounts reduce to 14 and 9 percent respectively at the super maximum.

                                      42
<PAGE>
 
     It is therefore our opinion that as of July 8, 1996 the estimated pro forma
market value of Home Savings' to-be-issued common stock was $13,500,000. This
represents 270,000 shares of common stock at $50.00 per share. The resultant
valuation range is $11,475,000 to $15,525,000 and $17,853,750 at the super
maximum.

                                      43
<PAGE>
 
                                   EXHIBITS

                                      45
<PAGE>
 
                               List of Exhibits

<TABLE> 
<CAPTION> 
Exhibit #

<S>        <C> 
1.         Market Area Map
2.         Audited Financial Statements
3.         Selected Consolidated Financial and Operations Data
4.         Selected Consolidated Financial Ratios and Other Data
5.         Interest Rate GAP Analysis
6.         Market Value of Portfolio Equity
7.         Yield and Cost Trends
8.         Volume\Rate Analysis
9.         Loan Portfolio Composition
10.        Loan Portfolio Maturity Schedule
11.        Loan Originations, Purchases, Sales, and Repayments
12.        Non-performing Assets
13.        Charge-offs and Recoveries
14.        Distribution of Loss Allowances
15.        Composition of Securities Portfolio
16.        Maturity Schedule and Yield Analysis, Securities
17.        Flow of Deposits
18.        Composition of Securities Portfolio
19.        Maturity Schedule, Certificates of Deposit
20.        All Publicly Traded Thrifts - Market and Financial Information
21.        Comparative Group - General Data
22.        Comparative Group - Financial Performance
23.        Comparative Group - Capital Ratios
24.        Comparative Group - Loan Portfolio Composition
25.        Comparative Group - Balance Sheet Ratios
26.        Comparative Group - Growth Rates
27.        Comparative Group - Asset and Risk Ratios
28.        Comparative Group - Yield-Cost Spread Analysis
29.        Comparative Group - Capital Market Issues
</TABLE> 
<PAGE>
 
                         List of Exhibits (continued)

<TABLE> 
<S>        <C> 
30.        Comparative Group - Pricing Ratios
31.        Recently Converted Thrifts
32.        Pro Forma Analysis
33.        Pro Forma Effect of Conversion Proceeds
34.        Summary of Valuation Premium or Discount
</TABLE> 


                                   Appendix

           JMP Financial, Inc. -- Background and Qualifications
<PAGE>
 
                                   Exhibit 1
                                Market Area Map

                                      46
<PAGE>
 
                            Home Savings Bank, SSB
                          Thomasville, North Carolina


                     [MAP OF NORTH CAROLINA APPEARS HERE]

[MAP OF THOMASVILLE, DAVIDSON COUNTY APPEARS HERE]
<PAGE>
 
                                   Exhibit 2
                          Audited Financial Statements

                                      47
<PAGE>
 
                         =============================
                         Index to Financial Statements
                             of Home Savings, SSB
                         =============================



<TABLE> 
<CAPTION>
                                                              Page No.  
                                                              --------
  
<S>                                                             <C> 
Independent Auditors' Report                                    F-1       
                                                                          
Financial Statements                                                      
                                                                          
 Statements of Financial Condition at                                 
   June 30, 1995 and 1994                                       F-2            
                                                                          
 Statements of Operations for the Years Ended                             
   June 30, 1995, 1994 and 1993                                 F-3       
                                                                          
 Statements of Retained Earnings for the Years                            
   Ended June 30, 1995, 1994 and 1993                           F-4       
                                                                          
 Statements of Cash Flows for the Years Ended                             
   June 30, 1995, 1994 and 1993                                 F-5       
                                                                          
 Notes to Financial Statements for the Years                              
   Ended June 30, 1995, 1994 and 1993                           F-7       
                                                                          
 Statements of Financial Condition at                                     
   March 31, 1996 and 1995 (Unaudited)                          F-21      
                                                                          
 Statements of Operations for the Nine Months                             
   Ended March 31, 1996 and 1995 (Unaudited)                    F-22      
                                                                          
 Statements of Retained Earnings for the Nine Months                      
   Ended March 31, 1996 and 1995 (Unaudited)                    F-23      
                                                                          
 Statements of Cash Flows for the Nine Months Ended                        
   March 31, 1996 and 1995 (Unaudited)                          F-24

 Notes to Financial Statements for the Nine Months 
   Ended March 31, 1996 and 1995 (Unaudited)                    F-26 
</TABLE> 
<PAGE>
 
                   [LETTERHEAD OF DIXON, ODOM & CO., L.L.P. 
                  CERTIFIED PUBLIC ACCOUNTANTS APPEARS HERE]


                         INDEPENDENT AUDITORS' REPORT



To the Board of Directors
Home Savings, SSB
Thomasville, North Carolina

We have audited the accompanying statements of financial condition of Home
Savings, SSB as of June 30, 1995 and 1994 and the related statements of
operations, retained earnings, and cash flows for the years then ended.  These
financial statements are the responsibility of the Bank'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 financial statements referred to above present fairly, in
all material respects, the financial position of Home Savings, SSB at June 30,
1995 and 1994, and the results of its operations and its cash flows for the
years then ended in conformity with generally accepted accounting principles.

As discussed in Note A to the financial statements, on July 1, 1994, the Bank
changed its method of accounting for investment securities to adopt the
provisions of Statement of Financial Accounting Standards No. 115.



/s/ Dixon, Odom & Co., L.L.P.
High Point, North Carolina
July 21, 1995, except for Note L,
as to which the date is May 7, 1996


                                                          1829 Eastchester Drive
[LOGO OF MOORES                    ---------                       P.O. Box 2646
 ROWLAND INTERNATIONAL             Page F-1            High Point, NC 27261-2646
 APPEARS HERE]                                    910-889-5156, Fax 910-889-6168
<PAGE>
 
- ---------------------------------
HOME SAVINGS, SSB
STATEMENTS OF FINANCIAL CONDITION
June 30, 1995 and 1994
- ---------------------------------


<TABLE>
<CAPTION>
 
 
ASSETS                                                     1995         1994
                                                        -----------  -----------
<S>                                                     <C>          <C>
 
Cash on hand and in banks                               $ 1,172,327  $   639,968
Interest-bearing balances in other banks                  4,441,361    1,503,550
Investment securities available for sale, at fair
 value (amortized cost of $8,485,774) (Note B)            8,664,147            -
Investment securities held to maturity, at amortized
 cost (fair value of $5,165,480 and $15,739,201 at 
 June 30, 1995 and 1994, respectively) (Note B)           5,133,282   15,894,829
Loans receivable, net (Note C)                           54,019,888   53,801,866
Accrued interest receivable                                 508,978      486,047
Premises and equipment, net (Note D)                        758,851      771,500
Stock in the Federal Home Loan Bank of Atlanta, 
 at cost                                                    613,700      613,700
Foreclosed real estate                                       71,002      110,500
Other assets                                                123,986       21,129
                                                        -----------  -----------
 
                                                        $75,507,522  $73,843,089
                                                        ===========  ===========
</TABLE>

LIABILITIES AND RETAINED EARNINGS

<TABLE>
<CAPTION>
LIABILITIES
<S>                                                     <C>          <C>
  Deposit accounts (Note F)                             $64,448,183  $63,937,046
  Accrued interest payable                                  103,543       72,243
  Advance payment by borrowers for property taxes
   and insurance                                             99,976       72,679
  Deferred income taxes                                      23,132            -
  Accrued expenses and other liabilities                    192,768      150,849
                                                        -----------  -----------
 
                                TOTAL LIABILITIES        64,867,602   64,232,817
 
  Commitments and contingencies (Notes C and K)
 
  Retained earnings - substantially restricted 
   (Notes I and J)                                       10,639,920    9,610,272
                                                        -----------  -----------
 
                                                        $75,507,522  $73,843,089
                                                        ===========  ===========
</TABLE>

See accompanying notes.                                                 Page F-2
- --------------------------------------------------------------------------------
<PAGE>
 
- ----------------------------------------
HOME SAVINGS, SSB
STATEMENTS OF OPERATIONS
Years Ended June 30, 1995, 1994 and 1993
- ----------------------------------------


<TABLE>
<CAPTION>
                                             1995         1994         1993
                                          -----------  -----------  -----------
<S>                                       <C>          <C>          <C>
 
INTEREST INCOME
 Loans                                    $4,409,784   $4,485,940   $4,695,057
 Investments and deposits in other banks     961,373      851,388      706,712
                                          ----------   ----------   ----------
 
               TOTAL INTEREST INCOME       5,371,157    5,337,328    5,401,769
 
INTEREST EXPENSE ON DEPOSIT
 ACCOUNTS (Note F)                         2,788,018    2,487,128    2,736,412
                                          ----------   ----------   ----------
 
                 NET INTEREST INCOME       2,583,139    2,850,200    2,665,357
 
PROVISION FOR LOAN LOSSES (Note C)           105,000      114,274      165,351
                                          ----------   ----------   ----------
 
           NET INTEREST INCOME AFTER
           PROVISION FOR LOAN LOSSES       2,478,139    2,735,926    2,500,006
                                          ----------   ----------   ----------
 
OTHER INCOME (EXPENSES)
 Service charges and other fees               31,776       35,491       49,004
 Loss on sale of investments                 (36,735)      (5,194)           -
 Gain (loss) on sale of foreclosed real
  estate                                       1,656        6,948      (10,940)
 Other                                        18,357        3,238        1,800
                                          ----------   ----------   ----------
                                              15,054       40,483       39,864
                                          ----------   ----------   ----------
 
                        TOTAL INCOME       2,493,193    2,776,409    2,539,870
                                          ----------   ----------   ----------
 
GENERAL AND ADMINISTRATIVE EXPENSES
 Compensation and benefits                   503,094      449,614      394,045
 Occupancy                                    84,694       85,358       69,693
 Data processing expenses                     87,400       87,540       87,739
 Federal deposit insurance premiums          145,201      144,454      109,754
 Other expenses                              158,988      143,472      171,415
                                          ----------   ----------   ----------
 
                   TOTAL GENERAL AND
             ADMINISTRATIVE EXPENSES         979,377      910,438      832,646
                                          ----------   ----------   ----------
 
          INCOME BEFORE INCOME TAXES       1,513,816    1,865,971    1,707,224
 
INCOME TAXES (Note I)                        592,600      694,300      638,700
                                          ----------   ----------   ----------
 
                          NET INCOME      $  921,216   $1,171,671   $1,068,524
                                          ==========   ==========   ==========
</TABLE>

See accompanying notes.                                                 Page F-3
- --------------------------------------------------------------------------------
<PAGE>
 
- ----------------------------------------
HOME SAVINGS, SSB
STATEMENTS OF RETAINED EARNINGS
Years Ended June 30, 1995, 1994 and 1993
- ----------------------------------------


<TABLE>
<CAPTION>
                                             1995         1994         1993
                                          -----------  -----------  -----------
<S>                                       <C>          <C>          <C>
 
 
BALANCE, BEGINNING                        $ 9,610,272   $8,438,601  $7,370,077
 
 Initial effect of adoption of 
  accounting change, net of deferred 
  income tax assets of $104,511
  (Note B)                                   (202,874)           -           -
 
 Unrealized gain on available for sale
  securities, net of deferred income tax 
  liabilities of $174,452
  (Note B)                                    311,306            -           -
 
 Net income                                   921,216    1,171,671   1,068,524
                                          -----------   ----------  ----------
 
                     BALANCE, ENDING      $10,639,920   $9,610,272  $8,438,601
                                          ===========   ==========  ==========
</TABLE>

See accompanying notes.                                                 Page F-4
- --------------------------------------------------------------------------------
<PAGE>
 
- ----------------------------------------
HOME SAVINGS, SSB
STATEMENTS OF CASH FLOWS
Years Ended June 30, 1995, 1994 and 1993
- ----------------------------------------


<TABLE>
<CAPTION>
                                            1995          1994          1993
                                        ------------  ------------  ------------
<S>                                     <C>           <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES
 Net income                             $   921,216   $ 1,171,671   $ 1,068,524
 Adjustments to reconcile net income 
  to net cash provided by operating 
  activities:
   Depreciation                              35,661        44,668        45,876
   Deferred income taxes                    (38,469)      (73,738)       18,169
   Deferred compensation                     25,000        25,000        25,000
   Amortization of discounts and
    premiums on securities                   49,382       (58,019)        9,175
   Provision for loan losses                105,000       114,274       165,351
   Loss on sale of investment securities     36,735         5,194             -
   (Gain) loss on sale of real estate
    acquired in foreclosure                  (1,656)       (6,948)       10,940
   Loss on disposal of fixed assets               -           830             -
   Stock dividends from Federal Home
    Loan Bank                                     -       (23,900)      (25,000)
   Change in assets and liabilities
    Increase in accrued interest
     receivable                             (22,931)      (15,761)      (70,248)
    (Increase) decrease in income tax
     refunds receivable                     (71,641)       27,340       (27,340)
    (Increase) decrease in prepaid
     expenses and other assets              (39,385)        4,180          (301)
    Increase in accrued interest on
     savings accounts                        31,300        23,178         1,833
    Increase (decrease) in other
     liabilities                             16,919         7,278      (139,454)
                                        -----------   -----------   -----------
                NET CASH PROVIDED BY
                OPERATING ACTIVITIES      1,047,131     1,245,247     1,082,525
                                        -----------   -----------   -----------
CASH FLOWS FROM INVESTING ACTIVITIES
 Purchase of held to maturity
  investment securities                  (1,426,310)   (9,498,855)   (6,368,611)
 Proceeds from sales and maturities of
  held to maturity investment securities  3,653,295     4,587,334     1,880,481
 Purchases of available for sale
  investment securities                  (2,500,000)            -             -
 Proceeds from sales and maturities of
  available for sale 
  investment securities                   2,462,500             -             -
 Net increase in long-term loans to
  customers                                (348,024)     (491,978)   (3,635,479)
 Proceeds from sale of real estate
  acquired in foreclosure                    66,156       154,374        24,060
 Purchases of fixed assets                  (23,012)      (14,462)      (51,709)
                                        -----------   -----------   -----------
            NET CASH PROVIDED (USED)
             BY INVESTING ACTIVITIES      1,884,605    (5,263,587)   (8,151,258)
                                        -----------   -----------   -----------
CASH FLOWS FROM FINANCING ACTIVITIES
 Net increase (decrease) in demand
  deposits                               (2,868,840)      175,479     3,139,130
 Net increase in certificate accounts     3,379,977     1,632,126       785,084
 Increase in advances from borrowers         27,297         9,627        19,451
                                        -----------   -----------   -----------
                NET CASH PROVIDED BY
                FINANCING ACTIVITIES        538,434     1,817,232     3,943,665
                                        -----------   -----------   -----------
          NET INCREASE (DECREASE) IN
           CASH AND CASH EQUIVALENTS      3,470,170    (2,201,108)   (3,125,068)

CASH AND CASH EQUIVALENTS,
BEGINNING                                 2,143,518     4,344,626     7,469,694
                                        -----------   -----------   -----------
                       CASH AND CASH
                 EQUIVALENTS, ENDING    $ 5,613,688   $ 2,143,518   $ 4,344,626
                                        ===========   ===========   ===========
</TABLE>

See accompanying notes.                                                 Page F-5
- --------------------------------------------------------------------------------
<PAGE>
 
- ----------------------------------------
HOME SAVINGS, SSB
STATEMENTS OF CASH FLOWS
Years Ended June 30, 1995, 1994 and 1993
- ----------------------------------------

<TABLE>
<CAPTION>
                                            1995          1994          1993
                                        ------------  ------------  ------------

<S>                                     <C>           <C>           <C>
SUPPLEMENTAL DISCLOSURES OF CASH FLOW
 INFORMATION
 Cash paid during the year for:
   Interest                             $2,756,718  $2,463,950  $2,734,579
                                        ==========  ==========  ==========
   Income taxes                         $  718,925  $  724,652  $  800,533
                                        ==========  ==========  ==========
 
SUPPLEMENTAL SCHEDULE OF NONCASH 
 INVESTING ACTIVITIES
 Loans receivable transferred to real
  estate acquired in settlement 
  of loans                              $   25,002  $  163,611  $   55,792
                                        ==========  ==========  ==========
 
 Unrealized gain on investment 
  securities available for sale, net 
  of deferred income tax of $69,941     $  108,432  $        -  $        -
                                        ==========  ==========  ==========
</TABLE>

See accompanying notes.                                                 Page F-6
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE A - SIGNIFICANT ACCOUNTING POLICIES

The accounting and reporting policies of Home Savings, SSB (the Bank) conform to
generally accepted accounting principles and to general practice within the
savings bank industry.  The following is a description of the more significant
accounting and reporting policies that the Bank follows in preparing its
financial statements.

Organization and Operations
- ---------------------------

Home Savings, SSB was chartered by the State of North Carolina in 1915.  The
Bank maintains offices and conducts its primary business in Thomasville,
Davidson County, North Carolina.  The Bank primarily engages in attracting
savings deposits from the general public and uses the funds to originate loans
for the purchase, financing or improvement of residential real estate.  The Bank
also makes loans secured by deposit accounts, commercial real estate and
consumer products.

Cash and Cash Equivalents
- -------------------------

Cash and cash equivalents include cash on hand and in banks and interest-bearing
balances in other banks with original maturities of three months or less.

Investments and Mortgage-Backed Securities
- ------------------------------------------

The Bank adopted the provisions of Statement of Financial Accounting Standards
No. 115, "Accounting for Certain Investments in Debt and Equity Securities"
("SFAS No. 115"), as of July 1, 1994.  Under SFAS No. 115, management determines
the appropriate classification of investments and mortgage-backed securities at
the time of purchase and reevaluates such designation at each reporting date.
Securities are classified as held-to-maturity when the Bank has both the
positive intent and ability to hold the securities to maturity.  Held-to-
maturity securities are stated at amortized cost.  Securities not classified as
held-to-maturity are classified as available-for-sale.  Available-for-sale
securities are stated at fair value, with the unrealized gains and losses, net
of tax, reported in a separate component of retained earnings.  The Bank has no
trading securities.

The amortized cost of securities classified as held-to-maturity or available-
for-sale is adjusted for amortization of premiums and accretion of discounts to
maturity, or in the case of mortgage-backed securities, over the estimated life
of the security.  Such amortization is included in interest income from
investments.  Interest and dividends are included in interest income from
investments.  Realized gains and losses, and declines in value judged to be
other-than-temporary are included in net securities gains (losses).  The cost of
securities sold is based on the specific identification method.

Prior to the adoption of SFAS No. 115, the Bank stated its debt securities at
amortized cost and its marketable equity securities (mutual funds) at the lower
of aggregate cost or market.  Accumulated changes in net unrealized losses on
marketable equity securities were included in retained earnings.

Note B to the financial statements provides further information about the effect
of adopting SFAS No. 115.

                                                                        Page F-7
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE A - SIGNIFICANT ACCOUNTING POLICIES (Continued)

Loans Receivable
- ----------------

Loans receivable are carried at their principal amount outstanding, net of
deferred loan origination fees.

Interest on loans is recorded as borrowers' monthly payments become due.
Accrual of interest income on loans is suspended when, in management's judgment,
doubts exist as to the collectibility of principal and interest.  Loans are
returned to accrual status when management determines, based on an evaluation of
the underlying collateral together with the borrower's payment record and
financial condition, that the borrower has the capability and intent to meet the
contractual obligations of the loan agreement.

Loan fees are accounted for in accordance with Statement of Financial Accounting
Standards No. 91.  Loan origination fees and certain direct loan origination
costs are being deferred and the net amount amortized as an adjustment of the
related loans' yield over the contractual life of the related loans using a
level-yield method.  Unamortized net loan fees or costs on loans sold are
recorded as gain or loss on sale in the year of disposition.

Allowance for Loan Losses
- -------------------------

The Bank provides for loan losses on the allowance method.  Accordingly, all
loan losses are charged to the related allowance and all recoveries are credited
to it.  Additions to the allowance for loan losses are provided by charges to
operations based on various factors which, in management's judgment, deserve
current recognition in estimating possible losses.  Such factors considered by
management include the market value of the underlying collateral, growth and
composition of the loan portfolio, the relationship of the allowance for loan
losses to outstanding loans, delinquency trends, and economic conditions.
Management evaluates the carrying value of loans periodically and the allowance
is adjusted accordingly.  While management uses the best information available
to make evaluations, future adjustments to the allowance may be necessary if
conditions differ substantially from the assumptions used in making the
evaluations.

In addition, various regulatory agencies, as an integral part of their
examination process, periodically review the Bank's allowance for loan losses.
Such agencies may require the Bank to recognize additions to the allowance based
on their judgments of information available to them at the time of their
examination.

Premises and Equipment
- ----------------------

Bank premises and equipment are stated at cost less accumulated depreciation.
Depreciation of premises and equipment is recorded on a straight-line basis over
the estimated useful lives of the related assets.


                                                                        Page F-8
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE A - SIGNIFICANT ACCOUNTING POLICIES (Continued)

Premises and Equipment (Continued)
- --------------------------------- 

Expenditures for maintenance and repairs are charged to expense as incurred,
while those for improvements are capitalized.  The costs and accumulated
depreciation relating to premises and equipment retired or otherwise disposed of
are eliminated from the accounts, and any resulting gains or losses are credited
or charged to earnings.

Investment in Federal Home Loan Bank Stock
- ------------------------------------------

As a requirement for membership, the Bank invests in stock of the Federal Home
Loan Bank of Atlanta (FHLB) in the amount of 1% of its outstanding residential
loans or 5% of its outstanding advances from the FHLB, whichever is greater.  At
June 30, 1995, the Bank owned 6,137 shares of the FHLB's $100 par value capital
stock.

Real Estate Acquired In Settlement of Loans
- -------------------------------------------

Real estate acquired in settlement of loans represents real estate acquired
through foreclosure or deed in lieu thereof and is initially recorded at the
lower of cost (principal balance of the former mortgage loan) or estimated fair
value.  Management evaluates the carrying value of real estate acquired in
settlement of loans periodically and carrying values are reduced when they
exceed net realizable value.  Costs relating to the development and improvement
of property are capitalized, whereas those costs relating to holding the
property are charged to expense.

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

During the year ended June 30, 1994, the Bank adopted Statement of Financial
Accounting Standards No. 109, Accounting for Income Taxes ("SFAS No. 109").
Under SFAS No. 109, deferred income taxes or benefits are provided on temporary
differences between the financial statement carrying values and the tax bases of
assets and liabilities.  The cumulative effect of this change in accounting
principle is not significant and is included in determining net income for the
year ended June 30, 1994.  Financial statements for prior years have not been
restated.  For prior years, the provision for income taxes was based on income
and expenses included in the statements of operations, with differences between
taxes so computed and taxes payable under applicable statutes and regulations
classified as deferred taxes arising from timing differences.

Retirement Plan
- ---------------

The Bank has a noncontributory defined contribution retirement plan covering
substantially all of its employees.  The Bank's policy is to fund retirement
plan contributions as accrued.


                                                                        Page F-9
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE A - SIGNIFICANT ACCOUNTING POLICIES (Continued)

Use of Estimates
- ----------------

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and the disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

New Accounting Pronouncements
- -----------------------------

The FASB has issued SFAS No. 107, "Disclosure about Fair Value of Financial
Instruments."  SFAS No. 107 requires disclosures in financial statements of the
fair value of all financial instruments, including assets and liabilities both
on- and off-balance sheet, for which it is practicable to estimate such fair
value.  Descriptive information pertinent to estimating the value of financial
instruments for which it is not practicable to estimate fair value would also be
required.  Since the Bank's total assets were less than $150 million at June 30,
1993, adoption of SFAS No. 107 will not be required until the year ending June
30, 1996.

The FASB has issued SFAS No. 114, "Accounting by Creditors for Impairment of a
Loan," which requires that creditors value all loans for which it is probable
that the creditor will be unable to collect all amounts due according to the
terms of the loan agreement based on the discounted expected future cash flows.
This discounting would be at the loan's effective interest rate.  The income
recognition provisions of SFAS No. 114 have subsequently been amended by SFAS
No. 118, which permits companies to continue using existing income recognition
policies with respect to impaired loans upon adopting SFAS No. 114.  SFAS No.
114 and SFAS No. 118 apply prospectively for fiscal years beginning after
December 15, 1994.  Management does not expect that adoption of SFAS No. 114 and
SFAS No. 118 will have a material impact on the Bank's financial statements.

The FASB has issued SFAS No. 121, "Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to be Disposed Of."  SFAS No. 121 requires that
long-lived assets and certain identifiable intangibles to be held and used by an
entity be reviewed for impairment whenever events or changes in circumstances
indicate that the carrying amount of an asset may not be recoverable.  In
evaluating recoverability, if estimated future cash flows, undiscounted and
without interest charges, are less than the carrying amount of the asset, an
impairment loss is recognized.  SFAS No. 121 also requires that certain long-
lived assets and certain identifiable intangibles to be disposed of be reported
at the lower of carrying amount or fair value less cost to sell.  SFAS No. 121
applies prospectively for fiscal years beginning after December 15, 1995.
Management does not expect that adoption of SFAS No. 121 will have a material
impact on the Bank financial statements.


                                                                       Page F-10
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE A - SIGNIFICANT ACCOUNTING POLICIES (Continued)

New Accounting Pronouncements (Continued)
- ---------------------------------------- 

The FASB has also issued SFAS No. 122, "Accounting for Mortgage Servicing
Rights," an amendment of FASB Statement No. 65, which provides guidance for the
capitalization of originated as well as purchased mortgage servicing rights and
the measurement of impairment of those rights.  SFAS No. 122 requires that an
entity recognize as separate assets the rights to service mortgage loans for
others, however those servicing rights are acquired.  SFAS No. 122 also requires
that an entity assess its capitalized mortgage servicing rights for impairment
based on the fair value of those rights.  It should stratify its mortgage
servicing rights based on one or more predominant risk characteristics of the
underlying loans, and recognize impairment through a valuation allowance for
each impaired stratum.  SFAS No. 122 applies prospectively for fiscal years
beginning after December 15, 1995.  Management has not assessed the impact that
adoption of SFAS No. 122 will have on the Bank's financial statements.


NOTE B - INVESTMENT SECURITIES

The Financial Accounting Standards Board has issued Statement of Financial
Accounting Standards No. 115 ("SFAS No. 115"), "Accounting for Certain
Investments in Debt and Equity Securities."  This statement addresses the
accounting and reporting for investments in equity securities that have readily
determinable fair values and for all investments in debt securities.  These
investments are to be classified in three categories and accounted for as
follows:  (1) debt securities that the entity has the positive intent and
ability to hold to maturity are classified as held-to-maturity and reported at
amortized cost; (2) debt and equity securities that are bought and held
principally for the purpose of selling them in the near term are classified as
trading securities and reported at fair value, with net unrealized gains and
losses included in earnings; and (3) debt and equity securities not classified
as either held-to-maturity or trading securities are classified as securities
available-for-sale and reported at fair value, with unrealized gains and losses
excluded from earnings and reported as a separate component of retained
earnings.

The Bank adopted SFAS No. 115 on July 1, 1994.  The adoption affected only the
held-to-maturity and available-for-sale classifications, with the net unrealized
securities losses on the securities available-for-sale of $202,874, net of
deferred tax assets of $104,511, reported as a separate decrease in retained
earnings.  The adoption had no effect on previously reported net income.  The
Bank has no trading securities.


                                                                       Page F-11
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE B - INVESTMENT SECURITIES (Continued)

The following is a summary of the securities portfolios by major classification:

<TABLE>
<CAPTION>
                                                June 30, 1995
                              --------------------------------------------------
                                             Gross       Gross
                               Amortized   Unrealized  Unrealized      Fair
                                 Cost        Gains       Losses        Value
                              -----------  ----------  ----------  -------------
<S>                           <C>          <C>         <C>         <C>
Securities
 available-for-sale:
 U. S. government securities 
  and obligations of U. S. 
  government agencies         $ 6,017,028  $    4,357  $        -  $   6,021,385
 Mortgage-backed securities     2,454,294         314      65,534      2,389,074
 Equity securities                 14,452     239,236           -        253,688
                              -----------    --------    --------    -----------

                              $ 8,485,774    $243,907    $ 65,534    $ 8,664,147
                              ===========    ========    ========    ===========
Securities held-to-maturity:
 U. S. government securities 
  and obligations of U. S. 
  government agencies         $ 4,756,312    $ 12,500    $ 15,234    $ 4,753,578
 Municipal bonds                  376,970      34,932           -        411,902
                              -----------    --------    --------    -----------

                              $ 5,133,282    $ 47,432    $ 15,234    $ 5,165,480
                              ===========    ========    ========    ===========

                                                June 30, 1995
                              --------------------------------------------------
                                             Gross       Gross
                               Amortized   Unrealized  Unrealized      Fair
                                 Cost        Gains       Losses        Value
                              -----------  ----------  ----------  -------------
Securities held-to-maturity:
 U. S. government securities 
  and obligations of U. S. 
  government agencies         $13,058,957    $  4,517    $177,459    $12,886,015
 Mortgage-backed securities     2,821,420       1,740     193,219      2,629,941
 Equity securities                 14,452     208,793           -        223,245
                              -----------    --------    --------    -----------

                              $15,894,829    $215,050    $370,678    $15,739,201
                              ===========    ========    ========    ===========
</TABLE>

The  amortized  cost  and  fair  values  of  debt  securities  available  for
sale  and  held  to maturity at June 30, 1995 by contractual maturity are shown
below.  Expected maturities will differ from contractual maturities because
borrowers may have the right to call or prepay obligations with or without call
or prepayment penalties.
<TABLE>
<CAPTION>
 
                             Securities Available for      Securities Held to
                                       Sale                     Maturity
                             -------------------------  ------------------------
                              Amortized       Fair       Amortized      Fair
                                 Cost         Value        Cost         Value
                             ------------  -----------  -----------  -----------
<S>                          <C>           <C>          <C>          <C>
  Due within one year        $  2,508,513  $ 2,499,200  $ 1,249,516  $ 1,238,447
  Due after one year through
   five years                   3,508,515    3,522,185    3,506,796    3,515,131
  Due after ten years                   -            -      376,970      411,902
  Mortgage-backed securities    2,454,294    2,389,074            -            -
                             ------------  -----------  -----------  -----------

                             $  8,471,322  $ 8,410,459  $ 5,133,282  $ 5,165,480
                             ============  ===========  ===========  ===========
</TABLE>

                                                                       Page F-12
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE B - INVESTMENT SECURITIES (Continued)

The accounting change relating to investment securities which the Bank adopted
on July 1, 1994 is discussed in Note A.  The change in unrealized gain/loss on
investment securities available for sale during the year ended June 30, 1995,
including the related effects on deferred income taxes and retained earnings,
follows:

<TABLE>
<CAPTION>
                                                       Deferred      Increase
                                         Unrealized     Income      (Decrease)
                                           Holding     Tax Asset   in Retained
                                         Gain (Loss)  (Liability)    Earnings
                                         -----------  -----------  ------------
<S>                                      <C>          <C>          <C>
 
    Initial effect of adoption of
     accounting change                   $ (307,385)  $  104,511   $  (202,874)
    Unrealized appreciation on
     available-for-sale
     securities during the year             485,758     (174,452)      311,306
                                         ----------   ----------   -----------
 
                                         $  178,373   $  (69,941)  $   108,432
                                         ==========   ==========   ===========
</TABLE>

Proceeds from sales and maturities of investment securities available for sale
during the year ended June 30, 1995 were $2,462,500.  Gross losses of $36,735
were realized on those sales.

Proceeds from maturities of investments securities held to maturity during the
year ended June 30, 1995 were $3,300,000.

During the year ended June 30, 1994, the Bank sold securities for total proceeds
of $494,806, resulting in gross realized losses of $5,194.

Securities with a carrying value of $2,816,841 and $3,348,461 and a fair value
of $2,813,094 and $3,313,862 at June 30, 1995 and 1994, respectively, were
pledged to secure public monies on deposit as required by law.


                                                                       Page F-13
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE C - LOANS RECEIVABLE

Loans receivable consist of the following:

<TABLE>
<CAPTION>
 
                                                        1995          1994
                                                     -----------   -----------
<S>                                                  <C>           <C>
 Type of loan:
   Real estate loans:
     One-to-four family residential                  $41,006,594   $41,082,273
     Multi-family residential and commercial          10,039,100     9,990,052
     Construction                                      3,110,600     3,607,700
     Home equity lines of credit                       1,135,685       923,990
                                                     -----------   -----------
 
                          Total real estate loans     55,291,979    55,604,015
                                                     -----------   -----------
 
   Other loans:
     Consumer loans                                      335,052       557,102
     Loans secured by deposits                           252,013       358,051
                                                     -----------   -----------
 
                                Total other loans        587,065       915,153
                                                     -----------   -----------
 
                                      Total loans     55,879,044    56,519,168
 
 Less:
   Construction loans in process                       1,214,802     2,178,193
   Net deferred loan fees                                243,307       244,547
   Allowance for loan losses                             401,047       294,562
                                                     -----------   -----------
 
                                                     $54,019,888   $53,801,866
                                                     ===========   ===========
</TABLE> 
 
The allowance for loan losses is summarized as follows:

<TABLE> 
<CAPTION> 
 
                                            1995         1994         1993
                                         ----------   ----------   ----------
       <S>                               <C>          <C>          <C> 
       Balance at beginning of      
        year                             $  294,562  $   198,362   $   94,861
       Provision for loan losses            105,000      114,274      165,351
       Charge-offs                                -     (104,176)     (61,850)
       Recoveries                             1,485       86,102            -
                                         ----------  -----------   ----------
                                    
       Balance at end of year            $  401,047  $   294,562   $  198,362
                                         ==========  ===========   ==========
</TABLE>

At June 30, 1995, the Bank had mortgage loan commitments outstanding of $782,000
and pre-approved but unused lines of credit totaling $464,500.  In management's
opinion, these commitments, and undisbursed proceeds on construction loans in
process reflected above, represent no more than normal lending risk to the Bank
and will be funded from normal sources of liquidity.


                                                                       Page F-14
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE D - PREMISES AND EQUIPMENT

Premises and equipment consist of the following:

<TABLE>
<CAPTION>
                                                   1995          1994     
                                               ------------  ------------ 
  <S>                                          <C>           <C>          
                                                                          
  Land                                         $    61,703   $    61,703  
  Building and improvements                        735,416       735,416  
  Office furniture, fixtures and equipment         212,122       211,143  
  Automotive equipment                              24,475        24,475  
                                               -----------   -----------  
                                                 1,033,716     1,032,737  
  Accumulated depreciation                        (274,865)     (261,237) 
                                               -----------   -----------  
                                                                          
                                               $   758,851   $   771,500  
                                               ===========   ===========   
</TABLE> 
 
NOTE E - FEDERAL INSURANCE OF DEPOSITS
 
Eligible deposit accounts are insured up to $100,000 by the Federal Deposit
 Insurance Corporation.
 
NOTE F - DEPOSIT ACCOUNTS
 
A comparative summary of deposit accounts at June 30, 1995 and 1994 follows:

<TABLE> 
<CAPTION> 
                                                 1995                       1994
                                       ------------------------   -------------------------
                                                     Weighted                    Weighted
                                         Balance     Avg. Rate      Balance      Avg. Rate
                                       -----------  -----------   -----------   -----------
 <S>                                   <C>              <C>       <C>               <C> 
 Demand deposits:
  Negotiable orders of withdrawal      $ 1,885,180       2.75%    $ 1,973,113       2.75%
  Passbook and statement accounts        5,248,439       3.00       5,659,674       3.15
  Money market checking                 10,497,681       3.68      13,059,701       3.33
  Non-interest-bearing checking            298,963          -         106,615          -
                                       -----------                -----------
                                        17,930,263       3.32      20,799,103       3.21
 Certificates of deposit                46,517,920       5.69      43,137,943       4.23
                                       -----------                -----------
    Total deposit accounts             $64,448,183       5.03%    $63,937,046       3.90%
                                       ===========                ===========
</TABLE> 
 
A summary of certificate accounts by maturity as of June 30, 1995 follows:
 
<TABLE> 
<CAPTION> 
                                       Less than     $100,000
                                       $100,000      or More         Total
                                      -----------   -----------   -----------
 <S>                                  <C>           <C>           <C> 
 July 1, 1995 - June 30, 1996         $29,104,884   $11,263,900   $40,368,784
 July 1, 1996 - June 30, 1997           5,346,846       201,104     5,547,950
 July 1, 1997 - June 30, 1998             601,186             -       601,186
                                      -----------   -----------   -----------
 
 Total certificate accounts           $35,052,916   $11,465,004   $46,517,920
                                      ===========   ===========   ===========
</TABLE>

                                                                       Page F-15
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE F - DEPOSIT ACCOUNTS (Continued)

Interest expense on deposits for the years ended June 30 is summarized as
follows:

<TABLE>
<CAPTION>
                                      1995        1994        1993
                                   ----------  ----------  ----------
<S>                                <C>         <C>         <C>
 
 Passbook accounts                 $  160,155  $  175,542  $  191,499
 NOW accounts                          46,579      44,102      39,794
 Money market accounts                429,681     462,896     507,058
 Certificates of deposit            2,157,269   1,810,072   2,002,426
                                   ----------  ----------  ----------
                                    2,793,684   2,492,612   2,740,777
 Penalties for early withdrawal         5,666       5,484       4,365
                                   ----------  ----------  ----------
 
                                   $2,788,018  $2,487,128  $2,736,412
                                   ==========  ==========  ==========
</TABLE>


NOTE G - PENSION PLAN

The Bank established a pension plan for the benefit of its employees on 
March 1, 1973.  The pension plan covers all full-time employees who have 
completed five months continuous service with the Bank.  The plan is funded by 
the purchase of level premium insurance policies and an annual contribution to 
an auxiliary fund.  The pension cost for the years ended June 30, 1995, 1994 
and 1993 was $43,721, $39,069 and $13,023, respectively.

A comparison of accumulated plan benefits and plan net assets as of the most
recent plan valuation dates (March 1, 1995 and 1994) is presented below:

<TABLE>
<CAPTION>
                                                           1995      1994
                                                         --------  --------

<S>                                                      <C>       <C>
 Actuarial present value of accumulated plan benefits
   Vested                                                $289,384  $307,402
   Nonvested                                                2,729     6,159
                                                         --------  --------
 
                                                         $292,113  $313,561
                                                         ========  ========
 
 Net assets available for plan benefits                  $252,597  $180,567
                                                         ========  ========
</TABLE>

The weighted average assumed rate of return used in determining the actuarial
present value of accumulated plan benefits was 7% in 1995 and 4% in 1994.


                                                                       Page F-18
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE H - DEFERRED COMPENSATION

The Bank has a deferred compensation plan for its executive officer.  The plan
provides benefits upon disability, death or attainment of a certain age.  The
Bank has made current provision for future payments under this plan, and the
related liability and deferred income tax benefits are included in the
accompanying consolidated financial statements.  Expenses associated with this
plan were $25,000 for each of the years ended June 30, 1995, 1994 and 1993.


NOTE I - INCOME TAXES

During the year ended June 30, 1994, the Bank adopted SFAS No. 109, "Accounting
for Income Taxes."  The cumulative effect of the change in accounting principle
is included in determining net income for the year ended June 30, 1994 and is
not significant.  Financial statements for prior years have not been restated.
Prior to the year ended June 30, 1994, the provision for income taxes was based
on income and expenses included in the statements of operations, with
differences between taxes so computed and taxes payable under applicable
statutes and regulations classified as deferred taxes arising from timing
differences (the deferred method as required by the American Institute of
Certified Public Accountants Accounting Principles Board Opinion No. 11).  SFAS
No. 109 requires the use of the asset and liability method of accounting for
income taxes.  Under the asset and liability method, deferred income taxes are
recognized for the tax consequences of temporary differences, by applying
enacted statutory tax rates applicable to future years to differences between
the financial statement carrying amounts and the tax bases of existing assets
and liabilities.  Temporary differences giving rise to deferred taxes relate to
property and equipment, deferred loan fees and costs, FHLB of Atlanta stock
dividends, deferred compensation, bad debt reserves, and unrealized gains
(losses) on investment securities available for sale.

The components of income tax expense are as follows for the years ended 
June 30, 1995, 1994 and 1993:

<TABLE>
<CAPTION>
                                               1995         1994        1993
                                            ----------   ----------  ----------

     <S>                                    <C>          <C>         <C>
     Current tax expense                    $  631,069   $  768,038  $  620,531
                                            ----------   ----------  ----------
 
     Deferred tax expense (benefit)
         Tax on temporary differences           31,472      (73,738)     18,169
         Less tax on unrealized gain on
          investment
          securities available for sale
           allocated
          directly to retained earnings        (69,941)           -           -
                                            ----------   ----------  ----------
 
            Net deferred tax benefit
             included in operations            (38,469)     (73,738)     18,169
                                            ----------   ----------  ----------
 
                                            $  592,600   $  694,300  $  638,700
                                            ==========   ==========  ==========
</TABLE>

                                                                       Page F-17
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE I - INCOME TAXES (Continued)

The differences between the provision for income taxes and the amount computed
by applying the statutory federal income tax rate to income before income taxes
were as follows for the years ended June 30, 1995 and 1994:

<TABLE>
<CAPTION>
                                               1995         1994        1993
                                            ----------   ----------  ----------

     <S>                                    <C>          <C>         <C>
     Income tax at federal statutory rate   $  515,000   $  634,000  $  580,000
     State income tax, net of federal tax 
      benefit                                   46,000       60,300      50,000
     Other                                      31,600            -       8,700
                                            ----------   ----------  ----------
 
                                            $  592,600   $  694,300  $  638,700
                                            ==========   ==========  ==========
</TABLE>


Deferred tax assets and liabilities arising from temporary differences at June
30, 1995 and 1994 are summarized as follows:

<TABLE>
<CAPTION>
                                                            1995        1994
                                                         ----------  ----------
 <S>                                                     <C>         <C>
 
 Deferred tax assets relating to:
   Loan fees and costs                                   $   74,013  $   95,373
   Deferred compensation                                     58,000      48,000
   Bad debt reserves                                         38,659           -
                                                         ----------  ----------
         Gross deferred tax assets                          170,672     143,373
   Valuation allowance                                            -           -
                                                         ----------  ----------
         Net deferred tax assets                            170,672     143,373
                                                         ----------  ----------
 
 Deferred tax liabilities relating to:
   Bad debt reserves                                              -     (22,681)
   Property and equipment                                   (19,031)     (7,691)
   FHLB stock dividends                                    (104,832)   (104,832)
   Net unrealized gain on securities available for sale     (69,941)          -
                                                         ----------  ----------
         Total deferred tax liabilities                    (193,804)   (135,204)
                                                         ----------  ----------
 
         Net deferred tax asset (liability)              $  (23,132) $    8,169
                                                         ==========  ==========
</TABLE>

                                                                       Page F-18
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE J - RETAINED EARNINGS AND CAPITAL REQUIREMENTS

The Bank is subject to a North Carolina savings bank capital requirement of at
least 5% of total assets.  The Bank's capital to total assets ratio is 14.1% at
June 30, 1995.  In addition, the Bank is subject  to  the  capital  requirements
of  the  FDIC.   The  FDIC  requires  the  Bank  to  maintain (i) a Tier 1
capital to risk-weighted assets ratio of 4% and (ii) a risk-based capital
requirement of 8%.  The FDIC also imposes a minimum leverage ratio requirement
which varies from 3% to 5%, depending on the institution.  At June 30, 1995, the
Bank exceeded the maximum requirement.


