ADVANCE FINANCIAL BANCORP
S-1/A, 1996-10-31
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: MEGO MORTGAGE CORP, S-1/A, 1996-10-31
Next: OLYMPIC CASCADE FINANCIAL CORP, S-4/A, 1996-10-31




   
As filed with the Securities and Exchange Commission on October 31, 1996
                                                      Registration No. 333-13021
    

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

   
                            ------------------------
                        PRE-EFFECTIVE AMENDMENT NO. 1 TO
                        --------------------------------
                                    FORM S-1
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933
                        --------------------------------
    

                            ADVANCE FINANCIAL BANCORP
             (Exact Name of Registrant as Specified in Its Charter)
<TABLE>
<CAPTION>
   
         Delaware                              6035                       55-0753533
- ---------------------------------     --------------------------     -------------------
    
<S>                                   <C>                            <C>
(State or Other Jurisdiction          (Primary Standard Industry       (I.R.S. Employer
of Incorporation or Organization)     Classification Code Number)    Identification No.)
</TABLE>

              1015 Commerce Street, Wellsburg, West Virginia 26070
                                 (304) 737-3531
    ------------------------------------------------------------------------
    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrant's Principal Executive Offices)



                            Mr. Stephen M. Gagliardi
                                    President
                            Advance Financial Bancorp
              1015 Commerce Street, Wellsburg, West Virginia 26070
    ------------------------------------------------------------------------
                                 (304) 737-3531
            (Name, Address, Including Zip Code, and Telephone Number,
                   Including Area Code, of Agent for Service)

                  Please send copies of all communications to:
                             Samuel J. Malizia, Esq.
                             Gregory J. Rubis, Esq.
                            Felicia C. Battista, Esq.
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
         1301 K Street, N.W., Suite 700 East, Washington, D.C.  20005


       APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:  As soon
  as practicable after this registration statement becomes effective.


<PAGE>
PROSPECTUS                ADVANCE FINANCIAL BANCORP
          (Proposed Holding Company for Advance Financial Savings Bank)
              Anticipated Maximum of 943,000 Shares of Common Stock
                         $10.00 Purchase Price Per Share

         Advance Financial Bancorp, a Delaware  corporation (the "Company"),  is
offering  between  697,000  and 943,000  shares  (subject  to  adjustment  up to
1,084,450  shares) of its common  stock,  par value $0.10 per share (the "Common
Stock"), in a subscription offering in connection with the conversion of Advance
Financial Savings Bank,  f.s.b.  (the "Bank") from a federally  chartered mutual
savings bank to a federally  chartered stock savings bank to be known as Advance
Financial Savings Bank and the issuance of all of the Bank's outstanding capital
stock to the Company pursuant to the Bank's Plan of Conversion (the "Plan"). The
Company may offer shares not  subscribed for in the  subscription  offering in a
public offering, as described below. The simultaneous  conversion of the Bank to
stock form, the issuance of the Bank's  outstanding common stock to the Company,
and the  Company's  offer and sale of Common Stock are referred to herein as the
"Conversion." References herein to the Bank refer to the Bank in mutual form and
in stock form as the context may indicate.

   
         Non-transferable  rights to  subscribe  for the Common  Stock have been
granted,  in order of  priority,  to the Bank's  deposit  account  holders  with
deposits of at least $50 as of August 31,  1995  ("Eligible  Account  Holders"),
tax-qualified  employee plans of the Bank,  other deposit  account  holders with
deposits  of at least  $50 as of  September  30,  1996  ("Supplemental  Eligible
Account  Holders"),  and certain other  depositors and certain  borrowers of the
Bank as of the voting record date,  October 31, 1996,  for a special  meeting of
members  called to vote on the  Conversion  ("Other  Members") in a subscription
offering (the "Subscription Offering"). Pursuant to Office of Thrift Supervision
("OTS")  regulations,  these subscription rights are  non-transferable.  Persons
violating  this  prohibition  against  transfer may lose their right to purchase
stock in the Conversion and be subject to other possible  sanctions.  Subject to
the prior rights of holders of subscription  rights and market  conditions at or
near the completion of the Subscription Offering, the Company may also offer the
shares of Common Stock for sale on a best efforts basis  through  Charles Webb &
Company  ("Webb"),  a division  of Keefe,  Bruyette & Woods,  Inc.  ("KBW") in a
public  offering to selected  persons to whom this  Prospectus is delivered (the
"Public   Offering").   Shares  of  Common  Stock  not  subscribed  for  in  the
Subscription  and Public  Offerings  may be offered on a best efforts basis by a
selling group of  broker-dealers in a Syndicated Public Offering managed by Webb
(the Subscription  Offering,  Public Offering and the Syndicated Public Offering
are  collectively  referred  to as the  "Offerings").  The Bank and the  Company
reserve the right, in their absolute  discretion,  to accept or reject, in whole
or in part,  any or all  orders in the  Public  Offering  or  Syndicated  Public
Offering at the time of receipt of an order or as soon as practicable  following
completion  of the  Offerings.  See  "The  Conversion  Marketing  Arrangements."
                                                        (Continued on next page)
    

         FOR A  DISCUSSION  OF CERTAIN  FACTORS  THAT  SHOULD BE  CONSIDERED  BY
PROSPECTIVE  INVESTORS,  SEE  "RISK  FACTORS,"  BEGINNING  ON  PAGE  1  OF  THIS
PROSPECTUS. THESE SECURITIES ARE NOT DEPOSITS OR ACCOUNTS AND ARE NOT INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION OR ANY OTHER GOVERNMENT
AGENCY.

         THESE   SECURITIES  HAVE  NOT  BEEN  APPROVED  OR  DISAPPROVED  BY  THE
SECURITIES AND EXCHANGE  COMMISSION,  THE OFFICE OF THRIFT  SUPERVISION,  OR ANY
OTHER  FEDERAL  AGENCY  OR  ANY  STATE  SECURITIES  COMMISSION,   NOR  HAS  SUCH
COMMISSION,  OFFICE,  OR OTHER AGENCY OR ANY STATE SECURITIES  COMMISSION PASSED
UPON THE  ACCURACY OR ADEQUACY OF THIS  PROSPECTUS.  ANY  REPRESENTATION  TO THE
CONTRARY IS A CRIMINAL OFFENSE.

FOR INFORMATION ABOUT SUBSCRIBING, PLEASE CALL THE CONVERSION INFORMATION CENTER
AT (304)______  - ______.
<TABLE>
<CAPTION>
=============================================================================================================================
                                       Purchase            Estimated Underwriting Commissions and              Estimated
                                       Price(1)                         Expenses(2)                         Net Proceeds(2)
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>                              <C>                                    <C>         
Per Share                               $10.00                           $ 0.55(3)                              $      9.45(3)
- -----------------------------------------------------------------------------------------------------------------------------
Total Minimum (1)                       $ 6,970,000                       $433,000                              $ 6,537,000
- -----------------------------------------------------------------------------------------------------------------------------
Total Midpoint (1)                      $ 8,200,000                       $450,000                              $ 7,750,000
- -----------------------------------------------------------------------------------------------------------------------------
Total Maximum(1)                        $ 9,430,000                       $467,000                              $ 8,963,000
- -----------------------------------------------------------------------------------------------------------------------------
Total Maximum, as adjusted (4)          $10,844,500                       $486,500                              $10,358,000
=============================================================================================================================
</TABLE>
                   
(1)       Determined in accordance  with an independent  appraisal,  dated as of
          September 6, 1996 by Keller & Company, Inc. ("Keller").  The estimated
          pro forma market value of the Common Stock ranges from  $6,970,000  to
          $9,430,000  ("Estimated  Valuation Range" or "EVR") or between 697,000
          and 943,000 shares of Common Stock at the purchase price of $10.00 per
          share in the Offerings. See "The Conversion - Stock Pricing."




   
(2)      Includes  financial advisory and marketing fees to be paid to Webb that
         are estimated to be $76,000,  $93,000,  $110,000,  and $129,500, at the
         minimum, midpoint, maximum, and maximum as adjusted,  respectively,  of
         the EVR.  A  portion  of such  fees and  expenses  may be  deemed to be
         underwriting  fees and Webb may be  deemed to be an  underwriter.  Also
         includes printing,  postage, legal, appraisal,  accounting,  and filing
         fees. Actual net proceeds and expenses may vary from estimated amounts.
         If shares are sold in the Syndicated Public Offering,  the underwriting
         commissions and fees will be higher than the estimated amounts included
         in the table.
    
(3)      Assumes  the sale of the  midpoint  number of shares.  If the  minimum,
         maximum, or 15% above the maximum number of shares are sold,  estimated
         expenses  per share  would be  $0.62,  $0.50,  or $0.45,  respectively,
         resulting in  estimated  net  proceeds  per share of $9.38,  $9.50,  or
         $9.55, respectively.
(4)      Gives  effect to an increase in the number of shares  which could occur
         without a  resolicitation  of subscribers or any right of  cancellation
         due to an increase in the Estimated  Valuation Range of up to 15% above
         the maximum of the Estimated  Valuation Range (for an issuance of up to
         1,084,450 shares) to reflect changes in market and financial conditions
         following  commencement of the Offerings or to fill in part or in whole
         the order of the ESOP. See "The Conversion - Stock Pricing."

                             CHARLES WEBB & COMPANY
                   A division of Keefe, Bruyette & Woods, Inc.
              The date of this Prospectus is __________ ____, 1996
<PAGE>


         The Bank's Employee Stock Ownership Plan ("ESOP")  intends to subscribe
for up to 8% of the  total  number  of  shares  of  Common  Stock  issued in the
Conversion.  However, the ESOP may acquire some or all of its shares in the open
market  after the  Conversion.  Shares sold above the  maximum of the  Estimated
Valuation  Range  may be sold to the  ESOP to fill  its  subscription.  With the
exception of the ESOP, no person may purchase more than 10,000 shares ($100,000)
of Common Stock and no person,  together with  associates  and persons acting in
concert with such person,  may purchase in the aggregate more than 15,000 shares
($150,000) of Common Stock sold in the  Conversion.  The minimum  purchase is 25
shares.  However, the Bank and the Company in their sole discretion may increase
or decrease the purchase  limitation  without notice to members or  subscribers.
See "The Conversion - Limitations on Purchases of Shares."

   
         Webb has been  engaged  to  consult  with and  advise  the Bank and the
Company in  connection  with the  Conversion  and with the sale of shares of the
Common Stock in the Offerings. Webb has agreed to use its best efforts to assist
the  Company  and the Bank in the sale of the Common  Stock in the  Subscription
Offering.  In  addition,  Webb has agreed to manage the Public  Offering and the
Syndicated  Public  Offering,   if  any.  Neither  Webb  nor  any  broker-dealer
participating  in a  Syndicated  Public  Offering  will have any  obligation  to
purchase or accept any shares of Common  Stock in the  Conversion.  Webb will be
indemnified against certain  liabilities,  including  liabilities that may arise
under the  Securities  Act of 1933,  as  amended.  See "Pro  Forma  Data,"  "The
Conversion - Plan of Distribution" and "- Marketing Arrangements."
    