NOTE K - CONCENTRATION OF CREDIT RISK AND OFF-BALANCE SHEET RISK

The Bank generally originates single-family residential loans within its primary
lending area of Davidson County.  The Bank's underwriting policies require such
loans to be made at no greater than 80% loan-to-value based upon appraised
values unless private mortgage insurance is obtained.  These loans are secured
by the underlying properties.

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

A summary of the contract amount of the Bank's exposure to off-balance sheet
risk as of June 30, 1995 is as follows:


<TABLE>
   <S>                                                         <C>
   Financial instruments whose contract amounts represent   
    credit risk:
     Commitments to extend credit, mortgage loans              $  782,000
     Undisbursed construction loans                             1,215,000 
     Undisbursed lines of credit                                  464,500
</TABLE>


NOTE L - PLAN OF CONVERSION

On May 7, 1996, the Board of Directors of the Bank unanimously adopted a Plan of
Holding Company Conversion whereby the Bank will convert from a North Carolina-
chartered mutual savings bank to a North Carolina-chartered stock savings bank
and will become a wholly-owned subsidiary of a holding company formed in
connection with the conversion.  The holding company will issue common stock to
be sold in the conversion and will use that portion of the net proceeds thereof
which it does not retain to purchase the capital stock of the Bank.  The Plan is
subject to approval by regulatory authorities and the members of the Bank at a
special meeting.


                                                                       Page F-19
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
June 30, 1995, 1994 and 1993
- -----------------------------


NOTE L - PLAN OF CONVERSION (Continued)

The stockholders of the holding company will be asked to approve a proposed
stock option plan and a proposed management recognition plan at a meeting of the
stockholders after the conversion.  Shares issued to directors and employees
under these plans may be from authorized but unissued shares of common stock or
they may be purchased in the open market.  In the event that options or shares
are issued under these plans, such issuances will be included in the earnings
per share calculation, thus, the interests of existing stockholders would be
diluted.

At the time of conversion, the Bank will establish a liquidation account in an
amount equal to its net worth as reflected in its latest statement of financial
condition used in its final conversion prospectus.  The liquidation account will
be maintained for the benefit of eligible deposit account holders who continue
to maintain their deposit accounts in the Bank after conversion.  Only in the
event of a complete liquidation will each eligible deposit account holder be
entitled to receive a subaccount balance for deposit accounts then held before
any liquidation distribution may be made with respect to common stock.
Dividends paid by the Bank subsequent to the conversion cannot be paid from this
liquidation account.

The Bank may not declare or pay a cash dividend on or repurchase any of its
common stock if its net worth would thereby be reduced below either the
aggregate amount then required for the liquidation account or the minimum
regulatory capital requirements imposed by federal and state regulations.

If the conversion is ultimately successful, conversion costs will be accounted
for as a reduction of the stock proceeds.  If the conversion is unsuccessful,
conversion costs will be charged to the Bank's operations.


                                                                       Page F-20
- --------------------------------------------------------------------------------
<PAGE>
 
- ---------------------------------------------
HOME SAVINGS, SSB
STATEMENTS OF FINANCIAL CONDITION (Unaudited)
March 31, 1996 and 1995
- ---------------------------------------------


<TABLE>
<CAPTION>
 
ASSETS                                                     1996         1995
                                                        -----------  -----------
<S>                                                     <C>          <C>
 
Cash on hand and in banks                               $ 1,214,120  $ 1,176,347
Interest-bearing balances in other banks                  6,658,676      804,175
Investment securities available for sale, at fair
 value (amortized cost of $10,334,150 and $8,564,707 
 at March 31, 1996 and 1995, respectively)               10,542,565    8,526,203
Investment securities held to maturity, at amortized
 cost (fair value of $5,931,207 and $6,885,937 at 
 March 31, 1996 and 1995, respectively)                   5,886,324    6,932,242
Loans receivable, net                                    53,740,509   53,700,770
Accrued interest receivable                                 496,002      527,591
Premises and equipment, net                                 761,261      760,255
Stock in the Federal Home Loan Bank of Atlanta, at
 cost                                                       613,700      613,700
Foreclosed real estate                                      332,874       71,002
Other assets                                                139,695      172,218
                                                        -----------  -----------
 
                                                        $80,385,726  $73,284,503
                                                        ===========  ===========
</TABLE>

LIABILITIES AND RETAINED EARNINGS

<TABLE>
<CAPTION>
LIABILITIES                                             
<S>                                                     <C>          <C>
  Deposit accounts                                      $68,906,936  $62,663,710
  Accrued interest payable                                   93,964       84,913
  Advance payment by borrowers for property taxes
   and insurance                                             80,825       71,037
  Accrued expenses and other liabilities                    168,262      145,181
                                                        -----------  -----------
 
                                TOTAL LIABILITIES        69,249,987   62,964,841
 
Retained earnings - substantially restricted             11,135,739   10,319,662
                                                        -----------  -----------
 
                                                        $80,385,726  $73,284,503
                                                        ===========  ===========
</TABLE>

See accompanying notes.                                                Page F-21
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------------------
HOME SAVINGS, SSB
STATEMENTS OF OPERATIONS (Unaudited)
Nine Months Ended March 31, 1996 and 1995
- -----------------------------------------


<TABLE>
<CAPTION>
                                                    1996         1995
                                                 -----------  -----------

<S>                                              <C>          <C>
INTEREST INCOME
  Loans                                          $3,448,250   $3,281,504
  Investments and deposits in other banks           934,876      703,807
                                                 ----------   ----------
 
                        TOTAL INTEREST INCOME     4,383,126    3,985,311
 
INTEREST EXPENSE ON DEPOSIT ACCOUNTS              2,660,786    2,000,988
                                                 ----------   ----------
 
                          NET INTEREST INCOME     1,722,340    1,984,323
 
PROVISION FOR LOAN LOSSES                           130,000       75,000
                                                 ----------   ----------
 
                    NET INTEREST INCOME AFTER
                    PROVISION FOR LOAN LOSSES     1,592,340    1,909,323
                                                 ----------   ----------
 
OTHER INCOME (EXPENSES)
  Service charges and other fees                     20,136       21,904
  Loss on sale of investments                             -      (36,735)
  Gain (loss) on sale of foreclosed real estate      (2,067)       1,692
  Other                                              23,915       17,397
                                                 ----------   ----------
                                                     41,984        4,258
                                                 ----------   ----------
 
                                 TOTAL INCOME     1,634,324    1,913,581
                                                 ----------   ----------
 
GENERAL AND ADMINISTRATIVE EXPENSES
  Compensation and benefits                         425,480      336,344
  Occupancy                                          59,060       58,351
  Data processing expenses                           67,886       66,895
  Federal deposit insurance premiums                110,878      109,350
  Provision for loss on foreclosed real estate       80,000            -
  Other expenses                                    171,194      127,037
                                                 ----------   ----------
 
                            TOTAL GENERAL AND
                      ADMINISTRATIVE EXPENSES       914,498      697,977
                                                 ----------   ----------
 
                   INCOME BEFORE INCOME TAXES       719,826    1,215,604
 
INCOME TAXES                                        242,300      480,800
                                                 ----------   ----------
 
                                   NET INCOME    $  477,526   $  734,804
                                                 ==========   ==========
</TABLE>

See accompanying notes.                                                Page F-22
- --------------------------------------------------------------------------------
<PAGE>
 
- -------------------------------------------
HOME SAVINGS, SSB
STATEMENTS OF RETAINED EARNINGS (Unaudited)
Nine Months Ended March 31, 1996 and 1995
- -------------------------------------------

<TABLE>
<CAPTION>
                                                         1996          1995
                                                      -----------  ------------
<S>                                                   <C>          <C>
 
BALANCE, BEGINNING                                    $10,639,920  $ 9,610,272
 
  Initial effect of adoption of accounting change,
   net of deferred income tax assets of $104,511                -     (202,874)
 
  Unrealized gain on investment securities available
   for sale, net of deferred income tax liabilities 
   of $11,749 and $91,421, respectively                    18,293      177,460
 
  Net income                                              477,526      734,804
                                                      -----------  -----------
 
                                   BALANCE, ENDING    $11,135,739  $10,319,662
                                                      ===========  ===========
</TABLE>

See accompanying notes.                                                Page F-23
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------------------
HOME SAVINGS, SSB
STATEMENTS OF CASH FLOWS (Unaudited)
Nine Months Ended March 31, 1996 and 1995
- -----------------------------------------

<TABLE>
<CAPTION>
                                                          1996          1995
                                                      ------------  ------------
<S>                                                   <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES
 Net income                                           $   477,526   $   734,804
 Adjustments to reconcile net income to net cash
  provided by
  operating activities:
   Depreciation                                            31,333        25,476
   Deferred income taxes                                  (37,000)       (8,000)
   Deferred compensation                                   17,000        18,000
   Amortization of discounts and premiums on
    securities                                             14,238        43,621
   Provision for loan losses                              130,000        75,000
   Provision for loss on foreclosed real estate            80,000             -
   Loss on sale of investment securities                        -        36,735
   (Gain) loss on sale of real estate acquired in
    foreclosure                                             2,067        (1,656)
   Gain on disposal of fixed assets                        (5,000)            -
   Change in assets and liabilities
(Increase) decrease in accrued interest receivable         12,976       (41,544)
Increase in other assets                                  (13,590)     (129,999)
Increase (decrease) in accrued interest payable            (9,579)       12,670
Decrease in accrued expenses and other liabilities        (41,506)      (23,668)
                                                      -----------   -----------
                              NET CASH PROVIDED BY
                              OPERATING ACTIVITIES        658,465       741,439
                                                      -----------   -----------
CASH FLOWS FROM INVESTING ACTIVITIES
 Purchase of held to maturity investment securities    (2,582,410)   (1,445,216)
 Proceeds from maturities of held to maturity
  investment securities                                 1,834,697     1,500,000
 Purchases of available for sale investment
  securities                                           (4,105,678)   (2,481,094)
 Proceeds from sales and maturities of available for
  sale
  investment securities                                 2,237,735     2,743,834
 Net (increase) decrease in long-term loans to
  customers                                              (253,857)        1,094
 Proceeds from sale of real estate acquired in
  foreclosure                                              59,297        66,156
 Purchases of fixed assets                                (33,743)      (14,231)
 Proceeds from sale of fixed assets                         5,000             -
                                                      -----------   -----------
                          NET CASH PROVIDED (USED)
                           BY INVESTING ACTIVITIES     (2,838,959)      370,543
                                                      -----------   -----------
CASH FLOWS FROM FINANCING ACTIVITIES
 Net increase (decrease) in demand deposits               445,647    (3,203,263)
 Net increase in certificate accounts                   4,013,106     1,929,927
 Decrease in advances from borrowers                      (19,151)       (1,642)
                                                      -----------   -----------
                          NET CASH PROVIDED (USED)
                           BY FINANCING ACTIVITIES      4,439,602    (1,274,978)
                                                      -----------   -----------
                        NET INCREASE (DECREASE) IN
                         CASH AND CASH EQUIVALENTS      2,259,108      (162,996)

CASH AND CASH EQUIVALENTS,
BEGINNING                                               5,613,688     2,143,518
                                                      -----------   -----------
                                     CASH AND CASH
                               EQUIVALENTS, ENDING    $ 7,872,796   $ 1,980,522
                                                      ===========   ===========
</TABLE>

See accompanying notes.                                                Page F-24
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------------------
HOME SAVINGS, SSB
STATEMENTS OF CASH FLOWS (Unaudited)
Nine Months Ended March 31, 1996 and 1995
- -----------------------------------------


<TABLE>
<CAPTION>
                                                             1996        1995
                                                          ----------  ----------

<S>                                                       <C>         <C>
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
  Cash paid during the period for:
      Interest                                            $2,670,365  $1,988,318
                                                          ==========  ==========
      Income taxes, net of refunds                        $  180,415  $  575,925
                                                          ==========  ==========
 
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING ACTIVITIES
  Loans receivable transferred to real estate acquired
   in settlement of loans                                 $  403,236  $   25,002
                                                          ==========  ==========
 
  Unrealized loss on available for sale investment
   securities, net of deferred income tax 
   asset of $13,090                                       $        -  $   25,414
                                                          ==========  ==========
 
  Unrealized gain on investment securities available
   for sale, net of deferred income tax 
   liability of $11,749                                   $   18,293  $        -
                                                          ==========  ==========
</TABLE>

See accompanying notes.                                                Page F-25
- --------------------------------------------------------------------------------
<PAGE>
 
- -----------------------------------
HOME SAVINGS, SSB
NOTES TO FINANCIAL STATEMENTS
March 31, 1996 and 1995 (Unaudited)
- -----------------------------------


NOTE A - BASIS OF PRESENTATION

All adjustments considered necessary for a fair presentation of the results for
the interim periods presented have been included (such adjustments are normal
and recurring in nature).  Operating results for the nine months ended March 31,
1996 are not necessarily indicative of the results that may be expected for the
year ending June 30, 1996.


NOTE B - ADOPTION OF STATEMENT OF FINANCIAL ACCOUNTING STANDARDS

Effective July 1, 1995, as required, the Bank adopted the provisions of SFAS No.
114, "Accounting by Creditors for Impairment of a Loan," and SFAS No. 118,
"Accounting by Creditors for Impairment of a Loan:  Income Recognition and
Disclosures."  The adoption of SFAS Nos. 114 and 118 did not have a material
impact on the Bank's financial condition or results of operations.


NOTE C - PLAN OF CONVERSION

On May 7, 1996, the Board of Directors of the Bank approved a proposed plan to
convert the Bank from a North Carolina-chartered mutual savings bank to a North
Carolina-chartered stock savings bank.  The proposed Plan of Conversion
contemplates the organization of a holding company which will acquire and own
all the shares of the Bank issued in the conversion.  The Plan of Conversion is
subject to the approval of various regulatory agencies.

At the time of the conversion, the Bank will establish a liquidation account in
an amount equal to its net worth as reflected in its latest statement of
financial condition used in its final conversion offering circular.  The
liquidation account will be maintained for the benefit of eligible deposit
account holders who continue to maintain their deposit accounts in the Bank
after conversion.  Only in the event of a complete liquidation will each
eligible deposit account holder be entitled to receive a liquidation account in
the amount of the then current adjusted subaccount balance for the deposit
accounts then held before any liquidation distribution may be made with respect
to common stock.  Dividends paid by the Bank subsequent to the conversion cannot
be paid from this liquidation account.

The Bank may not declare or pay a cash dividend on or repurchase any of its
common stock if its net worth would thereby be reduced below either the
aggregate amount then required for the liquidation account or the minimum
regulatory capital requirements imposed by federal and state regulations.

If the conversion is ultimately successful, conversion costs will be accounted
for as a reduction of the stock sale proceeds.  If the conversion is
unsuccessful, conversion costs will be charged to the Bank's operations.


                                                                       Page F-26
- --------------------------------------------------------------------------------
<PAGE>
 
                                   EXHIBIT 3
                        SELECTED CONSOLIDATED FINANCIAL
                              AND OPERATIONS DATA

<TABLE>
<CAPTION>
                                                  At or for the
                                                   Nine Months
                                                  Ended March 31,                     At or for the Year Ended June 30,
                                             ------------------------- ------------------------------------------------------------
                                                1996          1995       1995     1994             1993             1992     1991
                                             ---------     ----------  -------  --------        ---------          -------  -------
                                                   (Unaudited)                             (Dollars in Thousands)
<S>                                           <C>           <C>        <C>       <C>               <C>             <C>      <C>
Financial condition data:
    Total assets                              $80,386       $73,285    $75,508   $73,843           $70,864         $65,947  $59,282
    Investments (1)                            23,702        13,876     18,852    18,012            15,833          13,729   11,275
    Loans receivable                           53,741        53,701     54,020    53,802            53,566          50,120   46,529
    Deposits                                   68,907        62,664     64,448    63,937            62,129          58,205   52,315
    Retained earnings                          11,136        10,320     10,640     9,610             8,439           7,370    6,506
Operating data:                                                                                                     
    Interest income                           $ 4,383       $ 3,985    $ 5,371   $ 5,337           $ 5,402         $ 5,439  $ 5,429
    Interest expense                            2,661         2,001      2,788     2,487             2,736           3,472    3,779
                                              -------       -------    -------   -------           -------         -------  -------
       Net interest income                      1,722         1,984      2,583     2,850             2,666           1,967    1,650
    Provision for loan losses                     130            75        105       114               165              87       39
                                              -------       -------    -------   -------           -------         -------  -------
       Net interest income after provision 
       for loan losses                          1,592         1,909      2,478     2,736             2,501           1,880    1,611
    Non-interest income                            42             5         15        40                40              97       48
    Non-interest expense                          914           698        979       910               833             775      676
                                              -------       -------    -------   -------           -------         -------  -------
    Income before income taxes                    720         1,216      1,514     1,866             1,708           1,202      983
    Income tax expense                            242           481        593       694               639             421      332
                                              -------       -------    -------   -------           -------         -------  -------
       Net income                             $   478       $   735    $   921   $ 1,172           $ 1,069         $   781  $   651
                                              =======       =======    =======   =======           =======         =======  =======
</TABLE>
<PAGE>
 
                                   EXHIBIT 4
                        SELECTED CONSOLIDATED FINANCIAL
                                RATIOS AND OTHER

<TABLE>
<CAPTION>
                                                  At or for the
                                                   Nine Months
                                                  Ended March 31,                     At or for the Year Ended June 30,
                                             ------------------------- ------------------------------------------------------------
                                                1996          1995       1995     1994             1993             1992     1991
                                             ---------     ----------  -------  --------  -----------------------  -------  -------
                                                   (Unaudited)                             (Dollars in Thousands)
<S>                                          <C>             <C>        <C>      <C>      <C>                      <C>      <C>
Other Selected Data:
 Outstanding loans                              1,476         1,560      1,317    1,783               1,992         1,987    1,580
 Deposit accounts                               5,306         5,143      4,715    5,241               5,250         4,989    4,239
 Full-service offices open                          1             1          1        1                   1             1        1
 Return on average assets (2)                    0.81%         1.35%      1.25%    1.59%               1.55%         1.24%    1.17%
 Return on average equity (2)                    5.83%         9.89%      9.15%   12.82%              13.37%        11.22%   10.48%
 Average equity to average assets               13.94%        13.53%     13.68%   12.43%              11.56%        11.06%   11.17%
 Interest rate spread (2)                        2.36%         3.24%      3.10%    3.55%               3.53%         2.64%    2.26%
 Net yield on average interest-earning                                                                             
  assets (2)                                     3.01%         3.72%      3.61%    3.97%               3.97%         3.22%    3.03%
 Average interest-earning assets to average                                                                        
 interest-bearing liabilities                  113.86%       112.85%    113.08%  112.12%             110.59%       110.09%  111.11%
 Ratio of non-interest expense to average                                                                          
  total                                                                                                            
 assets (2)                                      1.55%         1.27%      1.33%    1.24%               1.20%         1.23%    1.22%
 Nonperforming assets to total assets            1.03%         1.32%      1.21%    2.32%               2.53%         1.09%    0.78%
 Nonperforming loans to total loans              0.92%         1.80%      1.56%    2.98%               2.99%         1.11%    0.96%
 Allowance for loan losses to total loans        0.93%         0.69%      0.74%    0.55%               0.37%         0.19%    0.10%
 Allowance for loan losses to                                                                                      
  non-performing loans                         100.80%        38.29%     47.68%   18.38%              12.37%        17.06%   10.02%
 Provision for loan losses to total loans,                                                                         
  rcvble net                                     0.24%         0.14%      0.19%    0.21%               0.31%         0.17%    0.09%
 Net charge-offs to average loans                                                                                  
  outstanding                                    0.06%         0.00%      0.00%    0.03%               0.12%         0.08%    0.03%
 Retained earnings to total assets              13.85%        14.08%     14.09%   13.01%              11.91%        11.18%   10.97%
 Average equity to average assets               13.94%         3.53%     13.68%   12.43%              11.56%        11.06%   11.17%
 
</TABLE>
(1)  Includes interest-bearing deposits, federal funds sold, FHLB stock and
     investment securities.
(2)  Annualized
<PAGE>
 
                                   EXHIBIT 5
                 INTEREST SENSITIVITY OF PORTFOLIO MARKET VALUE
                            AND NET INTEREST INCOME



                Sensitivity of Market Value of Portfolio Equity

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                                                     Percentage
                                                                         of
                              Market     Percentage    Percentage    Portfolio
                               Value    Change From     of Total    Equity Book
  Interest Rate Scenario      ($,000)       Base         Assets        Value
- --------------------------------------------------------------------------------
<S>                          <C>        <C>           <C>           <C>
          Up 400                 3820         -66.04          4.75         34.09
- --------------------------------------------------------------------------------
            300                  5726         -49.10          7.12         51.11
- --------------------------------------------------------------------------------
            200                  7632         -32.15          9.49         68.12
- --------------------------------------------------------------------------------
            100                  9441         -16.08         11.74         84.26
- --------------------------------------------------------------------------------
           Base                11,249              0         13.99        100.40
- --------------------------------------------------------------------------------
         Down 100              13,110          16.55         16.30        117.01
- --------------------------------------------------------------------------------
            200                14,972          33.09         18.62        133.63
- --------------------------------------------------------------------------------
            300                16,501          46.69         20.52        147.28
- --------------------------------------------------------------------------------
            400                19,031          60.29         22.42        160.93
- --------------------------------------------------------------------------------
</TABLE>

                       Sensitivity of Net Interest Income

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                              Adjusted                                
                                 Net                                      NIM
                              Interest     Percentage                    Change
                               Income     Change from    Net Interest     from
  Interest Rate Scenario       ($,000)        Base       Margin,prcnt     Base
- --------------------------------------------------------------------------------
<S>                          <C>          <C>           <C>             <C>
          Up 400                    1503        -25.29            1.87     -0.63
- --------------------------------------------------------------------------------
            300                     1657        -17.62            2.06     -0.44
- --------------------------------------------------------------------------------
            200                     1811         -9.95            2.25     -0.25
- --------------------------------------------------------------------------------
            100                     1911         -4.97            2.38     -0.12
- --------------------------------------------------------------------------------
           Base                     2011          0.00            2.50      0.00
- --------------------------------------------------------------------------------
         Down 100                   2115          5.19            2.63      0.13
- --------------------------------------------------------------------------------
            200                     2220         10.38            2.76      0.26
- --------------------------------------------------------------------------------
            300                     2262         12.48            2.81      0.31
- --------------------------------------------------------------------------------
            400                     2304         14.58            2.87      0.37
- --------------------------------------------------------------------------------
</TABLE>
<PAGE>
 
                                             EXHIBIT 6
                                             INTEREST RATE SENSITIVITY GAP
<TABLE> 
<CAPTION> 
                                             Terms to Repricing at March 31, 1996
                                             -----------------------------------------------
                                                             More Than        More Than
                                               1 Year        1 Year to        3 Years to       More Than
INTEREST-EARNING ASSETS                       or Less         3 Years          5 Years          5 Years          Total
                                              -------         -------          -------          -------          -----
<S>                                           <C>             <C>              <C>              <C>              <C>
Loans Receivable
      Adjustable rate resdntl 1-4 family         $9,567              $16                                             $9,583
      Fixed rate resdntl 1-4 family                $559             $523            $1,148          $31,255         $33,485
      Other secured-real estate-fixed                                $40               $57           $3,653          $3,750
      Other secured-real estate-adjustable       $6,882                                                              $6,882
      Other loans                                   $33             $273              $236                             $542
      Interest bearing deposits                  $6,659                                                              $6,659
      Investments                                $4,300           $3,723            $2,968           $5,438         $16,429
      FHLB Common Stock                                                                                $614            $614
                                                -------          -------           -------             ----            ----
           Total interest-earning assets        $28,000           $4,575            $4,409          $40,960         $77,944
                                              =========        =========         =========        =========       ========= 


INTEREST BEARING LIABILITIES
Deposits
      Passbook and statement accounts            $5,143                                                              $5,143
      NOW and money market checking             $12,048                                                             $12,048
      Non-interest bearing accounts                $294                                                                $294
      Certificates of deposit                   $46,012           $5,410                                            $51,422
                                                -------           ------            ------           ------         -------
           Total interest-bearing deposits      $63,497           $5,410                $0               $0         $68,907
                                              =========        =========          ========         ========       =========

INTEREST SENSITIVITY GAP PER PERIOD            ($35,497)           ($835)           $4,409          $40,960          $9,037

CUMULATIVE INTEREST SENSITIVITY GAP            ($35,497)        ($36,332)         ($31,923)          $9,037          $9,037

CUMULATIVE GAP AS A PERCENTAGE                  -45.54%          -46.61%           -40.96%           11.59%          11.59%
OF TOTAL INTEREST-EARNING ASSETS

CUMULATIVE INTEREST-EARNING ASSETS               40.63%           47.27%            53.67%          113.11%         113.11%
AS A PERCENTAGE OF INTEREST-BEARING
LIABILITIES
</TABLE> 

<PAGE>
 
                                   EXHIBIT 7
                                   YIELD AND COST SPREAD ANALYSIS

<TABLE> 
<CAPTION> 
                                                            Nine Months Ended                           Nine Months Ended
                                                              March 31, 1996                              March 31, 1995
                                                       ----------------------------                ----------------------------
                                                       Average                   Average           Average                   Average
                                                       Balance      Interest      Rate             Balance      Interest      Rate  
                                                       -------      --------      ----             -------      --------      ----
<S>                                                    <C>          <C>           <C>              <C>          <C>           <C> 
Interest-earning assets
     Interest-bearing balances                          $6,913          $260       5.02%            $1,245            41       4.43%
     Investments                                       $15,354          $675       5.86%           $16,314           662       5.41%
     Loans                                             $54,066        $3,448       8.50%           $53,625          3282       8.16%
                                                       -------        ------       -----           -------          ----       -----

          Total Interest-earning assets                $76,333        $4,383       7.66%           $71,184        $3,985       7.47%

     Other assets                                       $2,084                                      $2,057

          Total assets                                 $78,417                                     $73,241
                                                       =======                                     =======

Interest-bearing deposits
     Deposits                                          $67,042        $2,661       5.29%           $63,080        $2,001       4.23%
Other Liabilities                                         $440        ------                          $251        ------
Retained Earnings                                      $10,935                                      $9,910

Total liabilities and retained earnings                $78,417                                     $73,241
                                                       =======                                     =======

Net interest income and interest rate spread                          $1,772       2.36%                          $1,964       3.24%
                                                                      ======                                      ======

Net yield on average interest-earning assets                                       3.01%                                       3.72%

Interest-earning assets to interest-bearing liabilities                          113.86%                                     112.85%

<CAPTION> 

                                                            For the Year Ended                          For the Year Ended
                                                              June 30, 1995                               June 30, 1994 
                                                       ----------------------------                ----------------------------
                                                       Average                   Average           Average                   Average
                                                       Balance      Interest      Rate             Balance      Interest      Rate  
                                                       -------      --------      ----             -------      --------      ----
<S>                                                    <C>          <C>           <C>              <C>          <C>           <C> 
Interest-earning assets
     Interest-bearing balances                          $1,789           $82       4.58%            $5,178           154       2.97%
     Investments                                       $15,974          $879       5.50%           $13,362           697       5.22%
     Loans                                             $53,718        $4,410       8.21%           $53,301          4486       8.42%
                                                       -------        ------       -----           -------          ----       -----

          Total Interest-earning assets                $71,481        $5,371       7.51%           $71,841        $5,337       7.43%

     Other assets                                       $2,084                                      $1,747

          Total assets                                 $73,565                                     $73,588
                                                       =======                                     =======

Interest-bearing deposits
     Deposits                                          $63,210        $2,788       4.41%           $64,074        $2,487       3.88%
Other Liabilities                                         $286        ------                          $370        ------
Retained Earnings                                      $10,068                                      $9,144

Total liabilities and retained earnings                $73,564                                     $73,588
                                                       =======                                     =======

Net interest income and interest rate spread                          $2,583       3.10%                          $2,850       3.55%
                                                                      ======                                      ======

Net yield on average interest-earning assets                                       3.61%                                       3.97%

Interest-earning assets to interest-bearing liabilities                          113.08%                                     112.12%
</TABLE> 

<PAGE>
 
                             EXHIBIT 8
                             RATE VOLUME ANALYSIS

<TABLE> 
<CAPTION> 
                                           Nine Months Ended                   Year Ended
                                             March 31, 1996 v 1995               June 30, 1995 v 1994
                                         ----------------------------        -----------------------------
                                         Increase (Decrease) Due to          Increase (Decrease) Due to
                                         --------------------------          --------------------------
<S>                                         <C>       <C>      <C>              <C>       <C>      <C>
Interest Income                             Volume     Rate     Total           Volume     Rate     Total
                                            ------     ----     -----           ------     ----     -----
       Interest-bearing balances              $201      $18      $219            ($129)      56      ($73)
       Investments                            ($41)     $53       $12             $140       43      $183
       Loans                                   $28     $139      $167              $35     -111      ($76)
                                               ---     ----      ----              ---     ----       ---
            Total interest income             $188     $210      $398              $46     ($12)      $34

Interest expense
      Deposits                                $142     $518      $660             ($36)     337      $301 
                                              ----     ----      ----              ---      ---      ----
            Net interest income                $36    ($308)    ($262)             $82    ($349)    ($267)  
                                            ======   ======    ======           ======   ======    ======
</TABLE> 
 
<PAGE>
 
                                   EXHIBIT 9
                           LOAN PORTFOLIO COMPOSITION

<TABLE>
<CAPTION>
                                                                                               At June 30,
                                                                       ---------------------------------------------------------
                                                 At March 31, 1996           1995                 1994                 1993
                                              -----------------------  ----------------  ---------------------  ------------------
                                                           % of                  % of                % of                  % of
                                              Amount       Total       Amount    Total   Amount      Total      Amount     Total
                                              -------  --------------  -------  -------  -------  ------------  -------  ---------
                                                                              (Dollars in Thousands)
<S>                                              <C>            <C>        <C>       <C>     <C>         <C>        <C>       <C>
 
Type of loan:
  Real estate loans:
    One-to-four family residential               $42,179        78.49%     $41,006   75.91%  $41,082     76.36%     $40,261   75.16%
    Multi-family residential and                
    commercial                                     8,965        16.68%      10,039   18.58%    9,990     18.57%       9,491   17.72%
    Construction                                   3,323         6.18%       3,111    5.76%    3,608      6.70%       4,601    8.59%
    Home equity lines of credit                    1,136         2.11%       1,136    2.10%      924      1.72%         839    1.57%
                                                 -------       ------      -------  ------   -------    ------      -------  ------ 

                   Total real estate loans        55,603       103.46%      55,292  102.35%   55,604    103.35%      55,192  103.04%
                                                 -------       ------      -------  ------   -------    ------      -------  ------ 

  Other loans:                                                                                                          
    Consumer loans                                   342         0.64%         335    0.62%      557      1.03%         440    0.82%
    Loans secured by deposits                        200         0.37%         252    0.47%      358      0.67%         226    0.42%
                                                 -------       ------      -------  ------   -------    ------      -------  ------

                         Total other loans           542         1.01%         587    1.09%      915      1.70%         666    1.24%
                                                 -------       ------      -------  ------   -------    ------      -------  ------

                               Total loans        56,145       104.47%      55,879  103.44%   56,519    105.05%      55,858  104.28

Less:                                                                                                                               
    Construction loans in process                  1,657         3.08%       1,215    2.25%    2,178      4.05%       1,894    3.54%
    Deferred loan origination fees                   246         0.46%         243    0.45%      244      0.45%         199    0.37%
    Allowance for loan losses                        501         0.93%         401    0.74%      295      0.55%         199    0.37%
                                                 -------       ------      -------  ------   -------    ------      -------  ------
   
                                                 $53,741       100.00%     $54,020  100.00%  $53,802    100.00%     $53,566  100.00%
                                                 =======       ======      =======  ======   =======    ======      =======  ======

   
</TABLE>
<PAGE>
 
                                   EXHIBIT 10
                        LOAN PORTFOLIO MATURITY SCHEDULE



<TABLE>
<CAPTION>
                                             At March 31, 1996
                             --------------------------------------------------
                                        More Than  More Than
                              1 Year    1 Year to 3 years to More Than
                              or Less    3 Years   5 Years    5 Years    Total
                             ---------- ---------  --------- ---------  --------
                                           (Dollars in Thousands)
<S>                          <C>          <C>     <C>       <C>        <C>
 
Mortgage loans:
 Adjustable rate
  residential 1-4 family     $   9,567    $   16  $      -  $       -  $  9,583
 Fixed rate residential
  1-4 family                       559       523     1,148     31,255    33,485
 Other loans - adjustable        6,882         -         -          -     6,882
 Other loans - fixed                 -        40        57      3,653     3,750
 
Other loans                         33       273       236          -       542
 
Less:
 Allowance for loan losses        (501)        -         -          -      (501)
                             ---------    ------  --------  ---------  --------
 
                             $  16,540    $  852  $  1,441  $  34,908  $ 53,741
                             =========    ======  ========  =========  ========
</TABLE>

The following table sets forth the dollar amount at March 31, 1996 of all loans
maturing or repricing on or after March 31, 1997 which have fixed or adjustable
interest rates.

<TABLE>
<CAPTION>
                                                       Fixed   Adjustable
                                                       Rates     Rates   
                                                      -------  ----------
      <S>                                           <C>        <C>       
                                                                         
      Mortgage loans                                $  32,926  $       16
      Other loans                                       4,259           -
                                                      -------  ----------
                                                                         
                                                    $  37,185  $       16
                                                      =======  ========== 
</TABLE>
<PAGE>
 
                                   EXHIBIT 11
              LOAN ORIGINATIONS, PURCHASES, SALES, AND REPAYMENTS


<TABLE>
<CAPTION>
                                   Nine Months
                                      Ended
                                      -----
                                     March 31,      Year Ended June 30      
                                     --------       ------------------
                                       1996     1995      1994       1993   
                                     --------  -------  ---------  ---------
<S>                                <C>         <C>      <C>        <C>      
Loans recvble, net beg of             $54,020  $53,802    $53,566    $50,120
 period                                                                     
Loan Originations                                                           
      1-4 Family                        $7251    $5370    $10,530    $11,679
      Rsdntl                                                                
      Multi-family rsdntl               $1323    $1415      $1116      $2701
      Construction                       $912    $1497      $1284      $1283
      Home Equity                        $137     $295       $395       $268
      Consumer                           $159     $272       $279       $442
      Secured by                         $111     $224       $383       $303
      deposits                                                              
Total Loan Originations                 $9892    $9073     $13987     $16676
Loans Purchased                            $0       $0         $0         $0
Loan Sales                                 $0       $0         $0         $0
Principal repayments                 -$10,068   -$8750   -$13,622   -$13,121
Other changes, net (1)                  -$103    -$105      -$120      -$109
Loans recvble, met end of             $53,741  $54,020    $53,802    $53,566
 period
</TABLE>

(1)  Includes changes in deferred loan fees and the allowance for loan losses
<PAGE>
 
                                   EXHIBIT 12
                             NON-PERFORMING ASSETS



<TABLE>
<CAPTION>
                               At
                            March 31,                  At June 30,
                            ---------  ----------------------------------------
                              1996      1995     1994     1993     1992    1991
                            ---------  -------  -------  -------  ------  -----
                                           (Dollars in thousands)
<S>                         <C>        <C>      <C>      <C>      <C>     <C>
Loans not accruing interest    $ 497    $ 841   $1,605   $1,601   $ 557   $ 449
Accruing loans 90 days or
 more past due                     -        -        -        -       -       -
                               -----    -----   ------   ------   -----   -----
 
  Total non-performing loans     497      841    1,605    1,601     557     449
 
Foreclosed real estate           333       71      111      193     161      12
                               -----    -----   ------   ------   -----   -----
 
  Total non-performing assets  $ 830    $ 912   $1,716   $1,794   $ 718   $ 461
                               =====    =====   ======   ======   =====   =====
 
Non-performing assets to
 total assets                   1.03%    1.21%    2.32%    2.53%   1.09%   0.78%
                               =====    =====   ======   ======   =====   =====
</TABLE>
<PAGE>
 
                                   EXHIBIT 13
                           CHARGE-OFFS AND RECOVERIES


<TABLE>
<CAPTION>
                              Nine Months
                                Ended 
                               March 31,      Year Ended June 30,
                             --------------  ----------------------
                              1996    1995    1995    1994    1993
                             ------  ------  ------  ------  ------
                                      (Dollars in Thousands)
<S>                          <C>     <C>     <C>     <C>     <C>
 
Balance at beginning of
 period                      $  401  $  295  $  295  $  198  $   95
                             ------   -----  ------  ------  ------
 
   Loans charged off:
     Real estate                 31       1       1      90      49
     Other                        -       -       -      14      13
                             ------  ------  ------  ------  ------
 
       Total loans charged
        off                      31       1       1     104      62
 
   Recoveries:
     Real estate                  -       2       1      84       -
     Other                        1       -       1       3       -
                             ------  ------  ------  ------  ------
 
Net loans charged off
 (recovered)                     30      (1)     (1)     17      62
                             ------  ------  ------  ------  ------
 
Provision for loan losses       130      75     105     114     165
                             ------  ------  ------  ------  ------
 
Balance at end of period     $  501  $  371  $  401  $  295  $  198
                             ======  ======  ======  ======  ======
 
Ratio of net charge-offs
 (recoveries) to
 average loans outstanding
 during the period             0.06%      -%      -%   0.03%   0.12%
                             ======  ======  ======  ======  ======
 
</TABLE>
<PAGE>
 
                                  EXHIBIT 14
                                  DISTRIBUTION OF LOAN LOSSES
                                  (dollars in thousands)
<TABLE> 
<CAPTION> 

                                                            At March 31,                              At June 30,
                                                    -----------------------------            -----------------------------  
                                                                1996                                     1995  
                                                    -----------------------------            -----------------------------  
                                                                 Percent of      Amount of                Percent of      Amount of 
                                                    Amount of   allowance in     Loans to    Amount of   allowance in     Loans to
                                                    Allowance  total allowance  Gross Loans  Allowance  total allowance  Gross Loans
                                                    ---------  ---------------  -----------  ---------  ---------------  -----------
<S>                                                 <C>        <C>              <C>          <C>        <C>              <C> 
Real estate loans:
     One-to-four family residential                      $211           42.12%       75.13%       $164           40.90%       73.38%
     Multi-family residential and commercial              $90           17.96%       15.97%       $100           24.94%       17.97%
     Construction                                         $17            3.39%        5.91%        $19            4.74%        5.57%
     Home equity lines of credit                          $11            2.20%        2.02%        $11            2.74%        2.03%
Total real estate loans                                  $329           65.67%       99.03%       $294           73.32%       98.95%
Other loans:                 
Consumer loans                                            $12            2.40%        0.61%        $12            2.99%        0.60%
Loans secured by deposits                                                0.00%        0.36%                       0.00%        0.45%
Total other loans                                         $12            2.40%        0.97%        $12            2.99%        1.05%
Unallocated                                              $160           31.94%                     $95           23.69%
Total allowance for loan losses                          $501          100.00%      100.00%       $401          100.00%      100.00%

<CAPTION> 

                                                            At March 31,                              At June 30,
                                                    -----------------------------            -----------------------------  
                                                                1994                                     1993
                                                    -----------------------------            -----------------------------  
                                                                 Percent of      Amount of                Percent of      Amount of 
                                                    Amount of   allowance in     Loans to    Amount of   allowance in     Loans to
                                                    Allowance  total allowance  Gross Loans  Allowance  total allowance  Gross Loans
                                                    ---------  ---------------  -----------  ---------  ---------------  -----------
<S>                                                 <C>        <C>              <C>          <C>        <C>              <C> 
Real estate loans: 
     One-to-four family residential                      $123           41.69%       72.69%        $90           45.45%       72.08%
     Multi-family residential and commercial              $75           25.42%       17.68%        $42           21.21%       16.99%
     Construction                                         $14            4.75%        6.38%        $27           13.64%        8.24%
     Home equity lines of credit                           $9            3.05%        1.63%         $9            4.55%        1.50%
Total real estate loans                                  $221           74.92%       98.38%       $167           84.34%       98.01%
Other loans:                 
Consumer loans                                            $13            4.41%        0.99%        $16            8.08%        0.79%
Loans secured by deposits                                                0.00%        0.63%                       0.00%        0.40%
Total other loans                                         $13            4.41%        1.62%        $16            8.08%        1.19%
Unallocated                                               $61           20.68%                     $15            7.58%
Total allowance for loan losses                          $295          100.00%      100.00%       $198          100.00%      100.00%
</TABLE> 
<PAGE>
 
                                   EXHIBIT 15
                      COMPOSITION OF SECURITIES PORTFOLIO


<TABLE>
<CAPTION>
                                    At March 31,             At June 30,
                                    ------------  ------------------------------
                                        1996         1995        1994     1993
                                    ------------  -----------  --------  -------
                                               (Dollars in Thousands)
<S>                                 <C>           <C>          <C>       <C>
 
Securities available for sale:
 U.S. government and agency
  securities                        $      5,485  $     6,021  $      -  $     -
 Mortgage-backed securities                4,127        2,389         -        -
 Municipal bonds                             616            -         -        -
 FHLMC stock                                 314          254         -        -
                                    ------------  -----------  --------  -------
 
  Total securities available for
   sale                                   10,542        8,664         -        -
                                    ------------  -----------  --------  -------
 
Securities held to maturity:
 U.S. government and agency
  securities                               5,507        4,756    13,059    9,224
 Mortgage-backed securities                    -            -     2,822    1,692
 Municipal bonds                             380          377         -        -
 FHLMC stock                                   -            -        14       14
                                    ------------  -----------  --------  -------
 
  Total securities held to
   maturity                                5,887        5,133    15,895   10,930
                                    ------------  -----------  --------  -------
 
  Total investment securities             16,429       13,797    15,895   10,930
 
Interest-earning balances in
 other banks                               6,659        4,441     1,503    4,312
Federal Home Loan Bank stock                 614          614       614      590
                                    ------------  -----------  --------  -------
 
  Total investments                 $     23,702  $    18,852  $ 18,012  $15,832
                                    ============  ===========  ========  =======
</TABLE>
<PAGE>
 
                                   EXHIBIT 16
                MATURITY SCHEDULE AND YIELD ANALYSIS, SECURITIES



<TABLE>
<CAPTION>
                                                      After One Year     After Five Years 
                               One Year or Less     Through Five Years   Through Ten Years    After Ten Years         Total
                             ---------------------  ------------------   -----------------   ------------------  ------------------
                              Carrying    Average   Carrying   Average   Carrying  Average   Carrying  Average   Carrying  Average
                                Value      Yield      Value     Yield     Value     Yield     Value     Yield     Value     Yield
                             -----------  --------  ---------  --------  --------  --------  --------  --------  --------  --------
                                                                     (Dollars in Thousands)

<S>                          <C>          <C>       <C>        <C>       <C>       <C>       <C>       <C>       <C>       <C>
Securities available for
 sale:
 U. S. government
 and agency securities           $ 1,500     5.36%     $3,985     5.70%  $      -        -%  $      -        -%   $ 5,485     5.61%
 Mortgage-backed securities            -        -%          -        -%     1,677     6.30%     2,450     6.67%     4,127     6.52%
 Municipal bonds                       -        -%        616     4.35%         -        -%         -        -%       616     4.35%
 FHLMC stock                           -        -%          -        -%         -        -%       314     1.41%       314     1.41%
 
Securities held to
 maturity:
 U.S. government and agency
  securities                       2,801     5.50%      2,706     6.04%         -        -%         -        -      5,507     5.77%
 Municipal bonds                       -        -%          -        -%         -        -%       380     6.20%       380     6.20%
 