         To subscribe for shares of Common Stock in the  Subscription  Offering,
the Company  must  receive an executed  order form and  certification  form (the
order form and certification form are referred to together as the "Order Form"),
together  with full  payment  of $10.00 per share (or  appropriate  instructions
authorizing a withdrawal  from a deposit account at the Bank) for all shares for
which subscription is made, at the Bank's office, by 4:00 p.m., Eastern Standard
Time, on __________ ___, 1996, unless the Subscription  Offering is extended, at
the  discretion of the Board of Directors,  up to an additional 45 days with the
approval of the OTS, if necessary,  but without additional notice to subscribers
(the "Expiration Date"). Subscriptions paid by cash, check, bank draft, or money
order will be placed in a segregated  account at the Bank and will earn interest
at the  Bank's  passbook  rate  from the date of  receipt  until  completion  or
termination of the  Conversion.  Payments  authorized by withdrawal from deposit
accounts at the Bank will  continue to earn  interest  at the  contractual  rate
until the Conversion is completed or  terminated;  these funds will be otherwise
unavailable  to the  depositor  until such  time.  Authorized  withdrawals  from
certificate  accounts  at the Bank for the  purchase  of  Common  Stock  will be
permitted  without  the  imposition  of early  withdrawal  penalties  or loss of
interest.

   
         To order  Common Stock in the Public  Offering,  or  Syndicated  Public
Offering,  if any, an executed stock order and account withdrawal  authorization
(if  applicable)  and  certification  must  be  received  by Webb  prior  to the
termination of the Public,  or Syndicated  Public,  Offering.  The date by which
orders must be received in the Public, or Syndicated Public,  Offering,  if any,
will be set by the Company at the time of such  offering  provided  that, if the
Offerings  are  extended  beyond  __________  ___,  1997,  each  person  who has
submitted an order will have the right to modify or rescind his or her order. In
the event of such an extension,  funds submitted by persons to order shares will
be returned promptly with interest to each person unless he or she affirmatively
indicates  otherwise.  See "The Conversion - Public  Offering" and  "-Syndicated
Public Offering."
    

   
         The Company has received  preliminary approval to have the Common Stock
listed on the  Nasdaq  SmallCap  Market  under the symbol  "AFBC."  Prior to the
Offerings there has not been a public market for the Common Stock, and there can
be no assurance  that an active and liquid  trading  market for the Common Stock
will  develop or that resales of the Common Stock can be made at or above $10.00
per share (the "Purchase Price"). See "Market for the Common Stock."
    


<PAGE>




                     ADVANCE FINANCIAL SAVINGS BANK, f.s.b.

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







                                      [MAP]








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



THE  CONVERSION  IS  CONTINGENT  UPON THE  RECEIPT  OF ALL  REQUIRED  REGULATORY
APPROVALS,  APPROVAL OF THE PLAN BY THE MEMBERS OF THE BANK,  AND THE SALE OF AT
LEAST THE MINIMUM NUMBER OF SHARES OFFERED PURSUANT TO THE PLAN.


<PAGE>
- --------------------------------------------------------------------------------

                                    SUMMARY

     The following summary does not purport to be complete, and is qualified in
its entirety by more detailed information and the Consolidated Financial
Statements of the Bank and the Notes thereto appearing elsewhere in this
prospectus.

Advance Financial Bancorp:   The Company was organized under Delaware law in
                             September 1996 at the direction of the Board of
                             Directors of the Bank to acquire all of the capital
                             stock that the Bank will issue upon its conversion
                             from the mutual to stock form of ownership. The
                             Company has not engaged in any significant business
                             to date.

                             Management believes that the holding company
                             structure will provide flexibility for possible
                             diversification or expansion of business
                             activities, although there are no current
                             arrangements, understandings, or agreements
                             regarding any such opportunities. Subject to
                             limitations on repurchases, the holding company
                             structure will also enable the Company to
                             repurchase its own stock without adverse tax
                             consequences. See "Advance Financial Bancorp" and
                             "Business of the Company."

Advance Financial Savings 
 Bank, f.s.b.:               The Bank, a federally chartered mutual savings
                             bank, operates a traditional savings association
                             business, attracting deposit accounts from the
                             general public and using those deposits, together
                             with other funds, primarily to originate and invest
                             in loans secured by single-family residential real
                             estate. At June 30, 1996, the Bank had total assets
                             of $91.9 million, total deposits of $80.8 million,
                             and equity of $6.2 million. See "Advance Financial
                             Savings Bank, f.s.b." and "Business of the Bank."

The Plan and Approval 
 by Members:                 The Board of Directors of the Bank unanimously
                             adopted the Plan on September 3, 1996. Pursuant to
                             the Plan, the Bank will convert from a federal
                             mutual savings bank into a federal stock savings
                             bank and will become a wholly owned subsidiary of
                             the Company which will issue Common Stock in the
                             Offerings. The Plan must be approved by the
                             affirmative vote of the majority of total votes
                             eligible to be cast by the Bank's members. See "The
                             Conversion."
 
The Offerings and the 
 Purchase Price:             Between 697,000 and 943,000 shares of Common Stock
                             are being offered at $10.00 per share in the
                             Offerings. The maximum number of shares sold in the
                             Offerings may be increased to up to 1,084,450
                             shares without a resolicitation of subscribers in
                             the event of an increase in the pro forma market
                             value of the Bank to an amount not more than 15%
                             above the maximum of the EVR. See "The Conversion -
                             Stock Pricing" and "-Number of Shares to be Issued
                             in the Conversion."

   
Distribution of Common 
 Stock and Purchase 
 Priorities:                 The shares of Common Stock will first be offered in
                             the Subscription Offering according to the
                             following priorities: (i) Eligible Account Holders;
                             (ii) the ESOP; (iii) Supplemental Eligible Account
                             Holders; and (iv) Other Members. The Company may
                             offer shares of Common Stock for sale through Webb
                             in a Public Offering or in a 

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

                                      (i)
<PAGE>
 
- --------------------------------------------------------------------------------

                             Syndicated Public Offering with selected dealers.
                             See "The Conversion - Public Offering" and "..
                             Syndicated Public Offering."   Any shares
                             of Common Stock sold in excess of the maximum of 
                             the EVR may be first sold to the ESOP prior to
                             satisfying unfilled orders from Eligible Account
                             Holders. See "The Conversion -Subscription Rights
                             and the Subscription Offering" and "- Public
                             Offering."
    

Transferability of Right 
 to Purchase in the 
 Offerings:                  DEPOSITORS AND CERTAIN BORROWERS MAY NOT TRANSFER
                             OR ENTER INTO AN AGREEMENT TO TRANSFER THE RIGHT TO
                             SUBSCRIBE FOR SHARES OF COMMON STOCK IN THE
                             SUBSCRIPTION OFFERING. Persons violating this
                             prohibition against transfer may lose their right
                             to purchase stock in the Conversion and may be
                             subject to other possible sanctions. See "The
                             Conversion- Subscription Rights and the
                             Subscription Offering -Restrictions on Transfer of
                             Subscription Rights and Shares."
 
Purchase Limitations:        The purchase limit for a person with subscription
                             rights is the greater of (i) 10,000 shares
                             ($100,000), (ii) one-tenth of one percent of the
                             total offering, or (iii) 15 times the product
                             (rounded down to the next whole number) obtained by
                             multiplying the total number of shares of Common
                             Stock to be issued by a fraction of which the
                             numerator is the amount of the qualifying deposit
                             of such person and the denominator is the total
                             amount of qualifying deposits of all such persons
                             in that same subscription right category, but in no
                             event shall this number be greater than the 10,000
                             share maximum purchase limit. The maximum number of
                             shares of Common Stock that may be subscribed for
                             or purchased in the Offerings by any person (or
                             persons through a single account) together with any
                             associate or group of persons acting in concert may
                             not exceed 15,000 shares ($150,000), except for the
                             ESOP, which intends to subscribe for up to 8% of
                             the Common Stock issued. No assurances may be given
                             that the number of shares purchased by the ESOP
                             will not change. The Bank may, in its sole
                             discretion, without further notice to or
                             solicitation of prospective purchasers, increase
                             such maximum purchase limitation to up to 5.0% of
                             the total number of shares offered or decrease the
                             maximum purchase limitation to as low as 1.0% of
                             the maximum number of shares offered. No person may
                             purchase fewer than 25 shares in the Offering. See
                             "The Conversion -Limitations on Purchases of
                             Shares."

The Common Stock:            Each share of Common Stock will have the same
                             relative rights as, and will be identical in all
                             respects with, each other share of Common Stock in
                             the Offerings. All of the issued and outstanding
                             voting stock of the Bank will be held by the
                             Company. THE COMMON STOCK OF THE COMPANY REPRESENTS
                             NONWITHDRAWABLE CAPITAL, IS NOT AN ACCOUNT OF AN
                             INSURABLE TYPE, AND IS NOT INSURED BY THE OTS, THE
                             FEDERAL DEPOSIT INSURANCE CORPORATION ("FDIC"), THE
                             SAVINGS ASSOCIATION INSURANCE FUND ("SAIF"), OR ANY
                             OTHER GOVERNMENT AGENCY OR FUND. Upon payment of
                             the Purchase Price for the Common Stock, all such
                             shares will be fully paid and nonassessable. See
                             "Description of Capital Stock."

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

                                      (ii)
<PAGE>

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

Dividends:                   The Board of Directors of the Company currently
                             intends to establish a cash dividend policy
                             following the Conversion at a rate to be
                             determined. Dividends will be subject to
                             determination and declaration by the Board of
                             Directors, which will take into account a number of
                             factors, including the financial condition of the
                             Company and regulatory restrictions on the payment
                             of dividends by the Bank to the Company, on which
                             dividends the Company eventually may be primarily
                             dependent. There can be no assurance that dividends
                             will be paid on the Common Stock or that, if paid,
                             such dividends will not be reduced or eliminated in
                             future periods. See "Dividends."


Expiration Date of 
 Subscription Offering:      The Subscription Offering will terminate at 4:00
                             p.m., Eastern Time, on __________ ____, 1996 unless
                             the Subscription Offering is extended, at the
                             discretion of the Board of Directors, up to an
                             additional 45 days with the approval of the OTS, if
                             necessary, but without additional notice to
                             subscribers. See "The Conversion -Subscription
                             Rights and the Subscription Offering."

Conditions to Closing of 
 the Offerings:              Consummation of the Offerings is subject to (i)
                             consummation of the Conversion, which is
                             conditioned on, among other things, approval of the
                             Plan by the members of the Bank and the OTS, (ii)
                             the receipt by the OTS of an update to the Bank's
                             appraisal of its pro forma market value and
                             authorization by the OTS to sell Common Stock
                             within the range set forth in the update to that
                             appraisal, and (iii) the sale of a minimum of
                             697,000 shares of Common Stock. See "The 
                             Conversion - Conditions and Termination." There can
                             be no assurances that all of these conditions will
                             be met.