Other:
 Interest-earning balances
  in other banks                   6,659     5.35%          -        -%         -        -%         -        -      6,659     5.35%
 Federal Home Loan Bank
  stock                                -        -%          -        -%         -        -%       614     7.25%       614     7.25%
                             -----------  -------   ---------  -------   --------  -------   --------  -------    -------     ----
 
                                 $10,960     5.39%     $7,307     5.71%    $1,677     6.30%    $3,758     6.28%   $23,702     5.69%
                             ===========  =======   =========  =======   ========  =======   ========  =======    =======     ====
 
</TABLE>
<PAGE>
 
                                  EXHIBIT 17
                                  FLOW OF DEPOSITS

<TABLE> 
<CAPTION> 
                                              At or for the Nine Months                 At or for the year
                                              Ended March 31,                           Ended June 30,
                                              ---------------                           --------------

                                                     1996           1995           1996           1995           1994
                                                     ----           ----           ----           ----           ----
<S>                                               <C>            <C>            <C>            <C>            <C> 
Total Deposits Beginning of Period                $64,448        $63,937        $63,937        $62,129        $58,205

Increase/Decrease Before Interest Credited         $3,091        ($2,373)         ($990)          $405         $2,349

Interest Credited                                  $1,368         $1,100         $1,501         $1,403         $1,575
                                                   ------         ------         ------         ------         ------

Total Deposits End of Period                      $68,907        $62,664        $64,448        $63,937        $62,129
                                                  =======        =======        =======        =======        =======
</TABLE> 
<PAGE>
 
                                   EXHIBIT 18
                            COMPOSITION OF DEPOSITS



<TABLE>
<CAPTION>
                                                               March 31, 1996                      June 30, 1995
                                                     ----------------------------------  ---------------------------------
                                                                  Weighted                            Weighted
                                                                  Average        % of                 Average       % of
                                                      Amount        Rate         Total    Amount        Rate        Total
                                                     --------  ---------------  -------  --------  --------------  -------
                                                                            (Dollars in Thousands)

<S>                                                  <C>       <C>              <C>      <C>       <C>             <C>
Demand accounts:
 Passbook and statement accounts                      $ 5,143            3.00%    7.46%   $ 5,248           3.00%    8.14%
 NOW accounts                                           2,268            2.75%    3.29%     1,885           2.75%    2.92%
 Money market demand accounts                           9,780            3.90%   14.19%    10,498           3.68%   16.29%
 Non-interest-bearing accounts                            294               -%    0.43%       299              -%    0.46%
                                                      -------            ----   ------    -------           ----   ------
 
                     Total demand deposits             17,485            3.42%   25.37%    17,930           3.32%   27.82%
                                                      -------            ----   ------    -------           ----   ------
 
Certificate accounts with original maturities of:
 6 months                                               9,541            5.28%   13.85%    10,026           5.93%   15.56%
 12 months                                             15,748            5.83%   22.85%    13,944           5.54%   21.64%
 18 months                                                958            5.95%    1.39%       969           5.23%    1.50%
 24 months                                              1,985            5.81%    2.88%     1,781           5.45%    2.76%
 30 months                                                903            5.57%    1.31%       984           5.03%    1.53%
 36 months                                              4,539            5.59%    6.59%     3,725           5.38%    5.78%
 IRA certificates                                       4,232            6.00%    6.14%     3,624           5.35%    5.62%
 Other (Jumbo 6 and 12 months)                         13,516            6.03%   19.61%    11,465           6.01%   17.79%
                                                      -------            ----   ------    -------           ----   ------
 
                      Total certificates               51,422            5.77%   74.63%    46,518           5.69%   72.18%
                                                      -------            ----   ------    -------           ----   ------
 
                          Total deposits              $68,907            5.17%  100.00%   $64,448           5.03%  100.00%
                                                      =======            ====   ======    =======           ====   ======
</TABLE>
<PAGE>
 
                                   EXHIBIT 19
                  MATURITY SCHEDULE, CERTIFICATES OF DEPOSITS


<TABLE>
<CAPTION>
                                                               Amount Due During the Year Ending March 31,
                                              ---------------------------------------------------------------------------------
                                                       1997               1998                1999                 Total
                                              --------------------  ------------------  ------------------  -------------------
                                                         Weighted            Weighted            Weighted             Weighted
                                               Amount      Rate     Amount     Rate     Amount     Rate      Amount     Rate
                                              ---------  ---------  -------  ---------  -------  ---------  --------- --------
<S>                                           <C>        <C>        <C>      <C>        <C>      <C>        <C>        <C>
Certificate accounts with
original maturities of:
 6 months                                       $ 9,541       5.28%  $    -          -%  $    -          -%   $ 9,541   5.28%
 12 months                                       15,748       5.83%       -          -%       -          -%    15,748   5.83%
 18 months                                          560       6.20%     398       5.60%       -          -%       958   5.95%
 24 months                                        1,302       5.67%     683       6.07%       -          -%     1,985   5.81%
 30 months                                          358       4.67%     244       6.46%     301       5.92%       903   5.57%
 36 months                                        2,570       5.26%     623       5.51%   1,346       6.26%     4,539   5.59%
 IRA certificates                                 3,000       6.05%   1,232       5.89%       -          -%     4,232   6.00%
 Jumbo ($100,000 or more)                        12,933       6.00%     283       6.14%     300       7.00%    13,516   6.03%
                                              ---------  ---------  -------  ---------  -------  ---------  --------- ------

                                                $46,012       5.74%  $3,463       5.88%  $1,947       6.32%   $51,422   5.77%
                                              =========  =========   ======  =========   ======   ========   ======== ======
</TABLE> 

<TABLE> 
<CAPTION> 
                                                               Amount Due During the Year Ending June 30,
                                              ---------------------------------------------------------------------------------
                                                       1997               1998                1999                 Total
                                              --------------------  ------------------  ------------------  -------------------
                                                         Weighted            Weighted            Weighted             Weighted
                                               Amount      Rate     Amount     Rate     Amount     Rate      Amount     Rate
                                              ---------  ---------  -------  ---------  -------  ---------  --------- -------- 
<S>                                           <C>        <C>        <C>      <C>        <C>      <C>        <C>        <C> 
Certificate accounts with
original maturities of:
 6 months                                      $10,026       5.93%  $    -          -%  $    -          -%   $10,026   5.93%
 12 months                                      13,944       5.54%       -          -%       -          -%    13,944   5.54%
 18 months                                         636       4.68%     333       6.28%       -          -%       969   5.23%
 24 months                                         669       4.83%   1,112       5.82%       -          -%     1,781   5.45%
 30 months                                         811       4.79%      49       5.26%     124       6.52%       984   5.03%
 36 months                                         747       5.30%   2,501       5.25%     477       6.19%     3,725   5.38%
 IRA certificates                                2,272       4.83%   1,352       6.23%       -          -%     3,624   5.35%
 Jumbo ($100,000 or more)                       11,264       6.01%     201       5.88%       -          -%    11,465   6.01%
                                               -------     ------   ------     ------   ------   --------    -------   ----
 
                                               $40,369       5.68%  $5,548       5.69%  $  601       6.26%   $46,518   5.69%
                                               =======     ======   ======     ======   ======   ========    =======   ====
</TABLE>
<PAGE>
 
                           EXHIBIT 20-A
                           ALL PUBLICLY TRADED THRIFTS
                           FINANCIAL CONDITION
<TABLE> 
<CAPTION>                                                                                  
                                                                         Total         Total           Total      Equity/ 
                                                                        Assets      Deposits          Equity       Assets       
Ticker      Institution                       State     IPO Date        ($000)        ($000)          ($000)          (%)     
- ------      -----------                       -----     --------        ------      --------          ------      ------      
<C>         <S>                                <C>      <C>         <C>           <C>              <C>             <C>        
AADV        Advantage Bancorp, Inc.            WI      03/23/92        979,891       683,641          95,793        9.78      
ABBK        Abington Savings Bank              MA      06/10/86        478,457       287,544          31,122        6.50      
ABCW        Anchor BanCorp Wisconsin           WI      07/16/92      1,754,556     1,240,958         118,402        6.75      
AFCB        Affiliated Community Bancorp       MA      10/19/95        938,331       598,743          96,194       10.25      
AFFFZ       America First Financial Fund       CA         NA         2,333,113     1,753,330         174,821        7.49      
AHCI        Ambanc Holding Co., Inc.           NY      12/27/95        392,338       309,330          75,228        9.17      
AHM         Ahmanson & Company (H.F.)          CA      10/01/72     49,781,986    33,947,928       2,952,702        5.93      
ALBC        Albion Banc Corp.                  NY      07/26/93         56,692        46,476           6,072        0.71      
ALBK        ALBANK Financial Corporation       NY      04/01/92      3,333,105     2,888,006         320,820        9.63      
AMFB        American Federal Bank              SC      01/19/89      1,339,147       995,655         109,941        8.21      
AMFC        AMB Financial Corp.                IN      04/01/96         80,533        60,341          16,147        0.05      
ANBK        American National Bancorp          MD      10/31/95        449,019       316,502          49,011       10.92      
ANDB        Andover Bancorp, Inc.              MA      05/08/86      1,141,810       763,366          86,712        7.59      
ASBI        Ameriana Bancorp                   IN      03/02/87        383,072       303,679          44,583       11.64      
ASBP        ASB Financial Corp.                OH      05/11/95        111,718        82,723          25,784       23.08      
ASFC        Astoria Financial Corporation      NY      11/18/93      6,708,166     4,307,289         573,262        8.55      
ATSB        AmTrust Capital Corp.              IN      03/28/95         73,072        50,807           7,553       10.34      
AVND        Avondale Financial Corp.           IL      04/07/95        579,731       329,152          61,628       10.63      
BANC        BankAtlantic Bancorp, Inc.         FL      11/29/83      1,642,825     1,323,229         136,819        8.33      
BDJI        First Federal Bancorporation       MN      04/04/95        100,533        82,055          14,458       14.38      
BFD         BostonFed Bancorp, Inc.            MA      10/24/95        677,762       430,716          91,574       13.51      
BFSB        Bedford Bancshares, Inc.           VA      08/22/94        117,596        92,929          18,938       16.10      
BFSI        BFS Bankorp, Inc.                  NY      05/12/88        566,452       388,992          46,102        8.14      
BKC         American Bank of Connecticut       CT      12/01/81        516,883       370,119          44,281        8.57      
BKCO        Bankers Corp.                      NJ      03/16/90      1,915,528     1,633,665         187,899        9.81      
BKCT        Bancorp Connecticut, Inc.          CT      07/03/86        402,863       297,639          43,542       10.81      
BKUNA       BankUnited Financial Corp.         FL      12/11/85        738,491       423,568          69,468        9.41      
BPLS        Bank Plus Corp.                    CA         NA         3,279,564     2,579,062         227,539        6.94      
BRFC        Bridgeville Savings Bank           PA      10/07/94         55,712        33,379          15,883       28.51      
BSBC        Branford Savings Bank              CT      11/04/86        174,403       154,663          15,179        8.70      
BSBC        Branford Savings Bank              CT      11/04/86        174,403       154,663          15,179        8.70      
BVFS        Bay View Capital Corp.             CA      05/09/86      2,910,295     1,809,030         203,268        6.98      
BWFC        Bank West Financial Corp.          MI      03/30/95        139,217        88,677          27,540       19.78      
BYFC        Broadway Financial Corp.           CA      01/09/96        115,222        99,473          14,062       12.20      
CAFI        Camco Financial Corporation        OH         NA           343,711       290,301          28,625        8.33      
CAL         Cal Fed Bancorp, Inc.              CA      03/01/83     14,280,100     9,497,700         889,100        6.23      
CAPS        Capital Savings Bancorp, Inc.      MO      12/29/93        202,554       150,636          21,136       10.43      
CARV        Carver Federal Savings Bank        NY      10/25/94        363,225       254,595          34,986        9.63      
CASB        Cascade Financial Corp.            WA      09/16/92        326,266       207,626          20,269        6.21      
CASH        First Midwest Financial, Inc.      IA      09/20/93        309,706       200,600          38,874       12.55      
CATB        Catskill Financial Corp.           NY      04/18/96        231,164       198,068          29,466       12.75      
CBCI        Calumet Bancorp, Inc.              IL      02/20/92        502,419       366,464          85,350       16.99      
CBCO        CB Bancorp, Inc.                   IN      12/28/92        204,825       137,047          18,762        9.16      
CBIN        Community Bank Shares              IN      04/10/95        224,311       177,711          25,482       11.36      
CBK         Citizens First Financial Corp.     IL      05/01/96        232,196       213,081          15,765        6.79      
CBNH        Community Bankshares, Inc.         NH      05/08/86        516,837       390,367          37,358        7.23      
CBSA        Coastal Bancorp, Inc.              TX         NA         2,806,740     1,270,497          93,006        3.31      
CBSB        Charter Financial, Inc.            IL      12/29/95        300,812       200,335          64,393       11.41      
CCFH        CCF Holding Company                GA      07/12/95         78,772        61,215          16,725       11.23      
CEBK        Central Co-Operative Bank          MA      10/24/86        318,191       265,504          31,667        9.95      
CENF        CENFED Financial Corp.             CA      10/25/91      2,113,582     1,580,815         105,775        5.00      
CFB         Commercial Federal Corporation     NE      12/31/84      6,617,488     4,334,125         400,399        6.05      

<CAPTION>                                                            

                                             Tangible       Risk-Based     NPAs + Loans                               One Year
                                              Equity/         Capital/     90+ Pst Due/    Return on     Return on    Cum Gap/
                                          Tang Assets    Risk-Weighted          Assets    Avg Assets    Avg Equity      Assets
Ticker     Institution                            (%)       Assets (%)             (%)           (%)           (%)         (%)
- ------     -----------                    -----------    -------------     -----------    ----------    ----------    --------
<C>        <S>                               <C>                <C>              <C>           <C>          <C>        <C>
AADV       Advantage Bancorp, Inc.             8.58              16.28            0.56          0.90          9.43           NA  
ABBK       Abington Savings Bank               5.73                 NA            0.37          0.36          5.25       (32.92)
ABCW       Anchor BanCorp Wisconsin            6.58              11.70            0.61          0.88         12.13         4.60
AFCB       Affiliated Community Bancorp       10.18                 NA            1.34          0.72          6.26           NA  
AFFFZ      America First Financial Fund        7.34              14.41            0.65          0.81         12.57         0.42
AHCI       Ambanc Holding Co., Inc.           19.17              22.62            4.22         (0.03)        (0.26)          NA
AHM        Ahmanson & Company (H.F.)           5.66              12.42            2.30          0.88         15.41         9.75
ALBC       Albion Banc Corp.                  10.71              17.20            0.72          0.30          2.87           NA  
ALBK       ALBANK Financial Corporation        8.59              16.75            1.03          0.98          9.31         6.12
AMFB       American Federal Bank               7.62              14.35            0.50          1.29         15.99        (5.58)
AMFC       AMB Financial Corp.                20.05              17.55            0.71          0.50          4.75           NA  
ANBK       American National Bancorp          10.92              19.13            1.40          0.34          3.88           NA  
ANDB       Andover Bancorp, Inc.               7.59                 NA            1.60          0.88         11.55        (4.62)
ASBI       Ameriana Bancorp                   11.62              22.22            0.56          0.93          7.20           NA  
ASBP       ASB Financial Corp.                23.08              40.76            1.48          1.02          4.52           NA  
ASFC       Astoria Financial Corporation       7.07              18.72            0.85          0.75          8.44        19.19
ATSB       AmTrust Capital Corp.              10.24              16.92            1.31          0.31          2.75           NA  
AVND       Avondale Financial Corp.           10.63              23.18            0.85          0.64          5.84         6.20
BANC       BankAtlantic Bancorp, Inc.          7.70              11.67            1.25          1.08         16.11         1.80
BDJI       First Federal Bancorporation       14.38              24.55            0.23          0.71          5.03       (12.58)
BFD        BostonFed Bancorp, Inc.            13.51              19.30            1.67          0.22          2.49        12.45
BFSB       Bedford Bancshares, Inc.           16.10              23.57            1.24          1.26          7.56        15.94
BFSI       BFS Bankorp, Inc.                   8.14              13.29            1.48          1.84         24.94           NA  
BKC        American Bank of Connecticut        8.16                 NA            2.95          0.97         10.66        (8.08)
BKCO       Bankers Corp.                       9.62                 NA            1.59          1.13         11.42        (3.65)
BKCT       Bancorp Connecticut, Inc.          10.81                 NA            1.69          1.19         10.74        (3.38)
BKUNA      BankUnited Financial Corp.          9.10              12.94            0.90          1.12         14.68        (1.55)
BPLS       Bank Plus Corp.                     6.93                 NA            3.58         (1.97)       (37.90)        4.69
BRFC       Bridgeville Savings Bank           28.51              83.13            0.25          1.24          4.17        10.26
BSBC       Branford Savings Bank               8.70                 NA            2.31          0.77          9.18         6.63
BSBC       Branford Savings Bank               8.70                 NA            2.31          0.77          9.18         6.63
BVFS       Bay View Capital Corp.              6.82              10.51            1.23         (0.10)        (1.43)          NA
BWFC       Bank West Financial Corp.          19.78              31.13            0.08          0.69          3.41           NA  
BYFC       Broadway Financial Corp.           12.20              17.45            2.42          0.41          6.78           NA  
CAFI       Camco Financial Corporation         8.33                 NA            0.56          1.22         15.56           NA  
CAL        Cal Fed Bancorp, Inc.               6.23              12.40            1.61          0.76         12.61         3.73
CAPS       Capital Savings Bancorp, Inc.      10.43              19.39            0.20          0.95          8.96           NA  
CARV       Carver Federal Savings Bank         9.20              31.78            1.13          0.20          2.06        27.07
CASB       Cascade Financial Corp.             6.21              13.19            2.40          0.56          8.90       (12.78)
CASH       First Midwest Financial, Inc.      11.80              17.90            0.39          1.24          9.27           NA  
CATB       Catskill Financial Corp.           12.75                 NA              NA            NA            NA           NA  
CBCI       Calumet Bancorp, Inc.              16.99              19.64            1.23          1.21          7.24        (3.50)
CBCO       CB Bancorp, Inc.                    9.16              15.51            0.84          1.37         13.98           NA  
CBIN       Community Bank Shares              11.36              21.84            0.12          0.91          7.91           NA  
CBK        Citizens First Financial Corp.      6.79                 NA              NA          0.43          6.49           NA  
CBNH       Community Bankshares, Inc.          7.23                 NA            0.46          0.78         10.74         0.27
CBSA       Coastal Bancorp, Inc.               2.71                 NA            0.67          0.37         10.66           NA  
CBSB       Charter Financial, Inc.            20.97                 NA            0.49          1.11          7.88           NA  
CCFH       CCF Holding Company                21.23              38.76            0.63          0.85          5.07           NA  
CEBK       Central Co-Operative Bank           8.80                 NA            2.31          0.60          6.40           NA  
CENF       CENFED Financial Corp.              4.99              10.91            1.22          0.48          9.92        20.45
CFB        Commercial Federal Corporation      5.47              13.70            1.02          0.84         15.33           NA  
</TABLE> 
<PAGE>
 
                           EXHIBIT 20-A
                           ALL PUBLICLY TRADED THRIFTS
                           FINANCIAL CONDITION
<TABLE> 
<CAPTION>                                                                              
                                                                                                                           
                                                                         Total         Total           Total   Equity/     
                                                                        Assets      Deposits          Equity    Assets          
Ticker      Institution                       State     IPO Date        ($000)        ($000)          ($000)       (%)     
- ------      -----------                       -----     --------        ------      --------          ------   -------     
<C>         <S>                                <C>      <C>         <C>           <C>              <C>           <C>       
CFCP        Coastal Financial Corp.             SC       09/26/90      441,216       283,913          26,847      6.08     
CFCX        Center Financial Corp.              CT       08/13/86    3,669,518     2,525,237         223,930      6.10     
CFFC        Community Financial Corp.           VA       03/30/88      159,793       109,501          21,900     13.71     
CFHC        California Financial Holding        CA       04/01/83    1,277,568       962,928          86,268      6.75     
CFSB        CFSB Bancorp, Inc.                  MI       06/22/90      771,672       533,612          64,012      8.30     
CFTP        Community Federal Bancorp           MS       03/26/96      200,529       130,674          66,394     33.11     
CFX         CFX Corporation                     NH       02/12/87      958,289       724,978          90,633      9.46     
CIBI        Community Investors Bancorp         OH       02/07/95       85,785        71,548          11,869     13.84     
CJFC        Central Jersey Financial            NJ       09/01/84      466,208       383,977          54,909     11.78     
CKFB        CKF Bancorp, Inc.                   KY       01/04/95       58,763        41,614          16,036     27.29     
CLAS        Classic Bancshares, Inc.            KY       12/29/95       67,786        47,923          19,517     28.79     
CMRN        Cameron Financial Corp              MO       04/03/95      172,484       121,323          45,775     26.54     
CMSB        Commonwealth Bancorp, Inc.          PA          NA       1,657,690     1,195,320         137,683      8.31     
CMSV        Community Savings, MHC              FL       10/24/94      632,507       502,279          74,750     11.82     
CNIT        CENIT Bancorp, Inc.                 VA       08/06/92      667,465       441,257          46,572      6.98     
CNSB        CNS Bancorp, Inc.                   MO       06/12/96       85,390        75,931           9,180     10.75     
CNSK        Covenant Bank for Savings           NJ          NA         338,761       222,869          24,620      7.27     
COFD        Collective Bancorp, Inc.            NJ       02/07/84    5,058,597     3,143,356         356,448      7.05     
COFI        Charter One Financial               OH       01/22/88   13,173,986     7,010,797         909,433      6.90     
COOP        Cooperative Bankshares, Inc.        NC       08/21/91      313,803       270,940          29,301      9.34     
CRCL        Circle Financial Corp.              OH       08/06/91      229,406       201,303          24,436     10.65     
CRZY        Crazy Woman Creek Bancorp           WY       03/29/96       47,463        27,775          15,525     32.71     
CSA         Coast Savings Financial             CA       12/23/85    8,239,880     6,250,070         425,360      5.16     
CSBF        CSB Financial Group, Inc.           IL       10/09/95       41,211        28,281          12,730     30.89     
CTBK        Center Banks Incorporated           NY       06/02/86      214,975       181,522          15,210      7.08     
CTZN        CitFed Bancorp, Inc.                OH       01/23/92    2,597,886     1,649,265         174,109      6.70     
CVAL        Chester Valley Bancorp Inc.         PA       03/27/87      274,575       229,404          25,123      9.15     
CZF         CitiSave Financial Corp             LA       07/14/95       79,717        63,465          14,497     18.19     
DFIN        Damen Financial Corp.               IL       10/02/95      235,320       125,438          56,903     24.18     
DIBK        Dime Financial Corp.                CT       07/09/86      671,426       550,624          53,399      7.95     
DIME        Dime Community Bancorp, Inc.        NY       06/26/96      662,739       554,841          77,067     11.63     
DME         Dime Bancorp, Inc.                  NY       08/19/86   19,413,115    12,664,315         986,141      5.08     
DNFC        D & N Financial Corp.               MI       02/13/85    1,231,927       901,296          69,364      5.63     
DSBC        DS Bancor, Inc.                     CT       12/11/85    1,247,739     1,070,183          81,739      6.55     
DSL         Downey Financial Corp.              CA       01/01/71    4,652,584     3,890,658         387,470      8.33     
EBCP        Eastern Bancorp                     NH       11/17/83      824,899       626,874          63,505      7.70     
EBSI        Eagle Bancshares                    GA       04/01/86      558,315       332,288          37,131      6.65     
EFBI        Enterprise Federal Bancorp          OH       10/17/94      203,431       139,708          31,470     15.47     
EGFC        Eagle Financial Corp.               CT       02/03/87    1,428,558     1,058,007         101,928      7.14     
EGLB        Eagle BancGroup, Inc.               IL       07/01/96      150,974       138,396          11,515      7.63     
EQSB        Equitable Federal Savings Bank      MD       09/10/93      260,134       203,733          13,648      5.25     
ESBK        Elmira Savings Bank (The)           NY       03/01/85      223,029       206,657          14,043      6.30     
ESX         Essex Bancorp, Inc.                 VA          NA         315,568       255,916          23,114      7.32     
ETFS        East Texas Financial Services       TX       01/10/95      114,961        91,666          22,570     19.63     
FBBC        First Bell Bancorp, Inc.            PA       06/29/95      542,600       409,991         114,272     21.06     
FBCI        Fidelity Bancorp, Inc.              IL       12/15/93      433,027       301,515          52,162     12.05     
FBCV        1ST Bancorp                         IN       04/07/87      273,122       139,237          21,535      7.88     
FBER        1st Bergen Bancorp                  NJ       04/01/96      258,566       210,360          42,712     16.52     
FBHC        Fort Bend Holding Corp.             TX       06/30/93      244,169       203,914          17,572      7.20     
FBSI        First Bancshares, Inc.              MO       12/22/93      140,471       102,687          23,771     16.92     
FCB         Falmouth Co-Operative Bank          MA       03/28/96       87,932        64,825          21,589     24.55     
FCBF        FCB Financial Corp.                 WI       09/24/93      255,660       151,115          47,192     18.46     

<CAPTION>                                                            
                                              Tangible       Risk-Based     NPAs + Loans                               One Year
                                               Equity/         Capital/     90+ Pst Due/    Return on     Return on    Cum Gap/
                                           Tang Assets    Risk-Weighted          Assets    Avg Assets    Avg Equity      Assets
Ticker      Institution                            (%)       Assets (%)             (%)           (%)           (%)         (%)
- ------      -----------                    -----------    -------------     -----------    ----------    ----------    --------
<C>         <S>                                <C>                <C>              <C>          <C>           <C>        <C>
CFCP        Coastal Financial Corp.             6.08              10.54             0.42         1.00         16.47          NA
CFCX        Center Financial Corp.              5.72                 NA             2.61         0.69         11.34      (14.37)
CFFC        Community Financial Corp.          13.71              19.03             0.45         1.30          9.71          NA
CFHC        California Financial Holding        6.75              12.12             1.39         0.29          4.26          NA
CFSB        CFSB Bancorp, Inc.                  8.30              14.32             0.09         0.94         11.56       (8.59)
CFTP        Community Federal Bancorp          33.11              29.59             0.34         1.15          7.06          NA
CFX         CFX Corporation                     8.53                 NA             1.09         0.97          9.66        2.15
CIBI        Community Investors Bancorp        13.84              25.01             0.73         1.01          6.98          NA
CJFC        Central Jersey Financial           11.04              21.08             1.91         1.11         10.78          NA
CKFB        CKF Bancorp, Inc.                  27.29              33.92             1.70         1.24          4.39          NA
CLAS        Classic Bancshares, Inc.           28.79              48.57             0.51           NA            NA          NA
CMRN        Cameron Financial Corp             26.54              33.78             0.79         1.60          5.72        0.85
CMSB        Commonwealth Bancorp, Inc.          7.37              18.96             0.44         0.78          8.41       (1.03)
CMSV        Community Savings, MHC             11.82              24.89             1.24         0.84          6.62        6.43
CNIT        CENIT Bancorp, Inc.                 6.73                 NA             0.51         0.44          6.13          NA
CNSB        CNS Bancorp, Inc.                  10.75                 NA             0.70         0.22          2.14          NA
CNSK        Covenant Bank for Savings           7.27                 NA             2.04         0.74          9.77      (25.59)
COFD        Collective Bancorp, Inc.            6.58              17.36             0.57         1.05         15.87      (25.86)
COFI        Charter One Financial               6.80              14.29             0.42         0.28          4.31          NA
COOP        Cooperative Bankshares, Inc.        8.31                 NA             0.22         0.28          3.10       (8.19)
CRCL        Circle Financial Corp.              9.37              21.43             0.10         0.49          4.32      (27.59)
CRZY        Crazy Woman Creek Bancorp          32.71              34.67             0.70           NA            NA          NA
CSA         Coast Savings Financial             5.08              10.88             1.62         0.46          9.62        4.94
CSBF        CSB Financial Group, Inc.          30.89                 NA             0.78         0.84          4.03          NA
CTBK        Center Banks Incorporated           7.08                 NA             1.07         0.56          8.07        9.39
CTZN        CitFed Bancorp, Inc.                5.86              15.11             0.85         0.68          9.62       (8.50)
CVAL        Chester Valley Bancorp Inc.         9.15              16.33             1.03         0.91         10.03        9.16
CZF         CitiSave Financial Corp            18.17              29.87             0.30         1.15          7.47          NA
DFIN        Damen Financial Corp.              24.18              48.02             0.14           NA            NA          NA
DIBK        Dime Financial Corp.                7.58                 NA             0.99         1.51         19.92       (1.97)
DIME        Dime Community Bancorp, Inc.       11.63                 NA             2.59         1.33         11.50          NA
DME         Dime Bancorp, Inc.                  5.03              12.01               NA         0.33          6.92      (13.71)
DNFC        D & N Financial Corp.               5.55               9.78             0.59         1.06         19.79       (4.98)
DSBC        DS Bancor, Inc.                     6.34                 NA             1.82         0.66         10.25       (6.22)
DSL         Downey Financial Corp.              8.20              14.25             2.03         0.61          7.58        4.20
EBCP        Eastern Bancorp                     7.28              12.67             1.81         0.61          8.21          NA
EBSI        Eagle Bancshares                    6.65              10.58             0.49         0.97         13.77          NA
EFBI        Enterprise Federal Bancorp         15.44              29.23             0.01         1.03          5.52          NA
EGFC        Eagle Financial Corp.               5.27              15.66             1.23         1.29         17.83          NA
EGLB        Eagle BancGroup, Inc.               7.63                 NA             0.80        (0.05)        (0.05)         NA
EQSB        Equitable Federal Savings Bank      5.25              11.20             0.98         0.84         16.13          NA
ESBK        Elmira Savings Bank (The)           6.03              10.59             0.80         0.14          2.25       25.65
ESX         Essex Bancorp, Inc.                 4.80               8.88             3.32         0.32          6.11          NA
ETFS        East Texas Financial Services      19.63              44.20             0.45         0.89          4.58          NA
FBBC        First Bell Bancorp, Inc.           21.06              34.43             0.11         1.54          7.44      (24.56)
FBCI        Fidelity Bancorp, Inc.             12.01              20.73             0.53         0.77          5.56          NA
FBCV        1ST Bancorp                         7.88              17.47             0.38         2.25         35.92          NA
FBER        1st Bergen Bancorp                 16.52              15.70             2.49           NA            NA          NA
FBHC        Fort Bend Holding Corp.             7.20              19.29               NA         0.71          9.84          NA
FBSI        First Bancshares, Inc.             16.92              20.73             0.43         0.79          4.42          NA
FCB         Falmouth Co-Operative Bank         24.55                 NA             0.00           NA            NA          NA
FCBF        FCB Financial Corp.                18.46              25.73               NA         1.03          5.37          NA
</TABLE> 
<PAGE>
 
                           EXHIBIT 20-A
                           ALL PUBLICLY TRADED THRIFTS
                           FINANCIAL CONDITION
<TABLE> 
<CAPTION>
                                                                                                                             
                                                                         Total         Total           Total       Equity/   
                                                                        Assets      Deposits          Equity        Assets       
Ticker      Institution                       State     IPO Date        ($000)        ($000)          ($000)           (%)   
- ------      -----------                       -----     --------        ------      --------          ------       -------   
<C>         <S>                                <C>      <C>         <C>           <C>              <C>               <C>     
FCIT        First Citizens Financial Corp.     MD       12/17/86       624,118       500,237          39,192          6.28   
FDEF        First Defiance Financial           OH       10/02/95       528,222       383,710         134,187         25.40   
FED         FirstFed Financial Corp.           CA       12/16/83     4,165,825     2,256,643         195,311          4.69   
FESX        First Essex Bancorp, Inc.          MA       08/04/87       801,455       500,970          61,430          7.66   
FFBA        First Colorado Bancorp, Inc.       CO       01/02/96     1,492,600     1,094,339         241,623         16.19   
FFBH        First Federal Bancshares of AR     AR       05/03/96       466,101       427,384          36,255          7.78   
FFBI        First Financial Bancorp, Inc.      IL       10/04/93        88,615        69,764           7,865          8.88   
FFBS        FFBS BanCorp, Inc.                 MS       07/01/93       123,553        98,538          24,170         19.56   
FFBZ        First Federal Bancorp, Inc.        OH       07/13/92       173,191       132,370          13,527          7.81   
FFCH        First Financial Holdings Inc.      SC       11/10/83     1,449,162     1,064,047          95,758          6.61   
FFDF        FFD Financial Corp.                OH       04/03/96        76,159        67,104           8,302         10.90   
FFDP        FirstFed Bancshares                IL       07/01/92       623,996       456,076          56,285          9.02   
FFEC        First Fed Bncshrs Eau Claire       WI       10/12/94       672,300       374,961          96,278         14.32   
FFED        Fidelity Federal Bancorp           IN       08/31/87       280,138       191,516          14,221          5.08   
FFES        First Federal of East Hartford     CT       06/23/87       933,433       517,080          57,831          6.20   
FFFC        FFVA Financial Corp.               VA       10/12/94       517,754       383,179          84,487         16.32   
FFFD        North Central Bancshares,          IA       03/21/96       190,613       128,329          55,029         28.87   
FFFG        F.F.O. Financial Group, Inc.       FL       10/13/88       305,683       268,722          18,408          6.02   
FFFL        Fidelity FSB of Florida, MHC       FL       01/07/94       791,897       611,327          81,076         10.24   
FFHC        First Financial Corp.              WI       12/24/80     5,419,203     4,495,035         397,571          7.34   
FFHH        FSF Financial Corp.                MN       10/07/94       326,689       188,822          52,167         15.97   
FFHS        First Franklin Corporation         OH       01/26/88       216,124       187,217          20,542          9.50   
FFIC        Flushing Financial Corp            NY       11/21/95       739,382       566,883         138,416         18.72   
FFKY        First Federal Financial Corp.      KY       07/15/87       351,010       264,465          49,291         14.04   
FFLC        FFLC Bancorp, Inc.                 FL       01/04/94       330,514       271,028          56,096         16.97   
FFML        First Family Financial Corp.       FL       10/22/92       159,049       147,240           8,929          5.61   
FFOH        Fidelity Financial of Ohio         OH       03/04/96       249,366       182,217          50,780         20.36   
FFPB        First Palm Beach Bancorp, Inc.     FL       09/29/93     1,465,395     1,086,266         111,898          7.64   
FFPC        Florida First Bancorp, Inc.        FL       11/06/86       304,040       249,295          21,069          6.93   
FFRV        Fidelity Financial Bankshares      VA       05/01/86       321,558       241,935          27,360          8.51   
FFSL        First Independence Corp.           KS       10/08/93       101,628        72,907          12,845         12.64   
FFSW        FirstFederal Financial Svcs        OH       03/31/87       993,459       619,021          76,772          7.73   
FFSX        First Fed SB of Siouxland, MHC     IA       07/13/92       436,519       344,744          36,727          8.41   
FFWC        FFW Corp.                          IN       04/05/93       148,892        92,131          16,083         10.80   
FFWD        Wood Bancorp, Inc.                 OH       08/31/93       139,718       114,959          20,395         14.60   
FFWM        First Financial-W. Maryland        MD       02/11/92       326,489       281,217          40,919         12.53   
FFYF        FFY Financial Corp.                OH       06/28/93       573,162       459,143         105,162         18.35   
FGHC        First Georgia Holding, Inc.        GA       02/11/87       142,133       114,143          11,605          8.16   
FIBC        Financial Bancorp, Inc.            NY       08/17/94       251,873       193,988          26,835         10.65   
FISB        First Indiana Corporation          IN       08/02/83     1,476,879     1,119,824         132,245          8.95   
FKFS        First Keystone Financial           PA       01/26/95       278,204       226,706          23,043          8.28   
FKKY        Frankfort First Bancorp, Inc.      KY       07/10/95       138,616        85,359          47,836         34.51   
FLAG        FLAG Financial Corp.               GA       12/11/86       225,960       176,807          21,599          9.56   
FLFC        First Liberty Financial Corp.      GA       12/06/83       981,694       724,676          74,634          7.60   
FLFC        First Liberty Financial Corp.      GA       12/06/83       981,694       724,676          74,634          7.60   
FLKY        First Lancaster Bancshares         KY       07/01/96        33,812        24,187           4,643         13.73   
FMBD        First Mutual Bancorp, Inc.         IL       07/05/95       285,296       195,829          72,050         25.25   
FMCO        FMS Financial Corporation          NJ       12/14/88       505,700       421,747          33,288          6.58   
FMCT        Farmers & Mechanics Bank           CT       12/10/93       536,955       504,789          29,812          5.55   
FMLY        Family Bancorp                     MA       11/07/86       887,387       736,646          68,843          7.76   
FMSB        First Mutual Savings Bank          WA       12/17/85       370,986       287,983          24,647          6.64   
FNGB        First Northern Capital Corp.       WI       12/29/83       572,193       456,841          72,840         12.73   

<CAPTION>                                                            
                                              Tangible       Risk-Based     NPAs + Loans                               One Year
                                               Equity/         Capital/     90+ Pst Due/    Return on     Return on    Cum Gap/
                                           Tang Assets    Risk-Weighted          Assets    Avg Assets    Avg Equity      Assets
Ticker   Institution                               (%)       Assets (%)             (%)           (%)           (%)         (%)
- ------   -----------                       -----------    -------------     -----------    ----------    ----------    --------
<C>      <S>                                   <C>                <C>              <C>           <C>          <C>        <C>
FCIT     First Citizens Financial Corp.         6.28              10.93             3.43          0.71        11.36      (11.86)
FDEF     First Defiance Financial              25.40              33.94               NA          1.15         5.61       (3.17)
FED      FirstFed Financial Corp.               4.61              10.98             2.56          0.18         3.94        7.39
FESX     First Essex Bancorp, Inc.              7.66              13.13             0.77          0.94        13.03        4.00
FFBA     First Colorado Bancorp, Inc.          16.02              24.14             0.25          0.98         8.64          NA
FFBH     First Federal Bancshares of AR         7.78                 NA             0.09            NA           NA          NA
FFBI     First Financial Bancorp, Inc.          8.88              19.02             0.40          0.70         6.53       (6.04)
FFBS     FFBS BanCorp, Inc.                    19.56              29.58             0.70          1.32         6.50          NA
FFBZ     First Federal Bancorp, Inc.            7.80              11.80             0.62          1.10        14.88          NA
FFCH     First Financial Holdings Inc.          6.61              11.87             1.36          0.75        11.29       (4.74)
FFDF     FFD Financial Corp.                   10.90              24.78               NA          0.85         6.89          NA
FFDP     FirstFed Bancshares                    8.65              19.70             0.14          0.64         6.65       (4.82)
FFEC     First Fed Bncshrs Eau Claire          13.82              21.61             0.13          0.97         5.85      (14.11)
FFED     Fidelity Federal Bancorp               5.08              12.12             0.07          1.29        25.83        7.72
FFES     First Federal of East Hartford         6.18              23.01             0.83          0.60         8.81      (10.36)
FFFC     FFVA Financial Corp.                  16.04              26.76             0.48          1.25         7.22        1.67
FFFD     North Central Bancshares,             28.87              31.63             0.13          1.48         8.70          NA
FFFG     F.F.O. Financial Group, Inc.           6.02              12.75             3.77          0.45         6.83          NA
FFFL     Fidelity FSB of Florida, MHC          10.13              21.44             0.38          0.65         6.23       (5.75)
FFHC     First Financial Corp.                  6.99              15.82             0.52          1.28        18.92       (3.18)
FFHH     FSF Financial Corp.                   15.97              29.20             0.09          0.63         3.37       12.28
FFHS     First Franklin Corporation             9.50              15.13             0.73          0.63         6.61        1.33
FFIC     Flushing Financial Corp               18.72              30.48             0.90          0.92         7.57          NA
FFKY     First Federal Financial Corp.         13.22              20.92             0.45          1.65        11.50          NA
FFLC     FFLC Bancorp, Inc.                    16.97              30.93             0.08          0.94         5.43          NA
FFML     First Family Financial Corp.           5.61              11.58             0.42          0.90        17.04          NA
FFOH     Fidelity Financial of Ohio            20.36              24.85             0.40          0.83         6.02          NA
FFPB     First Palm Beach Bancorp, Inc.         7.45              13.38             0.81          0.69         8.21       (6.77)
FFPC     Florida First Bancorp, Inc.            6.93              14.64             0.82          0.86        12.90       (3.61)
FFRV     Fidelity Financial Bankshares          8.50              12.43             1.16          0.99        12.15        7.00
FFSL     First Independence Corp.              12.64              24.43             0.96          1.13         8.56      (11.25)
FFSW     FirstFederal Financial Svcs            7.28              14.52             0.15          1.06        12.90       (7.50)
FFSX     First Fed SB of Siouxland, MHC         8.38              18.21             0.17          0.64         7.78       (9.59)
FFWC     FFW Corp.                             10.80              15.43             0.06          0.90         8.07       11.64
FFWD     Wood Bancorp, Inc.                    14.60              23.12             0.18          1.17         8.14          NA
FFWM     First Financial-W. Maryland           12.53              19.51             2.02          0.43         3.56       25.72
FFYF     FFY Financial Corp.                   18.35              18.95             0.88          1.21         6.50      (10.18)
FGHC     First Georgia Holding, Inc.            7.29              11.38             1.51          0.87        10.61       17.70
FIBC     Financial Bancorp, Inc.               10.60              19.76             2.80          0.66         5.49          NA
FISB     First Indiana Corporation              8.84              11.53             1.70          1.18        13.88        5.22
FKFS     First Keystone Financial               8.28              17.93             2.86          0.48         5.49          NA
FKKY     Frankfort First Bancorp, Inc.         34.51              57.31             0.10          1.05         3.80          NA
FLAG     FLAG Financial Corp.                   9.56              14.19             1.69          0.92         9.91          NA
FLFC     First Liberty Financial Corp.          6.58              11.58             0.88          1.03        13.14          NA
FLFC     First Liberty Financial Corp.          6.58              11.58             0.88          1.03        13.14          NA
FLKY     First Lancaster Bancshares            13.73                 NA             1.23          1.50        11.24          NA
FMBD     First Mutual Bancorp, Inc.            25.25                 NA             0.16          0.99         4.14      (14.02)
FMCO     FMS Financial Corporation              6.41              16.14             1.11          0.84        13.04          NA
FMCT     Farmers & Mechanics Bank               5.55                 NA             2.52          0.07         1.12       (6.10)
FMLY     Family Bancorp                         7.14              11.48             1.19          0.96        12.56        1.35
FMSB     First Mutual Savings Bank              6.64                 NA             0.19          1.03        15.31          NA
FNGB     First Northern Capital Corp.          12.73              21.90             0.13          0.84         6.53       (2.30)
</TABLE> 
<PAGE>
 
                           EXHIBIT 20-A
                           ALL PUBLICLY TRADED THRIFTS
                           FINANCIAL CONDITION
<TABLE> 
<CAPTION>                                                                                  
                                                                                                                              