Use of Proceeds:             Net proceeds from the sale of the Common Stock are
                             estimated to be between approximately $6.54 million
                             and $8.96 million depending on the number of shares
                             of Common Stock sold and the estimated expenses of
                             the Offerings. The Company intends to use
                             approximately 50% of the net proceeds from the
                             Offerings to purchase 100% of the to be outstanding
                             common stock of the Bank and retain the remainder
                             as its initial capitalization. The portion of the
                             net proceeds retained by the Company will initially
                             be invested in U.S. government and federal agency
                             securities, high-grade, short term marketable
                             securities, deposits of, or loans to, the Bank, or
                             a combination thereof and ultimately may be used to
                             support the future expansion of operations.
                             Additionally, the Company intends to fund the ESOP
                             purchases through a loan to the ESOP from net
                             proceeds retained by the Company. The portion of
                             the net proceeds from the Offerings exchanged by
                             the Company for all of the outstanding capital
                             stock of the Bank will be used for general
                             corporate purposes and will increase the Bank's
                             total capital to support expanded lending, internal
                             growth and possible external growth through
                             acquisitions of branch offices, expansion into new
                             lending markets, and other acquisitions. Net
                             proceeds received by the Bank may also be used to
                             make contributions to repay the ESOP 

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

                                     (iii)
<PAGE>
 
- --------------------------------------------------------------------------------

                             loans and will initially be invested in high-grade,
                             short term investment securities. See "Use of
                             Proceeds."

Management Purchases:        Directors, officers, and their associates,
                             collectively intend to subscribe for approximately
                             70,000 shares of Common Stock at the Purchase
                             Price. See "The Conversion - Shares to be Purchased
                             by Management Pursuant to Subscription Rights."

Potential Management 
 Benefits:                   ESOP. The ESOP is expected to purchase up to 8% of
                             ----
                             the shares of Common Stock sold in the Conversion,
                             which will be awarded to employees without payment
                             by such persons of cash consideration. See
                             "Management of the Bank - Other Benefits -Employee
                             Stock Ownership Plan."

                             Restricted Stock Plan. Within one year following
                             ---------------------
                             the completion of the Conversion, subject to
                             stockholder and Board of Director approvals and OTS
                             review, the Bank intends to adopt a restricted
                             stock plan (the "RSP") which would acquire an
                             amount of Common Stock equal to 4.0% of the shares
                             sold in the Conversion. Assuming a $10.00 per share
                             grant price and the issuance of Common Stock at the
                             midpoint of the EVR, the value to participants
                             could total approximately $328,000 in the
                             aggregate. No officer may receive more than 25%,
                             and directors who are not employees may not receive
                             more than 5% individually or 30% in the aggregate,
                             of shares purchased by the RSP. See "Pro Forma
                             Data" and "Management of the Bank - Proposed Future
                             Stock Benefit Plans - Restricted Stock Plan" and "-
                             Restrictions on Benefit Plans."

                             Stock Option Plan. Within one year following the
                             -----------------
                             completion of the Conversion, subject to
                             stockholder and Board of Director approval and OTS
                             review, the Bank intends to establish a Stock
                             Option Plan (the "Option Plan"), whereby options
                             may be granted to purchase additional authorized
                             but unissued shares of Common Stock that equal in
                             the aggregate up to 10% of the stock sold in the
                             Conversion. Alternatively, such Common Stock may be
                             purchased in the open market by the Company. See
                             "Pro Forma Data" and "Management of the Bank -
                             Proposed Future Stock Benefit Plans - Stock Option
                             Plan."

Independent Valuation:       Keller & Company, Inc. ("Keller"), an independent
                             appraisal firm, has determined that the estimated
                             pro forma market value of the Bank was within an
                             EVR from $6,970,000 to $9,430,000 with a midpoint
                             of $8,200,000 as of September 6, 1996. The
                             independent valuation will be updated immediately
                             prior to the consummation of the Offerings. See
                             "The Conversion -Stock Pricing" and "- Number of
                             Shares to be Issued in the Conversion."

Risk Factors:                See "Risk Factors" for a discussion of the
                             following factors which should be considered by
                             prospective investors: potential impact of changes
                             in interest rates; disparity in insurance premiums
                             and special assessment; lack of growth in the
                             Bank"s market areas; expansion of loan portfolio;
                             adjustable-rate mortgage loans; anti-

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

                                      (iv)
<PAGE>
 
- --------------------------------------------------------------------------------

                             takeover provisions; voting control; possible
                             dilutive effect of RSP and stock options and effect
                             of purchases by the RSP and ESOP; regulatory
                             oversight; possible adverse income tax consequences
                             of the distribution of subscription rights; return
                             on equity after Conversion; and lack of liquidity
                             for the Common Stock.


   
Market for Common Stock:     Neither the Company nor the Bank has ever issued
                             capital stock. Consequently, there is no
                             established market for the Common Stock at this
                             time. The Company has received conditional approval
                             from Nasdaq for approval to have Common Stock
                             quoted on the Nasdaq SmallCap Market under the
                             symbol ("AFBC"). However, no assurances can be
                             given that such approval will be forthcoming or
                             that an active and liquid market for the Common
                             Stock will develop or be maintained. Accordingly,
                             prospective purchasers of the Common Stock should
                             consider the potentially illiquid nature of an
                             investment in the Common Stock and recognize that
                             the absence of an established market might make it
                             difficult to buy or sell the Common Stock. Given
                             the relatively small size of the offering, it is
                             not expected that an active and liquid trading
                             market for the Common Stock will develop or that,
                             if developed, it will continue, nor is there any
                             assurance that persons purchasing shares will be
                             able to sell at a price equal to or above the
                             Purchase Price. KBW has indicated that, upon
                             completion of the Conversion, it intends to act as
                             a market maker for the Common Stock, subject to
                             compliance with applicable laws and regulations,
                             although it is not obligated to do so. See "Risk
                             Factors --Lack of Liquidity for the Common Stock"
                             and "Market for the Common Stock."
    

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

                                      (v)
<PAGE>
 
- --------------------------------------------------------------------------------

                       SELECTED FINANCIAL AND OTHER DATA

     Set forth below are summaries of historical financial and other data
regarding the Bank.  This information is derived in part from, and should be
read in conjunction with, the Consolidated Financial Statements and Notes to the
Consolidated Financial Statements of the Bank presented elsewhere in this
Prospectus.


SELECTED FINANCIAL DATA

     The following table sets forth certain information concerning the financial
position of the Bank at the dates indicated:

<TABLE>
<CAPTION>
                                                  At June 30,
                                 ---------------------------------------------
                                    1996     1995     1994     1993     1992
                                    ----     ----     ----     ----     ----  
<S>                              <C>      <C>      <C>      <C>      <C>
                                           (Dollars in Thousands)
Total assets...................  $91,852  $83,746  $78,924  $66,261  $64,358
Loans receivable, net(1).......   78,941   73,057   65,891   54,654   50,002
Mortgage-backed securities.....      537      908    1,129    2,321    3,052
Investments(2).................    5,428    4,323    2,842    4,621    7,581
Cash and cash equivalents......    4,017    3,139    7,117    2,749    1,700
Savings deposits...............   80,771   74,698   67,230   59,292   59,145
Retained Earnings..............    6,200    5,783    5,259    4,221    3,412
 
Number of:
Full service offices(3)........        2        2        2        2        2
Real estate loans outstanding..    1,732    1,673    1,640    1,504    1,450
Deposit accounts...............   11,656   10,832    9,994    9,525    9,657
</TABLE>

____________________________________
(1)  Includes loans held for sale.
   
(2)  Includes Federal Home Loan Bank ("FHLB") stock.
    
(3)  In September 1996, the Bank received regulatory approval to open a branch
     in Wintersville, Ohio.


SUMMARY OF OPERATIONS

     The following table summarizes the Bank's results of operations for each of
the periods indicated:


                             
<TABLE>
<CAPTION>
                                               Year Ended June 30,
                                ------------------------------------------------
                                  1996      1995      1994      1993      1992
                                --------  --------  --------  --------  --------
                                                 (In Thousands)
<S>                             <C>       <C>       <C>       <C>       <C>
Interest income.............    $ 6,610   $ 5,927   $ 5,382   $ 5,284   $ 5,340
Interest expense............      3,801     3,144     2,459     2,696     3,437
Net interest income.........      2,809     2,783     2,923     2,588     1,903
Provision for loan losses...        263        48        57        23        37
Net income..................        417       715       856       729       436
</TABLE> 
 
- --------------------------------------------------------------------------------

                                      (vi)
<PAGE>

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

KEY OPERATING RATIOS
 
     The table below sets forth certain performance and financial ratios of the
Bank for the periods indicated.

<TABLE> 
<CAPTION> 
 
                                                                           At or For the Year Ended June 30,
                                                                     -----------------------------------------------
                                                                      1996      1995      1994      1993      1992
                                                                     -------   -------   -------   -------   -------
<S>                                                                  <C>       <C>       <C>       <C>       <C> 
PERFORMANCE RATIOS:
Return on average assets (net income
  divided by average total assets)................................     0.48%     0.89%     1.22%     1.09%     0.69%
Return on average equity (net income
  divided by average equity)......................................     6.77     12.84     18.05     19.48     13.81
Net interest rate spread..........................................     3.13      3.38      4.18      3.74      2.95
Net yield on average interest earning
  assets..........................................................     3.36      3.59      4.33      3.96      3.15
Average interest-earning assets to
  average interest-bearing liabilities............................   104.95    105.09    104.12    105.39    103.56
Net interest income after provision for
  possible loan losses, to total other expenses...................     1.19      1.44      1.63      1.54      1.23
Efficiency Ratio(1)...............................................    69.18     62.71     55.94     59.13     68.25
 
ASSET QUALITY RATIOS:
Non-performing loans to total loans...............................     0.55      0.33      0.65      0.30      0.61
Allowance for loan losses to
  non-performing assets...........................................    73.53     32.14     34.87     35.10     28.81
Allowance for loan losses to total
  loans...........................................................     0.40      0.26      0.25      0.21      0.23
Non-performing assets to total
  assets..........................................................     0.48      0.69      0.63      0.41      0.64

CAPITAL RATIOS:
Equity to assets at period end....................................     6.75      6.90      6.66      6.37      5.30
Average equity to average assets ratio............................     7.10      6.96      6.76      5.58      4.96
</TABLE>

____________________
(1) Operating expenses as a percent of net interest income plus non interest
    income.

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

                                     (vii)

<PAGE>
- --------------------------------------------------------------------------------
   
                               RECENT DEVELOPMENTS

Selected Financial and Other Data

         Set forth below are the  summaries of  historical  financial  and other
data  regarding  the Bank.  Financial  data as of September 30, 1996 and for the
three months ended September 30, 1996 and 1995, are unaudited. In the opinion of
management,  all  adjustments  (consisting  only of normal  recurring  accruals)
necessary for a fair presentation have been included.  The summary of operations
and other data for the three months ended September 30, 1996 are not necessarily
indicative of the results of operations for the fiscal year ended June 30, 1997.