                                                                         Total         Total           Total       Equity/    
                                                                        Assets      Deposits          Equity        Assets      
Ticker      Institution                       State     IPO Date        ($000)        ($000)          ($000)           (%)    
- ------      -----------                       -----     --------        ------      --------          ------       -------    
<C>         <S>                                <C>      <C>         <C>           <C>              <C>               <C>      
FNSC        Financial Security Corp.           IL       12/29/92       274,090       188,777          39,372         14.36    
FOBC        Fed One Bancorp                    WV       01/19/95       339,562       247,999          41,140         12.12    
FPRY        First Financial Bancorp            FL       03/29/88       240,379       210,004          15,263          6.35    
FRC         First Republic Bancorp             CA          NA        1,972,611     1,195,006         111,462          5.65    
FSBC        First Savings Bank, FSB            NM       08/08/86       115,492       109,420           5,471          4.74    
FSBI        Fidelity Bancorp, Inc.             PA       06/24/88       301,442       243,404          21,951          7.28    
FSBS        First Ashland Financial Corp       KY       04/07/95        86,860        60,646          23,631         27.21    
FSFC        First Southeast Financial Corp     SC       10/08/93       359,481       284,461          70,513         19.62    
FSFI        First State Financial Services     NJ       12/18/87       628,684       557,629          43,014          6.84    
FSLA        First Savings Bank, MHC            NJ       07/10/92       959,356       819,153          91,060          9.49    
FSNJ        First Savings Bk of NJ, MHC        NJ       01/09/95       657,075       447,783          53,411          8.13    
FSPG        First Home Bancorp, Inc.           NJ       04/20/87       466,363       276,668          30,396          6.52    
FSSB        First FS&LA of San Bernardino      CA       02/02/93       103,288        96,747           5,827          5.64    
FTF         Texarkana First Financial Corp     AR       07/07/95       163,391       127,408          33,683         20.61    
FTFC        First Federal Capital Corp.        WI       11/02/89     1,382,069       995,274          94,672          6.85    
FTSB        Fort Thomas Financial Corp.        KY       06/28/95        87,960        62,385          21,368         24.29    
FWWB        First SB of Washington Bancorp     WA       11/01/95       594,917       368,100         153,453         25.79    
GAF         GA Financial, Inc.                 PA       03/26/96       568,725       425,682         127,659         22.45    
GBCI        Glacier Bancorp, Inc.              MT       03/30/84       398,220       200,781          38,335          9.63    
GDVS        Greater Delaware Valley SB,MHC     PA       03/03/95       235,877       189,611          28,982         12.29    
GDW         Golden West Financial              CA       05/29/59    35,013,718    20,990,781       2,332,592          6.66    
GFCO        Glenway Financial Corp.            OH       11/30/90       273,890       221,647          26,485          9.67    
GFED        Guaranty Federal SB, MHC           MO       04/10/95       185,546       156,806          27,165         14.64    
GFSB        GFS Bancorp, Inc.                  IA       01/06/94        80,913        51,050           9,738         12.04    
GLBK        Glendale Co-Operative Bank         MA       01/10/94        35,903        29,847           5,857         16.31    
GLN         Glendale Federal Bank, FSB         CA       10/01/83    14,367,978     6,886,267         941,398          6.55    
GPT         GreenPoint Financial Corp.         NY       01/28/94    14,469,046    12,697,967       1,530,488         10.58    
GROV        Grove Bank                         MA       08/07/86       586,433       482,986          36,582          6.24    
GRTR        Greater New York Savings Bank      NY       06/17/87     2,575,726     1,729,580         198,089          7.69    
GSBC        Great Southern Bancorp, Inc.       MO       12/14/89       658,997       390,812          66,706         10.12    
GSFC        Green Street Financial Corp.       NC       04/04/96       213,285       187,952          23,158         10.86    
GSLC        Guaranty Financial Corp.           VA          NA          102,967        70,145           6,373          6.19    
GTFN        Great Financial Corporation        KY       03/31/94     2,477,204     1,546,594         281,206         11.35    
GTPS        Great American Bancorp             IL       06/30/95       120,540        86,154          33,212         27.55    
GUPB        GFSB Bancorp, Inc.                 NM       06/30/95        70,422        43,256          16,216         23.03    
GWBC        Gateway Bancorp, Inc.              KY       01/18/95        73,005        54,456          18,247         24.99    
GWF         Great Western Financial            CA          NA       43,762,730    29,341,730       2,822,132          6.45    
HALL        Hallmark Capital Corp.             WI       01/03/94       339,283       219,541          26,524          7.82    
HARB        Harbor Federal Savings Bk, MHC     FL       01/06/94       932,858       761,160          82,640          8.86    
HARL        Harleysville Savings Bank          PA       08/04/87       273,997       237,648          19,325          7.05    
HARS        Harris Savings Bank, MHC           PA       01/25/94     1,249,497     1,062,227         150,835         12.07    
HAVN        Haven Bancorp, Inc.                NY       09/23/93     1,485,076     1,096,400          93,537          6.30    
HBBI        Home Building Bancorp              IN       02/08/95        42,407        32,019           5,992         14.13    
HBFW        Home Bancorp                       IN       03/30/95       312,758       258,004          51,355         16.42    
HBNK        Highland Federal Bank FSB          CA          NA          441,911       369,767          34,626          7.84    
HBS         Haywood Bancshares, Inc.           NC       12/18/87       134,274       109,567          19,176         14.28    
HEMT        HF Bancorp, Inc.                   CA       06/30/95       754,365       486,764          86,273         11.44    
HFFB        Harrodsburg First Fin Bancorp      KY       10/04/95       108,710        76,635          31,161         28.66    
HFFC        HF Financial Corp.                 SD       04/08/92       574,027       414,556          51,514          8.97    
HFGI        Harrington Financial Group         IN          NA          321,756       127,017          11,616          3.61    
HFMD        Home Federal Corp.                 MD       02/10/84       216,684       167,989          18,673          8.62    
HFNC        HFNC Financial Corp.               NC       12/29/95       716,277       462,856         244,362         34.12    

<CAPTION>                                                            
                                               Tangible       Risk-Based     NPAs + Loans                               One Year
                                                Equity/         Capital/     90+ Pst Due/    Return on     Return on    Cum Gap/
                                            Tang Assets    Risk-Weighted          Assets    Avg Assets    Avg Equity      Assets
Ticker   Institution                                (%)       Assets (%)             (%)           (%)           (%)         (%)
- ------   -----------                        -----------    -------------     -----------    ----------    ----------    --------
<C>      <S>                                    <C>                <C>              <C>           <C>          <C>        <C>
FNSC     Financial Security Corp.               14.36              20.94             2.77          0.78         5.71          NA
FOBC     Fed One Bancorp                        11.55              27.57             0.28          1.00         7.74        7.69
FPRY     First Financial Bancorp                 6.35              11.28               NA          0.57         8.95          NA
FRC      First Republic Bancorp                  5.64                 NA             2.64          0.14         2.36       10.12
FSBC     First Savings Bank, FSB                 4.74              16.65             1.44          0.31         6.81          NA
FSBI     Fidelity Bancorp, Inc.                  7.23                 NA             0.81          0.60         7.73          NA
FSBS     First Ashland Financial Corp           27.21              41.15               NA          0.96         3.61          NA
FSFC     First Southeast Financial Corp         19.62              33.83             0.14          0.90         4.59          NA
FSFI     First State Financial Services          6.51              11.29             4.97          0.63         9.27          NA
FSLA     First Savings Bank, MHC                 8.34              21.64             0.96          0.87         9.48       (7.24)
FSNJ     First Savings Bk of NJ, MHC             8.13              27.27             0.98          0.04         0.47      (32.32)
FSPG     First Home Bancorp, Inc.                6.35              15.68             0.97          1.01        15.60       (3.23)
FSSB     First FS&LA of San Bernardino           5.40              11.74             4.86         (0.17)       (2.90)         NA
FTF      Texarkana First Financial Corp         20.61              29.58             0.36          1.77        10.80        7.40
FTFC     First Federal Capital Corp.             6.48              10.09               NA          0.92        13.46      (27.97)
FTSB     Fort Thomas Financial Corp.            24.29              31.30             1.78          1.29         5.55          NA
FWWB     First SB of Washington Bancorp         25.79                 NA             0.23            NA           NA          NA
GAF      GA Financial, Inc.                     22.45              18.63             0.19          0.60         6.38          NA
GBCI     Glacier Bancorp, Inc.                   9.61                 NA             0.23          1.59        16.25       (7.94)
GDVS     Greater Delaware Valley SB,MHC         12.29                 NA             3.05          0.48         3.98        6.29
GDW      Golden West Financial                   6.29              14.89             1.37          0.75        11.76        8.43
GFCO     Glenway Financial Corp.                 9.46                 NA               NA          0.56         5.82          NA
GFED     Guaranty Federal SB, MHC               14.64               26.8             0.07          1.02         7.11          NA
GFSB     GFS Bancorp, Inc.                      12.04              18.45             0.97          1.08         8.47          NA
GLBK     Glendale Co-Operative Bank             16.31                 NA             0.00          0.78         4.98          NA
GLN      Glendale Federal Bank, FSB              6.16              11.94             2.08          0.23         3.80       19.36
GPT      GreenPoint Financial Corp.              6.31                 NA             2.94          0.96         6.85        1.89
GROV     Grove Bank                              6.23                 NA             0.80          0.81        13.29      (11.63)
GRTR     Greater New York Savings Bank           7.69                 NA             9.21          0.75        10.09       (3.95)
GSBC     Great Southern Bancorp, Inc.            9.97              12.72             2.03          1.74        17.18       13.78
GSFC     Green Street Financial Corp.           10.86              30.74             0.16            NA           NA       (6.16)
GSLC     Guaranty Financial Corp.                6.19              13.86             3.14          0.68        10.91          NA
GTFN     Great Financial Corporation            11.19              20.34             4.16          1.00         8.18          NA
GTPS     Great American Bancorp                 27.55              36.23             0.45          0.68         2.46          NA
GUPB     GFSB Bancorp, Inc.                     23.03              48.36               NA          1.25         4.87          NA
GWBC     Gateway Bancorp, Inc.                  24.99              80.78             0.19          1.05         3.91          NA
GWF      Great Western Financial                 5.77              11.84             1.81          0.65        10.77        4.45
HALL     Hallmark Capital Corp.                  7.82                 NA             0.09          0.57         6.40          NA
HARB     Harbor Federal Savings Bk, MHC          8.86              18.31             0.54          1.19        13.70          NA
HARL     Harleysville Savings Bank               7.05                 NA             0.05          0.82        11.94      (12.20)
HARS     Harris Savings Bank, MHC               11.39                 NA             0.75          0.70         5.58      (10.73)
HAVN     Haven Bancorp, Inc.                     6.26              14.62             1.17          0.68        10.26          NA
HBBI     Home Building Bancorp                  14.13              21.34             0.23          0.46         3.16          NA
HBFW     Home Bancorp                           16.42              30.07             0.00          0.86         4.97          NA
HBNK     Highland Federal Bank FSB               7.84              13.75             1.98          0.22         3.92          NA
HBS      Haywood Bancshares, Inc.               13.76                 NA             2.45          1.01         6.66          NA
HEMT     HF Bancorp, Inc.                       11.43              30.00             0.59          0.19         1.50          NA
HFFB     Harrodsburg First Fin Bancorp          28.66              40.30             0.60            NA           NA          NA
HFFC     HF Financial Corp.                      8.95              13.04             0.69          0.78         8.68       (5.34)
HFGI     Harrington Financial Group              3.61                 NA             0.43          0.42        11.98          NA
HFMD     Home Federal Corp.                      8.51              14.88             4.75          1.19        14.29          NA
HFNC     HFNC Financial Corp.                   34.12              60.94             1.62            NA           NA          NA
</TABLE> 
<PAGE>
 
                           EXHIBIT 20-A
                           ALL PUBLICLY TRADED THRIFTS
                           FINANCIAL CONDITION
<TABLE> 
<CAPTION> 
                                                                                                                             
                                                                         Total         Total           Total       Equity/   
                                                                        Assets      Deposits          Equity        Assets      
Ticker      Institution                       State     IPO Date        ($000)        ($000)          ($000)           (%)   
- ------      -----------                       -----     --------        ------      --------          ------       -------   
<C>         <S>                                <C>      <C>         <C>           <C>              <C>               <C>     
HFSA        Hardin Bancorp, Inc.               MO       09/29/95        83,386        66,605          16,035         19.23   
HIFS        Hingham Instit. for Savings        MA       12/20/88       179,389       140,736          18,006         10.04   
HMCI        HomeCorp, Inc.                     IL       06/22/90       341,742       316,935          20,731          6.07   
HMNF        HMN Financial, Inc.                MN       06/30/94       542,012       368,393          90,879         16.77   
HNFC        Hinsdale Financial Corp.           IL       07/07/92       682,029       471,927          54,341          7.97   
HOFL        Home Financial Corp.               FL       10/25/94     1,227,371       884,558         313,193         25.52   
HOMF        Home Federal Bancorp               IN       01/23/88       606,266       477,233          50,232          8.29   
HPBC        Home Port Bancorp, Inc.            MA       08/25/88       166,866       113,639          18,794         11.26   
HRBF        Harbor Federal Bancorp, Inc.       MD       08/12/94       196,762       161,643          27,889         14.17   
HRZB        Horizon Financial Corp.            WA       08/01/86       488,968       402,676          79,147         16.19   
HSBK        Hibernia Savings Bank, (The)       MA       09/08/86       355,071       289,683          23,108          6.51   
HTHR        Hawthorne Financial Corp.          CA          NA          773,090       714,865          40,852          5.28   
HVFD        Haverfield Corporation             OH       03/19/85       339,630       303,968          28,194          8.30   
HWEN        Home Financial Bancorp             IN       07/02/96        33,462        24,895           3,295          9.85   
HZFS        Horizon Financial Svcs Corp.       IA       06/30/94        72,225        54,092           8,358         11.57   
IBSF        IBS Financial Corp                 NJ       10/13/94       756,928       577,077         154,419         20.40   
IFSB        Independence Federal Savings       DC       06/06/85       263,735       235,353          16,891          6.40   
IFSL        Indiana Federal Corporation        IN       02/04/87       717,720       546,880          70,504          9.82   
INBI        Industrial Bancorp                 OH       08/01/95       327,028       241,819          62,538         19.12   
INCB        Indiana Community Bank, SB         IN       12/15/94        94,476        79,503          14,156         14.98   
IPSW        Ipswich Savings Bank               MA       05/26/93       134,065       114,200           8,473          6.32   
IROQ        Iroquois Bancorp                   NY       01/22/86       451,060       372,605          32,439          7.19   
IROQ        Iroquois Bancorp                   NY       01/22/86       451,060       372,605          32,439          7.19   
ISBF        ISB Financial Corporation          LA       04/07/95       623,720       449,421         120,802         19.37   
ITLA        Imperial Thrift and Loan           CA       10/24/95       655,435       536,724          58,937          8.99   
IWBK        InterWest Bancorp, Inc.            WA          NA        1,368,548       892,722          94,118          6.88   
JEBC        Jefferson Bancorp, Inc.            LA       08/18/94       265,039       227,542          35,429         13.37   
JOAC        Joachim Bancorp, Inc.              MO       12/28/95        36,779        25,644          10,751         29.23   
JSBA        Jefferson Savings Bancorp          MO       04/08/93     1,114,294       879,159          81,088          7.28   
JSBF        JSB Financial, Inc.                NY       06/27/90     1,548,328     1,168,188         337,940         21.83   
JXSB        Jacksonville Savings Bank, MHC     IL       04/21/95       142,200       123,357          16,761         11.79   
JXVL        Jacksonville Bancorp, Inc.         TX       04/01/96       213,062       174,961          35,582         16.70   
KFBI        Klamath First Bancorp              OR       10/05/95       604,663       390,195         167,694         27.73   
KNK         Kankakee Bancorp, Inc.             IL       01/06/93       363,182       294,080          35,581          9.80   
KSAV        KS Bancorp, Inc.                   NC       12/30/93        89,871        72,489          13,628         15.16   
KSBK        KSB Bancorp, Inc.                  ME       06/24/93       127,372       104,508           8,727          6.85   
KYF         Kentucky First Bancorp, Inc.       KY       08/29/95        83,981        51,109          19,841         23.63   
LARK        Landmark Bancshares, Inc.          KS       03/28/94       193,403       142,346          33,272         17.20   
LARL        Laurel Capital Group, Inc.         PA       02/20/87       193,008       162,532          20,609         10.68   
LBCI        Liberty Bancorp, Inc.              IL       12/24/91       669,949       502,880          63,818          9.53   
LBFI        L & B Financial, Inc.              TX       10/11/94       143,223       103,938          24,553         17.14   
LFBI        Little Falls Bancorp, Inc.         NJ       01/05/96       285,563       240,554          43,462         15.22   
LFCT        Leader Financial Corp.             TN       09/30/93     3,177,812     1,582,691         255,171          8.03   
LFED        Leeds Federal Savings Bk, MHC      MD       05/02/94       266,658       217,222          43,610         16.35   
LIFB        Life Bancorp, Inc.                 VA       10/11/94     1,204,577       677,956         153,350         12.73   
LISB        Long Island Bancorp, Inc.          NY       04/18/94     4,834,405     3,619,961         516,870         10.69   
LOAN        Horizon Bancorp                    TX          NA          126,884       114,745          10,966          8.64   
LOGN        Logansport Financial Corp.         IN       06/14/95        76,493        54,272          20,473         26.76   
LONF        London Financial Corporation       OH       04/01/96        37,552        29,228           7,834         20.86   
LSBI        LSB Financial Corp.                IN       02/03/95       162,520       112,286          17,328         10.66   
LSBX        Lawrence Savings Bank              MA       05/02/86       323,523       245,275          24,443          7.56   
LVSB        Lakeview Financial                 NJ       12/22/93       455,155       353,893          45,287          9.95   

<CAPTION>                                                            
                                                 Tangible       Risk-Based     NPAs + Loans                                OneYear
                                                  Equity/         Capital/     90+ Pst Due/    Return on     Return on    Cum Gap/
                                              Tang Assets    Risk-Weighted          Assets    Avg Assets    Avg Equity      Assets
Ticker     Institution                                (%)       Assets (%)             (%)           (%)           (%)         (%)
- ------     -----------                        -----------    -------------     -----------    ----------    ----------    --------
<C>        <S>                                    <C>                <C>              <C>           <C>          <C>        <C>
HFSA       Hardin Bancorp, Inc.                     19.23            35.60            0.11          0.64          4.56        4.58
HIFS       Hingham Instit. for Savings              10.04               NA            0.34          1.12         10.71       (2.84)
HMCI       HomeCorp, Inc.                            6.07             9.42            3.24          0.37          6.28       (2.88)
HMNF       HMN Financial, Inc.                      16.77            35.31            0.14          1.10          6.27       (3.47)
HNFC       Hinsdale Financial Corp.                  7.74            13.24            0.13          0.62          8.24      (12.64)
HOFL       Home Financial Corp.                     25.52            60.42            0.06          1.70          6.58          NA
HOMF       Home Federal Bancorp                      7.99            12.86            0.47          1.20         15.05          NA
HPBC       Home Port Bancorp, Inc.                  11.26               NA            0.65          1.75         15.10          NA
HRBF       Harbor Federal Bancorp, Inc.             14.17            34.84            0.23          0.62          3.17       (0.97)
HRZB       Horizon Financial Corp.                  16.19               NA            0.00          1.53          9.51      (34.03)
HSBK       Hibernia Savings Bank, (The)              6.51               NA            0.42          0.68          9.94       (6.57)
HTHR       Hawthorne Financial Corp.                 5.26            10.27           11.39         (0.21)        (4.82)         NA
HVFD       Haverfield Corporation                    8.28            11.39            0.78          0.65          7.98        4.84
HWEN       Home Financial Bancorp                    9.85               NA            0.39          0.97          9.55       18.10
HZFS       Horizon Financial Svcs Corp.             11.57            17.00            1.57          0.46          3.71        4.79
IBSF       IBS Financial Corp                       20.40            77.31            0.07          1.11          5.16        0.40
IFSB       Independence Federal Savings              5.56            14.83            2.68          0.49          7.71        4.45
IFSL       Indiana Federal Corporation               9.19            13.73            1.41          1.02         10.75      (14.69)
INBI       Industrial Bancorp                       19.12            33.72            0.40          1.48          7.38          NA
INCB       Indiana Community Bank, SB               14.98               NA              NA          0.67          4.39          NA
IPSW       Ipswich Savings Bank                      6.32               NA            2.23          1.38         22.40       15.48
IROQ       Iroquois Bancorp                          7.19               NA            1.60          0.98         13.91        0.03
IROQ       Iroquois Bancorp                          7.19               NA            1.60          0.98         13.91        0.03
ISBF       ISB Financial Corporation                19.36               NA              NA          1.24          6.22          NA
ITLA       Imperial Thrift and Loan                  8.99               NA            2.77            NA            NA          NA
IWBK       InterWest Bancorp, Inc.                   6.69               NA            0.59          1.08         14.78          NA
JEBC       Jefferson Bancorp, Inc.                  13.37            41.23            0.46          1.00          7.77      (15.13)
JOAC       Joachim Bancorp, Inc.                    29.23            45.28            0.01          0.63          2.82          NA
JSBA       Jefferson Savings Bancorp                 6.08            11.33            0.97          0.62          8.90          NA
JSBF       JSB Financial, Inc.                      21.83            21.30              NA          1.47          6.76          NA
JXSB       Jacksonville Savings Bank, MHC           11.79               NA            0.52          0.43          3.96      (16.03)
JXVL       Jacksonville Bancorp, Inc.               16.70            22.14            0.86          0.79          7.47          NA
KFBI       Klamath First Bancorp                    27.73            45.12            0.11          1.34          6.64      (20.91)
KNK        Kankakee Bancorp, Inc.                    9.15            16.88            0.59          0.50          4.53       12.97
KSAV       KS Bancorp, Inc.                         15.15               NA            0.73          1.14          6.85          NA
KSBK       KSB Bancorp, Inc.                         6.34               NA            1.73          0.79         12.20        0.86
KYF        Kentucky First Bancorp, Inc.             23.63            44.61            0.15          1.12          5.27          NA
LARK       Landmark Bancshares, Inc.                17.20            35.91            0.37          0.91          5.30       11.88
LARL       Laurel Capital Group, Inc.               10.68               NA            0.70          1.35         13.23       (3.26)
LBCI       Liberty Bancorp, Inc.                     9.50            15.47            0.12          0.56          5.49        8.60
LBFI       L & B Financial, Inc.                    17.14               NA            0.50          1.06          5.76          NA
LFBI       Little Falls Bancorp, Inc.               14.17            14.45            1.56            NA            NA          NA
LFCT       Leader Financial Corp.                    8.03            14.51           16.94          1.40         17.36       (5.38)
LFED       Leeds Federal Savings Bk, MHC            16.35            39.51            0.01          1.03          6.32          NA
LIFB       Life Bancorp, Inc.                       12.32            27.82            0.73          0.85          5.91          NA
LISB       Long Island Bancorp, Inc.                10.69            17.64              NA          0.95          8.72        6.11
LOAN       Horizon Bancorp                           8.37               NA            0.42          1.53         17.40       15.02
LOGN       Logansport Financial Corp.               26.76            43.51            0.37          1.40          5.41          NA
LONF       London Financial Corporation             20.86            19.15            0.21            NA            NA       44.41
LSBI       LSB Financial Corp.                      10.66            15.03            0.19          0.83          6.94          NA
LSBX       Lawrence Savings Bank                     7.56               NA            1.98          1.15         14.78          NA
LVSB       Lakeview Financial                        7.82               NA            1.89          1.15         10.25          NA
</TABLE> 
<PAGE>
 
                           EXHIBIT 20-A
                           ALL PUBLICLY TRADED THRIFTS
                           FINANCIAL CONDITION
<TABLE> 
<CAPTION> 
                                                                                                                           
                                                                         Total         Total           Total       Equity/ 
                                                                        Assets      Deposits          Equity        Assets 
Ticker      Institution                       State     IPO Date        ($000)        ($000)          ($000)           (%) 
- ------      -----------                       -----     --------        ------      --------          ------       ------- 
<C>         <S>                                <C>      <C>         <C>           <C>              <C>               <C>   
LXMO        Lexington B&L Financial Corp.      MO       06/06/96        49,981        42,401           7,195         14.40 
MAFB        MAF Bancorp, Inc.                  IL       01/12/90     1,980,184     1,372,783         109,654          5.54 
MARN        Marion Capital Holdings            IN       03/18/93       179,329       125,129          43,031         24.00 
MASB        MASSBANK Corp.                     MA       05/28/86       858,922       765,384          87,253         10.16 
MBBC        Monterey Bay Bancorp, Inc.         CA       02/15/95       318,879       222,697          47,771         14.98 
MBLF        MBLA Financial Corp.               MO       06/24/93       195,074        87,293          28,365         14.54 
MCBN        Mid-Coast Bancorp, Inc.            ME       11/02/89        54,362        41,817           4,926          9.06 
MCBS        Mid Continent Bancshares Inc.      KS       06/27/94       290,903       206,908          36,434         12.52 
MDBK        Medford Savings Bank               MA       03/18/86       980,973       793,018          87,169          8.89 
MECH        Mechanics Savings Bank             CT       06/26/96       662,482       620,802          23,726          3.58 
MERI        Meritrust Federal SB               LA          NA          227,121       207,611          16,896          7.44 
MFBC        MFB Corp.                          IN       03/25/94       200,895       149,981          38,799         19.31 
MFCX        Marshalltown Financial Corp.       IA       03/31/94       126,226       105,642          19,349         15.33 
MFFC        Milton Federal Financial Corp.     OH       10/07/94       171,708       125,347          34,308         19.98 
MFLR        Mayflower Co-operative Bank        MA       12/23/87       113,182        96,466          10,843          9.58 
MFSB        Mutual Bancompany                  MO       02/02/95        53,311        45,818           6,236         11.70 
MFSL        Maryland Federal Bancorp           MD       06/02/87     1,143,338       788,931          93,982          8.22 
MGNL        Magna Bancorp, Inc.                MS       03/13/91     1,290,780       952,347         126,078          9.77 
MIDC        MidConn Bank                       CT       09/11/86       365,250       314,739          34,512          9.45 
MIFC        Mid-Iowa Financial Corp.           IA       10/14/92       119,395        88,324          10,770          9.02 
MIVI        Mississippi View Holding Co.       MN       03/24/95        69,983        56,059          13,197         18.86 
MLFB        MLF Bancorp, Inc.                  PA       08/11/94     1,765,812       830,997         140,337          7.95 
MORG        Morgan Financial Corp.             CO       01/11/93        71,654        42,645          10,501         14.66 
MSBB        MSB Bancorp, Inc.                  NY       09/03/92       863,256       778,742          70,123          8.12 
MSBF        MSB Financial, Inc.                MI       02/06/95        56,317        40,873          12,747         22.63 
MSBK        Mutual Savings Bank, FSB           MI       07/17/92       719,490       426,220          39,244          5.45 
MSEA        Metropolitan Bancorp               WA       01/09/90       778,165       398,153          50,882          6.54 
MWBI        Midwest Bancshares, Inc.           IA       11/12/92       136,809       102,475           9,490          6.94 
MWBX        MetroWest Bank                     MA       10/10/86       477,665       406,943          35,736          7.48 
MWFD        Midwest Federal Financial          WI       07/08/92       178,249       146,492          16,664          9.35 
NASB        North American Savings Bank        MO       09/27/85       664,250       524,206          48,808          7.35 
NBSI        North Bancshares, Inc.             IL       12/21/93       114,337        74,955          19,827         17.34 
NEBC        Northeast Bancorp                  ME       08/19/87       218,187       146,618          18,509          8.48 
NEIB        Northeast Indiana Bancorp          IN       06/28/95       141,098        73,343          28,697         20.34 
NFSL        Newnan Savings Bank, FSB           GA       03/01/86       160,656       127,566          18,605         11.58 
NHSL        NHS Financial, Inc.                CA         NA           292,618       229,269          24,671          8.43 
NHTB        New Hampshire Thrift Bncshrs       NH       05/22/86       252,481       198,457          19,417          7.69 
NMSB        NewMil Bancorp, Inc.               CT       02/01/86       291,578       257,241          32,459         11.13 
NSBK        North Side Savings Bank            NY       04/15/86     1,580,435     1,226,902         122,297          7.74 
NSLB        NS&L Bancorp, Inc.                 MO       06/08/95        59,052        44,311          13,868         23.48 
NSSB        Norwich Financial Corp.            CT       11/14/86       711,628       610,754          75,253         10.57 
NSSY        Norwalk Savings Society            CT       06/16/94       541,702       398,763          43,245          7.98 
NTMG        Nutmeg Federal S&LA                CT          NA           85,194        75,191           5,548          6.51 
NWEQ        Northwest Equity Corp.             WI       10/11/94        86,355        57,256          11,864         13.74 
NWSB        Northwest Savings Bank, MHC        PA       11/07/94     1,767,455     1,388,348         188,638         10.67 
NYB         New York Bancorp Inc.              NY       01/28/88     2,754,437     1,748,145         159,177          5.78 
OCFC        Ocean Financial Corp.              NJ       07/03/96     1,036,445       926,558          92,351          8.91 
OFCP        Ottawa Financial Corp.             MI       08/19/94       745,464       583,140          81,374         10.92 
OHSL        OHSL Financial Corp.               OH       02/10/93       205,462       162,867          25,521         12.42 
OSBF        OSB Financial Corp.                WI       07/01/92       253,714       158,937          31,952         12.59 
PALM        Palfed, Inc.                       SC       12/15/85       623,553       505,429          52,706          8.45 
PBCI        Pamrapo Bancorp, Inc.              NJ       11/14/89       368,394       302,075          57,084         15.50 
<CAPTION> 
                                               Tangible       Risk-Based     NPAs + Loans                               One Year
                                                Equity/         Capital/     90+ Pst Due/    Return on     Return on    Cum Gap/
                                            Tang Assets    Risk-Weighted          Assets    Avg Assets    Avg Equity      Assets
Ticker     Institution                              (%)       Assets (%)             (%)           (%)           (%)         (%)
- ------     -----------                      -----------    -------------     -----------    ----------    ----------    --------
<C>        <S>                                  <C>                <C>              <C>           <C>          <C>        <C>
LXMO       Lexington B&L Financial Corp.         14.40                NA            1.15          1.17          8.36          NA
MAFB       MAF Bancorp, Inc.                      5.54             11.65            0.46          0.88         15.13       (8.72)
MARN       Marion Capital Holdings               24.00             37.71            0.93          1.41          5.79          NA
MASB       MASSBANK Corp.                        10.16                NA            0.33          1.05         10.32          NA
MBBC       Monterey Bay Bancorp, Inc.            14.83             24.33            0.60          0.19          1.28       (6.00)
MBLF       MBLA Financial Corp.                  14.54             39.15            0.33          0.70          4.83       16.10
MCBN       Mid-Coast Bancorp, Inc.                9.06             16.35            1.10          0.56          6.27          NA
MCBS       Mid Continent Bancshares Inc.         12.51             29.24            0.21          1.40         10.14          NA
MDBK       Medford Savings Bank                   8.13                NA            0.55          1.03         11.58       (9.54)
MECH       Mechanics Savings Bank                 3.58                NA            5.43         (2.14)       (39.13)       5.87
MERI       Meritrust Federal SB                   7.44             18.50            0.23          1.01         14.06       (6.44)
MFBC       MFB Corp.                             19.31             39.60            0.05          0.69          3.40          NA
MFCX       Marshalltown Financial Corp.          15.33             35.11            0.00          0.32          2.10       (9.45)
MFFC       Milton Federal Financial Corp.        19.98             34.50            0.40          1.13          4.88          NA
MFLR       Mayflower Co-operative Bank            9.39                NA            1.23          0.89          8.54          NA
MFSB       Mutual Bancompany                     11.70             23.66              NA          0.20          1.84          NA
MFSL       Maryland Federal Bancorp               8.09             14.70            0.48          0.84         10.02      (29.28)
MGNL       Magna Bancorp, Inc.                    9.23             15.86            4.18          1.79         18.11        7.79
MIDC       MidConn Bank                           8.00                NA            2.04          0.33          3.55       (7.62)
MIFC       Mid-Iowa Financial Corp.               9.01             21.82            0.15          0.84          8.90        1.69
MIVI       Mississippi View Holding Co.          18.86             33.33            0.14          1.32          6.73          NA
MLFB       MLF Bancorp, Inc.                      7.76             17.02            0.59          0.71          7.88      (15.02)
MORG       Morgan Financial Corp.                14.66             30.80            0.28          0.97          6.38      (39.70)
MSBB       MSB Bancorp, Inc.                      4.19             17.98              NA          0.46          5.09          NA
MSBF       MSB Financial, Inc.                   22.63             27.09            0.60          1.92          7.79          NA
MSBK       Mutual Savings Bank, FSB               5.45             18.12            0.11          0.01          0.20      (20.16)
MSEA       Metropolitan Bancorp                   5.95             19.93              NA          0.70         11.08          NA
MWBI       Midwest Bancshares, Inc.               6.94             18.57            0.27          0.99         14.16       (0.88)
MWBX       MetroWest Bank                         7.48                NA            2.43          1.26         17.00       (2.41)
MWFD       Midwest Federal Financial              8.96             12.23            0.26          1.20         12.27        4.57
NASB       North American Savings Bank            7.07             12.22            3.36          1.33         18.15          NA
NBSI       North Bancshares, Inc.                17.34             47.95            0.00          0.57          2.98        1.91
NEBC       Northeast Bancorp                      7.36             13.19              NA          0.68          7.97          NA
NEIB       Northeast Indiana Bancorp             20.34             25.06            0.25          1.09          5.62          NA
NFSL       Newnan Savings Bank, FSB              11.51             17.59            0.67          1.89         17.69          NA
NHSL       NHS Financial, Inc.                    8.41             14.17            2.05          0.16          1.93          NA
NHTB       New Hampshire Thrift Bncshrs           7.69             11.88            1.39          0.58          7.41          NA
NMSB       NewMil Bancorp, Inc.                  11.13                NA            2.88          2.07         19.16       (6.00)
NSBK       North Side Savings Bank                7.67                NA            0.51          1.15         15.75          NA
NSLB       NS&L Bancorp, Inc.                    23.48             51.57            0.18          0.92          3.83          NA
NSSB       Norwich Financial Corp.                9.64                NA            1.92          0.83          7.38       (6.63)
NSSY       Norwalk Savings Society                7.98                NA            3.01          0.76          8.88      (11.06)
NTMG       Nutmeg Federal S&LA                    6.51             10.25              NA          0.66         10.75          NA
NWEQ       Northwest Equity Corp.                13.74                NA            0.92          1.06          6.95       (4.26)
NWSB       Northwest Savings Bank, MHC           10.56                NA            0.98          1.06          9.34       (7.13)
NYB        New York Bancorp Inc.                  5.78             11.89            1.63          1.19         19.84        9.49
OCFC       Ocean Financial Corp.                  8.91                NA            0.97          0.80          9.44        1.14
OFCP       Ottawa Financial Corp.                 8.94             15.00            0.38          0.99          4.97          NA
OHSL       OHSL Financial Corp.                  12.42             20.13            0.26          0.95          7.51          NA
OSBF       OSB Financial Corp.                   12.59             19.79            0.14          0.17          1.34          NA
PALM       Palfed, Inc.                           8.07             11.44            4.14          0.66          8.53          NA
PBCI       Pamrapo Bancorp, Inc.                 15.38             28.50            3.05          1.42          9.05          NA
</TABLE> 
<PAGE>
 
                           EXHIBIT 20-A
                           ALL PUBLICLY TRADED THRIFTS
                           FINANCIAL CONDITION
<TABLE> 
<CAPTION> 
                                                                                                                             
                                                                         Total         Total           Total       Equity/   
                                                                        Assets      Deposits          Equity        Assets      
Ticker      Institution                       State     IPO Date        ($000)        ($000)          ($000)           (%)   
- ------      -----------                       -----     --------        ------      --------          ------       -------   
<C>         <S>                                <C>      <C>         <C>           <C>              <C>               <C>     
PBCT        People's Bank, MHC                 CT       07/06/88     6,916,300     4,910,700         565,100          8.17  
PBIX        Patriot Bank Corp.                 PA       12/04/95       312,990       209,787          54,126         17.29  
PBKB        People's Bancshares, Inc.          MA       10/23/86       533,134       322,261          26,290          4.93  
PBNB        People's Savings Financial Cp.     CT       08/20/86       406,276       342,181          43,925         10.81  
PCBC        Perry County Financial Corp.       MO       02/13/95        78,480        62,197          15,733         20.05  
PCCI        Pacific Crest Capital              CA          NA          286,926       261,677          22,688          7.91  
PDB         Piedmont Bancorp, Inc.             NC       12/08/95       124,847        73,292          37,164         29.77  
PEEK        Peekskill Financial Corp.          NY       12/29/95       193,675       129,060          59,409         30.67  
PERM        Permanent Bancorp, Inc.            IN       04/04/94       395,903       280,008          41,494         10.48  
PETE        Primary Bank                       NH       10/14/93       393,159       297,803          24,916          6.34  
PFDC        Peoples Bancorp                    IN       07/07/87       280,778       235,732          42,857         15.26  
PFFB        PFF Bancorp, Inc.                  CA       03/29/96     2,008,139     1,682,073         289,071         14.39  
PFNC        Progress Financial Corporation     PA       07/18/83       347,991       298,100          19,224          5.52  
PFSB        PennFed Financial Services, Inc    NJ       07/15/94     1,022,777       793,640          91,782          8.97  
PFSL        Pocahontas FS&LA, MHC              AR       04/05/94       369,379       113,896          21,964          5.95  
PHBK        Peoples Heritage Finl Group        ME       12/04/86     3,301,647     2,529,031         276,453          8.37  
PHFC        Pittsburgh Home Financial Corp     PA       04/01/96       195,154       120,943          11,229          5.75  
PKPS        Poughkeepsie Savings Bank, FSB     NY       11/19/85       839,174       536,260          71,266          8.49  
PLE         Pinnacle Bank                      AL       12/17/86       185,793       164,201          15,223          8.19  
PMFI        Perpetual Midwest Financial        IA       03/31/94       374,039       249,161          36,053          9.64  
POBS        Portsmouth Bank Shares             NH       02/09/88       267,428       196,298          66,992         25.05  
PRBC        Prestige Bancorp, Inc.             PA       06/27/96        91,841        80,731           7,178          7.82  
PROV        Provident Financial Holdings       CA       06/28/96       567,186       486,585          37,323          6.58  
PSAB        Prime Bancorp, Inc.                PA       11/21/88       608,967       484,408          57,484          9.44  
PSBK        Progressive Bank, Inc.             NY       08/01/84       785,554       662,591          69,599          8.86  
PSSB        Palm Springs Savings Bank          CA          NA          192,093       174,828          11,693          6.09  
PTRS        Potters Financial Corp.            OH       12/31/93       113,862       100,237          11,081          9.73  
PULB        Pulaski Bank, Savings Bk, MHC      MO       05/11/94       179,406       151,425          22,651         12.63  
PULS        Pulse Bancorp                      NJ       09/18/86       452,455       396,244          53,777         11.89  
PVFC        PVF Capital Corp.                  OH       12/30/92       318,100       270,638          21,325          6.70  
PVSA        Parkvale Financial Corporation     PA       07/16/87       914,016       805,825          67,862          7.42  
PWBC        PennFirst Bancorp, Inc.            PA       06/13/90       680,434       337,507          53,430          7.85  
QCBC        Quaker City Bancorp, Inc.          CA       12/30/93       692,974       506,033          68,461          9.88  
QCFB        QCF Bancorp, Inc.                  MN       04/03/95       145,608       105,083          31,760         21.81  
QCSB        Queens County Bancorp, Inc.        NY       11/23/93     1,259,485       946,183         213,828         16.98  
RARB        Raritan Bancorp Inc.               NJ       03/01/87       346,841       318,565          25,116          7.24  
RCSB        RCSB Financial Inc.                NY       04/29/86     4,048,684     2,337,884         349,590          8.63  
REDF        RedFed Bancorp Inc.                CA       04/08/94       857,959       769,679          48,329          5.63  
RELI        Reliance Bancshares, Inc.          WI       04/19/96        32,260        22,312           9,616         29.81  
RELY        Reliance Bancorp, Inc.             NY       03/31/94     1,744,365     1,345,182         154,566          8.86  
RFED        Roosevelt Financial Group          MO       01/23/87     9,134,660     4,921,047         509,105          5.57  
ROSE        TR Financial Corp.                 NY       06/29/93     3,001,958     2,090,780         187,119          6.23  
RVSB        Riverview Savings Bank, MHC        WA       10/26/93       209,506       158,159          23,086         11.02  
SBCN        Suburban Bancorporation, Inc.      OH       09/30/93       197,137       126,210          25,639         13.01  
SBFL        SB of the Finger Lakes, MHC        NY       11/11/94       176,570       145,096          20,351         11.53  
SCCB        S. Carolina Community Bancshrs     SC       07/07/94        44,088        31,192          12,553         28.47  
SCSL        Suncoast Savings and Loan          FL       07/30/85       466,504       297,788          25,338          5.43  
SECP        Security Capital Corporation       WI       01/03/94     3,344,642     2,195,863         564,530         16.88  
SFB         Standard Federal Bancorp           MI       01/21/87     13,505,42     9,449,204         939,243          6.95  
SFBM        Security Bancorp                   MT       11/20/86       360,021       294,285          32,128          8.92  
SFED        SFS Bancorp, Inc.                  NY       06/30/95       165,569       139,776          23,274         14.06  
SFFC        StateFed Financial Corporation     IA       01/05/94        74,182        45,665          14,925         20.12  

<CAPTION> 
                                               Tangible       Risk-Based     NPAs + Loans                               One Year
                                                Equity/         Capital/     90+ Pst Due/    Return on     Return on    Cum Gap/
                                            Tang Assets    Risk-Weighted          Assets    Avg Assets    Avg Equity      Assets
Ticker     Institution                              (%)       Assets (%)             (%)           (%)           (%)         (%)
- ------     -----------                      -----------    -------------     -----------    ----------    ----------    --------
<C>        <S>                                  <C>                <C>              <C>           <C>          <C>        <C>
PBCT       People's Bank, MHC                      8.17               NA            1.66          1.15         14.41          NA
PBIX       Patriot Bank Corp.                     17.29            23.53            0.23            NA            NA       (9.45)
PBKB       People's Bancshares, Inc.               4.68               NA            1.27          0.80         12.24          NA
PBNB       People's Savings Financial Cp.         10.09               NA            0.44          0.85          7.81       (3.97)
PCBC       Perry County Financial Corp.           20.05            89.38            0.04          1.00            NA          NA
PCCI       Pacific Crest Capital                   7.91               NA            6.49          1.36         16.11       (6.09)
PDB        Piedmont Bancorp, Inc.                 29.77               NA            0.72          1.35          7.23        1.58
PEEK       Peekskill Financial Corp.              30.67            92.20            0.83            NA            NA          NA
PERM       Permanent Bancorp, Inc.                10.36            22.36            1.75          0.34          2.94       (6.26)
PETE       Primary Bank                            6.32               NA            1.81         (0.04)        (0.61)      (8.34)
PFDC       Peoples Bancorp                        15.26            26.96            0.33          1.45          9.58          NA
PFFB       PFF Bancorp, Inc.                      14.25            10.47            2.29          0.11          1.86       25.71
PFNC       Progress Financial Corporation          5.48             8.68            1.33          0.86         19.35          NA
PFSB       PennFed Financial Services, Inc         7.24            14.31            0.96          0.74          7.04      (14.27)
PFSL       Pocahontas FS&LA, MHC                   5.95            18.23            0.26          0.56          9.45          NA
PHBK       Peoples Heritage Finl Group             7.29               NA            1.24          1.22         14.14          NA
PHFC       Pittsburgh Home Financial Corp          5.75               NA            1.53            NA            NA          NA
PKPS       Poughkeepsie Savings Bank, FSB          8.49            11.83            2.68          1.94         25.03       (0.60)
PLE        Pinnacle Bank                           7.93            14.03            0.22          0.79         10.34          NA
PMFI       Perpetual Midwest Financial             9.64            15.49            0.53          0.41          4.09       24.59
POBS       Portsmouth Bank Shares                 25.05               NA            0.21          2.31          9.35       18.11
PRBC       Prestige Bancorp, Inc.                  7.82               NA            0.38          0.18          2.26          NA
PROV       Provident Financial Holdings            6.58               NA            2.22         (0.72)        (9.81)         NA
PSAB       Prime Bancorp, Inc.                     8.88            14.08            0.60          1.02         10.89          NA
PSBK       Progressive Bank, Inc.                  8.86               NA            1.09          0.99         10.53       (0.41)
PSSB       Palm Springs Savings Bank               6.09            10.93            4.09          0.62         10.80          NA
PTRS       Potters Financial Corp.                 9.73            24.96            2.49          0.54          5.67          NA
PULB       Pulaski Bank, Savings Bk, MHC          12.63            27.82            0.67          0.84          6.94          NA
PULS       Pulse Bancorp                          11.89               NA            1.45          1.17         10.04          NA
PVFC       PVF Capital Corp.                       6.70            11.44              NA          1.13         17.86          NA
PVSA       Parkvale Financial Corporation          7.39               NA            0.18          1.04         15.22        0.62
PWBC       PennFirst Bancorp, Inc.                 7.20            19.38            0.64          0.61          7.46       (9.51)
QCBC       Quaker City Bancorp, Inc.               9.83            13.13            2.31          0.50          4.90          NA
QCFB       QCF Bancorp, Inc.                      21.81            31.63              NA          1.51          7.61          NA
QCSB       Queens County Bancorp, Inc.            16.98               NA            0.75          1.74          9.88       22.31
RARB       Raritan Bancorp Inc.                    7.07               NA            0.48          0.82         10.69       (5.12)
RCSB       RCSB Financial Inc.                     8.42               NA            0.78          1.01         10.78       (6.24)
REDF       RedFed Bancorp Inc.                     5.63             8.17            4.50         (0.56)        (9.99)         NA
RELI       Reliance Bancshares, Inc.                 NA               NA              NA          1.23          4.32          NA
RELY       Reliance Bancorp, Inc.                  6.16            29.31            0.85          0.88          6.80       (5.88)
RFED       Roosevelt Financial Group               5.32            14.60            0.40          0.66         13.04          NA
ROSE       TR Financial Corp.                      6.23               NA            0.92          0.86         12.68       (9.44)
RVSB       Riverview Savings Bank, MHC             9.88            20.75            0.26          1.31         12.02          NA
SBCN       Suburban Bancorporation, Inc.          13.01            21.03            0.20          0.39          2.95          NA
SBFL       SB of the Finger Lakes, MHC            11.53            25.21            1.68            NA            NA          NA
SCCB       S. Carolina Community Bancshrs         28.47            53.53              NA          1.35          4.50          NA
SCSL       Suncoast Savings and Loan               5.42            12.68            0.31          0.51          8.77       12.19
SECP       Security Capital Corporation           16.88               NA            0.12          0.89          5.09       (5.18)
SFB        Standard Federal Bancorp                6.00            12.53            0.45          0.93         13.88        2.65
SFBM       Security Bancorp                        7.78            16.87            0.14          0.69          8.01          NA
SFED       SFS Bancorp, Inc.                      14.06            21.49            0.71          0.63          5.06          NA
SFFC       StateFed Financial Corporation         20.12            25.05              NA          1.18          5.80          NA
</TABLE>
        
<PAGE>
 
                           EXHIBIT 20-A
                           ALL PUBLICLY TRADED THRIFTS
                           FINANCIAL CONDITION
<TABLE> 
<CAPTION> 
                                                                                                                             
                                                                         Total         Total           Total       Equity/   
                                                                        Assets      Deposits          Equity        Assets      
Ticker      Institution                       State     IPO Date        ($000)        ($000)          ($000)           (%)   
- ------      -----------                       -----     --------        ------      --------          ------       -------   
<C>         <S>                                <C>      <C>         <C>           <C>              <C>               <C>     
SFIN        Statewide Financial Corp.          NJ       10/02/95       634,464       444,819          70,421         11.10 
SFSB        SuburbFed Financial Corp.          IL       03/04/92       362,272       298,243          25,879          7.14 
SFSL        Security First Corp.               OH       01/22/88       469,656       350,915          40,901          8.71 
SGVB        SGV Bancorp, Inc.                  CA       06/29/95       333,064       223,148          32,581          9.78 
SHEN        First Shenango Bancorp, Inc.       PA       04/06/93       355,710       257,820          47,090         13.24 
SHFC        Seven Hills Financial Corp.        OH       12/31/93        45,511        35,461           9,651         21.21 
SISB        SIS Bancorp, Inc.                  MA       02/08/95     1,135,170       911,124          84,237          7.42 
SJSB        SJS Bancorp                        MI       02/16/95       150,752       109,330          17,587         11.67 
SMBC        Southern Missouri Bancorp, Inc     MO       04/13/94       161,992       121,883          26,572         16.40 
SMFC        Sho-Me Financial Corp.             MO       07/01/94       263,890       160,038          31,605         11.98 
SOBI        Sobieski Bancorp, Inc.             IN       03/31/95        76,362        61,349          14,120         18.49 
SOPN        First Savings Bancorp, Inc.        NC       01/06/94       256,294       186,492          67,178         26.21 
SOSA        Somerset Savings Bank              MA       07/09/86       509,502       442,242          27,796          5.46 
SPBC        St. Paul Bancorp, Inc.             IL       05/18/87     4,142,858     3,305,288         382,851          9.24 
SRN         Southern Banc Company, Inc         AL       10/05/95       109,768        86,778          22,293         20.31 
SSB         Scotland Bancorp, Inc              NC       04/01/96        70,412        43,076          26,464         37.58 
SSBK        Strongsville Savings Bank          OH          NA          504,631       443,725          41,761          8.28 
SSM         Stone Street Bancorp, Inc.         NC       04/01/96       116,101        69,797          39,117         33.69 
STFR        St. Francis Capital Corp.          WI       06/21/93     1,295,580       806,398         135,162         10.43 
STND        Standard Financial, Inc.           IL       08/01/94     2,186,603     1,605,519         269,004         12.30 
STSA        Sterling Financial Corp.           WA          NA        1,497,617       889,559          87,314          5.83 
SVRN        Sovereign Bancorp, Inc.            PA       08/12/86     8,411,108     4,964,515         438,461          5.21 
SVRN        Sovereign Bancorp, Inc.            PA       08/12/86     8,411,108     4,964,515         438,461          5.21 
SWBI        Southwest Bancshares               IL       06/24/92       349,543       253,180          41,951         12.00 
SWCB        Sandwich Co-operative Bank         MA       07/25/86       423,871       374,972          36,448          8.60 
SZB         SouthFirst Bancshares, Inc.        AL       02/14/95        88,899        64,158          13,235         14.89 
TBK         Tolland Bank                       CT       12/19/86       217,233       195,524          13,580          6.25 
TCB         TCF Financial Corp.                MN       06/17/86     7,039,282     5,150,023         541,019          7.69 
THBC        Troy Hill Bancorp, Inc.            PA       06/27/94        80,484        52,775          17,865         22.20 
THIR        Third Financial Corp.              OH       03/25/93       155,687       114,506          28,257         18.15 
THR         Three Rivers Financial Corp.       MI       08/24/95        85,138        62,957          13,044         15.32 
THRD        TF Financial Corporation           PA       07/13/94       519,196       337,992          74,298         14.31 
TPNZ        Tappan Zee Financial, Inc.         NY       10/05/95       114,790        89,908          22,360         19.48 
TRIC        Tri-County Bancorp, Inc.           WY       09/30/93        73,436        45,862          13,094         17.83 
TSBS        Trenton SB, MHC                    NJ       08/03/95       518,674       413,331          98,755         19.04 
TSH         Teche Holding Co.                  LA       04/19/95       346,115       241,420          59,404         17.16 
TWIN        Twin City Bancorp                  TN       01/04/95       102,423        83,394          14,095         13.76 
UBMT        United Financial Corp.             MT       09/23/86       104,574        78,854          24,609         23.53 
UFRM        United Federal Savings Bank        NC       07/01/80       252,170       222,795          20,859          8.27 
VABF        Virginia Beach Fed. Financial      VA       11/01/80       624,964       469,660          41,100          6.58 
VAFD        Valley Federal Savings Bank        AL       10/15/87       118,625       104,416           9,595          8.09 
VFFC        Virginia First Financial           VA       01/01/78       713,931       575,942          55,114          7.72 
WAMU        Washington Mutual Inc.             WA       03/11/83    22,344,769    11,275,508       1,649,879          7.38 
WAYN        Wayne Savings & Loan Co. MHC       OH       06/25/93       248,503       210,158          22,852          9.20 
WBCI        WFS Bancorp, Inc.                  KS       06/03/94       275,758       197,071          33,854         12.28 
WBST        Webster Financial Corporation      CT       12/12/86     3,813,173     3,128,824         213,846          5.61 
WCBI        Westco Bancorp                     IL       06/26/92       309,265       252,484          48,383         15.64 
WCFB        Webster City Federal SB, MHC       IA       08/15/94        97,258        74,085          21,675         22.29 
WCHI        Workingmens Capital Holdings       IN       06/07/90       213,673       154,451          26,164         12.24 
WEFC        Wells Financial Corp.              MN       04/11/95       196,184       148,669          29,327         14.95 
WES         Westcorp                           CA       05/01/86     3,076,518     1,737,228         304,287          9.89 
WFCO        Winton Financial Corp.             OH       08/04/88       262,329       208,621          20,698          7.89 

<CAPTION> 
                                               Tangible       Risk-Based     NPAs + Loans                               One Year
                                                Equity/         Capital/     90+ Pst Due/    Return on     Return on    Cum Gap/
                                            Tang Assets    Risk-Weighted          Assets    Avg Assets    Avg Equity      Assets
Ticker          Institution                         (%)       Assets (%)             (%)           (%)           (%)         (%)
- ------          -----------                 -----------    -------------     -----------    ----------    ----------    ---------
<C>             <S>                                  <C>         <C>              <C>           <C>          <C>        <C>
SFIN        Statewide Financial Corp.             11.07            32.88            1.26            NA            NA          NA
SFSB        SuburbFed Financial Corp.              7.10            14.99            0.27          0.51          6.97          NA
SFSL        Security First Corp.                   8.49            12.80            0.44          1.18         13.51          NA
SGVB        SGV Bancorp, Inc.                      9.78            17.68            1.84          0.12          1.10          NA
SHEN        First Shenango Bancorp, Inc.          13.24            20.22            0.49          1.01          7.19          NA
SHFC        Seven Hills Financial Corp.           21.21            38.77            0.22          0.36          1.69          NA
SISB        SIS Bancorp, Inc.                      7.42               NA            1.11          1.28         17.92        8.67
SJSB        SJS Bancorp                           11.67            19.79            0.29          0.63          5.00          NA
SMBC        Southern Missouri Bancorp, Inc        16.40            26.15            0.97          0.87          4.98          NA
SMFC        Sho-Me Financial Corp.                11.98            18.43            0.00          0.83          6.26          NA
SOBI        Sobieski Bancorp, Inc.                18.49            35.86            0.00          0.42          2.24          NA
SOPN        First Savings Bancorp, Inc.           26.21               NA            0.03          1.48          5.68          NA
SOSA        Somerset Savings Bank                  5.46               NA            9.74          0.33          6.38       (5.85)
SPBC        St. Paul Bancorp, Inc.                 9.21            17.47            0.74          0.89          9.59        6.38
SRN         Southern Banc Company, Inc               NA            73.97              NA          0.54          3.96          NA
SSB         Scotland Bancorp, Inc                 37.58               NA              NA            NA            NA          NA
SSBK        Strongsville Savings Bank              8.11            13.51            0.49          1.00         11.88          NA
SSM         Stone Street Bancorp, Inc.            33.69               NA            0.31            NA            NA          NA
STFR        St. Francis Capital Corp.             10.01               NA            0.04          1.31         11.70      (10.29)
STND        Standard Financial, Inc.              12.30            25.22            0.14          0.88          6.23       (2.66)
STSA        Sterling Financial Corp.               5.04            11.08            0.63          0.45          7.70          NA
SVRN        Sovereign Bancorp, Inc.                3.83            12.64            0.55          0.80         14.71        4.69
SVRN        Sovereign Bancorp, Inc.                3.83            12.64            0.55          0.80         14.71        4.69
SWBI        Southwest Bancshares                  12.00            18.79            0.25          1.19          8.83      (17.15)
SWCB        Sandwich Co-operative Bank             8.08               NA            1.34          0.85         10.48        6.78
SZB         SouthFirst Bancshares, Inc.           14.89            25.27            0.56          0.55          3.24          NA
TBK         Tolland Bank                           5.98               NA            4.14         (0.46)        (7.50)       7.37
TCB         TCF Financial Corp.                    7.37            13.17            0.92          1.37         19.87       (1.88)
THBC        Troy Hill Bancorp, Inc.               22.20            26.63            2.95          1.38          6.09          NA
THIR        Third Financial Corp.                 18.15            18.57            0.23          1.40          7.85          NA
THR         Three Rivers Financial Corp.          15.26            25.51            0.73            NA            NA          NA
THRD        TF Financial Corporation              14.31            27.07            0.35          0.92          5.60        6.14
TPNZ        Tappan Zee Financial, Inc.            19.48            36.26            1.77          0.81          6.04          NA
TRIC        Tri-County Bancorp, Inc.              17.83            44.71            0.18          0.94          4.69          NA
TSBS        Trenton SB, MHC                       18.69            36.17            0.48          1.81         11.14          NA
TSH         Teche Holding Co.                     17.16            24.32            0.24          1.17          6.66          NA
TWIN        Twin City Bancorp                     13.76            22.01            0.46          1.08          7.84          NA
UBMT        United Financial Corp.                23.53            72.66            0.00          1.50          6.64          NA
UFRM        United Federal Savings Bank            8.27            16.81            0.66          0.87         11.31       (0.10)
VABF        Virginia Beach Fed. Financial          6.58            11.10            1.76          0.23          3.99          NA
VAFD        Valley Federal Savings Bank            8.09            14.47            0.79          0.08          0.96          NA
VFFC        Virginia First Financial               7.46            11.22            2.89          1.21         16.02       13.50
WAMU        Washington Mutual Inc.                 6.74               NA            0.51          1.00         13.72      (13.89)
WAYN        Wayne Savings & Loan Co. MHC           9.20            17.86            1.35          0.58          6.32          NA
WBCI        WFS Bancorp, Inc.                     12.27            22.17              NA          0.45          3.99          NA
WBST        Webster Financial Corporation          4.43            13.30            1.44          0.56         10.14        4.71
WCBI        Westco Bancorp                        15.64            33.14            0.58          1.32          8.46          NA
WCFB        Webster City Federal SB, MHC          22.29            51.91            1.08          1.11          5.04          NA
WCHI        Workingmens Capital Holdings          12.24            20.80            0.23          0.91          7.55       (2.88)
WEFC        Wells Financial Corp.                 14.95            19.06            0.39          0.81          5.96          NA
WES         Westcorp                               9.86            11.84            1.24          1.21         13.63       (4.19)
WFCO        Winton Financial Corp.                 7.70            12.13            0.53          0.94         12.54          NA
</TABLE> 
<PAGE>
 
                           EXHIBIT 20-A
                           ALL PUBLICLY TRADED THRIFTS
                           FINANCIAL CONDITION
<TABLE> 
<CAPTION> 
                                                                                                                             
                                                                         Total         Total           Total       Equity/   
                                                                        Assets      Deposits          Equity        Assets      
Ticker      Institution                       State     IPO Date        ($000)        ($000)          ($000)           (%)   
- ------      -----------                       -----     --------        ------      --------          ------       -------   
<C>         <S>                                <C>      <C>         <C>           <C>              <C>               <C>     
WFSB        1st Washington Bancorp Inc.         VA      05/14/87       795,319       440,682          47,355          5.95 
WFSL        Washington Federal, Inc.            WA      11/17/82     4,928,989     2,429,971         598,099         12.13 
WHGB        WHG Bancshares Corp.                MD      04/01/96       111,704        73,351          23,008         20.60 
WLDN        Walden Bancorp, Inc.                MA      12/04/85     1,019,288       770,257          95,494          9.37 
WOFC        Western Ohio Financial Corp.        OH      07/29/94       319,558       182,038          58,161         18.20 
WRNB        Warren Bancorp, Inc.                MA      07/09/86       354,882       316,620          31,768          8.95 
WSB         Washington Savings Bank, FBS        MD         NA          254,968       232,278          20,959          8.22 
WSFS        WSFS Financial Corporation          DE      11/26/86     1,259,332       749,557          73,824          5.86 
WSTR        WesterFed Financial Corp.           MT      01/10/94       588,255       356,332          78,102         13.28 
WVFC        WVS Financial Corporation           PA      11/29/93       240,282       170,973          36,331         15.12 
WWFC        Westwood Financial Corportion       NJ      06/07/96        84,779        78,667           5,978          7.05 
WYNE        Wayne Bancorp, Inc.                 NJ      06/27/96       207,997       173,822          17,299          8.32 
YFCB        Yonkers Financial Corporation       NY      04/18/96       212,248       194,624          16,598          7.82 
YFED        York Financial Corp.                PA      02/01/84     1,048,673       914,708          92,078          8.78 

Average                                                              1,371,299       933,199         110,268         12.20 

<CAPTION> 
                                               Tangible       Risk-Based     NPAs + Loans                                OneYear
                                                Equity/         Capital/     90+ Pst Due/    Return on     Return on    Cum Gap/
                                            Tang Assets    Risk-Weighted          Assets    Avg Assets    Avg Equity      Assets
Ticker     Institution                              (%)       Assets (%)             (%)           (%)           (%)         (%)
- ------     -----------                      -----------    -------------     -----------    ----------    ----------    --------
<C>        <S>                                  <C>                <C>              <C>           <C>          <C>        <C>
WFSB        1st Washington Bancorp Inc.            5.95            14.00            0.87          0.63         11.04       15.76
WFSL        Washington Federal, Inc.              11.61            21.22            0.60          1.75         13.78      (49.44)
WHGB        WHG Bancshares Corp.                  20.60            19.77            0.35            NA            NA          NA
WLDN        Walden Bancorp, Inc.                   8.13               NA            0.75          0.99         10.82       (3.15)
WOFC        Western Ohio Financial Corp.          17.32            46.01            0.34          1.12          4.19          NA
WRNB        Warren Bancorp, Inc.                   8.95               NA            2.05          1.65         19.83      (10.86)
WSB         Washington Savings Bank, FBS           8.22            20.88              NA          0.94         12.56          NA
WSFS        WSFS Financial Corporation             5.80            12.30            3.27          2.21         41.09        9.66
WSTR        WesterFed Financial Corp.             13.28            21.34            0.07          0.76          5.68          NA
WVFC        WVS Financial Corporation             15.12               NA            0.45          1.23          8.09      (16.94)
WWFC        Westwood Financial Corpor              5.65               NA            0.02          0.67          9.40          NA
WYNE        Wayne Bancorp, Inc.                    8.32               NA            1.46          0.46          5.12          NA
YFCB        Yonkers Financial Corporation          7.82               NA            1.63            NA            NA          NA
YFED        York Financial Corp.                   8.78            12.11            2.24          0.97         11.42        6.42

Average                                           11.94            22.83            1.16          0.86          8.36       (1.47)
</TABLE> 
<PAGE>
                                 EXHIBIT 20-b
                                 ALL PUBLICLY TRADED THRIFTS
                                 MARKET DATA
<TABLE> 
<CAPTION> 

                                                       Current    Current    Current    Current       Current
                                                       Market      Stock      Price/     Price/     Price/ Tang
                                                        Value      Price     LTM EPS   Book Value   Book Value
Ticker  Institution                       Exchange      ($M)        ($)        (x)        (%)           (%)   
- ------  -----------                       --------      ----       ----       ----       ----          ----
<S>     <C>                               <C>          <C>        <C>         <C>       <C>           <C> 
AADV    Advantage Bancorp, Inc.           NASDAQ       118.22     34.250      14.64     131.53        151.82
ABBK    Abington Savings Bank             NASDAQ        29.67     15.750      19.94      95.34        109.00
ABCW    Anchor BanCorp Wisconsin          NASDAQ       171.47     34.750      12.87     144.79        148.69
AFCB    Affiliated Community Bancorp      NASDAQ        88.12     17.375        NA       90.45         91.16
AFFFZ   America First Financial Fund      NASDAQ       160.78     26.750      9.26      104.82        107.34
AHCI    Ambanc Holding Co., Inc.          NASDAQ        51.51      9.500        NA       68.49         68.49
AHM     Ahmanson & Company (H.F.)          NYSE       2,816.29    26.125      7.89      128.06        136.64
ALBC    Albion Banc Corp.                 NASDAQ        4.43      17.000      25.37      72.99         72.99
ALBK    ALBANK Financial Corporation      NASDAQ       358.84     26.375      13.06     111.85        126.74
AMFB    American Federal Bank             NASDAQ       176.24     16.125      10.90     163.21        177.00
AMFC    AMB Financial Corp.               NASDAQ        12.08     10.750        NA         NA            NA
ANBK    American National Bancorp         NASDAQ        40.18     10.625        NA       82.56         82.56
ANDB    Andover Bancorp, Inc.             NASDAQ       108.26     25.500      11.28     124.76        124.76
ASBI    Ameriana Bancorp                  NASDAQ        44.89     13.500      14.06     100.67        100.82
ASBP    ASB Financial Corp.               NASDAQ        25.71     15.000        NA       99.73         99.73
ASFC    Astoria Financial Corporation     NASDAQ       588.48     26.875      12.05     102.73        126.29
ATSB    AmTrust Capital Corp.             NASDAQ        4.82       8.500      23.61      63.81         64.49
AVND    Avondale Financial Corp.          NASDAQ        52.19     13.000        NA       80.20         80.20
BANC    BankAtlantic Bancorp, Inc.        NASDAQ       159.11     13.500      6.88      115.88        126.17
BDJI    First Federal Bancorporation      NASDAQ        10.70     13.060        NA       74.04         74.04
BFD     BostonFed Bancorp, Inc.            AMSE         79.08     12.000        NA       80.43         80.43
BFSB    Bedford Bancshares, Inc.          NASDAQ        19.47     16.500      13.20      97.86         97.86
BFSI    BFS Bankorp, Inc.                 NASDAQ        62.97     38.500      6.62      136.57        136.57
BKC     American Bank of Connecticut       AMSE         56.58     24.750      12.69     127.77        134.73
BKCO    Bankers Corp.                     NASDAQ       220.70     17.250      10.99     117.43        119.96
BKCT    Bancorp Connecticut, Inc.         NASDAQ        62.69     23.250      14.62     144.41        144.41
BKUNA   BankUnited Financial Corp.        NASDAQ        40.81      7.500      6.20       94.58        100.13
BPLS    Bank Plus Corp.                   NASDAQ       163.09      8.940        NM       93.22         93.42
BRFC    Bridgeville Savings Bank          NASDAQ        17.00     15.125      25.21     107.04        107.04
BSBC    Branford Savings Bank             NASDAQ        17.48      3.375      16.07     146.10        146.10
BSBC    Branford Savings Bank             NASDAQ        17.48      3.375      16.07     146.10        146.10
BVFS    Bay View Capital Corp.            NASDAQ       229.44     33.250        NM      112.86        115.77
BWFC    Bank West Financial Corp.         NASDAQ        25.26     11.000      24.44      91.74         91.74
BYFC    Broadway Financial Corp.          NASDAQ        8.93      10.000        NA       67.89         67.89
CAFI    Camco Financial Corporation       NASDAQ        38.69     19.625      9.26      135.16        135.16
CAL     Cal Fed Bancorp, Inc.              NYSE        888.05     18.000      10.91     142.41        142.41
CAPS    Capital Savings Bancorp, Inc.     NASDAQ        17.77     18.000      9.94       88.50         88.50
CARV    Carver Federal Savings Bank       NASDAQ        17.94      7.750      22.79      51.26         53.89
CASB    Cascade Financial Corp.           NASDAQ        33.67     16.500      21.43     166.00        166.00
CASH    First Midwest Financial, Inc.     NASDAQ        40.26     22.500      11.42     103.59        111.11
CATB    Catskill Financial Corp.          NASDAQ        57.58     10.125        NA         NA            NA
CBCI    Calumet Bancorp, Inc.             NASDAQ        70.99     28.060      13.30      87.71         87.71
CBCO    CB Bancorp, Inc.                  NASDAQ        20.79     17.500      9.02      110.83        110.83
CBIN    Community Bank Shares             NASDAQ        25.04     12.625        NA       98.25         98.25
CBK     Citizens First Financial Corp.     AMSE         28.53     10.125        NA         NA            NA
CBNH    Community Bankshares, Inc.        NASDAQ        44.70     18.500      10.76     119.59        119.59
CBSA    Coastal Bancorp, Inc.             NASDAQ        91.72     18.500      9.69      100.00        123.25
CBSB    Charter Financial, Inc.           NASDAQ        56.58     11.375        NA       87.84         90.13
CCFH    CCF Holding Company               NASDAQ        13.57     12.000        NA       81.14         81.14
</TABLE> 

<TABLE> 
<CAPTION> 

                                                        Current    1 Month Avg
                                                        Dividend   Weekly Vol/     Price/      Price/
                                                          Yield    Shares Out   LTM Core EPS   Assets      Shares
Ticker  Institution                       Exchange         (%)       (%)            (x)         (%)      Outstanding
- ------  -----------                       --------        ---        ---            ---         ---      -----------
<S>     <C>                               <C>            <C>         <C>            <C>        <C>        <C> 
AADV    Advantage Bancorp, Inc.           NASDAQ         0.934       0.81          16.23       12.06      3,451,543
ABBK    Abington Savings Bank             NASDAQ         2.540       1.05          30.29       6.20       1,884,000
ABCW    Anchor BanCorp Wisconsin          NASDAQ         1.151       0.54          13.37       9.77       4,934,350
AFCB    Affiliated Community Bancorp      NASDAQ         2.763       1.76            NA        9.39       5,071,666
AFFFZ   America First Financial Fund      NASDAQ         5.981       1.89          9.32        6.89       6,010,589
AHCI    Ambanc Holding Co., Inc.          NASDAQ         0.000       2.75            NA        13.13      5,422,250
AHM     Ahmanson & Company (H.F.)          NYSE          3.368       2.18          38.99       5.90       7,000,000
ALBC    Albion Banc Corp.                 NASDAQ         1.805       1.09          29.82       7.82        260,714
ALBK    ALBANK Financial Corporation      NASDAQ         1.820       1.33          13.06       10.77     13,605,308
AMFB    American Federal Bank             NASDAQ         2.481       0.69          10.08       13.15     10,929,685
AMFC    AMB Financial Corp.               NASDAQ         0.000       1.45            NA          NA       1,124,125
ANBK    American National Bancorp         NASDAQ         0.000       1.62            NA        9.42       3,781,475
ANDB    Andover Bancorp, Inc.             NASDAQ         2.353       8.57          10.85       9.48       4,245,671
ASBI    Ameriana Bancorp                  NASDAQ         4.148       0.62          14.67       11.72      3,325,277
ASBP    ASB Financial Corp.               NASDAQ         2.667       0.38            NA        23.01      1,713,960
ASFC    Astoria Financial Corporation     NASDAQ         1.637       4.36          13.11       8.78      21,896,940
ATSB    AmTrust Capital Corp.             NASDAQ         0.000       1.32          94.44       6.60        566,964
AVND    Avondale Financial Corp.          NASDAQ         0.000       0.41            NA        9.00       4,014,568
BANC    BankAtlantic Bancorp, Inc.        NASDAQ         1.304       2.58          11.34       9.65      10,592,999
BDJI    First Federal Bancorporation      NASDAQ         0.000       0.40            NA        10.64       819,375
BFD     BostonFed Bancorp, Inc.            AMSE          1.667       2.48            NA        11.67      6,589,617
BFSB    Bedford Bancshares, Inc.          NASDAQ         2.424       1.24          13.20       16.76      1,180,169
BFSI    BFS Bankorp, Inc.                 NASDAQ         0.000       0.23          6.86        11.12      1,635,488
BKC     American Bank of Connecticut       AMSE          5.495       0.25          24.03       10.95      2,286,125
BKCO    Bankers Corp.                     NASDAQ         3.710       0.93          10.52       11.52     12,794,218
BKCT    Bancorp Connecticut, Inc.         NASDAQ         3.083       1.42          15.00       15.61      2,696,416
BKUNA   BankUnited Financial Corp.        NASDAQ         0.000       3.84            NM        5.78        363,636
BPLS    Bank Plus Corp.                   NASDAQ         0.000       2.19            NM        4.97      18,242,465
BRFC    Bridgeville Savings Bank          NASDAQ         2.116       0.90          25.21       30.52      1,124,125
BSBC    Branford Savings Bank             NASDAQ         0.000       0.97          16.07       12.69      5,179,863
BSBC    Branford Savings Bank             NASDAQ         0.000       0.97          16.07       12.69      1,379,533
BVFS    Bay View Capital Corp.            NASDAQ         1.805       1.05          30.79       7.88       6,900,306
BWFC    Bank West Financial Corp.         NASDAQ         2.545       3.02          42.31       18.14      2,296,040
BYFC    Broadway Financial Corp.          NASDAQ         2.000       0.67            NA        7.75        892,688
CAFI    Camco Financial Corporation       NASDAQ         2.344       0.12          12.04       11.26      1,971,477
CAL     Cal Fed Bancorp, Inc.              NYSE          0.000       2.60          11.69       6.22      49,336,280
CAPS    Capital Savings Bancorp, Inc.     NASDAQ         2.000       0.57          9.94        9.23        987,179
CARV    Carver Federal Savings Bank       NASDAQ         0.000       0.99          18.02       4.94       2,314,375
CASB    Cascade Financial Corp.           NASDAQ         0.000       0.15          44.59       10.32      2,040,485
CASH    First Midwest Financial, Inc.     NASDAQ         1.956       0.58          14.33       13.00      1,789,535
CATB    Catskill Financial Corp.          NASDAQ         0.000       2.79            NA          NA       5,686,750
CBCI    Calumet Bancorp, Inc.             NASDAQ         0.000       2.08          13.36       14.90      2,529,878
CBCO    CB Bancorp, Inc.                  NASDAQ         0.000       0.97          9.02        10.15      1,188,226
CBIN    Community Bank Shares             NASDAQ         2.693       0.21            NA        11.16      1,983,720
CBK     Citizens First Financial Corp.     AMSE          0.000       1.26            NA          NA       2,817,500
CBNH    Community Bankshares, Inc.        NASDAQ         3.243       0.83          12.94       8.65       2,416,157
CBSA    Coastal Bancorp, Inc.             NASDAQ         2.162       0.67          9.74        3.27       4,957,870
CBSB    Charter Financial, Inc.           NASDAQ         2.110       2.24            NA        18.81      4,974,380
CCFH    CCF Holding Company               NASDAQ         3.333       1.91            NA        17.23      1,130,738
</TABLE> 
<PAGE>
EXHIBIT 20-b
ALL PUBLICLY TRADED THRIFTS
MARKET DATA

<TABLE> 
<CAPTION> 
                                                           Current    Current     Current    Current     Current
                                                           Market      Stock       Price/     Price/    Price/Tang
                                                            Value      Price      LTM EPS   Book Value  Book Value
Ticker    Institution                          Exchange      ($M)       ($)         (X)        (%)         (%)
- ------    -----------                          --------      ----       ---         ---        ---         ---
<C>       <S>                                  <C>         <C>         <C>         <C>        <C>         <C>
CEBK      Central Co-Operative Bank             NASDAQ       32.87     17.000      17.17     103.79       118.96 
CENF      CENFED Financial Corp.                NASDAQ      109.44     21.750      11.27     103.47       103.72 
CFB       Commercial Federal Corporation         NYSE       570.67     37.875      10.10     142.55       158.67 
CFCP      Coastal Financial Corp.               NASDAQ       60.32     22.000      15.07     224.72       224.72 
CFCX      Center Financial Corp.                NASDAQ      351.32     24.250      14.26     156.86       167.94 
CFFC      Community Financial Corp.             NASDAQ       26.35     20.750      12.97     120.29       120.29 
CFHC      California Financial Holding          NASDAQ      103.85     22.250      29.28     120.66       121.72 
CFSB      CFSB Bancorp, Inc.                    NASDAQ       92.88     20.750      13.56     145.10       145.10 
CFTP      Community Federal Bancorp             NASDAQ       62.49     13.500        NA       94.14        94.14 
CFX       CFX Corporation                        AMSE       102.08     13.500      11.74     112.59       126.17 
CIBI      Community Investors Bancorp           NASDAQ       10.52     15.000      11.90      88.60        88.60 
CJFC      Central Jersey Financial              NASDAQ       81.38     30.500      15.72     148.20       159.44 
CKFB      CKF Bancorp, Inc.                     NASDAQ       18.17     19.500      25.66     113.31       113.31 
CLAS      Classic Bancshares, Inc.              NASDAQ       13.97     10.560        NA       71.54        71.54 
CMRN      Cameron Financial Corp                NASDAQ       38.48     13.500        NA       78.08        78.08 
CMSB      Commonwealth Bancorp, Inc.            NASDAQ      188.23     10.500        NA         NA           NA  
CMSV      Community Savings, MHC                NASDAQ       79.12     16.250      16.25     105.86       105.86 
CNIT      CENIT Bancorp, Inc.                   NASDAQ       54.62     34.000      20.48     117.28       121.82 
CNSB      CNS Bancorp, Inc.                     NASDAQ       19.01     11.500        NA         NA           NA  
CNSK      Covenant Bank for Savings             NASDAQ       23.51     12.000      15.58     141.68       141.68 
COFD      Collective Bancorp, Inc.              NASDAQ      489.78     24.000       9.20     137.38       147.87 
COFI      Charter One Financial                 NASDAQ    1,579.01     35.000      33.98     173.61       176.41 
COOP      Cooperative Bankshares, Inc.          NASDAQ       25.36     17.000      30.91      86.56        98.44 
CRCL      Circle Financial Corp.                NASDAQ       24.78     35.000      24.31     101.42       116.94 
CRZY      Crazy Woman Creek Bancorp             NASDAQ       10.84     10.250        NA       69.87        69.87 
CSA       Coast Savings Financial                NYSE       601.63     32.375      15.87     141.44       143.82 
CSBF      CSB Financial Group, Inc.             NASDAQ        9.57      9.250        NA       75.20        75.20 
CTBK      Center Banks Incorporated             NASDAQ       12.58     13.500      10.80      82.72        82.72 
CTZN      CitFed Bancorp, Inc.                  NASDAQ      216.05     38.000      13.87     124.10       143.18 
CVAL      Chester Valley Bancorp Inc.           NASDAQ       28.83     18.250      11.85     114.71       114.71 
CZF       CitiSave Financial Corp                AMSE        13.51     14.000        NA       86.10        86.15 
DFIN      Damen Financial Corp.                 NASDAQ       46.12     11.625        NA       81.07        81.07 
DIBK      Dime Financial Corp.                  NASDAQ       75.99     15.125       7.84     142.29       149.75 
DIME      Dime Community Bancorp, Inc.          NASDAQ      174.57     12.000        NA         NA           NA  
DME       Dime Bancorp, Inc.                     NYSE     1,297.37     13.125      21.17     142.82       144.23 
DNFC      D & N Financial Corp.                 NASDAQ       95.61     14.000       8.28     137.80       140.00 
DSBC      DS Bancor, Inc.                       NASDAQ      105.35     34.750      13.47     128.75       133.29 
DSL       Downey Financial Corp.                 NYSE       369.16     21.750      12.87      95.27        96.97 
EBCP      Eastern Bancorp                       NASDAQ       59.35     16.500      12.41      93.48        99.28 
EBSI      Eagle Bancshares                      NASDAQ       48.32     15.500      10.13     130.14       130.14 
EFBI      Enterprise Federal Bancorp            NASDAQ       28.97     14.000      14.00      92.78        92.96 
EGFC      Eagle Financial Corp.                 NASDAQ      110.04     24.500       6.98     107.98       149.21 
EGLB      Eagle BancGroup, Inc.                 NASDAQ       15.31     11.750        NA         NA           NA  
EQSB      Equitable Federal Savings Bank        NASDAQ       14.70     24.500       7.52     107.69       107.69 
ESBK      Elmira Savings Bank (The)             NASDAQ       12.10     17.125      37.23      86.14        90.18 
ESX       Essex Bancorp, Inc.                    AMSE         2.89      2.750        NM       35.62          NM  
ETFS      East Texas Financial Services         NASDAQ       16.58     14.625      15.90      77.34        77.34 
FBBC      First Bell Bancorp, Inc.              NASDAQ      110.25     13.500        NA       96.50        96.50 
FBCI      Fidelity Bancorp, Inc.                NASDAQ       49.36     16.000      16.84      94.62        94.96 

<CAPTION> 
                                                          Current  1 Month Avg
                                                         Dividend  Weekly Vol/    Price/     Price/    
                                                           Yield   Shares Out  LTM Core EPS  Assets      Shares
Ticker    Institution                          Exchange     (%)        (%)         (X)         (%)     Outstanding
- ------    -----------                          --------     ---        ---         ---         ---      -----------
<C>       <S>                                  <C>         <C>         <C>        <C>         <C>        <C>
CEBK      Central Co-Operative Bank             NASDAQ     0.000       3.07       18.48       10.33      1,933,334
CENF      CENFED Financial Corp.                NASDAQ     1.655       1.71       16.11        5.18      5,031,500
CFB       Commercial Federal Corporation         NYSE      1.056       0.98       10.15        8.62     15,067,179
CFCP      Coastal Financial Corp.               NASDAQ     2.000       0.15       16.54       13.67      2,741,712
CFCX      Center Financial Corp.                NASDAQ     1.155      17.53       21.65        9.57     14,487,375
CFFC      Community Financial Corp.             NASDAQ     2.506       0.87       12.97       16.49      1,269,698
CFHC      California Financial Holding          NASDAQ     1.978       0.89       33.71        8.13      4,667,615
CFSB      CFSB Bancorp, Inc.                    NASDAQ     2.313       0.46       14.41       12.04      4,476,139
CFTP      Community Federal Bancorp             NASDAQ     2.222       1.35          NA       31.16      4,628,750
CFX       CFX Corporation                        AMSE      5.333       0.46       14.84       10.65      7,561,176
CIBI      Community Investors Bancorp           NASDAQ     1.067       1.45       12.61       12.26        701,246
CJFC      Central Jersey Financial              NASDAQ     3.672       1.86       16.58       17.46      2,668,269
CKFB      CKF Bancorp, Inc.                     NASDAQ     2.051       0.85       25.66       30.92        931,911
CLAS      Classic Bancshares, Inc.              NASDAQ     0.000       1.97          NA       20.60      1,322,500
CMRN      Cameron Financial Corp                NASDAQ     2.074       2.45          NA       22.31      2,850,180
CMSB      Commonwealth Bancorp, Inc.            NASDAQ     2.373      13.13          NA          NA     17,926,277
CMSV      Community Savings, MHC                NASDAQ     4.923       0.87       18.90       12.51      4,868,732
CNIT      CENIT Bancorp, Inc.                   NASDAQ     2.353       0.53       17.80        8.18      1,606,350
CNSB      CNS Bancorp, Inc.                     NASDAQ     0.000         NA          NA          NA      1,653,125
CNSK      Covenant Bank for Savings             NASDAQ     0.000       0.19       15.58        6.94      1,959,490
COFD      Collective Bancorp, Inc.              NASDAQ     4.167       0.80        9.41        9.68     20,407,332
COFI      Charter One Financial                 NASDAQ     2.629       1.56       11.74       11.99     45,114,703
COOP      Cooperative Bankshares, Inc.          NASDAQ     0.000       0.24       36.17        8.08      1,491,698
CRCL      Circle Financial Corp.                NASDAQ     1.943       0.15       28.46       10.80        708,096
CRZY      Crazy Woman Creek Bancorp             NASDAQ     1.951       3.29          NA       22.85      1,058,000
CSA       Coast Savings Financial                NYSE      0.000       3.20       18.29        7.30     18,583,317
CSBF      CSB Financial Group, Inc.             NASDAQ     0.000       0.41          NA       23.23      1,035,000
CTBK      Center Banks Incorporated             NASDAQ     1.778       0.43       10.55        5.85        931,809
CTZN      CitFed Bancorp, Inc.                  NASDAQ     0.737       1.05       16.89        8.32      5,685,567
CVAL      Chester Valley Bancorp Inc.           NASDAQ     2.192       0.02       12.25       10.50      1,579,803
CZF       CitiSave Financial Corp                AMSE      2.143       1.12          NA       16.94        964,707
DFIN      Damen Financial Corp.                 NASDAQ     2.065       2.87          NA       19.60      3,967,500
DIBK      Dime Financial Corp.                  NASDAQ     1.851       1.67        7.00       11.32      5,023,985
DIME      Dime Community Bancorp, Inc.          NASDAQ     0.000         NA          NA          NA     14,547,500
DME       Dime Bancorp, Inc.                     NYSE      0.000       2.42       15.81        6.68     98,847,000
DNFC      D & N Financial Corp.                 NASDAQ     0.000       3.10        9.33        7.76      6,829,402
DSBC      DS Bancor, Inc.                       NASDAQ     0.691       3.35       15.31        8.44      3,031,527
DSL       Downey Financial Corp.                 NYSE      2.207       0.42       14.50        7.93     16,972,905
EBCP      Eastern Bancorp                       NASDAQ     2.909       1.00       15.28        7.19      3,596,682
EBSI      Eagle Bancshares                      NASDAQ     3.871       0.81       10.47        8.65      3,117,200
EFBI      Enterprise Federal Bancorp            NASDAQ     0.000       0.28       21.21       14.35      2,069,328
EGFC      Eagle Financial Corp.                 NASDAQ     3.755       2.32       14.00        7.70      4,491,493
EGLB      Eagle BancGroup, Inc.                 NASDAQ     0.000         NA          NA          NA      1,302,705
EQSB      Equitable Federal Savings Bank        NASDAQ     0.000       1.93        7.54        5.65        600,000
ESBK      Elmira Savings Bank (The)             NASDAQ     3.737       0.35       37.23        5.42        706,361
ESX       Essex Bancorp, Inc.                    AMSE      0.000       1.31          NM        0.92      1,050,547
ETFS      East Texas Financial Services         NASDAQ     1.368       0.08       17.21       15.18      1,133,890
FBBC      First Bell Bancorp, Inc.              NASDAQ     1.481       1.92          NA       20.32      8,166,450
FBCI      Fidelity Bancorp, Inc.                NASDAQ     1.500       0.26       18.18       11.40      3,084,850
</TABLE> 

<PAGE>
<TABLE> 
<CAPTION> 

                                                         EXHIBIT 20-b
                                                         ALL PUBLICLY TRADED THRIFTS
                                                         MARKET DATA