         The  following  table sets forth  certain  information  concerning  the
financial position of the Bank at the dates indicated.
<TABLE>
<CAPTION>

                                                                            At September 30,              At June 30,
                                                                                  1996                        1996
                                                                            ----------------              -----------
                                                                                      (Dollars in Thousands)
                                                                                          (unaudited)

Total Amount of:
<S>                                                                              <C>                         <C>    
  Cash and cash equivalents...................................                   $ 3,638                     $ 4,017
  Loans receivable, net(1)....................................                    81,149                      78,941
  Mortgage-backed securities..................................                       518                         536
Investment Securities:
  Securities held to maturity.................................                     4,300                       4,800
  Securities available for sale...............................                        66                          69

Assets........................................................                    93,176                      91,852
Deposits......................................................                    79,014                      80,771
FHLB advances.................................................                     7,368                       4,376
Total equity (substantially restricted).......................                     6,051                       6,200

Number of:
  Real estate loans outstanding...............................                     1,644                       1,732
  Deposit accounts............................................                    11,751                      11,656
  Full service offices........................................                         2                           2
</TABLE>


- --------------
(1)      Includes loans held for sale.
- --------------------------------------------------------------------------------
    
                                     (viii)

<PAGE>
- --------------------------------------------------------------------------------
   
Summary of Operations

         The following  table  summarizes  the Bank's  results of operations for
each of the periods indicated.

<TABLE>
<CAPTION>
                                                                                          For the Three Months Ended
                                                                                           September 30,
                                                                                         1996                   1995
                                                                                       --------              ---------
                                                                                          (Dollars in Thousands)
                                                                                              (unaudited)

<S>                                                                                     <C>                   <C>    
Interest income(1)......................................................                $ 1,754               $ 1,609
Interest expense........................................................                    979                   930
                                                                                         ------                ------
  Net interest income...................................................                    775                   679
Provision for loan losses...............................................                      3                     4
                                                                                         ------                ------
  Net interest income after provision
    for loan losses.....................................................                    772                   675
Non interest income.....................................................                     83                    58
Non interest expense....................................................                  1,060                   493
                                                                                         ------                ------
Income (loss) before income taxes (benefit).............................                   (205)                  240
Income tax expense (benefit)............................................                    (56)                   90
                                                                                        ------                 ------
Net income..............................................................                $  (149)              $   150
                                                                                        ======                 ======

</TABLE>

- -------------
(1)      Includes loan origination fees.

- --------------------------------------------------------------------------------
    
                                      (ix)


<PAGE>
- --------------------------------------------------------------------------------

   
Key Operating Ratios

         The table below sets forth  certain  ratios of the Bank at the dates or
for the periods indicated.

<TABLE>
<CAPTION>
                                                                                         At or for the Three Months
                                                                                           Ended September 30,(1)
                                                                                        1996                   1995
                                                                                    ------------           ------------    
                                                                                                (unaudited)

Performance ratios:
Return on average assets (net income (loss)
<S>                                                                                   <C>                    <C>  
  divided by average total assets)......................................               -0.64%                  0.71%
Return on average equity (net income (loss)
  divided by average total equity)......................................               -9.49%                 10.24%
Average interest-earning assets to average
  interest-bearing liabilities..........................................              103.14%                103.81%
Net interest income after provision for
  loan losses to average assets.........................................                0.83%                  0.80%

Net interest rate spread................................................                3.37%                  3.17%

Equity Ratios:
Average assets to average equity ratio (average
  equity divided by average total assets)...............................                6.79%                  6.94%
Equity to assets at period end..........................................                6.49%                  6.75%

Asset Quality Ratios:
Non-performing assets to total assets...................................                0.41%                  0.55%
Non-performing loans to net loans.......................................                0.47%                  0.49%
Allowance for loan losses, REO and other
  repossessed assets to non-performing
  assets................................................................               85.64%                 39.88%
Allowance for loan losses to total loans................................                0.47%                  0.49%
Net charge-offs (recoveries) to loans
  receivable............................................................                  N/A                    N/A

</TABLE>

- --------------
(1)      Annualized where appropriate.

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

                                       (x)


<PAGE>
- --------------------------------------------------------------------------------
   
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF RECENT DEVELOPMENTS

Comparison of Financial Condition at September 30, 1996 and June 30, 1996

Total assets  increased by $1.3 million or 1.4% due  primarily to loan growth of
$2.2 million or 2.8% in residential  mortgages and consumer loans. This increase
was offset by decreases in cash and cash  equivalents of $379,000 and investment
securities of $503,000 due to maturities.

Deposits  declined by $1.8 million due primarily to declines in  certificates of
deposit.  Advances from the FHLB  increased by $3.0 million or 68.4% as a result
of the decline in deposits.

Total equity decreased $149,000 as a result of a loss for the three months ended
September 30, 1996.  The loss for the three months ended  September 30, 1996 was
the result of a one time charge of $470,000 in federal  insurance  premiums  for
the recapitalization of the SAIF fund.

Non-Performing Assets and Delinquencies

Loans  accounted for on a non-accrual  basis  increased to $223,000 at September
30,  1996  from  $139,000  at June  30,  1996.  The  increase  was a  result  of
approximately  10 loans  (eight  were one- to  four-family  loans and two were a
combination  of  one-  to  four-family  and  commercial   loans)  added  to  the
non-accrual  loan  portfolio.  After  September 30, 1996,  the majority of these
loans were  reclassified to performing loans. At September 30, 1996 the Bank had
no  repossessed  assets or real estate owned.  The allowance for loan losses was
$328,000 at September 30, 1996.

Comparison of the Results of Operations for the Three Months Ended September 30,
1996 and 1995

Net Income. Net income decreased by $299,000 or 200% from net income of $150,000
for the three months ended  September 30, 1995 to a net loss of $149,000 for the
same three months of fiscal 1997.  The return on average  assets  decreased from
0.71% to  (0.64)%  for the  three  months  ended  September  30,  1995 and 1996,
respectively.  The  results  of  operations  for the three  month  period  ended
September 30, 1996 were  significantly  impacted by the one-time charge relating
to the SAIF assessment, See "-- Noninterest Expense."

Net  Interest  Income.  Net  interest  income  increased  $94,000  or 14.0% from
$679,000 for the three months ended September 30, 1995 to $775,000 for the three
months ended September 30, 1996. The increase is primarily due to an increase in
the net interest spread from 3.17% for the three months ended September 30, 1995
to 3.37% for the three months ended September 30, 1996 as a result of a decrease
in the cost of interest-bearing liabilities.

Interest Income.  Interest income increased  $145,000 for the three months ended
September 30, 1996  compared to the same three months ended  September 30, 1995.
The increase in interest  income is primarily  attributed  to an increase in the
average   balance  of   interest-earning   assets.   The   average   balance  in
interest-earning   assets   increased   by  9.0%.   This   increase  in  average
interest-earning  assets added an additional  $145,000 of interest  income.  The
average yield on  interest-earning  assets  remained  constant at 7.93% for both
periods.

Interest Expense. Interest expense increased $49,000 from $930,000 for the three
months ended September 30, 1995 to $979,000 for the three months ended September
30, 1996. The increase in interest  expense was  attributable  to an increase in
interest-bearing  liabilities of $7.6 million offset by a slight decrease in the
cost of funds of 19 basis  points  (100 basis  points  equals  1%).  The average
balance of deposits  and  advances  from the FHLB  increased by $4.5 million and
$3.1 million, respectively, from September 30, 1995 to September 30, 1996.
    

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

                                      (xi)


<PAGE>

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

   
Noninterest  Income.  Noninterest  income increased by $25,000 primarily from an
increase in service charges on deposit  accounts of $15,000 and gain on the sale
of loans of $7,000.  The increase in service charges on deposit  accounts is the
result of an increased number of deposit  accounts.  The increase in gain on the
sale of  loans  is the  result  of the  Bank  beginning  a new  program  to sell
fixed-rate mortgage loans in 1996.

Noninterest  Expense.  Noninterest  expense increased by $567,000 primarily as a
result of a one time  charge of  $470,000  in  federal  insurance  premiums.  On
September 30, 1996, the President signed into law legislation which included the
recapitalization  of the  Savings  Association  Insurance  Fund  ("SAIF") of the
Federal  Deposit  Insurance  Corporation  by a one time  charge to  SAIF-insured
institutions of 65.7 basis points per one hundred dollars of insurable deposits.

Income Taxes.  Income tax expense amounted to $90,000 for the three months ended
September  30, 1995  compared  to a tax benefit of $56,000 for the three  months
ended September 30, 1996 as a result of pre-tax earnings (loss) for the periods.

Capital Resources

Management  monitors  risk-based capital and leverage capital ratios in order to
assess  compliance with regulatory  guidelines.  At September 30, 1996, the Bank
exceeded the 8.0%  minimum  risk based  capital  requirement  and the  leveraged
capital ratio of 3.0% of tangible assets.

Subsequent Event

On October 1, 1996, a major area employer, Wheeling Pittsburgh Steel Corporation
experienced a work strike by its employees.  It is not known how long the strike
will last.  Continuation  of the strike for several  months  could  subsequently
cause the Bank to  experience  an increased  provision  for possible loan losses
over that experienced in the Bank's most recent fiscal year.

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

                                      (xii)


<PAGE>

                                  RISK FACTORS

         Before  investing  in  shares  of  the  Common  Stock  offered  hereby,
prospective  investors should carefully  consider the matters presented below in
addition to those discussed elsewhere in this prospectus.

Potential Impact of Changes in Interest Rates

         The Bank's profitability,  like that of most financial institutions, is
dependent  to a  large  extent  upon  its  net  interest  income,  which  is the
difference between its interest income on interest earning assets, such as loans
and securities,  and its interest expense on interest bearing liabilities,  such
as  deposits  and other  borrowings.  Generally,  during  periods of  increasing
interest  rates,  the Bank's interest rate sensitive  liabilities  would reprice
faster than its interest rate sensitive assets,  causing a decline in the Bank's
interest rate spread and margin.  This would result in an increase in the Bank's
cost of funds that would not be  immediately  offset by an increase in its yield
on earning  assets.  An  increase  in the cost of funds  without  an  equivalent
increase  in the yield on  interest  earning  assets  would  tend to reduce  net
interest  income.  As a result of the  increase in interest  rates  during these
periods,  the Bank's net interest rate spread decreased between the fiscal years
ended  June 30,  1994 and June 30,  1996  from  4.18% to 3.13%.  For  additional
discussion of this interest rate risk, see "Management's Discussion and Analysis
of Financial  Condition and Results of  Operations - Net  Portfolio  Value." For
additional  information  on  the  Bank's  management  of  its  interest  bearing
liabilities  and interest  earning  assets,  see  "Management's  Discussion  and
Analysis of Financial  Condition  and Results of  Operations  -  Asset/Liability
Management."