                                                   Current  Current  Current    Current     Current    Current
                                                   Market    Stock    Price/     Price/    Price/Tang  Dividend
                                                   Value     Price   LTM EPS   Book Value  Book Value    Yield
Ticker  Institution                     Exchange    ($m)      ($)      (x)        (%)         (%)         (%)   
- ------  -----------                     --------    ----      ---      ---        ---         ---         ---   
<C>     <S>                             <C>       <C>      <C>       <C>       <C>         <C>         <C>
FBCV    1ST Bancorp                       NASDAQ   17.57   26.375      2.69     81.58       81.58       1.517  
FBER    1st Bergen Bancorp                NASDAQ   29.17    9.190       NA        NA          NA        0.000  
FBHC    Fort Bend Holding Corp.           NASDAQ   14.10   17.250      9.53     80.23       80.23       1.623  
FBSI    First Bancshares, Inc.            NASDAQ   19.85   15.250     16.94     83.52       83.70       1.311  
FCB     Falmouth Co-Operative Bank         AMSE    15.09   10.375       NA      69.91       69.91       0.000  
FCBF    FCB Financial Corp.               NASDAQ   43.97   17.500     17.33     93.18       93.18       4.114  
FCIT    First Citizens Financial Corp.    NASDAQ   51.75   17.750     13.35    131.97      131.97       0.000  
FDEF    First Defiance Financial          NASDAQ  113.89   10.375       NA      84.90       84.90       2.699  
FED     FirstFed Financial Corp.           NYSE   183.27   17.250     23.96     93.85       95.51       0.000  
FESX    First Essex Bancorp, Inc.         NASDAQ   66.38   11.000      8.73    108.06      108.06       4.364  
FFBA    First Colorado Bancorp, Inc.      NASDAQ  262.71   12.940       NA     107.65      109.01       2.473  
FFBH    First Federal Bancshares of AR    NASDAQ   72.15   14.000       NA       NA          NA         0.000  
FFBI    First Financial Bancorp, Inc.     NASDAQ   7.31    15.500     13.72     92.98       92.98       0.000  
FFBS    FFBS BanCorp, Inc.                NASDAQ   36.18   23.000     21.50    139.99      139.99       2.174  
FFBZ    First Federal Bancorp, Inc.       NASDAQ   19.22   24.500     10.99    152.74      152.93       1.796  
FFCH    First Financial Holdings Inc.     NASDAQ  111.40   17.500     10.67    116.36      116.36       3.657  
FFDF    FFD Financial Corp.               NASDAQ   15.46   10.625       NA       NA          NA         0.000  
FFDP    FirstFed Bancshares               NASDAQ   58.43   17.250     17.97    103.85      108.70       2.319  
FFEC    First Fed Bncshrs Eau Claire      NASDAQ  106.26   15.500     17.82    110.40      115.07       1.806  
FFED    Fidelity Federal Bancorp          NASDAQ   29.30   11.750      9.33    206.14      206.14       6.809  
FFES    First Federal of East Hartford    NASDAQ   45.39   17.500      8.97     78.48       78.76       3.429  
FFFC    FFVA Financial Corp.              NASDAQ   93.59   17.250     14.87    102.74      104.86       2.319  
FFFD    North Central Bancshares, Inc.    NASDAQ   43.62   10.875       NA      79.32       79.32       2.299  
FFFG    F.F.O. Financial Group, Inc.      NASDAQ   23.18    2.750     18.33    126.15      126.15       0.000  
FFFL    Fidelity FSB of Florida, MHC      NASDAQ   94.08   14.000     19.18    114.94      116.38       4.286  
FFHC    First Financial Corp.             NASDAQ  685.56   22.940      9.93    172.48      181.77       2.616  
FFHH    FSF Financial Corp.               NASDAQ   40.86   11.750     23.50     77.10       77.10       4.255  
FFHS    First Franklin Corporation        NASDAQ   17.80   15.000     14.15     86.66       86.66       2.133  
FFIC    Flushing Financial Corp           NASDAQ  138.27   17.375       NA     108.26      108.26       0.000  
FFKY    First Federal Financial Corp.     NASDAQ   88.52   21.000     15.91    179.49      192.48       2.286  
FFLC    FFLC Bancorp, Inc.                NASDAQ   48.81   18.500     16.23     87.02       87.02       2.162  
FFML    First Family Financial Corp.      NASDAQ   11.45   21.000      8.17    128.21      128.21       0.762  
FFOH    Fidelity Financial of Ohio        NASDAQ   40.74   10.000       NA      80.19       80.19       2.000  
FFPB    First Palm Beach Bancorp, Inc.    NASDAQ  108.15   20.875     12.21     96.64       99.22       1.916  
FFPC    Florida First Bancorp, Inc.       NASDAQ   37.32   11.060     14.55    177.24      177.24       2.170  
FFRV    Fidelity Financial Bankshares     NASDAQ   30.77   13.500      9.85    112.41      112.50       1.481  
FFSL    First Independence Corp.          NASDAQ   10.36   17.750      9.70     80.61       80.61       2.254  
FFSW    FirstFederal Financial Svcs       NASDAQ   94.99   29.000     16.02    197.14      216.74       1.655  
FFSX    First Fed SB of Siouxland, MHC    NASDAQ   41.81   24.500     15.03    113.85      114.43       2.939  
FFWC    FFW Corp.                         NASDAQ   14.78   20.000     11.76     91.91       91.91       3.000  
FFWD    Wood Bancorp, Inc.                NASDAQ   20.05   19.500     12.50     98.93       98.93       1.846  
FFWM    First Financial-W. Maryland       NASDAQ   44.30   20.250     31.15    108.29      108.29       2.370  
FFYF    FFY Financial Corp.               NASDAQ  118.70   23.500     17.41    116.05      116.05       2.553  
FGHC    First Georgia Holding, Inc.       NASDAQ   12.40    6.125     10.94    104.52      118.24       0.000  
FIBC    Financial Bancorp, Inc.           NASDAQ   23.42   12.500     15.82     87.29       87.78       2.400  
FISB    First Indiana Corporation         NASDAQ  195.57   23.625     11.58    147.93      150.10       2.370  
FKFS    First Keystone Financial          NASDAQ   21.97   17.000     16.04     95.34       95.34       0.000  
FKKY    Frankfort First Bancorp, Inc.     NASDAQ   41.83   12.125       NA      87.42       87.42       2.969  
FLAG    FLAG Financial Corp.              NASDAQ   24.60   12.250     12.50    113.95      113.95       2.776  

<CAPTION> 
                                                     1 Month Avg
                                                     Weekly Vol/      Price/      Price/
                                                      Shares Out   LTM Core Eps   Assets     Shares
Ticker  Institution                     Exchange         (%)           (x)         (%)     Outstanding
- ------  -----------                     --------         ---           ---         ---     -----------
<C>     <S>                             <C>             <C>           <C>        <C>       <C>
FBCV    1ST Bancorp                       NASDAQ        0.30            NM        6.43       666,042
FBER    1st Bergen Bancorp                NASDAQ        3.96            NA          NA      3,174,000
FBHC    Fort Bend Holding Corp.           NASDAQ        0.31          10.85       5.77       817,398
FBSI    First Bancshares, Inc.            NASDAQ        0.16          17.13       14.13     1,301,576
FCB     Falmouth Co-Operative Bank         AMSE         2.02            NA        17.17     1,454,750
FCBF    FCB Financial Corp.               NASDAQ        0.26          17.68       17.20     2,512,614
FCIT    First Citizens Financial Corp.    NASDAQ        0.69          16.75       8.29      2,915,606
FDEF    First Defiance Financial          NASDAQ        1.75            NA        21.56    10,977,694
FED     FirstFed Financial Corp.           NYSE         1.42          26.14       4.40     10,624,296
FESX    First Essex Bancorp, Inc.         NASDAQ        2.37          10.38       8.28      6,034,867
FFBA    First Colorado Bancorp, Inc.      NASDAQ        1.51            NA        17.60    20,302,000
FFBH    First Federal Bancshares of AR    NASDAQ        2.84            NA          NA      5,153,751
FFBI    First Financial Bancorp, Inc.     NASDAQ        0.95          16.67       8.25       471,896
FFBS    FFBS BanCorp, Inc.                NASDAQ        0.14          21.50       29.28     1,572,883
FFBZ    First Federal Bancorp, Inc.       NASDAQ        0.24          11.24       11.10      784,558
FFCH    First Financial Holdings Inc.     NASDAQ        1.61          10.48       7.69      6,365,941
FFDF    FFD Financial Corp.               NASDAQ        3.13            NA          NA      1,454,750
FFDP    FirstFed Bancshares               NASDAQ        0.79          30.26       9.36      3,387,353
FFEC    First Fed Bncshrs Eau Claire      NASDAQ        3.12          18.45       15.81     6,855,379
FFED    Fidelity Federal Bancorp          NASDAQ        0.31          9.96        10.46     2,493,229
FFES    First Federal of East Hartford    NASDAQ        0.70          9.11        4.86      2,593,628
FFFC    FFVA Financial Corp.              NASDAQ        3.33          15.27       18.08     5,425,664
FFFD    North Central Bancshares, Inc.    NASDAQ        4.17            NA        22.89     4,011,057
FFFG    F.F.O. Financial Group, Inc.      NASDAQ        0.27          17.19       7.58      8,430,000
FFFL    Fidelity FSB of Florida, MHC      NASDAQ        0.08          20.59       11.88     6,720,252
FFHC    First Financial Corp.             NASDAQ        1.32          10.24       12.65    29,885,122
FFHH    FSF Financial Corp.               NASDAQ        0.52          23.50       13.89     3,477,694
FFHS    First Franklin Corporation        NASDAQ        0.59          14.42       8.23      1,186,518
FFIC    Flushing Financial Corp           NASDAQ        3.56            NA        18.70     7,957,767
FFKY    First Federal Financial Corp.     NASDAQ        0.14          18.42       25.22     4,215,360
FFLC    FFLC Bancorp, Inc.                NASDAQ        0.65          16.09       14.77     2,638,356
FFML    First Family Financial Corp.      NASDAQ        0.03          15.22       7.20       545,000
FFOH    Fidelity Financial of Ohio        NASDAQ        0.85            NA        16.33     4,073,589
FFPB    First Palm Beach Bancorp, Inc.    NASDAQ        2.13          12.35       7.38      5,180,687
FFPC    Florida First Bancorp, Inc.       NASDAQ        1.04          16.03       12.27     3,374,245
FFRV    Fidelity Financial Bankshares     NASDAQ        1.43          10.07       9.57      2,279,047
FFSL    First Independence Corp.          NASDAQ        0.19          11.31       10.19      583,421
FFSW    FirstFederal Financial Svcs       NASDAQ        0.52          19.73       9.56       496,500
FFSX    First Fed SB of Siouxland, MHC    NASDAQ        0.18          16.33       9.58      1,706,345
FFWC    FFW Corp.                         NASDAQ        0.92          10.58       9.93       739,176
FFWD    Wood Bancorp, Inc.                NASDAQ        0.67          12.91       14.43     1,028,170
FFWM    First Financial-W. Maryland       NASDAQ        0.65          33.75       13.57     2,187,584
FFYF    FFY Financial Corp.               NASDAQ        2.66          16.79       21.29     5,051,272
FGHC    First Georgia Holding, Inc.       NASDAQ        0.12          11.78       8.72      2,023,711
FIBC    Financial Bancorp, Inc.           NASDAQ        4.50          16.03       9.30      1,873,365
FISB    First Indiana Corporation         NASDAQ        0.28          13.66       13.24     8,278,225
FKFS    First Keystone Financial          NASDAQ        1.52          14.78       7.90      1,292,500
FKKY    Frankfort First Bancorp, Inc.     NASDAQ        1.52            NA        30.18     3,450,000
FLAG    FLAG Financial Corp.              NASDAQ        0.29          14.08       10.89     2,008,457
</TABLE> 
<PAGE>

                                 EXHIBIT 20-b
                                 ALL PUBLICLY TRADED THRIFTS
                                 MARKET DATA


<TABLE> 
<CAPTION> 
                                                           Current    Current     Current    Current     Current
                                                           Market      Stock       Price/     Price/    Price/Tang
                                                            Value      Price      LTM EPS   Book Value  Book Value
Ticker    Institution                          Exchange      ($M)       ($)         (X)        (%)         (%)
- ------    -----------                          --------      ----       ---         ---        ---         ---
<C>       <S>                                  <C>         <C>         <C>         <C>        <C>         <C>
FLFC      First Liberty Financial Corp.         NASDAQ      86.60      21.750      10.26     129.16      153.82 
FLFC      First Liberty Financial Corp.         NASDAQ      86.60      21.750      10.26     129.16      153.82 
FLKY      First Lancaster Bancshares            NASDAQ      12.82      13.375        NA         NA          NA  
FMBD      First Mutual Bancorp, Inc.            NASDAQ      49.41      12.000        NA       72.46       72.46 
FMCO      FMS Financial Corporation             NASDAQ      40.39      16.375      10.05     121.30      124.71 
FMCT      Farmers & Mechanics Bank              NASDAQ      50.34      30.310     151.55     168.86      168.86 
FMLY      Family Bancorp                        NASDAQ     100.64      24.625      12.63     146.23      159.80 
FMSB      First Mutual Savings Bank             NASDAQ      31.81      13.000       9.15     129.10      129.10 
FNGB      First Northern Capital Corp.          NASDAQ      69.50      15.250      15.10      95.43       95.43 
FNSC      Financial Security Corp.              NASDAQ      39.05      25.625      18.70      99.13       99.13 
FOBC      Fed One Bancorp                       NASDAQ      36.10      14.500      11.98      87.72       92.65 
FPRY      First Financial Bancorp               NASDAQ      19.22      21.500      14.83     125.95      125.95 
FRC       First Republic Bancorp                 NYSE      110.23      15.000      55.56      98.88       99.01 
FSBC      First Savings Bank, FSB               NASDAQ       3.83       5.500        NA       69.97       69.97 
FSBI      Fidelity Bancorp, Inc.                NASDAQ      21.86      16.000      13.22      99.63      100.44 
FSBS      First Ashland Financial Corp          NASDAQ      26.70      18.250        NA      113.00      113.00 
FSFC      First Southeast Financial Corp        NASDAQ      39.98       9.750      12.19      56.69       56.69 
FSFI      First State Financial Services        NASDAQ      52.32      13.000      13.54     121.61      128.33 
FSLA      First Savings Bank, MHC               NASDAQ     102.56      15.750      13.02     112.66      129.84 
FSNJ      First Savings Bk of NJ, MHC           NASDAQ      43.26      14.125        NA       79.80       79.80 
FSPG      First Home Bancorp, Inc.              NASDAQ      36.03      17.750       8.18     118.57      121.91 
FSSB      First FS&LA of San Bernardino         NASDAQ       3.28      10.000        NM       56.34       59.00 
FTF       Texarkana First Financial Corp         AMSE       31.74      16.000        NA       94.23       94.23 
FTFC      First Federal Capital Corp.           NASDAQ     125.95      20.000      10.81     133.07      141.34 
FTSB      Fort Thomas Financial Corp.           NASDAQ      27.15      17.250        NA      127.03      127.03 
FWWB      First SB of Washington Bancorp        NASDAQ     153.49      15.250        NA      100.00      100.00 
GAF       GA Financial, Inc.                     AMSE       96.79      10.875        NA       75.84       75.84 
GBCI      Glacier Bancorp, Inc.                 NASDAQ      72.65      21.625      12.29     189.53      189.86 
GDVS      Greater Delaware Valley SB,MHC        NASDAQ      32.73      10.000      28.57     112.87      112.87 
GDW       Golden West Financial                  NYSE    3,194.95      54.500      12.36     136.97      145.61 
GFCO      Glenway Financial Corp.               NASDAQ      22.64      20.750      14.72      85.46       87.55 
GFED      Guaranty Federal SB, MHC              NASDAQ      35.94      11.500        NA      132.34      132.34 
GFSB      GFS Bancorp, Inc.                     NASDAQ      10.42      20.250      12.98     107.03      107.03 
GLBK      Glendale Co-Operative Bank            NASDAQ       4.08      16.500      14.60      69.65       69.65 
GLN       Glendale Federal Bank, FSB             NYSE      793.53      18.000      72.00     121.62      131.96 
GPT       GreenPoint Financial Corp.             NYSE    1,481.91      28.250      12.39      84.71      148.68 
GROV      Grove Bank                            NASDAQ      46.92      30.500      10.48     128.21      128.48 
GRTR      Greater New York Savings Bank         NASDAQ     143.66      10.810      13.35     100.93      100.93 
GSBC      Great Southern Bancorp, Inc.          NASDAQ     119.46      26.940      11.32     179.12      182.15 
GSFC      Green Street Financial Corp.          NASDAQ      56.41      13.125        NA         NA          NA  
GSLC      Guaranty Financial Corp.              NASDAQ       6.89       7.500       9.15     108.23      108.23 
GTFN      Great Financial Corporation           NASDAQ     367.00      25.875      16.69     134.84      137.05 
GTPS      Great American Bancorp                NASDAQ      26.36      14.250        NA       79.34       79.34 
GUPB      GFSB Bancorp, Inc.                    NASDAQ      12.81      13.500        NA       78.99       78.99 
GWBC      Gateway Bancorp, Inc.                 NASDAQ      16.11      14.125      21.73      91.01       91.01 
GWF       Great Western Financial                NYSE    3,155.71      23.000      12.11     124.86      142.59 
HALL      Hallmark Capital Corp.                NASDAQ      22.00      15.250      12.92      82.97       82.97 
HARB      Harbor Federal Savings Bk, MHC        NASDAQ     123.25      25.000      11.57     148.99      148.99 
HARL      Harleysville Savings Bank             NASDAQ      22.53      17.500      10.42     116.59      116.59 

<CAPTION> 
                                                          Current  1 Month Avg
                                                         Dividend  Weekly Vol/    Price/     Price/    
                                                           Yield   Shares Out  LTM Core EPS  Assets      Shares
Ticker    Institution                          Exchange     (%)        (%)         (X)         (%)     Outstanding
- ------    -----------                          --------     ---        ---         ---         ---      -----------
<C>       <S>                                  <C>         <C>         <C>        <C>         <C>        <C>
FLFC      First Liberty Financial Corp.         NASDAQ     2.391       0.39       12.95        8.82      3,981,578
FLFC      First Liberty Financial Corp.         NASDAQ     2.391       0.39       12.95        8.82        302,580
FLKY      First Lancaster Bancshares            NASDAQ     0.000         NA         NA           NA        958,815
FMBD      First Mutual Bancorp, Inc.            NASDAQ     2.333       1.39         NA        18.31      4,117,200
FMCO      FMS Financial Corporation             NASDAQ     1.221       0.18       10.05        7.99      2,466,573
FMCT      Farmers & Mechanics Bank              NASDAQ     0.000      10.69        NM          9.38      1,661,000
FMLY      Family Bancorp                        NASDAQ     1.949       3.57       14.15       11.34      4,087,048
FMSB      First Mutual Savings Bank             NASDAQ     1.538       0.15        9.35        8.57      2,446,734
FNGB      First Northern Capital Corp.          NASDAQ     3.934       0.23       17.73       12.15      4,557,125
FNSC      Financial Security Corp.              NASDAQ     0.000       0.81       16.22       14.25      1,523,808
FOBC      Fed One Bancorp                       NASDAQ     3.724       0.39       11.98       10.63      2,489,462
FPRY      First Financial Bancorp               NASDAQ     3.721       0.24       19.72        8.00        893,902
FRC       First Republic Bancorp                 NYSE      0.000       0.42       62.50        5.59           NA
FSBC      First Savings Bank, FSB               NASDAQ     0.000       1.07         NA         3.31        695,698
FSBI      Fidelity Bancorp, Inc.                NASDAQ     1.818       0.13       13.22        7.25      1,366,526
FSBS      First Ashland Financial Corp          NASDAQ     0.000       1.69         NA        30.74      1,463,039
FSFC      First Southeast Financial Corp        NASDAQ     4.923      10.62       12.19       11.12      4,100,615
FSFI      First State Financial Services        NASDAQ     1.692       3.11       17.57        8.32      4,024,658
FSLA      First Savings Bank, MHC               NASDAQ     2.540       0.06       13.82       10.69      6,511,756
FSNJ      First Savings Bk of NJ, MHC           NASDAQ     3.540       0.06         NA         6.49      3,062,321
FSPG      First Home Bancorp, Inc.              NASDAQ     2.704       0.21        8.57        7.73      2,030,009
FSSB      First FS&LA of San Bernardino         NASDAQ     0.000       0.00         NM         3.18        328,296
FTF       Texarkana First Financial Corp         AMSE      2.813       0.45         NA        19.43      1,983,750
FTFC      First Federal Capital Corp.           NASDAQ     3.200       0.34       14.71        9.11      6,297,735
FTSB      Fort Thomas Financial Corp.           NASDAQ     1.449       0.37         NA        30.86      1,573,775
FWWB      First SB of Washington Bancorp        NASDAQ     1.311       1.31         NA        25.80     10,064,918
GAF       GA Financial, Inc.                     AMSE      0.000       2.88         NA        17.02      8,900,000
GBCI      Glacier Bancorp, Inc.                 NASDAQ     2.960       0.23       12.29       18.24      3,359,767
GDVS      Greater Delaware Valley SB,MHC        NASDAQ     3.600       0.13       28.57       13.87      3,272,500
GDW       Golden West Financial                  NYSE      0.697       0.70       12.50        9.12     58,622,859
GFCO      Glenway Financial Corp.               NASDAQ     3.277       0.18       14.93        8.26      1,090,887
GFED      Guaranty Federal SB, MHC              NASDAQ     5.565       0.53         NA        19.37      3,125,000
GFSB      GFS Bancorp, Inc.                     NASDAQ     1.975       0.85       13.24       12.88        514,600
GLBK      Glendale Co-Operative Bank            NASDAQ     0.000       0.10       17.37       11.36        247,250
GLN       Glendale Federal Bank, FSB             NYSE      0.000       6.83       20.00        5.52     44,085,008
GPT       GreenPoint Financial Corp.             NYSE      2.832       0.93       12.28       10.24     52,456,950
GROV      Grove Bank                            NASDAQ     2.361       4.47       11.09        8.00      1,538,330
GRTR      Greater New York Savings Bank         NASDAQ     0.000       2.83       15.90        5.58     13,289,356
GSBC      Great Southern Bancorp, Inc.          NASDAQ     2.598       0.13       12.03       18.13      4,434,331
GSFC      Green Street Financial Corp.          NASDAQ     3.048       2.75         NA           NA      4,298,125
GSLC      Guaranty Financial Corp.              NASDAQ     1.333       0.20       14.71        6.70        919,168
GTFN      Great Financial Corporation           NASDAQ     1.855       0.93       20.37       15.31     14,183,732
GTPS      Great American Bancorp                NASDAQ     2.807       0.69         NA        21.87      1,849,562
GUPB      GFSB Bancorp, Inc.                    NASDAQ     2.963       0.11         NA        18.19        948,750
GWBC      Gateway Bancorp, Inc.                 NASDAQ     2.832       0.03       21.73       22.75      1,140,570
GWF       Great Western Financial                NYSE      4.348       1.29       13.22        7.21      6,600,000
HALL      Hallmark Capital Corp.                NASDAQ     0.000       0.96       14.52        6.49      1,442,950
HARB      Harbor Federal Savings Bk, MHC        NASDAQ     4.800       0.26       11.63       13.20      4,930,121
HARL      Harleysville Savings Bank             NASDAQ     2.286       0.05       10.23        8.22      1,287,442
</TABLE> 

<PAGE>

                                 EXHIBIT 20-b
                                 ALL PUBLICLY TRADED THRIFTS
                                 MARKET DATA
<TABLE> 
<CAPTION> 
                                                           Current    Current     Current    Current     Current
                                                           Market      Stock       Price/     Price/    Price/Tang
                                                            Value      Price      LTM EPS   Book Value  Book Value
Ticker    Institution                          Exchange      ($M)       ($)         (X)        (%)         (%)
- ------    -----------                          --------      ----       ---         ---        ---         ---
<C>       <S>                                  <C>         <C>         <C>         <C>        <C>         <C>
HARS      Harris Savings Bank, MHC             NASDAQ      184.99      16.500      22.30      122.68      131.06   
HAVN      Haven Bancorp, Inc.                  NASDAQ      118.98      27.750      13.09      127.18      127.94   
HBBI      Home Building Bancorp                NASDAQ        6.84      21.250      32.69      106.04      106.04   
HBFW      Home Bancorp                         NASDAQ       44.65      15.190      18.08       91.51       91.51   
HBNK      Highland Federal Bank FSB            NASDAQ       36.74      16.000      25.00      106.10      106.10   
HBS       Haywood Bancshares, Inc.              AMSE        23.85      18.500      17.45      124.33      129.92   
HEMT      HF Bancorp, Inc.                     NASDAQ       61.74       9.625        NA        71.56       71.61   
HFFB      Harrodsburg First Fin Bancorp        NASDAQ       36.01      16.500        NA       106.52      106.52   
HFFC      HF Financial Corp.                   NASDAQ       46.21      15.000      10.95       88.97       89.23   
HFGI      Harrington Financial Group           NASDAQ       34.20      10.500      17.21      177.36      177.36   
HFMD      Home Federal Corp.                   NASDAQ       25.82      10.250      10.15      138.33      140.22   
HFNC      HFNC Financial Corp.                 NASDAQ      277.23      16.125        NA       113.48      113.48   
HFSA      Hardin Bancorp, Inc.                 NASDAQ       11.19      11.625        NA        76.73       76.73   
HIFS      Hingham Instit. for Savings          NASDAQ       18.17      14.000       9.66      100.86      100.86   
HMCI      HomeCorp, Inc.                       NASDAQ       19.15      17.000      16.04       92.39       92.39   
HMNF      HMN Financial, Inc.                  NASDAQ       72.68      16.125      13.67       91.93       91.93   
HNFC      Hinsdale Financial Corp.             NASDAQ       64.56      24.000      15.69      118.81      122.57   
HOFL      Home Financial Corp.                 NASDAQ      322.04      13.000      14.61       97.60       97.60   
HOMF      Home Federal Bancorp                 NASDAQ       58.37      26.250       8.47      116.20      120.86   
HPBC      Home Port Bancorp, Inc.              NASDAQ       24.87      13.500       8.54      132.35      132.35   
HRBF      Harbor Federal Bancorp, Inc.         NASDAQ       21.93      12.500      23.15       78.62       78.62   
HRZB      Horizon Financial Corp.              NASDAQ       87.18      13.250      12.05      110.14      110.14   
HSBK      Hibernia Savings Bank, (The)         NASDAQ       23.60      14.250      10.04       95.96       95.96   
HTHR      Hawthorne Financial Corp.            NASDAQ       22.09       8.500        NM        75.49       75.89   
HVFD      Haverfield Corporation               NASDAQ       34.27      18.000      15.00      121.54      121.87   
HWEN      Home Financial Bancorp               NASDAQ        5.06      10.000        NA          NA          NA    
HZFS      Horizon Financial Svcs Corp.         NASDAQ        6.72      15.000      21.43       80.39       80.39   
IBSF      IBS Financial Corp                   NASDAQ      146.90      12.875      17.17       95.16       95.16   
IFSB      Independence Federal Savings         NASDAQ       10.23       8.000       8.00       60.56       70.36   
IFSL      Indiana Federal Corporation          NASDAQ       93.56      19.750      12.82      132.73      142.91   
INBI      Industrial Bancorp                   NASDAQ       61.79      11.125        NA        98.80       98.80   
INCB      Indiana Community Bank, SB           NASDAQ       12.85      13.940      19.91       90.81       90.81   
IPSW      Ipswich Savings Bank                 NASDAQ       13.50      11.500       8.33      159.28      159.28   
IROQ      Iroquois Bancorp                     NASDAQ       35.82      15.250       9.36      129.02      129.02   
IROQ      Iroquois Bancorp                     NASDAQ       35.82      15.250       9.36      129.02      129.02   
ISBF      ISB Financial Corporation            NASDAQ      107.02      14.500        NA        88.58       88.63   
ITLA      Imperial Thrift and Loan             NASDAQ      109.49      14.000        NA       142.13      142.13   
IWBK      InterWest Bancorp, Inc.              NASDAQ      154.41      24.000      11.71      164.05      168.90   
JEBC      Jefferson Bancorp, Inc.              NASDAQ       48.58      22.125      17.42      137.08      137.08   
JOAC      Joachim Bancorp, Inc.                NASDAQ        9.70      12.750        NA        90.17       90.17   
JSBA      Jefferson Savings Bancorp            NASDAQ      104.54      25.000      14.12      115.79      140.45   
JSBF      JSB Financial, Inc.                  NASDAQ      342.29      33.125      16.16      101.30      101.30   
JXSB      Jacksonville Savings Bank, MHC       NASDAQ       16.25      13.000        NA        96.94       96.94   
JXVL      Jacksonville Bancorp, Inc.           NASDAQ       27.56      10.375        NA          NA          NA    
KFBI      Klamath First Bancorp                NASDAQ      151.93      14.125        NA        94.80       94.80   
KNK       Kankakee Bancorp, Inc.                AMSE        27.17      18.875      17.64       76.36       82.28   
KSAV      KS Bancorp, Inc.                     NASDAQ       12.10      18.250      13.22       88.81       88.89   
KSBK      KSB Bancorp, Inc.                    NASDAQ        8.22      22.000       7.67       94.22      102.37   
KYF       Kentucky First Bancorp, Inc.          AMSE        19.61      14.125        NA        98.85       98.85   

<CAPTION> 
                                                          Current  1 Month Avg
                                                         Dividend  Weekly Vol/    Price/     Price/    
                                                           Yield   Shares Out  LTM Core EPS  Assets      Shares
Ticker    Institution                          Exchange     (%)        (%)         (X)         (%)     Outstanding
- ------    -----------                          --------     ---        ---         ---         ---      -----------
<C>       <S>                                  <C>         <C>         <C>        <C>         <C>        <C>
HARS      Harris Savings Bank, MHC             NASDAQ      3.515       0.21       22.60       14.80      11,211,400
HAVN      Haven Bancorp, Inc.                  NASDAQ      2.162       8.76       13.28        8.01       4,287,464
HBBI      Home Building Bancorp                NASDAQ      1.412       2.05       33.20       16.14         322,000 
HBFW      Home Bancorp                         NASDAQ      1.317       1.62       18.08       15.03       2,939,315
HBNK      Highland Federal Bank FSB            NASDAQ      0.000       0.69       25.00        8.31       2,295,983
HBS       Haywood Bancshares, Inc.              AMSE       0.000       0.04       17.45       17.76       1,289,072
HEMT      HF Bancorp, Inc.                     NASDAQ      0.000       1.21         NA         8.44       6,414,125
HFFB      Harrodsburg First Fin Bancorp        NASDAQ      2.424       0.39         NA        33.12       2,182,185
HFFC      HF Financial Corp.                   NASDAQ      2.200       1.04       14.02        7.98       3,080,724
HFGI      Harrington Financial Group           NASDAQ      0.000       1.52       19.81        6.40       3,256,738
HFMD      Home Federal Corp.                   NASDAQ      0.000       0.17       10.35       11.92       2,519,010
HFNC      HFNC Financial Corp.                 NASDAQ      0.000       1.49         NA        38.71      17,192,500
HFSA      Hardin Bancorp, Inc.                 NASDAQ      3.441       0.69         NA        14.75         962,780 
HIFS      Hingham Instit. for Savings          NASDAQ      2.571       0.24        9.72       10.13       1,297,500
HMCI      HomeCorp, Inc.                       NASDAQ      0.000       0.58       22.97        5.60       1,126,371
HMNF      HMN Financial, Inc.                  NASDAQ      0.000       4.68       15.36       15.41       4,507,210
HNFC      Hinsdale Financial Corp.             NASDAQ      0.000       5.47       17.65        9.47       2,690,155
HOFL      Home Financial Corp.                 NASDAQ      6.154       5.03       15.29       26.24      24,772,310
HOMF      Home Federal Bancorp                 NASDAQ      1.905       0.48        9.72        9.63       2,223,532
HPBC      Home Port Bancorp, Inc.              NASDAQ      4.444       1.20        8.49       14.90       1,841,890
HRBF      Harbor Federal Bancorp, Inc.         NASDAQ      3.200       0.66       23.15       11.15       1,754,420
HRZB      Horizon Financial Corp.              NASDAQ      3.019       0.55       12.16       17.83       6,579,954
HSBK      Hibernia Savings Bank, (The)         NASDAQ      1.965       1.84       12.61        6.24       1,655,868
HTHR      Hawthorne Financial Corp.            NASDAQ      0.000       3.23         NM         2.86             270   
HVFD      Haverfield Corporation               NASDAQ      3.000       0.67       15.93       10.09       1,904,102
HWEN      Home Financial Bancorp               NASDAQ      0.000         NA         NA          NA          505,926 
HZFS      Horizon Financial Svcs Corp.         NASDAQ      2.133       0.49       25.00        9.30         447,937 
IBSF      IBS Financial Corp                   NASDAQ      1.864       2.85       16.72       19.41      11,409,899
IFSB      Independence Federal Savings         NASDAQ      2.750       0.28       16.67        3.88       1,278,935
IFSL      Indiana Federal Corporation          NASDAQ      3.646       0.51       13.72       13.04       4,737,329
INBI      Industrial Bancorp                   NASDAQ      2.697       1.28         NA        18.89       5,554,500
INCB      Indiana Community Bank, SB           NASDAQ      2.511       0.74       19.91       13.61         922,039 
IPSW      Ipswich Savings Bank                 NASDAQ      1.739       2.48        9.58       10.07       1,173,805
IROQ      Iroquois Bancorp                     NASDAQ      2.098       0.58        9.47        7.94       2,348,711
IROQ      Iroquois Bancorp                     NASDAQ      2.098       0.58        9.47        7.94          31,142  
ISBF      ISB Financial Corporation            NASDAQ      2.207       2.63         NA        17.16       7,380,671
ITLA      Imperial Thrift and Loan             NASDAQ      0.000       2.60         NA        12.77       7,820,500
IWBK      InterWest Bancorp, Inc.              NASDAQ      2.167       0.46       12.70       11.28       6,433,934
JEBC      Jefferson Bancorp, Inc.              NASDAQ      1.356       1.11       17.42       18.33       2,195,634
JOAC      Joachim Bancorp, Inc.                NASDAQ      3.922       1.17         NA        26.36         760,437 
JSBA      Jefferson Savings Bancorp            NASDAQ      1.280       0.39       15.43        9.38       4,181,563
JSBF      JSB Financial, Inc.                  NASDAQ      3.623       1.20       15.34       22.11      10,333,270
JXSB      Jacksonville Savings Bank, MHC       NASDAQ      3.077       0.09         NA        11.43       1,250,000
JXVL      Jacksonville Bancorp, Inc.           NASDAQ      4.819       6.03         NA          NA        2,656,630
KFBI      Klamath First Bancorp                NASDAQ      1.841       1.77         NA        26.29      10,756,150
KNK       Kankakee Bancorp, Inc.                AMSE       2.119       0.40       17.98        7.48       1,439,318
KSAV      KS Bancorp, Inc.                     NASDAQ      3.288       0.01       13.04       13.47         663,263 
KSBK      KSB Bancorp, Inc.                    NASDAQ      0.909       0.11        8.00        6.46         373,750 
KYF       Kentucky First Bancorp, Inc.          AMSE       3.540       0.41         NA        23.35       1,388,625 
</TABLE> 

<PAGE>
 
                                  EXHIBIT 20-b
                                  ALL PUBLIY TRADED THRIFTS
                                  MARKET DATA
<TABLE> 
<CAPTION> 


                                                         Current      Current       Current      Current      Current    
                                                         Market        Stock        Price/        Price/     Price/ Tang 
                                                         Value         Price        LTM EPS     Book Value   Book Value 
Ticker  Institution                      Exchange         ($M)          ($)           (X)           (%)          (%)
- -----   -----------                      --------         ----          ---           ---           ---          ---
<C>     <S>                               <C>            <C>           <C>           <C>          <C>          <C> 
LARK    Landmark Bancshares, Inc.         NASDAQ          29.75        15.250        16.76         89.39        89.39  
LARL    Laurel Capital Group, Inc         NASDAQ          22.25        14.750         8.89        107.98       107.98  
LBCI    Liberty Bancorp, Inc.             NASDAQ          61.55        24.750        19.19         96.45        96.72  
LBFI    L & B Financial, Inc.             NASDAQ          26.93        17.000        19.32        109.68       109.68  
LFBI    Little Falls Bancorp, Inc.        NASDAQ          31.56        10.375           NA         72.76        79.08  
LFCT    Leader Financial Corp.            NASDAQ         439.13        44.250        11.26        172.11       172.11  
LFED    Leeds Federal Savings Bk, MHC     NASDAQ          46.55        13.500        16.88        106.72       106.72  
LIFB    Life Bancorp, Inc.                NASDAQ         147.08        14.190        15.77         96.27       100.00  
LISB    Long Island Bancorp, Inc.         NASDAQ         742.65        29.875        16.15        143.70       143.70  
LOAN    Horizon Bancorp                   NASDAQ          13.00         9.375         8.37        124.50       128.95  
LOGN    Logansport Financial Corp.        NASDAQ          17.19        13.000           NA         83.98        83.98  
LONF    London Financial Corporation      NASDAQ           5.49        10.375           NA            NA           NA         
LSBI    LSB Financial Corp.               NASDAQ          14.95        15.500        11.92         79.90        79.90  
LSBX    Lawrence Savings Bank             NASDAQ          22.82         5.375         6.80         93.32        93.32  
LVSB    Lakeview Financial                NASDAQ          45.88        20.250         9.64        101.30       131.92  
LXMO    Lexington B&L Financial Corp.     NASDAQ          12.81        10.125           NA            NA           NA         
MAFB    MAF Bancorp, Inc.                 NASDAQ         123.24        23.500         8.36        112.39       112.39  
MARN    Marion Capital Holdings           NASDAQ          38.73        20.250        17.31         94.27        94.27  
MASB    MASSBANK Corp.                    NASDAQ          91.57        33.500        10.50        104.95       104.95  
MBBC    Monterey Bay Bancorp, Inc.        NASDAQ          40.54        11.875        59.38         78.59        79.54  
MBLF    MBLA Financial Corp.              NASDAQ          31.89        23.250        24.22        112.43       112.43  
MCBN    Mid-Coast Bancorp, Inc.           NASDAQ           4.38        19.125        14.38         88.91        88.91  
MCBS    Mid Continent Bancshares Inc.     NASDAQ          37.88        18.375         9.99         98.74        98.90  
MDBK    Medford Savings Bank              NASDAQ         103.06        22.750        10.99        118.24       130.37  
MECH    Mechanics Savings Bank            NASDAQ          59.83        11.310           NA            NA           NA         
MERI    Meritrust Federal SB              NASDAQ          24.19        31.250        11.24        143.22       143.22  
MFBC    MFB Corp.                         NASDAQ          29.09        14.000        21.54         74.99        74.99  
MFCX    Marshalltown Financial Corp.      NASDAQ          21.88        15.500        57.41        113.06       113.06  
MFFC    Milton Federal Financial Corp.    NASDAQ          28.77        12.500        16.67         83.84        83.84  
MFLR    Mayflower Co-operative Bank       NASDAQ          11.57        13.250        12.74        106.68       109.05  
MFSB    Mutual Bancompany                 NASDAQ           7.00        21.000        61.76        112.30       112.30  
MFSL    Maryland Federal Bancorp          NASDAQ          91.74        29.125        10.55         97.60        99.27  
MGNL    Magna Bancorp, Inc.               NASDAQ         259.23        37.250        12.29        205.57       218.86  
MIDC    MidConn Bank                      NASDAQ          36.17        19.000        30.16        104.80       125.74  
MIFC    Mid-Iowa Financial Corp.          NASDAQ          11.03         6.375        12.03        102.33       102.49  
MIVI    Mississippi View Holding Co.      NASDAQ          10.29        10.750        10.75         78.01        78.01  
MLFB    MLF Bancorp, Inc.                 NASDAQ         151.49        24.250        13.32         99.10       101.63  
MORG    Morgan Financial Corp.            NASDAQ          10.20        12.250        15.31         97.15        97.15  
MSBB    MSB Bancorp, Inc.                 NASDAQ          48.87        17.250        14.74         85.48       224.90  
MSBF    MSB Financial, Inc.               NASDAQ          11.66        17.250        11.13         91.46        91.46  
MSBK    Mutual Savings Bank, FSB          NASDAQ          24.56         5.750           NA         62.57        62.57  
MSEA    Metropolitan Bancorp              NASDAQ          50.55        13.625         9.80         99.38       109.88  
MWBI    Midwest Bancshares, Inc.          NASDAQ           9.19        25.750         7.60         96.88        96.88  
MWBX    MetroWest Bank                    NASDAQ          53.79         3.875         9.23        150.78       150.78  
MWFD    Midwest Federal Financial         NASDAQ          25.72        15.750        13.70        154.26       161.70  
NASB    North American Savings Bank       NASDAQ          67.43        29.625         8.01        138.18       143.95  
NBSI    North Bancshares, Inc.            NASDAQ          16.98        15.250        29.33         90.18        90.18  
NEBC    Northeast Bancorp                 NASDAQ          16.36        13.500        14.06         98.47       117.29  
NEIB    Northeast Indiana Bancorp         NASDAQ          24.35        11.810           NA         84.84        84.84  
                                                                                         