Disparity in Insurance Premiums and Special Assessment

   
         Deposits of the Bank are currently  insured by the SAIF as administered
by the FDIC. As a member of the SAIF, the Bank paid an insurance  premium to the
FDIC equal to a minimum of 0.23% of its total deposits.  The FDIC also maintains
another insurance fund, the Bank Insurance Fund ("BIF"), which primarily insures
commercial  bank  deposits.  Effective  September 30, 1995, the FDIC lowered the
insurance  premium on BIF insured deposits to a range of between 0.04% and 0.31%
of  deposits,  with the result that most  commercial  banks would pay the lowest
rate of 0.04%.  Effective January 1, 1996, the annual insurance premium for most
BIF members was lowered to $2,000.  These  reductions in insurance  premiums for
BIF members placed SAIF members at a competitive disadvantage to BIF members.

         Effective  September  30,  1996,  federal  law was revised to mandate a
one-time  special  assessment on SAIF members such as the Bank of  approximately
 .657% of deposits held on March 31, 1995.  The Bank recorded a $470,000  pre-tax
expense for this  assessment at September 30, 1996.  Beginning  January 1, 1997,
deposit  insurance  assessments  for SAIF  members are expected to be reduced to
approximately  .064% of  deposits  on an annual  basis  through the end of 1999.
During this same period,  BIF members are expected to be assessed  approximately
 .013% of deposits.  Thereafter,  assessments  for BIF and SAIF members should be
the same. It is expected that these continuing assessments for both SAIF and BIF
members  will  be  used  to  repay   outstanding   Financing   Corporation  bond
obligations.  As a result of these changes,  beginning January 1, 1997, the rate
of deposit  insurance  assessed the Bank will decline by approximately  70%. See
"Recent Developments."
    

         The disparity in insurance premiums between those required for the Bank
and BIF members could allow BIF members to attract and retain deposits at higher
interest  rates and at a lower  effective  cost than the  Bank.  This  could put
competitive  pressure on the Bank to raise its interest  rates paid on deposits,
thus  increasing  its cost of funds and possibly  reducing net interest  income.
Although  the Bank has other 

                                        1


<PAGE>

sources  of funds,  these  other  sources  may have  higher  costs than those of
deposits. See "Regulation - Insurance of Deposit Accounts."

   
Lack of Growth in the Bank's Market Areas

         Economic  growth in the Bank's market areas remains  dependent upon the
local economy. The deposit and loan activity of the Bank is affected by economic
conditions  in its  market  areas.  During  the  early to mid  1980's  this area
experienced  an economic  recession due to  significant  downsizing in the steel
industry and the population has experienced modest declines during recent years.
Although  the Bank has been able to  increase  its market  share in  originating
first mortgage loans on  residential  property  within its primary market areas,
total first  mortgage  loan  originations  in the Bank's  market areas have been
declining. See "Business of the Bank - Competition" and "- Market Areas."

Possible Increase in Loan Loss Provision following Expansion of Loan Portfolio

         The Bank currently originates consumer, including automobile, loans and
commercial  loans  and  intends  to  further  diversify  its loan  portfolio  by
moderately  increasing  the amount of  consumer  and  commercial  lending in its
primary market area.  Consumer and commercial loans are generally  considered to
involve  a higher  degree of credit  risk than one- to  four-family  residential
mortgage  loans.  In future periods this higher degree of credit risk may result
in the Bank  experiencing  an increased  provision for possible loan losses over
that  experienced  in the Bank's most recent  fiscal year.  See "Business of the
Bank--Lending Activities."

Default Rates on Adjustable-Rate Mortgage Loans After Interest Rate Increases
    

         The Bank primarily  originates  longer term,  adjustable-rate,  one- to
four-family  mortgage loans within its market areas. The interest rates on these
loans  typically  adjust  every  one,  three or five  years.  The Bank  requires
borrowers for these loans to qualify at the initial  rate.  The Bank also offers
these  loans with  initial  rates  below the fully  indexed  rate.  In the event
interest rates on these loans increase,  related monthly  mortgage  payments for
borrowers  will  increase.  Should this occur,  the Bank may  experience  higher
default rates from borrowers  unable to meet higher  payments.  See "Business of
the Bank -- One- to  Four-Family  Residential  Loans" and "-- Loan  Underwriting
Risks."
   

Decrease in Profitability Since 1994

         For the fiscal  years ended June 30,  1994,  1995,  and 1996,  the Bank
reported  net  income  of   approximately   $856,000,   $715,000  and  $417,000,
respectively,  and  a  return  on  average  assets  of  1.22%,  .89%  and  .48%,
respectively.  Management's strategy to increase profitability will focus on the
origination  of  adjustable-rate  mortgage  loans,  the sale of  first  mortgage
primary residence fixed-rate mortgage loans, and the increase in the origination
of shorter term loans while  decreasing  deposit  interest  expense and limiting
overhead expenses.  However,  the future profitability of the Bank, like that of
most  financial  institutions,  may be affected by changes in interest  rates as
well as other factors.  See  "Management's  Discussion and Analysis Of Financial
Condition and Results of Operations -- Operating Strategy".
    

Anti-Takeover Provisions

         Certain  provisions of the Company's  Certificate of Incorporation  and
Bylaws, particularly a provision limiting voting rights, as well as the Delaware
General Corporation Law and certain federal  

                                        2


<PAGE>
regulations,  assist the Company in  maintaining  its status as an  independent,
publicly  owned  corporation  and  serve  to  render  a  hostile  takeover  more
difficult.  These  provisions  provide for,  among other  things,  supermajority
voting,  staggered  terms for the Board of Directors,  noncumulative  voting for
directors,  limits on the  calling  of special  meetings,  and  restrictions  on
certain  business  combinations.  In  particular,  the Company's  Certificate of
Incorporation  provides that beneficial owners of more than 10% of the Company's
outstanding  Common  Stock  may not vote the  shares  owned in excess of the 10%
limit for a period of five years from the  completion  of the  Conversion of the
Bank, and no person may, directly or indirectly, offer to acquire or acquire the
beneficial ownership of more than 10% of any class of any equity security of the
Company.  The impact of these provisions on a beneficial holder of more than 10%
of the Common Stock is to (1) require divestiture of the amount of stock held in
excess  of 10% (if  within  five  years of the  Conversion  more than 10% of the
Common Stock is beneficially  owned by a person) and (2) at any time,  limit the
vote on the Common Stock held by the beneficial  owner to 10% or possibly reduce
the  amount  that may be voted  below the 10%  level.  Unless  the  grantor of a
revocable  proxy is an  affiliate or an associate of a 10% holder or there is an
arrangement,  agreement, or understanding with such 10% holder, these provisions
would not  restrict  (1) the  ability  of a 10% holder of  revocable  proxies to
exercise  revocable proxies for which the 10% holder is neither a beneficial nor
record owner,  or (2) the ability of a beneficial  owner of less than 10% of the
Common Stock to solicit revocable proxies during a public proxy solicitation for
a particular  meeting of  stockholders  and vote such  proxies.  However,  these
provisions may discourage  potential  proxy  contests.  Additional  restrictions
apply after five years from the completion of the Conversion.

   
         These  provisions,  although they do not preclude a takeover,  may have
the  effect of  discouraging  a future  takeover  attempt  not  approved  by the
Company's Board of Directors, but pursuant to which stockholders might receive a
substantial  premium for their  shares over  then-current  market  prices.  As a
result, stockholders who might desire to participate in such a transaction might
not have the  opportunity to do so. Such provisions will also render the removal
of the  Company's  Board of Directors  and of  management  more  difficult  and,
therefore,  may serve to perpetuate current management.  The Boards of Directors
of the Bank and the Company, however, have concluded that the potential benefits
outweigh the possible  disadvantages  because they believe that such  provisions
encourage   potential  acquirors  to  negotiate  directly  with  the  Boards  of
Directors. The Boards of Directors believe that they are in the best position to
act on behalf  of all  stockholders.  Further,  the  Board of  Directors  of the
Company has the ability to waive certain  restrictions on acquisition,  provided
that the  acquisition  is approved by a majority of the  disinterested  Board of
Directors in advance. The Bank has also entered into employment  agreements with
the  chief  executive  officer  and  other  executive   officers  and  severance
agreements with certain key employees.  These  agreements could result in higher
expenses for an acquiror,  thereby  making an  acquisition  less  attractive  to
potential acquirors. See "Certain Restrictions on Acquisition of the Company."

Possible Voting Control by Management and the Board of Directors
    

         The directors and executive officers of the Bank intend to purchase, at
the  same  price  per  share  as the  shares  sold  to  other  investors  in the
Conversion,  approximately 70,000 shares or 8.5% of the shares to be sold in the
Conversion  (based upon an offering at the midpoint of the EVR).  Assuming  that
stockholders  approve  the  Option  Plan and RSP,  that the stock  options to be
granted are exercised by recipients, and that the RSP purchases and awards 4% of
the shares sold in the Conversion,  the aggregate  beneficial  ownership of such
directors and officers would increase after the Conversion to 184,800 shares, or
20.5%  (based on an offering  at the  midpoint of the EVR).  In  addition,  such
officers may acquire  beneficial  ownership of additional shares of Common Stock
through  future ESOP  allocations,  which  amounts  cannot be determined at this
time.  It is  expected  that  certain  directors  of the Bank will  serve as the
trustees to the ESOP ("ESOP Trustees") and as members of an ESOP Committee.  The
ESOP  Trustees  must vote all  allocated  shares held in the ESOP as directed by
participating employees.  

                                        3


<PAGE>

Unallocated  shares  (approximately  65,600  shares at the  midpoint  of the EVR
immediately after Conversion and until allocated) and allocated shares for which
no timely  direction is received  will be voted by the ESOP Trustees as directed
by the Board of Directors or the ESOP  Committee,  subject to the ESOP Trustees'
fiduciary duties.  In addition,  shares sold above the maximum of the EVR may be
sold to the  ESOP to fill  its  subscription  (the  ESOP  currently  intends  to
purchase up to 8% of the Common  Stock) prior to satisfying  unfilled  orders of
Eligible Account Holders, or the ESOP may purchase shares in the open market.

         The proposed  purchases of the Common Stock by the Board of  Directors,
management,  and the ESOP,  as well as the potential  acquisition  of the Common
Stock  through  the Option Plan and RSP,  could  render it  difficult  to obtain
majority  support for  stockholder  proposals  opposed by the Company's Board of
Directors and management.  Moreover,  such voting control could enable the Board
of Directors of the Company and management to block the approval of transactions
requiring  the  approval  of  80%  of  the  stockholders   under  the  Company's
Certificate of Incorporation.  See "Management of the Bank - Other Benefits" and
"- Proposed  Future Stock Benefit  Plans,"  "Description  of Capital Stock," and
"Certain Restrictions on Acquisition of the Company."

Possible Dilutive Effect of RSP and Stock Options and Effect of Purchases by the
RSP and ESOP

         Within one year following the completion of the Conversion,  subject to
the  approval of (1) the Boards of Directors of the Company and the Bank and (2)
stockholders  of the Company,  the RSP expects to acquire 4% of the total number
of shares sold in the Offerings  through the issuance of authorized but unissued
shares or by open market  purchases.  The  issuance of  authorized  but unissued
shares to the RSP in an amount equal to 4% of the  outstanding  shares of Common
Stock  of  the  Company   would  dilute   existing   stockholder   interests  by
approximately  3.9%.  The RSP and the ESOP may acquire shares of Common Stock in
the open market. In the event the RSP acquires additional shares of Common Stock
in the open market,  the funds  available for  investment by the Company and the
Bank will be reduced by the amount used to acquire such shares. In the event the
ESOP acquires  shares of Common Stock in the open market and the purchase  price
is different  than $10 per share,  the funds  available for  investment  will be
affected by the difference  between $10 and the purchase  price.  See "Pro Forma
Data" and  "Management  of the Bank -  Proposed  Future  Stock  Benefit  Plans -
Restricted  Stock  Plan." In  addition,  the Bank  intends to  establish a stock
option  plan after the  Conversion,  whereby  options may be granted to purchase
additional  authorized  but  unissued  shares of Common  Stock that equal in the
aggregate up to 10% of the Common Stock sold in the  Conversion.  Assuming  that
options for 10% of the shares sold are granted and exercised and funded  through
previously authorized but unissued stock, existing stockholders' interests would
be diluted by  approximately  9.1%. See  "Management of the Bank Proposed Future
Stock Benefit Plans - Stock Option Plan."  Benefit plans such as the RSP and the
Option Plan that are implemented  within the first year after the Conversion are
subject to OTS regulation.

         Accounting  practices require an employer such as the Company to record
compensation expense in an amount equal to the fair value of shares committed to
be released from plans such as the ESOP. If shares of Common Stock appreciate in
price  over time,  compensation  expense  related to the ESOP may be  materially
increased as a result, although the extent of such an increase in expense cannot
be accurately quantified at this time. See "Management's Discussion and Analysis
of  Financial   Condition  and  Results  of   Operations  -  Recent   Accounting
Pronouncements."

   
Possible Negative Impact Caused by Regulatory Oversight
    

         The  Bank  is  subject  to  extensive  regulation,   supervision,   and
examination  by  the  OTS  as  its  chartering  authority  and  primary  federal
regulator,  and by the FDIC, which insures its deposits up to applicable limits.
The Bank is a member of the FHLB of Pittsburgh and is subject to certain limited


                                        4


<PAGE>

regulation by the Board of Governors of the Federal Reserve System (the "Federal
Reserve  Board").  As the  savings  and loan  holding  company of the Bank,  the
Company is also subject to regulation and oversight by the OTS. Such  regulation
and supervision governs the activities in which an institution may engage and is
intended primarily for the protection of the FDIC insurance funds and depositors
and not for the protection of  stockholders.  Regulatory  authorities  have been
granted   extensive   discretion  in  connection  with  their   supervisory  and
enforcement activities. Any change in the regulatory structure or the applicable
statutes  or  regulations  could have a material  impact on the  Company and the
Bank, their operations and the Conversion. See "Regulation."

         A bill has been  introduced to the House Banking  Committee  that would
consolidate the OTS with the Office of the Comptroller of the Currency  ("OCC").
The resulting agency would regulate all federally chartered commercial banks and
thrift institutions.  In the event that the OTS is consolidated with the OCC, it
is possible that the thrift  charter could be eliminated,  requiring  thrifts to
convert to commercial bank charters.

         Bank holding  companies are more limited in their investment  authority
than are savings and loan holding companies. Under current law and regulation, a
unitary savings and loan holding  company,  such as the Company,  which has only
one thrift  subsidiary that meets the qualified thrift lender ("QTL") test, such
as the Bank, has essentially unlimited investment  authority.  See "Regulation -
Company Regulation." Legislation has also been proposed which, if enacted, would
limit the non-banking  related  activities of savings and loan holding companies
to those activities permitted for bank holding companies.

Possible  Adverse Income Tax  Consequences  of the  Distribution of Subscription
Rights

         The Bank has received an opinion from Keller that  subscription  rights
granted to Eligible Account Holders,  Supplemental Eligible Account Holders, and
Other  Members  have no value.  However,  this  opinion  is not  binding  on the
Internal Revenue Service ("IRS").  If the subscription rights are deemed to have
an  ascertainable  value,  receipt of such  rights  would be taxable  (either as
capital  gain or  ordinary  income)  probably  only to those  who  exercise  the
subscription  rights in an amount  equal to such value.  Additionally,  the Bank
could  recognize  a  gain  for  tax  purposes  on  such  distribution.   Whether
subscription  rights are considered to have ascertainable value is an inherently
factual determination. See "The Conversion - Effects of Conversion to Stock Form
on Depositors and Borrowers of the Bank - Tax Effects."

   
Decreased Return on Equity Immediately After Conversion
    

         As a result of the  Conversion,  the Company,  on a consolidated  basis
with the Bank,  will have equity that is  substantially  more than the equity of
the Bank prior to the  Conversion.  Accordingly,  the increase in equity coupled
with the limited  loan  opportunities  in the Bank's  market  areas is likely to
adversely affect the Company's ability to attain a return on average equity (net
income divided by average equity) at historical  levels,  absent a corresponding
increase in net income.  The Company and the Bank initially intend to invest the
net  proceeds in short to medium term  investments  which  generally  have lower
yields then  residential  mortgage  loans.  There can be no  assurance  that the
Company  will be able to  increase  net  income in  future  periods  in  amounts
commensurate  with the increase in equity  resulting from the  Conversion.  See,
also, "Pro Forma Data."

Lack of Liquidity for the Common Stock

   
         Neither  the  Bank  nor the  Company  has ever  issued  capital  stock.
Consequently,  there is not, at this time, any market for the Common Stock.  The
Company has received conditional approval to have the Common Stock quoted on the
Nasdaq  SmallCap  Market  under the symbol  "AFBC."  The  Company  

                                        5


<PAGE>

will seek to encourage and assist at least two market makers to make a market in
the Common  Stock.  KBW has  indicated its intent to make a market in the Common
Stock  upon  the  completion  of the  Conversion,  subject  to  compliance  with
applicable laws and regulations,  but is under no obligation to do so. While the
Company  anticipates  that prior to the  completion  of the  Conversion  it will
obtain a commitment  from at least one other  broker-dealer  to make a market in
the  Common  Stock,  there can be no  assurance  that  there will be two or more
market makers for the Common Stock.  One of the conditions for Nasdaq  quotation
is that at least  two  market  makers  make,  or agree to make,  a market in the
stock.
    

         Due to the relatively small size of the Offerings, an active and liquid
market  for the Common  Stock may not  develop  or be  maintained.  Accordingly,
prospective  purchasers  should consider the  potentially  illiquid nature of an
investment in the Common Stock and recognize  that the absence of an established
market might make it difficult to buy or sell the Common Stock.  See "Market for
the Common Stock."

                            ADVANCE FINANCIAL BANCORP

         The Company is a Delaware  corporation  organized in September  1996 at
the direction of the Bank to acquire all of the capital stock that the Bank will
issue  upon its  conversion  from the  mutual to stock  form of  ownership.  The
Company  has not  engaged  in any  significant  business  to  date.  The OTS has
approved the Company's  application to become a savings and loan holding company
and the  Company  will retain  approximately  50% of the net  proceeds  from the
issuance  of  Common  Stock  as  its  initial   capitalization   (ranging   from
approximately  $6.54 million  assuming the sale of 697,000 shares at the minimum
of the EVR to $8.96 million  assuming the sale of 943,000  shares at the maximum
of the EVR).  The Company  will use the balance of the net  proceeds to purchase
all of the common  stock of the Bank to be issued upon  Conversion.  Part of the
proceeds  retained  by the  Company  will be used to fund the loan to the  ESOP.
Prior to the  Conversion,  the Company will not transact any material  business.
Upon consummation of the Conversion, the Company will have no significant assets
other than that  portion of the net  proceeds of the  Offerings  retained by the
Company  (less the loan to the ESOP) and the shares of the Bank's  capital stock
acquired in the Conversion, and will have no significant liabilities.  Cash flow
to the Company  will be  dependent  upon  earnings  from the  investment  of the
portion of net  proceeds  retained  by it in the  Conversion  and any  dividends
received from the Bank. See "Use of Proceeds."

         Management  believes that the holding  company  structure  will provide
flexibility for possible diversification of business activities through existing
or newly-formed  subsidiaries,  or through  acquisitions of or mergers with both
savings  institutions and commercial banks, as well as other financial  services
related companies.  Although there are no current arrangements,  understandings,
or  agreements  regarding  any  such  opportunities,  the  Company  will be in a
position  after  the  Conversion,  subject  to  regulatory  limitations  and the
Company's  financial  condition,  to take advantage of any such  acquisition and
expansion  opportunities that may arise. However, some of these activities could
be deemed to entail a greater risk than the activities permissible for federally
chartered savings  associations such as the Bank. The initial  activities of the
Company are anticipated to be funded by the portion of the net proceeds retained
by the Company and earnings thereon.

         The  office  of  the  Company  is  located  at  1015  Commerce  Street,
Wellsburg, West Virginia 26070 and its telephone number is (304) 737-3531.

                     ADVANCE FINANCIAL SAVINGS BANK, f.s.b.

         The Bank is a federally  chartered mutual savings bank headquartered in
Wellsburg,  West Virginia. The Bank was chartered in 1935 under the name Advance
Federal  Savings and Loan  Association of West  Virginia.  The Bank obtained its
current name in 1989. The Bank's deposits have been federally 

                                        6


<PAGE>

insured  since  1935  under  the  SAIF  as  administered  by the  FDIC  and  its
predecessor,  the Federal Savings and Loan Insurance  Corporation,  and the Bank
became a member of the FHLB System in 1935. At June 30, 1996, the Bank had total
assets of $91.9 million,  deposits of $80.8 million,  and equity of $6.2 million
or 6.7% of total assets.

         The Bank is a community oriented savings institution offering financial
services to meet the needs of the  communities it serves.  The Bank conducts its
business  from its main office  located in  Wellsburg,  West  Virginia,  and one
branch office located in Follansbee,  West Virginia.  In addition,  in September
1996,  the Bank  received  approval  from the OTS to open a new branch office in
Wintersville, Ohio.