<CAPTION>                                                                                
                                                         Current      1 Month Avg
                                                         Dividend     WeeklyVol/     Price/        Price/
                                                          Yield       Shares Out  LTM Core EPS     Assets        Shares
Ticker  Institution                      Exchange          (%)           (%)          (X)           (%)        Outstanding
- -----   -----------                      --------          ---           ---          ---           ---        ----------- 
<C>     <S>                               <C>             <C>           <C>         <C>           <C>          <C> 
LARK    Landmark Bancshares, Inc.         NASDAQ          2.623          0.63        19.30         15.38        1,950,522 
LARL    Laurel Capital Group, Inc         NASDAQ          2.169          0.05         9.22         11.53        1,508,464 
LBCI    Liberty Bancorp, Inc.             NASDAQ          2.424          2.27        19.04          9.19        2,487,022 
LBFI    L & B Financial, Inc.             NASDAQ          2.353          2.73        19.54         18.80        1,584,125 
LFBI    Little Falls Bancorp, Inc.        NASDAQ          0.964          1.82           NA         11.05        3,041,750 
LFCT    Leader Financial Corp.            NASDAQ          1.627          1.34        11.49         13.82        9,923,812 
LFED    Leeds Federal Savings Bk, MHC     NASDAQ          4.741          0.02        16.67         17.46        3,448,000 
LIFB    Life Bancorp, Inc.                NASDAQ          3.101          2.23        14.94         12.25       10,365,094
LISB    Long Island Bancorp, Inc.         NASDAQ          1.339         11.59        17.37         15.36       24,858,699
LOAN    Horizon Bancorp                   NASDAQ          1.707          0.60        10.53         10.25        1,386,757 
LOGN    Logansport Financial Corp.        NASDAQ          3.077          1.49           NA         22.48        1,322,500 
LONF    London Financial Corporation      NASDAQ          0.000          2.87           NA            NA          529,000  
LSBI    LSB Financial Corp.               NASDAQ          2.065          1.98        12.81          9.20          964,709  
LSBX    Lawrence Savings Bank             NASDAQ          0.000          1.46         6.80          7.05        4,245,250 
LVSB    Lakeview Financial                NASDAQ          1.235          4.43        15.82         10.08        2,265,704 
LXMO    Lexington B&L Financial Corp.     NASDAQ          0.000            NA           NA            NA        1,265,000 
MAFB    MAF Bancorp, Inc.                 NASDAQ          1.362          4.28         8.19          6.22        5,244,463 
MARN    Marion Capital Holdings           NASDAQ          3.951          1.14        17.31         22.62        1,912,512 
MASB    MASSBANK Corp.                    NASDAQ          2.627          0.29        10.88         10.66        2,733,562 
MBBC    Monterey Bay Bancorp, Inc.        NASDAQ          0.000          1.04        49.48         12.71        3,414,063 
MBLF    MBLA Financial Corp.              NASDAQ          1.720          0.28        24.22         16.35        1,371,738 
MCBN    Mid-Coast Bancorp, Inc.           NASDAQ          2.614          0.00        15.68          8.06          229,031  
MCBS    Mid Continent Bancshares Inc.     NASDAQ          2.177          1.15        10.27         13.02        2,061,250 
MDBK    Medford Savings Bank              NASDAQ          2.989          1.48        11.32         10.51        4,529,948 
MECH    Mechanics Savings Bank            NASDAQ          0.000            NA           NA            NA        5,290,000 
MERI    Meritrust Federal SB              NASDAQ          1.920          0.00        11.53         10.65          774,176  
MFBC    MFB Corp.                         NASDAQ          0.000          1.27        21.88         14.48        2,077,873 
MFCX    Marshalltown Financial Corp.      NASDAQ          0.000          0.22        57.41         17.33        1,411,475 
MFFC    Milton Federal Financial Corp.    NASDAQ          3.840          0.41        17.86         16.75        2,301,409 
MFLR    Mayflower Co-operative Bank       NASDAQ          3.019          2.42        14.10         10.22          873,100  
MFSB    Mutual Bancompany                 NASDAQ          0.000          1.60        53.85         13.14          333,500  
MFSL    Maryland Federal Bancorp          NASDAQ          2.197          2.37        14.78          8.02        3,149,705 
MGNL    Magna Bancorp, Inc.               NASDAQ          1.611          0.17        13.30         20.08        6,959,091 
MIDC    MidConn Bank                      NASDAQ          3.158          1.92        31.67          9.90        1,903,850 
MIFC    Mid-Iowa Financial Corp.          NASDAQ          1.255          1.28        12.03          9.24        1,729,880 
MIVI    Mississippi View Holding Co.      NASDAQ          1.488          0.34        12.08         14.71          957,593  
MLFB    MLF Bancorp, Inc.                 NASDAQ          3.134          1.78        14.97          8.58        6,246,900 
MORG    Morgan Financial Corp.            NASDAQ          1.959          0.03        15.91         14.24          832,700  
MSBB    MSB Bancorp, Inc.                 NASDAQ          3.478          3.42        13.80          5.66          600,000  
MSBF    MSB Financial, Inc.               NASDAQ          2.899          0.31        12.23         20.70          675,804  
MSBK    Mutual Savings Bank, FSB          NASDAQ          0.000          1.05           NM          3.41        4,271,394 
MSEA    Metropolitan Bancorp              NASDAQ          0.000          1.74         9.08          6.50        3,710,205 
MWBI    Midwest Bancshares, Inc.          NASDAQ          2.019          0.03        10.91          6.72          356,979  
MWBX    MetroWest Bank                    NASDAQ          2.581          0.44         9.23         11.26       13,882,235
MWFD    Midwest Federal Financial         NASDAQ          1.905          0.97        16.94         14.43        1,632,880 
NASB    North American Savings Bank       NASDAQ          2.110          0.03         8.74         10.15        2,276,148 
NBSI    North Bancshares, Inc.            NASDAQ          2.623          0.19        31.77         15.63        1,113,631
NEBC    Northeast Bancorp                 NASDAQ          2.370          0.58        18.24          7.45           71,428 
NEIB    Northeast Indiana Bancorp         NASDAQ          2.540          0.65           NA         17.26        2,061,670 
</TABLE> 
<PAGE>
 
                            EXHIBIT 20-b
                            ALL PUBLICLY TRADED THRIFTS
                            MARKET DATA


<TABLE> 
<CAPTION>
                                                   Current   Current  Current   Current    Current    Current   
                                                   Market     Stock   Price/    Price/    Price/Tang Dividend   
                                                    Value     Price   LTM EPS   Book Value Book Value  Yield    
Ticker  Institution                     Exchange    ($M)       ($)      (x)       (%)         (%)       (%)     
- ------  -----------                     --------   -------   -------  -------   ---------- ---------- -------   
<S>   <C>                                <C>       <C>       <C>       <C>       <C>          <C>       <C>     
NFSL  Newnan Savings Bank, FSB           NASDAQ      27.31    18.875     8.99       146.77     147.69   2.331   
NHSL  NHS Financial, Inc.                NASDAQ      27.75    11.000    55.00       112.47     112.70   1.455   
NHTB  New Hampshire Thrift Bncshrs       NASDAQ      16.68     9.875    11.90        85.94      85.94   5.063   
NMSB  NewMil Bancorp, Inc.               NASDAQ      28.73     6.875     5.09        88.48      88.48   2.909   
NSBK  North Side Savings Bank            NASDAQ     169.72    35.250     9.68       138.78     140.10   2.837   
NSLB  NS&L Bancorp, Inc.                 NASDAQ      11.21    12.625      NA         80.83      80.83   3.960   
NSSB  Norwich Financial Corp.            NASDAQ      86.53    15.440    15.92       114.97     127.39   2.591   
NSSY  Norwalk Savings Society            NASDAQ      52.66    21.625    13.52       118.56     118.56   0.000   
NTMG  Nutmeg Federal S&LA                NASDAQ       5.13     7.250    12.29        92.47      92.47   0.000   
NWEQ  Northwest Equity Corp.             NASDAQ      10.05    10.250    11.39        80.46      80.46   3.512   
NWSB  Northwest Savings Bank, MHC        NASDAQ     280.51    12.000    16.00       146.52     148.33   2.500   
NYB   New York Bancorp Inc.              NYSE       297.35    25.875    10.19       190.54     190.54   3.092   
OCFC  Ocean Financial Corp.              NASDAQ     175.10    20.875      NA           NA         NA    0.000   
OFCP  Ottawa Financial Corp.             NASDAQ      88.97    16.310    21.75       109.32     136.37   1.962   
OHSL  OHSL Financial Corp.               NASDAQ      23.88    19.500    13.09        93.57      93.57   3.897   
OSBF  OSB Financial Corp.                NASDAQ      26.45    23.625    60.58        84.34      84.34   2.709   
PALM  Palfed, Inc.                       NASDAQ      63.32    12.125    14.61       120.17     126.43   0.660   
PBCI  Pamrapo Bancorp, Inc.              NASDAQ      63.16    19.250    12.50       111.85     112.90   4.675   
PBCT  People's Bank, MHC                 NASDAQ     853.17    21.625    11.56       153.15     153.15   3.699   
PBIX  Patriot Bank Corp.                 NASDAQ      44.60    12.750      NA         82.42      82.42   1.882   
PBKB  People's Bancshares, Inc.          NASDAQ      31.73     9.500     9.79       115.85     122.42   2.947   
PBNB  People's Savings Financial Cp.     NASDAQ      42.13    22.000    12.64        95.90     103.63   4.182   
PCBC  Perry County Financial Corp.       NASDAQ      15.20    17.750    18.68        96.62      96.62   1.690   
PCCI  Pacific Crest Capital              NASDAQ      24.42     8.250     6.65       107.56     107.56   0.000   
PDB   Piedmont Bancorp, Inc.             AMSE        35.05    13.250      NA         94.31      94.31   3.623   
PEEK  Peekskill Financial Corp.          NASDAQ      48.68    11.875      NA         75.49      75.49   3.032   
PERM  Permanent Bancorp, Inc.            NASDAQ      34.15    16.000    29.09        82.30      83.42   1.250   
PETE  Primary Bank                       NASDAQ      24.17    12.375      NM         96.98      97.36   0.000   
PFDC  Peoples Bancorp                    NASDAQ      47.12    20.000    11.83       109.95     109.95   2.800   
PFFB  PFF Bancorp, Inc.                  NASDAQ     214.44    10.810      NA         74.19      75.07   0.000   
PFNC  Progress Financial Corporation     NASDAQ      23.31     6.250     7.27       121.36     122.31   0.000   
PFSB  PennFed Financial Services, Inc    NASDAQ      73.56    15.250    11.82        77.45      97.76   0.000   
PFSL  Pocahontas FS&LA, MHC              NASDAQ      23.75    14.750    12.19       108.14     108.14   5.424   
PHBK  Peoples Heritage Finl Group        NASDAQ     344.82    20.250     9.38       124.69     144.85   3.358   
PHFC  Pittsburgh Home Financial Corp     NASDAQ      22.64    10.375      NA          NA          NA    0.000   
PKPS  Poughkeepsie Savings Bank, FSE     NASDAQ      64.24     5.125     4.27        90.07      90.07   1.951   
PLE   Pinnacle Bank                      AMSE        14.79    16.625     9.78        97.17     100.76   4.331   
PMFI  Perpetual Midwest Financial        NASDAQ      34.29    17.000    22.97        95.18      95.18   1.765   
POBS  Portsmouth Bank Shares             NASDAQ      78.17    13.625    13.49       116.65     116.65   4.404   
PRBC  Prestige Bancorp, Inc.             NASDAQ       9.87    10.250      NA          NA          NA    0.000   
PROV  Provident Financial Holdings       NASDAQ      55.40    10.810      NA          NA          NA    0.000   
PSAB  Prime Bancorp, Inc.                NASDAQ      67.49    18.125     11.4       117.39     125.52   3.752   
PSBK  Progressive Bank, Inc.             NASDAQ      76.45    29.060     10.84      109.87     109.87   2.753   
PSSB  Palm Springs Savings Bank          NASDAQ      15.69    13.875     13.21      134.19     134.19   0.865   
PTRS  Potters Financial Corp.            NASDAQ       8.16    16.125     14.02       77.52      77.52   1.488   
PULB  Pulaski Bank, Savings Bk, MHC      NASDAQ      29.32    14.000     19.18      129.39     129.39   5.714   
PULS  Pulse Bancorp                      NASDAQ      69.96    18.000     13.53      130.06     130.06   3.889   
PVFC  PVF Capital Corp.                  NASDAQ      28.66    18.500      8.64      134.35     134.35   0.000   
PVSA  Parkvale Financial Corporation     NASDAQ      81.62    25.250      9.08      120.30     120.87   2.059    
</TABLE> 

<TABLE> 
<CAPTION>  
         1 Month Avg
         Weekly Vol/    Price/     Price/
         SharesOut   LTM Core EPS  Assets      Shares
            (%)          (x)        (%)      Outstanding
         ----------- ------------  -------   -----------
<S>         <C>         <C>        <C>         <C>  
NFSL            0.08        10.26    17.00     1,446,856
NHSL            0.36        55.00     9.48     2,522,827
NHTB            0.10        11.48     6.61     1,689,503
NMSB            0.54         5.13     9.86     4,179,498
NSBK            2.54        11.41    10.74     4,814,751
NSLB            0.31          NA     18.98       887,814
NSSB            1.26        16.08    12.16     5,604,152
NSSY            4.03        21.63     9.47     2,435,234
NTMG            0.01        20.71     6.02       707,814
NWEQ            0.09        11.92    11.64       980,892
NWSB            0.20        15.58    15.87    23,376,000
NYB             0.32        10.78    11.01    11,491,858
OCFC             NA           NA       NA      8,388,078
OFCP            1.29        22.04    11.93     5,454,838
OHSL            0.22        13.54    11.62     1,224,468
OSBF            0.43        36.35    10.62     1,119,484
PALM            4.40        17.32    10.15     5,221,962
PBCI            1.84        12.50    17.33     3,280,964
PBCT            0.94        14.13    12.25    39,452,958
PBIX            1.68          NA     14.25     3,497,748
PBKB            1.12        13.57     5.95     3,340,493
PBNB            1.43        12.22    10.37     1,915,113
PCBC            0.20        19.09    19.37       856,452
PCCI            2.19         8.87     8.51     2,959,698
PDB             0.50          NA     28.07     2,645,000
PEEK            0.58          NA     25.14     4,099,750
PERM            0.39        29.09     8.63     2,134,515
PETE            0.54          NM      6.15     1,953,135
PFDC            0.29        11.83    16.78     2,355,883
PFFB            6.36          NA     10.68    19,837,500
PFNC            0.27         9.06     6.70     3,730,000
PFSB            8.67        10.97     7.57     4,823,665
PFSL            0.07         11.9     6.43     1,610,000
PHBK            4.97         9.55    10.44    17,028,129
PHFC            4.59          NA       NA      2,182,125
PKPS            2.47         3.24     7.65    12,534,825
PLE             0.62        10.94     7.96       889,824
PMFI            1.01        22.97     9.17     2,017,082
POBS            0.46        15.66    29.23     5,736,913
PRBC             NA           NA       NA        963,023
PROV             NA           NA       NA      5,125,215
PSAB            1.11        12.76    11.08     3,723,353
PSBK            0.39        10.57     9.73     2,630,601
PSSB            0.72        24.78     8.17     1,130,946
PTRS            2.35        14.27     7.55       506,169
PULB            0.05        22.58    16.34     2,094,000
PULS            0.64        13.43    15.46     3,886,458
PVFC            0.13         9.74     9.01     1,548,957
PVSA            0.35         9.75     8.93     3,232,643
</TABLE> 
<PAGE>
 
                                  EXHIBIT 20b
                                  ALL PUBLICLY TRADED THRIFTS
                                  MARKET DATA
<TABLE> 
<CAPTION> 
                                                     Current     Current    Current    Current     Current    Current   1 Month Avg
                                                      Market      Stock      Price/     Price/   Price/Tang   Dividend   Weekly Vol/
                                                      Value       Price     LTM EPS  Book Value  Book Value    Yield     Shares Out
Ticker   Institution                      Exchange     ($M)        ($)        (X)       (%)         (%)         (%)         (%)   
- ------   -----------                      --------     ----        ---        ---       ---         ---         ---         ---   
<C>      <S>                              <C>        <C>         <C>         <C>       <C>         <C>         <C>         <C>
PWBC     PennFirst Bancorp, Inc.          NASDAQ      54.95      13.750      14.03     102.84      112.89      2.618        0.02  
QCBC     Quaker City Bancorp, Inc.        NASDAQ      53.51      13.625      16.22      78.17       78.62      0.000        1.29  
QCFB     QCF Bancorp, Inc.                NASDAQ      24.47      15.250        NA       85.58       85.58      0.000        1.14  
QCSB     Queens County Bancorp, Inc.      NASDAQ     295.57      48.375      13.55     138.21      138.21      2.067        1.45  
RARB     Raritan Bancorp Inc.             NASDAQ      28.89      20.250      11.98     115.06      118.01      2.963        0.76  
RCSB     RCSB Financial Inc.              NASDAQ     319.53      25.750      11.98     125.79      130.25      1.864        6.48  
REDF     RedFed Bancorp Inc.              NASDAQ      34.75       8.560        NM       71.93       71.93      0.000        1.16  
RELI     Reliance Bancshares, Inc.        NASDAQ      20.82       8.125        NA         NA          NA       0.000        2.36  
RELY     Reliance Bancorp, Inc.           NASDAQ     148.77      16.125      13.78      96.27      142.70      2.853        3.46  
RFED     Roosevelt Financial Group        NASDAQ     745.06      17.690      13.61     163.34      172.92      3.505        3.48  
ROSE     TR Financial Corp.               NASDAQ     246.07      27.500      10.58     120.93      120.93      2.327        3.93  
RVSB     Riverview Savings Bank, MHC      NASDAQ      30.98      14.375      11.78     134.22      151.64      1.530        0.18  
SBCN     Suburban Bancorporation, Inc.    NASDAQ      22.95      15.500      29.25      88.67       88.67      3.871        0.62  
SBFL     SB of the Finger Lakes, MHC      NASDAQ      29.45      16.500        NA      144.74      144.74      2.424        0.05  
SCCB     S. Carolina Community Bancshrs   NASDAQ      12.05      16.125      19.91      95.98       95.98      3.721        0.46  
SCSL     Suncoast Savings and Loan        NASDAQ      12.19       6.125        NA       92.94       93.37      0.000        1.28  
SECP     Security Capital Corporation     NASDAQ     562.60      59.000      19.93     105.47      105.47      1.017        0.69  
SFB      Standard Federal Bancorp          NYSE    1,196.82      38.250      10.07     127.42      149.30      1.987        1.63  
SFBM     Security Bancorp                 NASDAQ      29.79      20.375      12.58      92.74      107.69      3.141        0.68  
SFED     SFS Bancorp, Inc.                NASDAQ      17.01      12.500        NA       74.94       74.94      0.000        3.08  
SFFC     StateFed Financial Corporation   NASDAQ      13.28      16.125      15.50      88.99       88.99      2.481        0.71  
SFIN     Statewide Financial Corp.        NASDAQ      64.55      12.250        NA       91.69       91.97      0.000        4.39  
SFSB     SuburbFed Financial Corp.        NASDAQ      21.75      17.250      12.97      84.02       84.56      1.855        0.41  
SFSL     Security First Corp.             NASDAQ      47.68      13.500      10.38     116.58      119.89      3.259        0.89  
SGVB     SGV Bancorp, Inc.                NASDAQ      23.19       8.500        NA       71.19       71.19      0.000        0.83  
SHEN     First Shenango Bancorp, Inc.     NASDAQ      47.31      20.500      14.14     100.49      100.49      2.341        0.40  
SHFC     Seven Hills Financial Corp.      NASDAQ       9.72      18.125      60.42     100.75      100.75      1.986        0.19  
SISB     SIS Bancorp, Inc.                NASDAQ     101.50      17.750       7.19     112.41      112.41      0.000        1.87  
SJSB     SJS Bancorp                      NASDAQ      19.90      20.250      22.01     113.13      113.13      1.975        0.61  
SMBC     Southern Missouri Bancorp, Inc   NASDAQ      25.43      14.750      18.67      95.72       95.72      3.390        0.59  
SMFC     Sho-Me Financial Corp.           NASDAQ      28.16      16.250      14.64      84.72       84.72      0.000        0.59  
SOBI     Sobieski Bancorp, Inc.           NASDAQ      10.46      12.500      33.78      74.10       74.10      0.000        1.97  
SOPN     First Savings Bancorp, Inc.      NASDAQ      68.33      18.250      19.21     101.73      101.73      3.288        0.19  
SOSA     Somerset Savings Bank            NASDAQ      24.98       1.500      15.00      89.82       89.82      0.000        0.76  
SPBC     St. Paul Bancorp, Inc.           NASDAQ     422.00      22.750      12.36     110.22      110.60      1.758        1.30  
SRN      Southern Banc Company, Inc        AMSE       18.37      12.625        NA       82.41         NA       2.772        1.98  
SSB      Scotland Bancorp, Inc             AMSE       22.77      12.375        NA         NA          NA       2.424        0.59  
SSBK     Strongsville Savings Bank        NASDAQ      51.88      20.500      10.85     124.24      126.93      2.341        0.28  
SSM      Stone Street Bancorp, Inc         AMSE       31.03      17.000        NA         NA          NA       2.588        1.38  
STFR     St. Francis Capital Corp.        NASDAQ     141.47      25.000       9.47     107.07      112.11      1.600        2.13  
STND     Standard Financial, Inc.         NASDAQ     267.66      16.375      15.75     102.02      102.09      1.954        2.10  
STSA     Sterling Financial Corp.         NASDAQ      80.03      14.750      16.39     130.53      162.80      0.000        4.89  
SVRN     Sovereign Bancorp, Inc.          NASDAQ     472.40       9.875       9.50     130.28      201.12      0.851        1.75  
SVRN     Sovereign Bancorp, Inc.          NASDAQ     472.40       9.875       9.50     130.28      201.12      0.851        1.75  
SWBI     Southwest Bancshares             NASDAQ      50.76      27.125      14.13     120.99      120.99      3.982        0.30  
SWCB     Sandwich Co-operative Bank       NASDAQ      37.93      20.250      10.66     103.63      110.96      4.938        2.01  
SZB      SouthFirst Bancshares, Inc.       AMSE       10.79      12.625      22.15      81.56       81.56      3.960        1.19  
TBK      Tolland Bank                      AMSE       11.58      10.000        NM       85.25       89.45      0.000        0.44  
TCB      TCF Financial Corp.               NYSE    1,218.38      34.000      12.32     225.17      235.46      2.206        1.17   
                                                                       
<CAPTION>                                                     
                                                          Price/       Price/        
                                                       LTM Core EPS    Assets       Shares
Ticker   Institution                      Exchange         (X)          (%)      Outstanding
- ------   -----------                      --------         ---          ---      -----------
<C>      <S>                              <C>            <C>           <C>       <C>
PWBC     PennFirst Bancorp, Inc.          NASDAQ          14.18         8.08       3,996,494    
QCBC     Quaker City Bancorp, Inc.        NASDAQ          17.03         7.72       3,927,600    
QCFB     QCF Bancorp, Inc.                NASDAQ            NA         18.67       1,604,475 
QCSB     Queens County Bancorp, Inc.      NASDAQ          13.70        23.47       6,109,885    
RARB     Raritan Bancorp Inc.             NASDAQ          12.20         8.33       1,426,689    
RCSB     RCSB Financial Inc.              NASDAQ          12.26         7.89       2,988,740    
REDF     RedFed Bancorp Inc.              NASDAQ            NM          4.05       4,059,917 
RELI     Reliance Bancshares, Inc.        NASDAQ            NA            NA       2,562,344 
RELY     Reliance Bancorp, Inc.           NASDAQ          14.40         8.53       9,225,739    
RFED     Roosevelt Financial Group        NASDAQ           9.99         8.16      42,117,674 
ROSE     TR Financial Corp.               NASDAQ          13.48         8.20       8,948,097    
RVSB     Riverview Savings Bank, MHC      NASDAQ          13.07        14.79       2,155,206    
SBCN     Suburban Bancorporation, Inc.    NASDAQ          20.13        11.64       1,480,732    
SBFL     SB of the Finger Lakes, MHC      NASDAQ            NA         16.68       1,785,000 
SCCB     S. Carolina Community Bancshrs   NASDAQ          19.91        27.33         747,188     
SCSL     Suncoast Savings and Loan        NASDAQ            NA          2.61       1,989,930 
SECP     Security Capital Corporation     NASDAQ          18.97        16.82       9,535,665    
SFB      Standard Federal Bancorp          NYSE           11.12         8.86      31,289,495
SFBM     Security Bancorp                 NASDAQ          16.84         8.28       1,462,182    
SFED     SFS Bancorp, Inc.                NASDAQ            NA         10.53       1,360,450 
SFFC     StateFed Financial Corporation   NASDAQ          15.50        17.90         823,485     
SFIN     Statewide Financial Corp.        NASDAQ            NA         10.17       5,269,752 
SFSB     SuburbFed Financial Corp.        NASDAQ          15.27         6.00       1,260,769    
SFSL     Security First Corp.             NASDAQ           9.85        10.15          NA           
SGVB     SGV Bancorp, Inc.                NASDAQ            NA          6.96       2,727,656 
SHEN     First Shenango Bancorp, Inc.     NASDAQ          14.96        13.30       2,307,808    
SHFC     Seven Hills Financial Corp.      NASDAQ          62.50        21.37         536,472     
SISB     SIS Bancorp, Inc.                NASDAQ           7.04         8.94       5,718,200    
SJSB     SJS Bancorp                      NASDAQ          22.50        13.20         982,622     
SMBC     Southern Missouri Bancorp, Inc   NASDAQ          20.21        15.70       1,724,013    
SMFC     Sho-Me Financial Corp.           NASDAQ          15.63        11.21       1,732,674    
SOBI     Sobieski Bancorp, Inc.           NASDAQ          33.78        13.70         836,860     
SOPN     First Savings Bancorp, Inc.      NASDAQ          18.81        26.66       3,744,000    
SOSA     Somerset Savings Bank            NASDAQ          15.00         4.90      16,651,602 
SPBC     St. Paul Bancorp, Inc.           NASDAQ          12.64        10.19      18,549,634
SRN      Southern Banc Company, Inc        AMSE             NA         16.73       1,454,750 
SSB      Scotland Bancorp, Inc             AMSE             NA           NA        1,840,000 
SSBK     Strongsville Savings Bank        NASDAQ          12.73        10.28       2,530,800    
SSM      Stone Street Bancorp, Inc         AMSE             NA           NA        1,825,000 
STFR     St. Francis Capital Corp.        NASDAQ          13.74        11.30       5,658,899    
STND     Standard Financial, Inc.         NASDAQ          17.61        12.55      16,345,875
STSA     Sterling Financial Corp.         NASDAQ          16.76         5.34       1,040,000    
SVRN     Sovereign Bancorp, Inc.          NASDAQ          10.29         5.62      47,837,843
SVRN     Sovereign Bancorp, Inc.          NASDAQ          10.29         5.62       2,000,000    
SWBI     Southwest Bancshares             NASDAQ          14.20        14.52       1,871,294    
SWCB     Sandwich Co-operative Bank       NASDAQ          11.44         8.95       1,873,069    
SZB      SouthFirst Bancshares, Inc.       AMSE           32.37        12.14         854,855     
TBK      Tolland Bank                      AMSE             NM          5.33       1,157,500  
TCB      TCF Financial Corp.               NYSE           13.03        17.31      35,834,837
</TABLE> 
                                                                      
                                                    
<PAGE>
 
                                 EXHIBIT 20-b
                                 ALL PUBLICLY TRADED THRIFTS
                                 MARKET DATA
<TABLE> 
<CAPTION> 


                                                          Current      Current        Current      Current      Current   
                                                          Market        Stock          Price/       Price/     Price/ Tang
                                                          Value         Price         LTM EPS     Book Value   Book Value
Ticker  Institution                      Exchange         ($M)           ($)            (X)           (%)          (%)
- ------  -----------                      --------         ----           ---            ---           ---          ---
<C>     <S>                              <C>             <C>            <C>           <C>          <C>          <C> 
THBC    Troy Hill Bancorp, Inc.          NASDAQ           14.15         13.250         12.38         79.20        79.20 
THIR    Third Financial Corp.            NASDAQ           35.92         31.625         17.57        127.11       127.11 
THR     Three Rivers Financial Corp.      AMSE            11.50         13.375          NA           88.17        88.58 
THRD    TF Financial Corporation         NASDAQ           65.02         14.375         14.97         80.76        80.76 
TPNZ    Tappan Zee Financial, Inc.       NASDAQ           18.83         11.625          NA           84.24        84.24 
TRIC    Tri-County Bancorp, Inc.         NASDAQ           10.96         18.000         18.56         86.71        86.71 
TSBS    Trenton SB, MHC                  NASDAQ          113.63         12.750          NA          115.07       117.73 
TSH     Teche Holding Co.                 AMSE            51.76         12.875          NA           88.73        88.73 
TWIN    Twin City Bancorp                NASDAQ           15.72         17.500         13.78        111.54       111.54 
UBMT    United Financial Corp.           NASDAQ           22.94         18.750         14.20         93.19        93.19 
UFRM    United Federal Savings Bank      NASDAQ           25.29          8.250         11.30        121.15       121.15 
VABF    Virginia Beach Fed. Financial    NASDAQ           34.73          7.000         21.21         84.54        84.54 
VAFD    Valley Federal Savings Bank      NASDAQ           11.74         32.000        123.08        122.32       122.32 
VFFC    Virginia First Financial         NASDAQ           67.39         12.000          8.28        122.32       126.85 
WAMU    Washington Mutual Inc.           NASDAQ        2,196.22         30.500         11.30        154.20       173.39 
WAYN    Wayne Savings & Loan Co. MHC     NASDAQ           29.84         20.000         20.83        130.63       130.63 
WBCI    WFS Bancorp, Inc.                NASDAQ           36.00         23.060         27.45        106.32       106.37 
WBST    Webster Financial Corporation    NASDAQ          232.98         28.750         12.29        118.46       155.83 
WCBI    Westco Bancorp                   NASDAQ           56.24         21.000         15.22        116.21       116.21 
WCFB    Webster City Federal SB, MHC     NASDAQ           26.65         12.690         24.40        122.97       122.97 
WCHI    Workingmens Capital Holdings     NASDAQ           37.08         20.625         18.92        141.75       141.75 
WEFC    Wells Financial Corp.            NASDAQ           25.43         11.625          NA           86.69        86.69 
WES     Westcorp                          NYSE           461.82         17.875         12.77        151.74       152.26 
WFCO    Winton Financial Corp.           NASDAQ           26.81         13.500         11.07        129.56       133.14 
WFSB    1st Washington Bancorp Inc.      NASDAQ           79.06          8.000         15.38        167.01       167.01 
WFSL    Washington Federal, Inc.         NASDAQ          857.17         20.125         10.82        143.34       150.75 
WHGB    WHG Bancshares Corp.             NASDAQ           17.92         11.060          NA            NA           NA        
WLDN    Walden Bancorp, Inc.             NASDAQ          107.57         20.250         11.07        112.63       131.58 
WOFC    Western Ohio Financial Corp.     NASDAQ           54.45         23.000         22.12         91.31        96.96 
WRNB    Warren Bancorp, Inc.             NASDAQ           46.47         12.500          8.33        146.37       146.37 
WSB     Washington Savings Bank, FSB      AMSE            23.21          5.500         10.00        110.66       110.66 
WSFS    WSFS Financial Corporation       NASDAQ          103.25          7.375          3.99        141.55       143.20 
WSTR    WesterFed Financial Corp.        NASDAQ           64.29         14.625         15.23         82.30        82.30 
WVFC    WVS Financial Corporation        NASDAQ           35.60         20.500         12.42         97.99        97.99 
WWFC    Westwood Financial Corporation   NASDAQ            6.87         10.625          NA            NA           NA        
WYNE    Wayne Bancorp, Inc.              NASDAQ           25.10         11.250          NA            NA           NA        
YFCB    Yonkers Financial Corporation    NASDAQ           36.15         10.125          NA            NA           NA        
YFED    York Financial Corp.             NASDAQ          101.34         16.750         10.47        110.05       110.05 

Average                                                  123.41         17.171         16.20        108.60       112.64
<CAPTION> 

                                                         Current       1 Month Avg
                                                         Dividend      Weekly Vol/     Price/       Price/
                                                          Yield        Shares Out   LTM Core EPS    Assets     Shares
Ticker  Institution                      Exchange         ($M)            (%)           (X)           (%)    Outstanding
- ------  -----------                      --------         ----            ---           ---           ---    -----------
<C>     <S>                              <C>              <C>             <C>         <C>            <C>      <C> 
THBC    Troy Hill Bancorp, Inc.          NASDAQ           3.019           0.72         13.52         17.58    1,067,917
THIR    Third Financial Corp.            NASDAQ           2.150           0.29         19.52         23.08    1,135,954
THR     Three Rivers Financial Corp.      AMSE            2.243           1.40          NA           13.50      859,625
THRD    TF Financial Corporation         NASDAQ           2.226           4.11         15.80         12.52    4,523,374
TPNZ    Tappan Zee Financial, Inc.       NASDAQ           1.720           0.68          NA           16.41    1,620,062
TRIC    Tri-County Bancorp, Inc.         NASDAQ           2.778           0.07         18.95         15.46      608,749
TSBS    Trenton SB, MHC                  NASDAQ           2.745           0.58          NA           21.91    8,912,500
TSH     Teche Holding Co.                 AMSE            3.883           1.73          NA           15.23    4,020,500
TWIN    Twin City Bancorp                NASDAQ           3.657           0.39         15.91         15.35      898,404
UBMT    United Financial Corp.           NASDAQ           4.693           0.57         14.20         21.93    1,223,312
UFRM    United Federal Savings Bank      NASDAQ           2.424           0.32         12.69         10.03    3,065,064
VABF    Virginia Beach Fed. Financial    NASDAQ           2.286           0.44          NM            5.56    4,961,840
VAFD    Valley Federal Savings Bank      NASDAQ           1.875           0.00        160.00          9.90      366,860
VFFC    Virginia First Financial         NASDAQ           0.833           0.38         10.17          9.44    5,615,450
WAMU    Washington Mutual Inc.           NASDAQ           2.885           3.14         11.34          9.83   72,007,309
WAYN    Wayne Savings & Loan Co. MHC     NASDAQ           4.400           0.03         22.22         12.01    1,492,149
WBCI    WFS Bancorp, Inc.                NASDAQ           1.735           0.85         19.38         13.05    1,561,009
WBST    Webster Financial Corporation    NASDAQ           2.226           2.86         11.69          6.11    8,103,746
WCBI    Westco Bancorp                   NASDAQ           2.286           0.44         15.22         18.18    2,678,093
WCFB    Webster City Federal SB, MHC     NASDAQ           6.304           0.16         24.88         27.40    2,100,000
WCHI    Workingmens Capital Holdings     NASDAQ           1.745           3.01         19.10         17.36    1,797,920
WEFC    Wells Financial Corp.            NASDAQ           0.000           3.89          NA           12.96    2,187,500
WES     Westcorp                          NYSE            2.130           0.13         24.83         15.01   25,836,258
WFCO    Winton Financial Corp.           NASDAQ           3.111           0.34         13.64         10.22    1,986,152
WFSB    1st Washington Bancorp Inc.      NASDAQ           1.500           0.53         36.36          9.94    9,882,877
WFSL    Washington Federal, Inc.         NASDAQ           4.571           1.36         11.31         17.39   42,592,347  
WHGB    WHG Bancshares Corp.             NASDAQ           0.000           1.72          NA            NA      1,620,062
WLDN    Walden Bancorp, Inc.             NASDAQ           3.160           2.61         10.89         10.55    5,312,017
WOFC    Western Ohio Financial Corp.     NASDAQ           4.348           0.97         37.70         16.62    2,367,310
WRNB    Warren Bancorp, Inc.             NASDAQ           3.520           0.76          8.80         13.10    3,717,807
WSB     Washington Savings Bank, FSB      AMSE            1.818           0.16         13.10          9.10    4,220,206
WSFS    WSFS Financial Corporation       NASDAQ           0.000           0.58          6.64          8.30   14,000,098
WSTR    WesterFed Financial Corp.        NASDAQ           2.325           1.45         16.43         10.93    4,395,804
WVFC    WVS Financial Corporation        NASDAQ           1.951           0.07         11.39         14.81    1,736,400
WWFC    Westwood Financial Corporation   NASDAQ           0.000           NA            NA            NA        646,743
WYNE    Wayne Bancorp, Inc.              NASDAQ           0.000           NA            NA            NA      2,231,383
YFCB    Yonkers Financial Corporation    NASDAQ           0.000           5.34          NA            NA      3,570,750
YFED    York Financial Corp.             NASDAQ           3.582           1.28         12.32          9.68    6,049,983
                                                                                               
Average                                                    1.97           1.46         17.37         12.47    5,556,906
                                                                                               
</TABLE> 

<PAGE>
<TABLE> 
<CAPTION> 

                                                              EXHIBIT 21
                                                              COMPARATIVE GROUP
                                                              GENERAL DATA

                                                                     Number                                  Equity/
                                                                         of     FTE        Assets  Deposits   Assets     Holding
Ticker  Institution                        City              State  Offices  Employees     ($000)    ($000)      (%)     Company
- ------  -----------                        ----              -----  -------  ---------     ------    ------      ---     -------
<S>     <C>                                <C>               <C>    <C>      <C>          <C>        <C>       <C>       <C>
SRN     Southern Banc Company, Inc         Gadsden             AL         4               109,768    86,778    20.31        Y
CCFH    CCF Holding Company                Jonesboro           GA         3         32     78,772    61,215    21.23        Y
CLAS    Classic Bancshares, Inc.           Ashland             KY         1                67,786    47,923    28.79        Y
GWBC    Gateway Bancorp, Inc.              Catlettsburg        KY         2          9     73,005    54,456    24.99        Y
HFFB    Harrodsburg First Fin Bancorp      Harrodsburg         KY         2         15    108,710    76,635    28.66        Y
KYF     Kentucky First Bancorp, Inc.       Cynthia             KY         2         22     83,981    51,109    23.63        Y
CZF     CitiSave Financial Corp            Baton Rouge         LA         5         32     79,717    63,465    18.19        Y
NSLB    NS&L Bancorp, Inc.                 Neosho              MO         2                59,052    44,311    23.48        Y
KSAV    KS Bancorp, Inc.                   Kenly               NC         3         23     89,871    72,489    15.16        Y
PDB     Piedmont Bancorp, Inc.             Hillsborough        NC         2         29    124,847    73,292    29.77        Y
SOPN    First Savings Bancorp, Inc.        Southern Pines      NC         5         39    256,294   186,492    26.21        Y
SCCB    S. Carolina   Community Bancshrs   Winnsboro           SC         1                44,088    31,192    28.47        Y
BFSB    Bedford Bancshares, Inc.           Bedford             VA         3         36    117,596    92,929    16.10        Y

        Comp Group Average                                                3         26     99,499    72,484    23.46
        Comp Group Median                                                 2         29     83,981    63,465    23.63

        North Carolina Median                                                        4    173,780   148,030    20.69
        North Carolina Average                                                       6    228,733   169,926    21.93
        Southeast Region Average                                                    12    511,985   362,375    13.24
        All Publicly Traded Thrifts Average                                         18  1,371,299   933,199    12.20
        Home Savings                                                      1         11     80,386    68,907    13.94
</TABLE> 
<PAGE>
<TABLE> 
<CAPTION> 
                                                EXHIBIT 22
                                                COMPARATIVE GROUP
                                                FINANCIAL PERFORMANCE

                                                                                          Net Interest
                                                               Core Earnings                   Income/ Noninterest  Noninterest
                                          Return on  Return on     Return on    Return on   Avg Assets     Income/     Expense/
                                         Avg Assets Avg Equity    Avg Assets   Avg Equity          (%)  Avg Assets   Avg Assets
Ticker  Institution                             (%)        (%)           (%)          (%)         LTM          (%)          (%)
- ------  -----------                             ---        ---           ---          ---         ---          ---          ---
<C>     <S>                                    <C>        <C>           <C>          <C>         <C>          <C>          <C>  
SRN     Southern Banc Company, Inc             0.54       3.96                                   2.70         0.07         1.89
CCFH    CCF Holding Company                    0.85       5.07                                   3.51         0.45         2.74
CLAS    Classic Bancshares, Inc.               1.00       4.84
GWBC    Gateway Bancorp, Inc.                  1.05       3.91          1.05         3.91        2.87         0.02         1.26
HFFB    Harrodsburg First Fin Bancorp          1.15       4.50
KYF     Kentucky First Bancorp, Inc.           1.12       5.27                                   3.45         0.19         2.00
CZF     CitiSave Financial Corp                1.15       7.47                                   3.71         1.40         3.49
NSLB    NS&L Bancorp, Inc.                     0.92       3.83                                   3.08         0.27         2.17
KSAV    KS Bancorp, Inc.                       1.14       6.85          1.16         6.95        3.76         0.15         2.03
PDB     Piedmont Bancorp, Inc.                 1.35       7.23                                   4.06         0.32         2.15
SOPN    First Savings Bancorp, Inc.            1.48       5.68          1.48         5.68        3.61         0.13         1.44
SCCB    S. Carolina Community Bancshrs         1.35       4.50          1.35         4.50        4.10         0.10         2.07
BFSB    Bedford Bancshares, Inc.               1.26       7.56          1.29         7.72        4.00         0.48         2.44
                                         
        Comp Group Average                     1.10       5.44          1.26         5.75        3.53         0.33         2.15
        Comp Group Median                      1.14       4.84          1.29         5.68        3.61         0.19         2.07
                                          
        North Carolina Median                  1.08       6.76          0.92         6.32        3.59         0.19         2.14
        North Carolina Average                 1.02       6.81          0.95         6.35        3.40         0.33         2.14
        Southeast Region Average               0.95       9.34          0.89         8.78        3.27         0.56         2.44
        All Publicly Traded Thrifts Average    0.86       8.36          0.81         7.84        3.23         0.44         2.35
        Home Savings                           0.81       5.83          0.81         5.83        2.92         0.05         1.55
        Home Savings Pro Forma                 0.99       4.05          0.99         4.05
</TABLE> 
<PAGE>
<TABLE> 
<CAPTION> 
                                                EXHIBIT 23
                                                COMPARATIVE GROUP
                                                CAPITAL RATIOS


                                                            Tangible    Regulatory   Core Cap/
                                                Equity/      Equity/     Core Cap/    Risk-Adj
                                                Assets   Tang Assets        Assets      Assets
Ticker  Institution                                (%)           (%)           (%)         (%)
- ------  -----------                                ---           ---           ---         ---
<C>     <S>                                      <C>           <C>           <C>         <C>    
SRN     Southern Banc Company, Inc               20.31 
CCFH    CCF Holding Company                      21.23         21.23         15.86       38.30
CLAS    Classic Bancshares, Inc.                 28.79         28.79         20.80       47.03
GWBC    Gateway Bancorp, Inc.                    24.99         24.99         23.00       74.44
HFFB    Harrodsburg First Fin Bancorp            28.66         28.66         19.50       41.19
KYF     Kentucky First Bancorp, Inc.             23.63         23.63         20.59       41.88
CZF     CitiSave Financial Corp                  18.19         18.17         12.93       29.24
NSLB    NS&L Bancorp, Inc.                       23.48         23.48         17.50       49.73
KSAV    KS Bancorp, Inc.                         15.16         15.15                     12.77
PDB     Piedmont Bancorp, Inc.                   29.77         29.77         19.49       36.25
SOPN    First Savings Bancorp, Inc.              26.21         26.21         26.09       64.34
SCCB    S. Carolina Community Bancshrs           28.47         28.47    
BFSB    Bedford Bancshares, Inc.                 16.10         16.10         13.01       24.56
                                                                         
        Comp Group Average                       23.46         23.72         18.88       41.79
        Comp Group Median                        23.63         24.31         19.50       41.19
                                                                        
        North Carolina Median                    20.69         20.68         13.67       26.44
        North Carolina Average                   21.93         21.77         15.82       31.92
        Southeast Region Average                 13.24         12.93         10.45       20.76
        All Publicly Traded Thrifts Average      12.20         11.94         10.24       20.97
        Home Savings                             13.85         13.85         14.48       29.36
        Home Savings Pro Forma                   24.33         24.33         24.88       50.45
  
</TABLE> 
<PAGE>
<TABLE> 
<CAPTION> 

                                                                         EXHIBIT 24
                                                                         COMPARATIVE GROUP
                                                                         LOAN PORTFOLIO COMPOSITION

                                                                                                                          
                                           1-4 Family    5+ Family                                   Total        Total   
                                           First Perm    Permanent  Nonresidentl  Construction    Mortgage   Commercial   
                                          Mort Loans/  Mort Loans/   Mort Loans/   Mort Loans/      Loans/ Nonmort Lns/ 
Ticker  Institution                        Assets (%)   Assets (%)    Assets (%)    Assets (%)  Assets (%)   Assets (%)   
- ------  -----------                        ----------   ----------   ----------     ----------  ---------    ----------   
<S>     <C>                                     <C>           <C>         <C>          <C>          <C>            <C> 
SRN     Southern Banc Company, Inc              26.29         0.00         0.18         8.55        26.46          0.03      
CCFH    CCF Holing Company                      54.72         0.00         2.61         5.36        62.68          0.00
CLAS    Classic Bancshares, Inc.                62.35         0.35         1.77        10.19        67.46          0.94      
GWBC    Gateway Bancorp, Inc.                   22.60         0.13         0.48         3.39        23.20          0.00      
HFFB    Harrodsburg First Fin Bancorp           57.29         1.56         5.39         0.00        65.75          0.24      
KYF     Kentucky First Bancorp, Inc.            31.74         5.23        12.50         0.00        50.06          1.95      
CZF     CitiSave Financial Corp                 44.09         0.49         5.54         0.58        53.51          1.00      
NSLB    NS&L Bancorp, Inc.                      48.48         0.00         0.33         0.00        51.02          0.00      
KSAV    KS Bancorp, Inc.                        69.33         0.34         0.32         1.50        80.38          0.00      
PDB     Piedmont Bancorp, Inc.                  54.14         0.27         6.12         0.70        71.01          0.53      
SOPN    First Savings Bancorp, Inc.             60.41         1.28         4.31         2.21        68.56          0.00      
SCCB    S. Carolina Community Bancshrs          75.04         0.05         5.41         0.00        81.19          0.00      
BFSB    Bedford Bancshares, Inc.                65.35         0.19         6.58         0.00        80.67          1.58      
                                           