         The principal  sources of funds for the Bank's  lending  activities are
deposits and the amortization and repayment of loans and sales, maturities,  and
calls of securities. The principal source of income is interest on loans and the
principal expense is interest paid on deposits.

         The  main  office  of the  Bank is  located  at 1015  Commerce  Street,
Wellsburg,  West Virginia 26070 and the telephone number of that office is (304)
737-3531.

                                 USE OF PROCEEDS

   
         The Company will  purchase  all of the capital  stock of the Bank to be
issued upon Conversion in exchange for 50% of the net proceeds of the Offerings,
with the  remaining  net  proceeds  to be  retained  by the  Company  as initial
capital.  The Company has  received the approval of the OTS to retain 50% of the
net  proceeds.  The net  proceeds  retained  by the  Company  will be  initially
invested in loans to the Bank,  U.S.  Government and federal agency  securities,
interest earning  deposits,  high-grade short term marketable  securities,  or a
combination thereof. The portion of the net proceeds retained by the Company may
ultimately  be used to  support  the  future  expansion  of  operations  through
acquisitions  of other  financial  service  institutions,  such as other savings
institutions and commercial banks, acquisitions of branches of financial service
institutions,   although  no  such  transactions  are  currently   contemplated,
diversification  into  other  related  businesses,  or for  other  business  and
investment  purposes  including the payment of regular and special dividends on,
and  repurchase  of, the Common  Stock.  The Company also intends to make a loan
directly  to the  ESOP to  enable  the  ESOP to  purchase  Common  Stock  in the
Conversion.  If the Company is not permitted to make the ESOP loan, the ESOP may
borrow funds from an unaffiliated  lender with such loan being guaranteed by the
Company.  Based upon the  issuance  of 697,000  shares or 943,000  shares at the
minimum and maximum of the EVR,  respectively,  the  Company  would  retain $3.3
million or $4.5 million,  respectively,  of the net proceeds from the Offerings,
out of which the loan to the ESOP to  purchase  8% of the Common  Stock would be
$558,000  or  $754,000,  respectively,  and the Bank  would  receive  additional
capital of $3.3 million or $4.5  million,  respectively.  The amount of the ESOP
loan would be  reflected  as a reduction  to the capital of both the Company and
the Bank, whether such loan is obtained from the Company or instead from a third
party and guaranteed by the Company. See "Pro Forma Data."
    

         In the event the ESOP does not purchase Common Stock in the Conversion,
the ESOP may  purchase  shares  of  Common  Stock in the open  market  after the
Conversion.  In the event the  purchase  price of the Common  Stock is different
than $10.00 per share,  the amount of proceeds  required for the purchase by the
ESOP and the resulting effect on capital will be affected.

         The portion of the net  proceeds  not  retained by the Company  will be
added to the Bank's  general  funds to be used for general  corporate  purposes,
including,  but not limited to,  investment  in mortgage and other  loans,  U.S.
Government  and federal  agency  securities,  state and  municipal  obligations,
federal funds, certificates of deposit,  mortgage-backed  securities,  and other
investments.  The amount of proceeds  added to the Bank's  capital  will further
strengthen  the Bank's  capital  position.  This capital  provides an additional
source of funding for longer term assets.  Following the Conversion,  the amount
of  proceeds 

                                        7


<PAGE>

will be evaluated as part of the Bank's  ongoing  review of its  asset/liability
mix and may impact the structure of the assets and  liabilities  of the Bank and
the  Company.  Neither  the  Bank  nor  the  Company  has  any  specific  plans,
arrangements, or understandings regarding any acquisitions or diversification of
activities  at this  time,  nor  have  criteria  been  established  to  identify
potential candidates for acquisition.

         Should the  Company  subsequently  adopt a  restricted  stock  plan,  a
portion of the  proceeds  may be used to fund the purchase by the plan of Common
Stock in an amount up to 4% of the  shares  sold in the  Conversion.  The actual
cost of such purchase will depend on the number of shares sold in the Conversion
and the market price at the time of purchase. Based upon the midpoint of the EVR
and on a $10.00  per  share  purchase  price,  the cost  would be  approximately
$328,000.  It is expected  that a  restricted  stock plan will be adopted by the
Board of Directors within one year of the Conversion.

         The net proceeds may vary because total  expenses of the Conversion may
be more or less than those  estimated.  The net  proceeds  will also vary if the
number of shares to be issued in the Conversion are adjusted to reflect a change
in the  estimated  pro forma market value of the Bank.  Payments for shares made
through  withdrawals  from existing Bank deposit accounts will not result in the
receipt of new funds for  investment  by the Bank but will result in a reduction
of the  Bank's  deposits  and  interest  expense as funds are  transferred  from
interest bearing certificates or other deposit accounts.

                                    DIVIDENDS

         Upon  Conversion,  the Board of  Directors of the Company will have the
authority to declare  dividends on the Common  Stock,  subject to statutory  and
regulatory requirements. The Board of Directors of the Company currently intends
to  establish  a cash  dividend  policy  following  Conversion  at a rate  to be
determined.  Dividends will be subject to  determination  and declaration by the
Board of Directors,  which will take into account a number of factors, including
the financial condition of the Company and the Bank, and regulatory restrictions
on the payment of dividends by the Bank to the Company,  on which  dividends the
Company  eventually may be primarily  dependent for its source of income.  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.  In  addition  to or in lieu of  recurring  or regular  dividends,  the
Company may pay  nonrecurring  or special  dividends.  The Company may pay stock
dividends in lieu of, or in addition to, cash dividends.

         It is  anticipated  that the principal  source of income to the Company
will initially consist of the earnings on the capital retained by the Company in
the Conversion. Future declarations of cash dividends by the Company will depend
in part upon dividend  payments by the Bank to the Company,  which  payments are
subject  to  various  restrictions.   See  "Historical  and  Pro  Forma  Capital
Compliance," "The Conversion - Effects of Conversion to Stock Form on Depositors
and Borrowers of the Bank  Liquidation  Account," and "Regulation - Dividend and
Other Capital Distribution Limitations."

         Unlike  the  Bank,  the  Company  is  not  subject  to  OTS  regulatory
restrictions on the payment of dividends to its stockholders although the source
of such dividends will be, in part,  dependent upon dividends from the Bank. The
Company  is  subject,  however,  to the  requirements  of  Delaware  law,  which
generally  limit  dividends  to amounts  that will not affect the ability of the
Company,  after  the  dividend  has been  distributed,  to pay its  debts in the
ordinary course of business.

         In addition to the foregoing, earnings of the Bank appropriated for bad
debt reserves and deducted for federal income tax purposes cannot be used by the
Bank to pay cash dividends to the Company  without the payment of federal income
taxes by the Bank at the  then  current  income  tax rate on the  amount  deemed
distributed,  which  would  include  the  amount  of any  federal  income  taxes
attributable to the distribution.  See "Taxation - Federal Taxation" and Note 11
to the Consolidated  Financial Statements included elsewhere herein. The Company
does not contemplate any voluntary distribution by the Bank

                                        8


<PAGE>

that would  result in a recapture  of the Bank's bad debt  reserve or create the
above-mentioned federal tax liabilities.

                           MARKET FOR THE COMMON STOCK

   
         Neither  the  Company  nor the  Bank  has ever  issued  capital  stock.
Consequently,  there is no established market for the Common Stock at this time.
The Company has received conditional approval to have the Common Stock quoted on
the Nasdaq  SmallCap  Market under the symbol "AFBC." One of the conditions for
quotation on the Nasdaq SmallCap Market is that at least two market makers make,
or  agree to  make,  a market  in the  Common  Stock.  Making a market  involves
maintaining  bid and ask  quotations  and being able,  as  principal,  to effect
transactions in reasonable quantities at those quoted prices, subject to various
securities laws and other regulatory requirements.  KBW has indicated that, upon
completion of the Conversion, it intends to act as a market maker for the Common
Stock, but is under no obligation to do so, and will seek to obtain at least one
additional  market  maker.  The Company  will seek to  encourage  and assist two
market  makers  to  make a  market  in  the  Common  Stock.  While  the  Company
anticipates  that prior to the  completion  of the  Conversion  it will obtain a
commitment from at least one other  broker-dealer to make a market in the Common
Stock,  there can be no assurance  that there will be two or more market makers.
In the event the Common Stock is not listed on the Nasdaq SmallCap  Market,  for
example, because a second market maker cannot be secured or retained, the Common
Stock is  expected  to be quoted  and  traded on the OTC  Bulletin  Board or the
National  Quotation  Bureau,  Inc.  "Pink  Sheets." The  development of a liquid
public  market  depends on the  existence  of willing  buyers and  sellers,  the
presence of whom are not within the control of the Company,  the Bank,  Webb, or
any other market maker. Due to the size of the Offerings,  it is unlikely that a
stockholder  base sufficient to create an active trading market will develop and
be maintained. Therefore, purchasers of the Common Stock should have a long term
investment  intent and should  recognize  that the absence of an active  trading
market may make it difficult to sell the Common Stock. There can be no assurance
that persons  purchasing shares will be able to sell them promptly or at a price
equal to or above the Purchase Price.
    

         The  Company  will  register  its  Common  Stock  under the  Securities
Exchange  Act of 1934,  as amended  ("Exchange  Act") at the  completion  of the
Conversion and will be subject to the reporting requirements of the Exchange Act
for  at  least  three  years   following  the  Conversion.   See   "Registration
Requirements."