        Comp Group Average                      51.68         0.76         3.96         2.50        60.15          0.48      
        Comp Group Median                       54.72         0.27         2.77         0.70        65.75          0.03      
                                           
        North Carolina Median                   62.68         1.25         4.46         5.37        71.59          0.13       
        North Carolina Average                  58.25         1.24         4.45         6.31        70.80          0.41       
        Southeast Region Average                47.16         1.92         5.13         5.42        63.71          1.68       
        All Publicly Traded Thrifts Average     44.85         4.07         4.38         2.89        60.33          1.51       
        Home Savings                            52.50         7.80         3.30            3        69.20          0.00       

<CAPTION> 

                                                                                         Total
                                                Total        Total     High-Risk          Loan        Loan       Loan
                                             Consumer  Nonmortgage   Real Estate  Originations   Purchases      Sales
                                         Nonmort Lns/       Loans/        Loans/        ($000)       ($000)     ($000)
Ticker  Institution                        Assets (%)    Assets (%)   Assets (%)          LTM      Mst RctY   Mst RctY
- ------  -----------                        ----------    ----------   ----------          ---      --------   --------
<S>     <C>                                      <C>           <C>         <C>         <C>            <C>       <C> 
SRN     Southern Banc Company, Inc               2.42          2.44         0.18
CCFH    CCF Holding Company                      0.96          0.96         7.96                          0          0
CLAS    Classic Bancshares, Inc.                 1.11          2.05         5.11                          0          0
GWBC    Gateway Bancorp, Inc.                    1.16          1.16         0.60                                     0
HFFB    Harrodsburg First Fin Bancorp            2.19          2.43         8.45                          0          0
KYF     Kentucky First Bancorp, Inc.             3.09          5.04        18.32        6,086         1,810          0
CZF     CitiSave Financial Corp                  3.14          4.14         9.42       25,243
NSLB    NS&L Bancorp, Inc.                       3.60          3.60         2.54        7,078             0          0
KSAV    KS Bancorp, Inc.                         0.23          0.23         3.51       19,642             0          0
PDB     Piedmont Bancorp, Inc.                   0.95          1.49         6.88                          0          0
SOPN    First Savings Bancorp, Inc.              0.41          0.41         6.17       47,113            29          0
SCCB    S. Carolina Community Bancshrs           0.63          0.63         6.15                          0          0
BFSB    Bedford Bancshares, Inc.                 5.86          7.45        15.32       23,887             0        188
                                          
        Comp Group Average                       1.98          2.46         6.97       21,508           184         17
        Comp Group Median                        1.16          2.05         6.17       21,765             0          0
                                          
        North Carolina Median                    0.64          1.07         6.88       33,689             0          0
        North Carolina Average                   1.26          1.68         9.36       33,533           483      3,747
        Southeast Region Average                 4.49          6.17        15.39      174,648        36,624     49,667
        All Publicly Traded Thrifts Averag       4.51          6.05        13.99      339,874        48,447     73,564
        Home Savings                             0.70          0.70                    69,748             0          0
</TABLE> 
<PAGE>
<TABLE> 
<CAPTION> 

                                                 EXHIBIT 25
                                                 COMPARATIVE GROUP
                                                 BALANCE SHEET RATIOS


                                                                                           Cash,                          Goodwill &
                                              Loans/  Loans/  Deposits/ Borrowings/   Deposits &                               Other
                                            Deposits  Assets     Assets      Assets Invest Secs/      MBS    REO & REI  Intangibles/
Ticker  Institution                              (%)     (%)        (%)         (%)   Assets (%)  Assets (%) Assets (%)   Assets (%)
- ------  -----------                              ---     ---        ---         ---   ----------  ---------- ----------   ----------
<C>     <S>                                    <C>     <C>        <C>         <C>          <C>         <C>         <C>         <C>
SRN     Southern Banc Company, Inc             36.46   28.82      79.06        0.00        26.53        0.02       0.10         0.00
CCFH    CCF Holding Company                    77.13   59.94      77.71        0.00        25.39       12.15       0.00         0.00
CLAS    Classic Bancshares, Inc.               89.33   63.16      70.70        0.00        27.69       47.04       0.10         0.22
GWBC    Gateway Bancorp, Inc.                  32.01   23.88      74.59        0.00        34.22        3.37       0.05         0.00
HFFB    Harrodsburg First Fin Bancorp          96.43   67.98      70.49        0.00        30.72       39.87       0.00         0.00
KYF     Kentucky First Bancorp, Inc.           82.43   50.17      60.86       14.80        30.51        2.15       0.00         0.02
CZF     CitiSave Financial Corp                68.78   54.76      79.61        0.00        38.65       16.32       0.00         0.00
NSLB    NS&L Bancorp, Inc.                     64.08   48.08      75.04        0.00        33.92        5.24       0.00         0.00
KSAV    KS Bancorp, Inc.                      101.68   82.02      80.66        3.34        15.16        0.11       0.00         0.00
PDB     Piedmont Bancorp, Inc.                121.69   71.44      58.71       11.01        22.39        0.17       0.10         0.00
SOPN    First Savings Bancorp, Inc.            92.50   67.30      72.76        0.17        28.24       10.90       0.00         0.00
SCCB    S. Carolina Community Bancshrs        105.85   74.89      70.75        0.00        17.02        1.57       0.03         0.00
BFSB    Bedford Bancshares, Inc.              107.80   85.19      79.02        4.25        11.84        0.00       0.00
                                           
        Comp Group Average                     82.78   59.82      73.07        2.58        26.33       43.06       0.00         0.22
        Comp Group Median                      89.33   63.16      74.59        0.00        27.69        5.42       0.00         0.00
                                           
        North Carolina Median                  98.10   66.75      76.71        0.09        22.39        1.57       0.00         1.57
        North Carolina Average                 94.39   68.52      74.25        2.03        23.29        4.12       0.06         3.37
        Southeast Region Average               91.71   67.06      74.29       10.81        18.20       17.29       0.21        10.67
        All Publicly Traded Thrifts Average    88.16   64.52      74.49       11.82        18.97       17.35       0.25        12.72
</TABLE> 
<PAGE>
<TABLE> 
<CAPTION> 

                                  EXHIBIT 26
                               COMPARATIVE GROUP
                            ANNUALIZED GROWTH RATES


                                                    Asset       Loan    Deposit
                                                   Growth     Growth     Growth
                                                     Rate       Rate       Rate
Ticker  Institution                                   (%)        (%)        (%)
- ------  -----------                                   ---        ---        ---
<C>     <S>                                        <C>        <C>       <C>
SRN     Southern Banc Company, Inc          
CCFH    CCF Holding Company                         14.82       5.10       0.13
CLAS    Classic Bancshares, Inc.            
GWBC    Gateway Bancorp, Inc.                        0.31      39.84       5.65
HFFB    Harrodsburg First Fin Bancorp       
KYF     Kentucky First Bancorp, Inc.                33.27       5.04      (4.72)
CZF     CitiSave Fianncial Corp                     14.22      20.98       0.66
NSLB    NS&L Bancorp, Inc.                  
KSAV    KS Bancorp, Inc.                             6.13      11.14       7.92
PDB     Piedmont Bancorp, Inc.                      22.20       6.71      (4.31)
SOPN    First Savings Bancorp, Inc.                  2.63      10.31       4.74
SCCB    S. Carolina Community Bancshrs               2.11      (1.16)      5.67
BFSB    Bedford Bancshares, Inc.                     7.96       6.83       9.90
                                            
        Comp Group Average                          11.52      11.64       2.85
        Comp Group Median                            7.96       6.83       4.74
                                            
        North Carolina Median                        1.84       8.51       2.10
        North Carolina Average                       4.45       8.36       3.57
        Southeast Region Average                     8.04      14.02       6.46
        All Publicly Traded Thrifts Average         10.68      12.51       8.14
        Home Savings                                 9.70       0.10      10.00
</TABLE> 
<PAGE>



                                  EXHIBIT 27
                                  COMPARATIVE GROUP
                                  ASSET AND RISK RATIOS
<TABLE> 
<CAPTION> 

                                                          NPAs + Loans                        Net Loan         One Year
                                                  NPAs/   90+ Pst Due/        Reserves/    Chargeoffs/         Cum Gap/
                                                 Assets         Assets        NPAs + 90      Avg Loans           Assets
Ticker  Institution                                 (%)            (%)              (%)            (%)              (%)
- ------  -----------                                 ---            ---              ---            ---              ---
<C>     <S>                                        <C>            <C>             <C>             <C>           <C> 
SRN     Southern Banc Company, Inc                                                                0.00        
CCFH    CCF Holding Company                        0.63           0.63            84.80           0.06          
CLAS    Classic Bancshares, Inc.                   0.51           0.51            77.33           0.40          
GWBC    Gateway Bancorp, Inc.                      0.05           0.19            57.04           0.00          
HFFB    Harrodsburg First Fin Bancorp              0.00           0.60            45.62           0.06          
KYF     Kentucky First Bancorp, Inc.               0.00           0.15           299.19           0.00          
CZF     CitiSave Financial Corp                    0.30           0.30            38.75           0.15          
NSLB    NS&L Bancorp, Inc.                         0.12           0.18            40.95           0.00          
KSAV    KS Bancorp, Inc.                           0.73           0.73            41.55           0.00          (34.35)
PDB     Piedmont Bancorp, Inc.                     0.44           0.72            65.30           0.01           18.35
SOPN    First Savings Bancorp, Inc.                0.03           0.03           936.92           0.00          (32.84)
SCCB    S. Carolina Community Bancshrs                                                            0.00          (35.04)
BFSB    Bedford Bancshares, Inc.                   0.00           1.24            43.93           0.02           19.09
                                                                                                              
        Comp Group Average                         0.26           0.48           157.40           0.05          (12.96)
        Comp Group Median                          0.12           0.51            57.04           0.00          (32.84)
                                                                                                              
        North Carolina Median                      0.19           0.66            67.98           0.01           (3.13)
        North Carolina Average                     0.64           0.77           177.58           0.02           (3.22)
        Southeast Region Average                   0.88           1.30           122.95           0.15            2.98
        All Publicly Traded Thrifts Average        1.03           1.16           113.91           0.21           (1.47)
        Home Savings                               1.03           1.03            60.36           0.06          (45.54)
</TABLE> 
<PAGE>


                                  EXHIBIT 28
                                  COMPARATIVE GROUP
                                  YIELD-COST SPREAD ANALYSIS
<TABLE> 
<CAPTION> 
                                                                  Interest     Net Interest       Earn Assets/ 
                                                Interest          Expense/          Income/        Int Bearing 
                                                 Income/        Avg Assets       Avg Assets        Liabilities 
                                              Avg Assets               (%)              (%)                (%) 
Ticker  Institution                                  (%)               LTM              LTM                LTM 
- ------  -----------                                  ---               ---              ---                ---
<C>     <S>                                   <C>               <C>            <C>                <C>   
SRN     Southern Banc Company, Inc                   7.10             4.39             2.70             114.55   
CCFH    CCF Holding Company                          6.85             3.35             3.51             119.75   
CLAS    Classic Bancshares, Inc.                                                                                 
GWBC    Gateway Bancorp, Inc.                        6.61             3.74             2.87             136.72   
HFFB    Harrodsburg First Fin Bancorp                                                                            
KYF     Kentucky First Bancorp, Inc.                 7.07             3.62             3.45             117.62   
CZF     CitiSave Financial Corp                      7.08             3.37             3.71             120.52   
NSLB    NS&L Bancorp, Inc.                           6.25             3.16             3.08             130.49   
KSAV    KS Bancorp, Inc.                             7.98             4.22             3.76             121.94   
PDB     Piedmont Bancorp, Inc.                       7.94             3.88             4.06             123.56   
SOPN    First Savings Bancorp, Inc.                  7.24             3.62             3.61             134.89   
SCCB    S. Carolina Community Bancshrs               7.80             3.69             4.10             141.69   
BFSB    Bedford Bancshares, Inc.                     7.72             3.73             4.00             122.44   
                                                                                                                 
        Comp Group Average                           7.24             3.71             3.53             125.83   
        Comp Group Median                            7.10             3.69             3.61             121.94   
                                                                                                                 
        North Carolina Median                        7.66             4.11             3.59             118.59   
        North Carolina Average                       7.56             4.16             3.40             118.84   
        Southeast Region Average                     7.56             4.30             3.27             112.16   
        All Publicly Traded Thrifts Average          7.41             4.18             3.23             112.34   
        Home Savings                                 7.43             4.51             2.92             113.86  

<CAPTION> 

                                                 Yield on          Cost of         Interest                Net
                                              Int Earning      Int Bearing            Yield           Interest
                                                   Assets      Liabilities           Spread             Margin
                                                      (%)              (%)              (%)                (%)
Ticker  Institution                                   LTM              LTM              LTM                LTM
- ------  -----------                                   ---              ---              ---                ---
<C>     <S>                                   <C>              <C>                 <C>                <C>   
SRN     Southern Banc Company, Inc                   7.22             5.12             2.10               2.75
CCFH    CCF Holding Company                          7.00             4.10             2.90               3.58
CLAS    Classic Bancshares, Inc.                                                                      
GWBC    Gateway Bancorp, Inc.                        6.69             5.18             1.51               2.90
HFFB    Harrodsburg First Fin Bancorp                                                                 
KYF     Kentucky First Bancorp, Inc.                 7.69             4.63             3.06               3.75
CZF     CitiSave Financial Corp                      7.41             4.25             3.16               3.88
NSLB    NS&L Bancorp, Inc.                           6.42             4.24             2.18               3.17
KSAV    KS Bancorp, Inc.                             8.51             5.48             3.03               4.01
PDB     Piedmont Bancorp, Inc.                       8.16             4.93             3.23               4.17
SOPN    First Savings Bancorp, Inc.                  7.37             4.98             2.39               3.68
SCCB    S. Carolina Community Bancshrs               7.98             5.35             2.63               4.20
BFSB    Bedford Bancshares, Inc.                     8.04             4.75             3.29               4.16
                                                                                                      
        Comp Group Average                           7.50             4.82             2.68               3.66
        Comp Group Median                            7.41             4.75             2.90               3.75
                                                                                                      
        North Carolina Median                        7.96             4.96             2.79               3.70
        North Carolina Average                       7.86             5.10             2.76               3.54
        Southeast Region Average                     7.92             5.01             2.91               3.42
        All Publicly Traded Thrifts Average          7.72             4.86             2.86               3.37
        Home Savings                                 7.65             5.29             2.36               3.01

</TABLE> 
<PAGE>
<TABLE> 
<CAPTION> 

                                                 EXHIBIT 29
                                                 COMPARATIVE GROUP
                                                 CAPITAL MARKET ISSUES


                                                                  Current  Latest  Three Month              Current    Dividend
                                                                   Market   Stock      Average             Dividend      Payout 
                                                                    Value   Price Daily Volume      Shares    Yield       Ratio  
Ticker  Institution                            IPO Date  Exchange    ($M)     ($)     (Actual) Outstanding      (%)         (%)
- ------  -----------                            --------  --------    ----     ---     -------- -----------      ---         ---
<C>     <S>                                    <C>       <C>        <C>    <C>        <C>        <C>          <C>       <C>
SRN     Southern Banc Company, Inc             10/05/95    AMSE     18.37  12.625         1.24   1,454,750     2.77           
CCFH    CCF Holding Company                    07/12/95   NASDAQ    13.57  12.000         1.91   1,130,738     3.33           
CLAS    Classic Bancshares, Inc.               12/29/95   NASDAQ    13.97  10.560         1.98   1,322,500     0.00           
GWBC    Gateway Bancorp, Inc.                  01/18/95   NASDAQ    16.11  14.125         1.12   1,175,670     2.83      230.77   
HFFB    Harrodsburg First Fin Bancorp          10/04/95   NASDAQ    36.01  16.500         0.03   2,182,185     2.42           
KYF     Kentucky First Bancorp, Inc.           08/29/95    AMSE     19.61  14.125         0.01   1,388,625     3.54           
CZF     CitiSave Financial Corp                07/14/95    AMSE     13.51  14.000         0.41     964,707     2.14           
NSLB    NS&L Bancorp, Inc.                     06/08/95   NASDAQ    11.21  12.625         0.50     887,814     3.96           
KSAV    KS Bancorp, Inc.                       12/30/93   NASDAQ    12.10  18.250         0.39     663,263     3.29       76.09   
PDB     Piedmont Bancorp, Inc.                 12/08/95    AMSE     35.05  13.250         0.46   2,645,000     3.62           
SOPN    First Savings Bancorp, Inc.            01/06/94   NASDAQ    68.33  18.250         0.31   1,194,875     3.29       71.58   
SCCB    S. Carolina Community Bancshrs         07/07/94   NASDAQ    12.05  16.125         0.19     747,188     3.72       67.90   
BFSB    Bedford Bancshares, Inc.               08/22/94   NASDAQ    19.47  16.500         1.98   3,744,000     2.42       26.40   
                                            
        Comp Group Average                                          22.26  14.533         0.81   1,500,101     2.87       94.55   
        Comp Group Median                                           16.11  14.125         0.46   1,194,875     3.29       71.58   
                                            
        North Carolina Median                                       28.20                 1.10   2,242,500     2.51       47.17  
        North Carolina Average                                      57.74                 1.61     3805372     2.07       43.63  
        Southeast Region Average                                    66.56                 1.28     3805372     2.40       45.57  
        All Publicly Traded Thrifts Average                        123.41                 1.49   3,616,320     1.97       32.79  
        Home Savings                                                                             5,656,906
        Home Savings Pro Forma                                      13.50

<CAPTION> 
                                                 
                                                  Insider     Institut'l
                                                Ownership      Ownership
Ticker  Institution                                   (%)            (%)
- ------  -----------                                   ---            ---
<C>     <S>                                         <C>            <C>
SRN     Southern Banc Company, Inc                   7.13          13.18
CCFH    CCF Holding Company                          4.18          27.74
CLAS    Classic Bancshares, Inc.                     7.98           7.41
GWBC    Gateway Bancorp, Inc.                        7.00          11.86
HFFB    Harrodsburg First Fin Bancorp                8.27           0.00
KYF     Kentucky First Bancorp, Inc.                 8.63           6.43
CZF     CitiSave Financial Corp                     11.20          17.35
NSLB    NS&L Bancorp, Inc.                           7.30          19.76
KSAV    KS Bancorp, Inc.                            31.77          10.75
PDB     Piedmont Bancorp, Inc.                       5.04           6.88
SOPN    First Savings Bancorp, Inc.                 20.96           3.24
SCCB    S. Carolina Community Bancshrs               9.90           0.00
BFSB    Bedford Bancshares, Inc.                    14.12           2.65
                                                 
        Comp Group Average                          11.04           9.79
        Comp Group Median                            8.27           7.41
                                                 
        North Carolina Median                       14.12           6.88
        North Carolina Average                      11.11           6.94
        Southeast Region Average                    19.80          12.72
        All Publicly Traded Thrifts Average         14.42          18.05
        Home Savings                             
        Home Savings Pro Forma                   
</TABLE> 
<PAGE>



                                  EXHIBIT 30
                                  COMPARATIVE GROUP
                                  CAPITAL MARKET ISSUES
<TABLE> 
<CAPTION> 
                                                  Price/         Price/    Price/ Tang         Price/     Price/Core
                                                Earnings     Book Value     Book Value         Assets       Earnings
Ticker  Institution                                  (x)            (%)            (%)            (%)            (x)
- ------  -----------                                  ---            ---            ---            ---            ---
<C>     <S>                                     <C>          <C>           <C>                 <C>        <C>   
SRN     Southern Banc Company, Inc                 21.04          82.41                         16.73      
CCFH    CCF Holding Company                        17.65          81.14          81.14          17.23      
CLAS    Classic Bancshares, Inc.                                  71.54          71.54          20.60      
GWBC    Gateway Bancorp, Inc.                      23.54          91.01          91.01          22.75          21.73
HFFB    Harrodsburg First Fin Bancorp              25.78         106.52         106.52          33.12      
KYF     Kentucky First Bancorp, Inc.               15.35          98.85          98.85          23.35      
CZF     CitiSave Financial Corp                    13.46          86.10          86.15          16.94      
NSLB    NS&L Bancorp, Inc.                         22.54          80.83          80.83          18.98      
KSAV    KS Bancorp, Inc.                           12.67          88.81          88.89          13.47          13.04
PDB     Piedmont Bancorp, Inc.                     16.56          94.31          94.31          28.07      
SOPN    First Savings Bancorp, Inc.                18.25         101.73         101.73          26.66          18.81
SCCB    S. Carolina Community Bancshrs             19.20          95.98          95.98          27.33          19.91
BFSB    Bedford Bancshares, Inc.                   11.79          97.86          97.86          16.76          13.20
                                                                                                           
        Comp Group Average                         18.15          90.55          91.23          21.69          17.34
        Comp Group Median                          17.95          91.01          92.66          20.60          18.81
                                                                                                           
        North Carolina Median                      17.45         101.73         101.73          17.76          17.45
        North Carolina Average                     19.63         104.34         106.85          20.40          19.63
        Southeast Region Average                   18.97         114.30         118.92          13.51          18.97
        All Publicly Traded Thrifts Average        17.37         108.60         112.64          12.47          17.37
</TABLE> 
<PAGE>
<TABLE> 
<CAPTION> 

                                                                                         EXHIBIT 31 - A
                                                                                         RECENT CONVERSIONS
                                                                                         PRICING INFORMATION


                                                              Pro Forma Pricing Ratios
                                                              ---------------------------------------------
                                                                       Price/     Price/    Price/   Price/ 
                                                             Gross  Pro-Forma  Pro-Forma Pro-Forma Adjusted 
                                                          Proceeds Book Value Tang. Book  Earnings   Assets 
Ticker   Institution                           IPO Date     ($000)        (%)        (%)       (x)      (%) 
- ------   -----------                           --------     ------        ---        ---       ---      --- 
<C>      <S>                                   <C>         <C>          <C>      <C>         <C>      <C>
OCFC     Ocean Financial Corp.                 07/03/96    167,762       69.2     69.210      13.8     13.9 
HWEN     Home Financial Bancorp                07/02/96      5,059       66.2     66.227      12.4     13.1 
FLKY     First Lancaster Bancshares            07/01/96      9,588       72.5     72.505      19.0     21.3 
EGLB     Eagle BancGroup, Inc.                 07/01/96     13,027       57.1     57.114      58.1      7.9 
PROV     Provident Financial Holdings          06/28/96     51,252       60.9     60.870      18.2      8.2 
WYNE     Wayne Bancorp, Inc.                   06/27/96     22,314       60.9     60.935      16.7      9.7 
PRBC     Prestige Bancorp, Inc.                06/27/96      9,630       61.9     61.902      24.6      9.5 
DIME     Dime Community Bancorp, Inc.          06/26/96    145,475       69.1     69.157      15.7     17.9 
CNSB     CNS Bancorp, Inc.                     06/12/96     16,531       69.3     69.350      26.1     16.2 
LXMO     Lexington B&L Financial Corp.         06/06/96     12,650       69.1     69.095      14.4     20.2 
FFBH     First Federal Bancshares of AR        05/03/96     51,538       63.4     63.391       9.8     10.2 
CBK      Citizens First Financial Corp.        05/01/96     28,175       73.1     73.104      15.3     11.0 
RELI     Reliance Bancshares, Inc.             04/19/96     20,499       72.5     72.473      22.5     38.9 
CATB     Catskill Financial Corp.              04/18/96     58,868       71.9     71.876      19.0     19.8 
YFCB     Yonkers Financial Corporation         04/18/96     35,708       74.9     74.930      16.1     14.6 
GSFC     Green Street Financial Corp.          04/04/96     42,981       71.0     71.029      14.8     22.2 
FFDF     FFD Financial Corp.                   04/03/96     14,548       69.9     69.871      17.4     19.8 
AMFC     AMB Financial Corp.                   04/01/96     11,241       70.8     70.828      18.2     14.0 
FBER     1st Bergen Bancorp                    04/01/96     31,740       74.8     74.813      21.7     12.5 
SSM      Stone Street Bancorp, Inc.            04/01/96     27,376       74.9     74.920      19.7     24.4 
SSB      Scotland Bancorp, Inc                 04/01/96     18,400       74.8     74.830      16.2     24.2 
PHFC     Pittsburgh Home Financial Corp        04/01/96     21,821       72.8     72.827      17.5     12.2 
LONF     London Financial Corporation          04/01/96      5,290       68.5     68.461      22.4     13.4 
WHGB     WHG Bancshares Corp.                  04/01/96     16,201       71.1     71.081      15.5     16.0 
CRZY     Crazy Woman Creek Bancorp             03/29/96     10,580       69.7     69.720      16.4     22.0 
PFFB     PFF Bancorp, Inc.                     03/29/96    198,375       69.0     68.991      26.6      9.5 
FCB      Falmouth Co-Operative Bank            03/28/96     14,548       68.7     68.722      19.9     16.5 
CFTP     Community Federal Bancorp             03/26/96     46,288       71.4     71.353      14.0     22.2 
GAF      GA Financial, Inc.                    03/26/96     89,000       70.5     70.521      13.8     15.7 
BYFC     Broadway Financial Corp.              01/09/96      8,927       68.5     68.479      13.3      8.0 
LFBI     Little Falls Bancorp, Inc.            01/05/96     30,418       71.4     71.425      31.9     13.4 
- ------   -----------------------------         --------     ------       ----     ------      ----     ----
Average                                                     39,800      69.35      69.36      19.4     16.1 
Median                                                      21,821      69.90      69.87      17.4     14.6 

<CAPTION> 
                                                                     Change In Price from IPO to:
                                                                     -----------------------------------------------------
                                                       Offering         One        One        One         Three    Current
                                                          Price   Day After Week After Month After Months After      Stock
Ticker   Institution                           IPO Date     ($)  Conversion Conversion  Conversion   Conversion      Price
- ------   -----------                           --------     ---  ---------- ----------  ----------   ----------      -----
<C>      <S>                                   <C>       <C>       <C>        <C>        <C>          <C>          <C>
OCFC     Ocean Financial Corp.                 07/03/96  $20.00       6.25%      4.38%                               4.38%
HWEN     Home Financial Bancorp                07/02/96  $10.00       2.50%      0.00%                               0.00%
FLKY     First Lancaster Bancshares            07/01/96  $10.00      35.00%     33.75%                              33.75%
EGLB     Eagle BancGroup, Inc.                 07/01/96  $10.00      12.50%     17.50%                              17.50%
PROV     Provident Financial Holdings          06/28/96  $10.00       9.70%      8.10%                               8.10%
WYNE     Wayne Bancorp, Inc.                   06/27/96  $10.00      11.25%     13.75%                              12.50%
PRBC     Prestige Bancorp, Inc.                06/27/96  $10.00       3.75%      2.50%                               2.50%
DIME     Dime Community Bancorp, Inc.          06/26/96  $10.00      16.87%     20.00%                              20.00%
CNSB     CNS Bancorp, Inc.                     06/12/96  $10.00      10.00%     16.25%                              15.00%
LXMO     Lexington B&L Financial Corp.         06/06/96  $10.00      -5.00%     -2.50%       1.25%                   1.25%
FFBH     First Federal Bancshares of AR        05/03/96  $10.00      30.00%     32.50%      36.90%                  40.00%
CBK      Citizens First Financial Corp.        05/01/96  $10.00       5.00%      0.00%       1.25%                   1.25%
RELI     Reliance Bancshares, Inc.             04/19/96   $8.00       4.69%      3.13%      -0.75%                   1.56%
CATB     Catskill Financial Corp.              04/18/96  $10.00       3.75%      6.25%       3.75%                   1.25%
YFCB     Yonkers Financial Corporation         04/18/96  $10.00      -2.50%      1.25%      -0.60%                   1.25%
GSFC     Green Street Financial Corp.          04/04/96  $10.00      28.75%     22.50%      23.10%       30.60%     31.25%
FFDF     FFD Financial Corp.                   04/03/96  $10.00       5.00%      5.00%       3.10%        1.25%      6.25%
AMFC     AMB Financial Corp.                   04/01/96  $10.00       5.00%      5.00%       5.00%        5.00%      7.50%
FBER     1st Bergen Bancorp                    04/01/96  $10.00       0.00%     -5.00%      -3.75%       -7.50%     -8.10%
SSM      Stone Street Bancorp, Inc.            04/01/96  $15.00      16.67%     20.00%      18.33%       12.50%     13.33%
SSB      Scotland Bancorp, Inc                 04/01/96  $10.00      22.50%     25.00%      17.50%       23.75%     23.75%
PHFC     Pittsburgh Home Financial Corp        04/01/96  $10.00      10.00%     10.00%       6.25%        1.90%      3.75%
LONF     London Financial Corporation          04/01/96  $10.00       8.12%      6.25%       1.25%        3.10%      3.75%
WHGB     WHG Bancshares Corp.                  04/01/96  $10.00      11.25%     10.60%      12.50%       10.00%     10.60%
CRZY     Crazy Woman Creek Bancorp             03/29/96  $10.00                  7.50%       5.00%        1.25%      2.50%
PFFB     PFF Bancorp, Inc.                     03/29/96  $10.00      13.75%     16.25%      16.25%       11.25%      8.10%
FCB      Falmouth Co-Operative Bank            03/28/96  $10.00       7.50%     12.50%       7.50%        3.75%      3.75%
CFTP     Community Federal Bancorp             03/26/96  $10.00      26.25%     28.75%      26.25%       33.75%     35.00%
GAF      GA Financial, Inc.                    03/26/96  $10.00      13.75%     15.00%      10.00%       10.00%      8.75%
BYFC     Broadway Financial Corp.              01/09/96  $10.00       3.75%      2.50%       2.50%        3.75%      0.00%
LFBI     Little Falls Bancorp, Inc.            01/05/96  $10.00      13.13%     13.75%      10.00%        8.10%      3.75%
- ------   -----------------------------         --------  ------      ------     ------      ------        -----      -----
Average                                                  $10.42      10.97%     11.37%       9.21%        9.53%     10.14%
Median                                                   $10.00       9.85%     10.30%       6.25%        6.88%      6.88%
</TABLE> 
                                                        
<PAGE>



                                             EXHIBIT 31 - B
                                             RECENT CONVERSIONS
                                             FINANCIAL CONDITION AND PERFORMANCE

<TABLE> 
<CAPTION> 
                                                                                      Conversion Conversion                 % of IPO
                                                                   Total Conversion      NPAs/  Tang Equity   Conversion     Sold to
                                                                Shares       Assets     Assets  Tang Assets         ROAA    Insiders
Ticker  Institution                           IPO Date          Issued       ($000)        (%)          (%)          (%)         (%)
- ------  -----------                           --------          ------       ------        ---          ---          ---         ---
<C>     <S>                                   <C>            <C>          <C>         <C>       <C>           <C>           <C>   
OCFC    Ocean Financial Corp.                 07/03/96       8,388,078    1,036,445       0.97         8.91         0.80         1.2
HWEN    Home Financial Bancorp                07/02/96         505,926       33,462       0.35         9.85         0.92         7.1
FLKY    First Lancaster Bancshares            07/01/96         958,812       35,361       1.87        13.69         0.80        18.5
EGLB    Eagle BancGroup, Inc.                 07/01/96       1,302,705      150,974       0.80         7.63        (0.05)        6.3
PROV    Provident Financial Holdings          06/28/96       5,125,215      570,691       1.95         6.69         0.30         2.8
WYNE    Wayne Bancorp, Inc.                   06/27/96       2,231,383      207,997       1.46         8.32         0.46         4.4
PRBC    Prestige Bancorp, Inc.                06/27/96         963,023       91,841       0.38         7.82         0.18         6.9
DIME    Dime Community Bancorp, Inc.          06/26/96      14,547,500      665,187       2.19        12.04         0.92         2.7
CNSB    CNS Bancorp, Inc.                     06/12/96       1,653,125       85,390       0.29        10.75         0.22         9.2
LXMO    Lexington B&L Financial Corp.         06/06/96       1,265,000       49,981       1.15        14.40         1.17         4.3
FFBH    First Federal Bancshares of AR        05/03/96       5,153,751      454,479       0.13         7.77         0.91        13.2
CBK     Citizens First Financial Corp.        05/01/96       2,817,500      227,872       0.25         5.99         0.53         6.9
RELI    Reliance Bancshares, Inc.             04/19/96       2,562,344       32,260         NA        29.81         1.23         6.3
CATB    Catskill Financial Corp.              04/18/96       5,686,750      230,102       0.66        12.46         0.79         2.6
YFCB    Yonkers Financial Corporation         04/18/96       3,570,750      208,283       1.80         7.57         0.72         3.7
GSFC    Green Street Financial Corp.          04/04/96       4,298,125      151,028       0.21        14.72         1.21         3.4
FFDF    FFD Financial Corp.                   04/03/96       1,454,750       58,955       0.22        13.41         0.86         5.4
AMFC    AMB Financial Corp.                   04/01/96       1,124,125       68,851       1.51         8.93         0.56         5.8
FBER    1st Bergen Bancorp                    04/01/96       3,174,000      223,167       3.78         6.35         0.32         2.4
SSM     Stone Street Bancorp, Inc.            04/01/96       1,825,050       84,996         NA        14.53         0.87         7.3
SSB     Scotland Bancorp, Inc                 04/01/96       1,840,000       57,718         NA        14.87         1.25         6.9
PHFC    Pittsburgh Home Financial Corp        04/01/96       2,182,125      157,570       1.47         6.73         0.51         7.5
LONF    London Financial Corporation          04/01/96         529,000       34,152       0.13         9.44         0.44        26.5
WHGB    WHG Bancshares Corp.                  04/01/96       1,620,062       85,027       0.40         9.94         0.77         9.3
CRZY    Crazy Woman Creek Bancorp             03/29/96       1,058,000       37,510       0.33        15.61         0.96         5.5
PFFB    PFF Bancorp, Inc.                     03/29/96      19,837,500    1,899,412       2.10         5.76         0.13         0.9
FCB     Falmouth Co-Operative Bank            03/28/96       1,454,750       73,735         NA        11.44         0.61         8.4
CFTP    Community Federal Bancorp             03/26/96       4,628,750      162,042       0.60        14.46         1.28          NA
GAF     GA Financial, Inc.                    03/26/96       8,900,000      476,259       0.30         9.75         0.86         1.7
BYFC    Broadway Financial Corp.              01/09/96         892,688      102,512       1.60         5.20         0.47         5.6
LFBI    Little Falls Bancorp, Inc             01/05/96       3,041,750      196,394       2.74         8.24         0.14         3.7
- ----    -------------------------             --------       ---------      -------       ----         ----         ----         ---
Average                                                      3,472,501      256,440       1.10        10.74         0.68         6.5
Median                                                       1,840,000      150,974       0.80         9.75         0.77         5.7
</TABLE> 
<PAGE>
<TABLE> 
<CAPTION> 

                                                                                       Exhibit 32
                                                                                       ----------
                                                                                       Pro Forma Analysis Sheet
                                                                                       ------------------------

Name of Institution:                Home Savings SSB/Century Bancorp, Inc.
Date of Letter to Association:      July 8, 1996
Date of Market Prices:              July 5, 1996

                                                                           Comparable          All Publicly
                                                                            Companies          Traded Thrifts
                                                                        -----------------   ---------------------------
                                    Symbols              Subject           Mean    Median               Mean     Median
                                    -------              -------           ----    ------               ----     ------
<S>                                 <C>                  <C>            <C>        <C>                <C>        <C>
Price\Earnings Mutliples             P\E                   15.0            18.2      18.0               16.2       13.4

Price\Book Value Ratio               P\BV                   61%             91%       91%               109%     103.8%

Price\Assets Ratio                    P\A                 14.8%            21.7%    20.6%              12.5%      10.9%

<CAPTION> 

Valuation Parameters
- --------------------------------------------------
<S>                                  <C>             <C>
Pre-Conversion Earnings               Y                 $664,000                                           
Pre-Conversion Book Value             B              $11,136,000                                           
Pre-Conversion Assets                 A              $80,386,000                                           
Reinvestment Rate                     R                    3.32%                                          
Estimated Conversion Expenses         X                 $748,900                                           
Proceeds Not Reinvested               Z                   


Estimated ESOP Borrowings             E                    8.00%
Cost of ESOP Borrowings               S                    0.00%
Amortization of ESOP Borrowings       T                       10
MRP                                   M                    4.00%
MRP Vesting                           N                        5
Tax Rate                              t                   39.00%

<CAPTION> 

Calculation of Pro Forma Value After Conversion
- ----------------------------------------------------------------
<S>                                                                             <C>
                P\E (Y- RX)
V =             ------------------------------------------                      =                $13,500,000
                1 - P/E (R - (PE/T*(1-t)) - M/N*(1-t))

                P\B (B - X)
V =             ------------------------------------------                      =                $13,500,000
                1 - (P/B (1- M - E)

                P\A (A - E)
V =             ------------------------------------------                      =                $13,500,000
                1 - (P/A)


                                                                  Total                        Price
Conclusion                                                       Shares                    Per Share                     Value
- ------------------------------                               ----------         X           --------       =        ----------
Appraised Value                                                 270,000                       $50.00               $13,500,000

Range
- ------------------------------
Minium                                                          229,500                       $50.00               $11,475,000
Maximum                                                         310,500                       $50.00               $15,525,000
Supermax                                                        357,075                       $50.00               $17,853,750
</TABLE> 
<PAGE>

                                  EXHIBIT 33
                          PRO FORMA EFFECT ON CONVERSION PROCEEDS
                                  CENTURY BANCORP, INC.
                          ---------------------------------------
<TABLE> 
<CAPTION> 
                                     Minimum            Midpoint             Maximum          Super Max
                                     -------            --------             -------          ---------
<S>                               <C>                 <C>                 <C>                <C> 
Conversion Proceeds                                                                     
Pro Forma Market Value            $11,475,000         $13,500,000         $15,525,000        $17,853,750
Less:   ESOP                         $918,000          $1,080,000          $1,242,000         $1,428,300
        MRP                          $459,000            $540,000            $621,000           $714,150
        Estimated Expenses           $691,890            $749,400            $806,910           $873,047
                                  -----------         -----------         -----------        -----------
Net Proceeds                       $9,406,110         $11,130,600         $12,855,090        $14,838,254


Pro Forma Adjusted Earnings
(Twelve Months Ended 03/31/96)
Reported Earnings                    $664,000            $664,000            $664,000           $664,000
Earnings on Proceeds                 $312,132            $369,358            $426,583           $492,393
Pro Forma MRP Adjustments             $55,998             $65,880             $75,762            $87,126
Pro Forma ESOP Adjustments            $55,998             $65,880             $75,762            $87,126
                                  -----------         -----------         -----------        -----------
Pro Forma Earnings                   $864,136            $901,598            $939,059           $982,140

Pro Forma Net Worth
Net Worth                         $11,136,000         $11,136,000         $11,136,000        $11,136,000
Conversion Proceeds                $9,406,110         $11,130,600         $12,855,090        $14,838,254
                                  -----------         -----------         -----------        -----------
Pro Forma Net Worth               $20,542,110         $22,266,600         $23,991,090        $25,974,254

Pro Forma Total Assets
Total Assets                      $80,386,000         $80,386,000         $80,386,000        $80,386,000
Conversion Proceeds                $9,406,110         $11,130,600         $12,855,090        $14,838,254
                                  -----------         -----------         -----------        -----------
Pro Forma Assets                  $89,792,110         $91,516,600         $93,241,090        $95,224,254
</TABLE> 
<PAGE>
                                  EXHIBIT 34
                                  ----------

                   SUMMARY OF VALUATION PREMIUM OR DISCOUNT
                   ----------------------------------------
<TABLE> 
<CAPTION> 

                                                      Discount or (premium)
                                                      from Comparative Group
                                                      ------------------------
Minimum                         Home Savings          Average           Median
- -------                         ------------          -------           ------
<S>                             <C>                   <C>               <C>
Price/earnings                          13.3            26.8%            26.0%
Price/core earnings                     13.3            26.8%            26.0%
Price/Book Value                       55.9%            38.3%            38.6%
Price Tangible Book Value              55.9%            38.3%            38.6%
Price/assets                           12.8%            41.1%            38.0%

Midpoint                        Home Savings          Average           Median
- --------                        ------------          -------           ------
Price/earnings                          15.0            17.5%            16.6%
Price/core earnings                     15.0            17.5%            16.6%
Price/Book Value                       60.6%            33.0%            33.4%
Price Tangible Book Value              60.6%            33.0%            33.4%
Price/assets                           15.0%            30.7%            27.0%

Maximum                         Home Savings          Average           Median
- -------                         ------------          -------           ------
Price/earnings                          16.5             8.9%             7.9%
Price/core earnings                     16.5             8.9%             7.9%
Price/Book Value                       64.7%            28.5%            28.9%
Price Tangible Book Value              64.7%            28.5%            28.9%
Price/assets                           16.7%            23.2%            19.2%

Super Maximum                   Home Savings          Average           Median
- -------------                   ------------          -------           ------
Price/earnings                          18.2            -0.2%            -1.3%
Price/core earnings                     18.2            -0.2%            -1.3%
Price/Book Value                       68.7%            24.1%            24.5%
Price Tangible Book Value              68.7%            24.1%            24.5%
Price/assets                           18.7%            13.6%             9.0%

<CAPTION> 
                                                      Comparative Group Ratios
                                                      ------------------------ 
<S>                                                   <C>               <C>
Price/earnings                                          18.15            17.95
Price/core earnings                                     18.15            17.95
Price/Book Value                                        90.6%            91.0%
Price Tangible Book Value                               90.6%            91.0%
Price/assets                                            21.7%            20.6%
</TABLE> 

<PAGE>
 
                              JMP FINANCIAL, INC.
                              ------------------ 

 JMP Financial, Inc.,  is an investment banking firm founded in 1991 primarily
to serve small and mid sized financial institutions in the Great Lakes area.
Prior to founding and becoming President of  JMP Financial, Inc.  John Palffy
was Vice President, Corporate Finance at First of Michigan Corporation (Detroit,
1989-1991) and Vice President, Corporate Finance at Johnston, Lemon & Co.,
Incorporated (Wash D.C. 1986-1989).

 JMP Financial specializes in advisory services, merger and acquisition
services, and securities placement  for financial institutions.  JMP Financial
has diverse experience advising savings and loans, commercial banks, mortgage
banking companies, and other business interests. JMP Financial, Inc., or its
principals, have performed appraisals for and\or  served as underwriter or
placement agent for a number of thrifts in the Midwest and Mid-Atlantic,
including First Savings Bank, Macomb Savings Bank, Interfirst Bancorp, Ludington
Federal Savings Bank, Heritage Bancorp, Valley Federal Savings, Citizens Federal
Savings Bank, Lenawee Federal Savings, HomeCorp, Inc., and Prince George's
Savings & Loan Association.

 Mr. Palffy's work has been almost exclusively in financial institutions since
1986. Prior to 1986 Mr. Palffy served as a senior political appointee in the
Reagan Agriculture Department, as Chief Economist to U.S. Senator Dan Quayle,
and as Walker Fellow in Economic Policy for The Heritage Foundation.

 Mr. Palffy is also an Adjunct Professor of Money and Banking at Walsh College
(Troy) and  a licensed securities representative.

 Mr. Palffy has completed most coursework towards a Ph.D. in Economics from
George Mason University (Fairfax, Va.), has a MBA from the University of
Michigan with a concentration in Finance, and a AB with Honors from Kenyon
College (Gambier, Ohio).


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