                                        9


<PAGE>
                                 CAPITALIZATION

         The  following  table  presents,  as of June 30, 1996,  the  historical
capitalization of the Bank and the pro forma consolidated  capitalization of the
Company after giving effect to the  Conversion and other  assumptions  set forth
below and under "Pro Forma  Data," based upon the sale of shares at the minimum,
midpoint, maximum, and 15% above the maximum of the EVR at a price of $10.00 per
share:
<TABLE>
<CAPTION>
                                                             Pro Forma Consolidated Capitalization
                                                                    Based on the Sale of
                                                             -------------------------------------    
                                         Historical      697,000    820,000      943,000     1,084,450
                                        Capitalization  Shares at  Shares at    Shares at    Shares At
                                           at June 30,   $10.00     $10.00       $10.00       $10.00
                                             1996       Per Share  Per Share    Per Share    Per Share
                                            ------      ---------   ---------   ---------    ---------
                                                                  (In Thousands)

   
<S>                                           <C>        <C>         <C>         <C>         <C>     
Deposits(1) ...............................   $ 80,771   $ 80,771    $ 80,771    $ 80,771    $ 80,771
Other Borrowings ..........................      4,376      4,376       4,376       4,376       4,376
                                              --------   --------    --------    --------    --------
  Total deposits and other borrowed funds .   $ 85,147   $ 85,147    $ 85,147    $ 85,147    $ 85,147
                                              ========   ========    ========    ========    ========

Shareholders' Equity:
 Preferred Stock, $.10 par value per share,
   500,000 shares authorized; none to be
   issued .................................         --         --          --          --          --
 Common Stock, $.10 par value, 2,000,000
   shares authorized; total shares to be
   issued as reflected ....................   $     --   $     70    $     82    $     94    $    108
Additional paid in capital ................         --      6,467       7,668       8,869      10,249
Retained earnings, substantially
 restricted ...............................      6,200      6,200       6,200       6,200       6,200
Less:
Common stock acquired by ESOP .............         --       (558)       (656)       (754)       (868)
Common stock acquired by RSP ..............         --       (279)       (328)       (377)       (434)
                                              --------   --------    --------    --------    --------
Total stockholders' equity ................   $  6,200   $ 11,900    $ 12,966    $ 14,031    $ 15,256
                                              ========   ========    ========    ========    ========
    
</TABLE>

- ---------------------
(1)  Excludes  accrued  interest  payable on deposits.  Withdrawals from savings
     accounts  for the  purchase  of  stock  have not  been  reflected  in these
     adjustments.  Any withdrawals will reduce pro forma  capitalization  by the
     amount of such withdrawals.
(2)  Does not reflect the increase in the number of shares of Common Stock after
     the  Conversion in the event of  implementation  of the Option Plan or RSP.
     See  "Management of the Bank - Proposed  Future Stock Benefit Plans - Stock
     Option Plan" and "- Restricted Stock Plan."
(3)  Assumes  that 8% and 4% of the  shares  issued  in the  Conversion  will be
     purchased by the ESOP and RSP, respectively. No shares will be purchased by
     the RSP in the Conversion.  It is assumed on a pro forma basis that the RSP
     will be adopted by the Board of Directors,  approved by stockholders of the
     Company,  and reviewed by the OTS. It is assumed that the RSP will purchase
     Common Stock in the open market within one year of the  Conversion in order
     to give an  indication  of its  effect  on  capitalization.  The pro  forma
     presentation  does not show the impact of (a) results of  operations  after
     the Conversion,  (b) changing market prices of shares of Common Stock after
     the Conversion,  or (c) a smaller than 4% purchase by the RSP. Assumes that
     the funds used to acquire the ESOP shares will be borrowed from the Company
     for a ten year  term at the  prime  rate as  published  in The Wall  Street
     Journal.  For an estimate of the impact of the ESOP on  earnings,  see "Pro
     Forma Data." The Bank intends to make  contributions to the ESOP sufficient
     to service and ultimately retire its debt. The amount to be acquired by the
     ESOP and RSP is  reflected  as a reduction  of  stockholders'  equity.  The
     issuance of authorized  but unissued  shares for the RSP in an amount equal
     to 4% of the  outstanding  shares of Common  Stock  will have the effect of
     diluting  existing  stockholders'  interests  by  3.9%.  There  can  be  no
     assurance  that  stockholder  approval  of the RSP  will be  obtained.  See
     "Management of the Bank - Proposed  Future Stock Benefit Plans - Restricted
     Stock Plan."
(4)  The  equity  of  the  Bank  will  be  substantially  restricted  after  the
     Conversion.  See  "Dividends,"  "Regulation  - Dividends  and Other Capital
     Distribution Limitations," "The Conversion - Effects of Conversion to Stock
     Form on Depositors and Borrowers of the Bank -Liquidation Account" and Note
     12 and 17 to the Consolidated Financial Statements.

                                       10
<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 $6.5 million and $10.4 million at the minimum
and maximum, as adjusted, of the EVR, based upon the following assumptions:  (i)
8% of the  stock  issued  in the  Conversion  will be sold to the  ESOP and $1.4
million  will be sold to  officers,  directors,  employees  and members of their
immediate  families;  (ii) Webb will receive a commission  of 1.5% of the Common
Stock sold in the  Conversion,  excluding the sale of shares to the ESOP, and to
officers, directors and employees and members of their immediate families; (iii)
other  Conversion  expenses,  excluding  the  commission  paid to Webb,  will be
approximately  $357,000;  (iv) no  shares  will be sold in a  Syndicated  Public
Offering by selected dealers;  and (v) 4% of the shares issued in the Conversion
will be sold to the RSP.  Because  management of the Bank  presently  intends to
adopt the RSP within the first year following the Conversion,  a purchase by the
RSP in the  Conversion  has been  included  with the pro  forma  data to give an
indication  of the  effect of a 4%  purchase  by the RSP,  at a $10.00 per share
purchase price in the market,  even though the RSP does not currently  exist and
is prohibited by OTS regulation from purchasing in the Conversion. The pro forma
presentation  does not show the effect of (a)  results of  operations  after the
Conversion,  (b)  changing  market  prices of shares of Common  Stock  after the
Conversion, or (c) less than a 4% purchase by the RSP.
    

     The  following  table  sets  forth  for  the  periods  and as of the  dates
indicated,  the  historical  net  earnings  and  equity of the Bank prior to the
Conversion and the pro forma consolidated net earnings and stockholders'  equity
of the Company  following the Conversion.  Unaudited pro forma  consolidated net
earnings and stockholders' equity have been calculated for the fiscal year ended
June 30, 1996,  as if the Common Stock to be issued in the  Conversion  had been
sold at July 1, 1995,  and the  estimated  net proceeds had been invested by the
Company  and the Bank at 5.78% for the fiscal  year ended June 30,  1996,  which
rate is equal to the one year U.S. Treasury bill rate in effect during the first
two weeks of September 1996. The one year U.S.  Treasury bill rate,  rather than
an  arithmetic  average of the  average  yield on  interest  earning  assets and
average rate paid on deposits,  has been used to estimate income on net proceeds
because  it is  believed  that the one year  U.S.  Treasury  bill rate is a more
accurate estimate of the rate that would be obtained on an initial investment of
net proceeds from the Offerings.  In calculating pro forma income,  an effective
state and  federal  income tax rate of 34.00% for both the Bank and the  Company
has been assumed for the respective periods,  resulting in an after tax yield of
3.81% for the fiscal year ended June 30, 1996. Withdrawals from deposit accounts
for the  purchase  of the  Common  Stock  are  not  reflected  in the pro  forma
adjustments. The computations are based upon the assumptions that 697,000 shares
(minimum of EVR),  820,000 shares (midpoint of EVR),  943,000 shares (maximum of
EVR) or 1,084,450 shares (maximum,  as adjusted, of the EVR) are sold at a price
of $10.00 per share.

     As discussed  under "Use of Proceeds," the Company expects to retain 50% of
the net  Conversion  proceeds,  part of which  will be used to lend money to the
ESOP to purchase the Common Stock issued in the  Conversion.  The ESOP presently
plans to purchase up to 8% of the Common  Stock  issued in the  Conversion.  The
following  table  assumes that the yield on the net  proceeds of the  Conversion
retained by the Company will be the same as the yield on the net proceeds of the
Conversion transferred to the Bank.

     Historical and pro forma per share amounts have been calculated by dividing
historical  and pro forma  amounts by the  indicated  number of shares of Common
Stock.  Per share  amounts  have been  computed as if the Common  Stock had been
outstanding  at the  beginning of the periods or at the dates  shown.  Pro forma
stockholders'  equity and pro forma stockholders' equity per share have not been
adjusted to reflect the earnings on the estimated net proceeds.

                                       11


<PAGE>



     The stockholders'  equity information is not intended to represent the fair
market value of the Common  Stock,  or the current value of the Bank's assets or
liabilities, or the amounts, if any, that would be available for distribution to
stockholders in the event of liquidation.  For additional  information regarding
the  liquidation  account,  see "The  Conversion - Effects of the  Conversion to
Stock Form on Depositors  and  Borrowers of the Bank - Liquidation  Account" and
Note 17 to the Consolidated  Financial Statements.  The pro forma income derived
from the assumptions set forth above should not be considered  indicative of the
actual results of operations of the Bank or the Company for any period. Such pro
forma  data may be  materially  affected  by a change  in the price per share or
number  of  shares to be issued  in the  Conversion  and by other  factors.  For
information  regarding investment of the proceeds see "Use of Proceeds" and "The
Conversion  - Stock  Pricing"  and "-  Number  of  Shares  to be  Issued  in the
Conversion."

                                       12


<PAGE>
<TABLE>
<CAPTION>

                                                                                        At or For the Year Ended June 30, 1996
                                                                    --------------------------------------------------------
                                                                      697,000          820,000         943,000        1,084,450
                                                                     Shares at        Shares at       Shares at       Shares at
                                                                      $10.00           $10.00           $10.00         $10.00
                                                                     per share        per share       per share       per share
                                                                     ---------        ---------       ---------       ---------
                                                                          (Dollars in Thousands, except per share amounts)
   
<S>                                                                  <C>             <C>              <C>           <C>       
Gross proceeds....................................................   $  6,970        $   8,200        $  9,430      $   10,845
Less:
  Offering expenses...............................................        357              357             357             357
  Marketing fees..................................................         76               93             110             130
  Common stock acquired by ESOP...................................        558              656             754             868
  Common stock acquired by RSP....................................        279              328             377             434
                                                                      -------         --------         -------       ---------
  Estimated net proceeds..........................................   $  5,700        $   6,766        $  7,832      $    9,056
                                                                      =======         ========         =======       =========
Net income:

  Historical......................................................   $    417        $     417        $    417      $      417
  Pro forma net income on net proceeds............................        217              258             298             345
  Pro forma ESOP adjustment(1)....................................        (37)             (43)            (50)            (57)
  Pro forma RSP adjustment (2)....................................        (37)             (43)            (50)            (57)
                                                                     --------         --------         -------       ---------
  Pro forma net income............................................   $    561        $     588        $    616      $      648
                                                                     ========         ========         =======       =========
Net income per share (3):

  Historical......................................................   $   0.64        $    0.55        $   0.48      $     0.41
  Pro forma net income on net proceeds............................       0.33             0.34            0.34            0.34
  Pro forma ESOP adjustment (1)...................................      (0.06)           (0.06)          (0.06)          (0.06)
  Pro forma RSP adjustment (2)....................................      (0.06)           (0.06)          (0.06)          (0.06)
                                                                      -------         --------         -------       ---------
  Pro forma net income(5).........................................   $   0.87        $    0.77        $   0.70      $     0.64
                                                                      =======         ========         =======       =========

Weighted average shares used in the calculation...................    646,816          760,960         875,104       1,006,370
Stockholders' equity/retained earnings:(4)
  Historical(2)...................................................     $6,200        $   6,200        $  6,200          $6,200
  Estimated net proceeds..........................................      6,537            7,750           8,963          10,358
  Less Common Stock acquired by ESOP(1)...........................       (558)            (656)           (754)           (868)
  Less Common Stock acquired by RSP (2)...........................       (279)            (328)           (377)           (434)
                                                                      -------         --------         -------       ---------
  Pro forma stockholders' equity..................................   $ 11,900        $  12,966        $ 14,031      $   15,256
                                                                      =======         ========         =======       =========
Stockholders' equity per share: (3)

  Historical(2)...................................................      $8.90            $7.56           $6.57           $5.72
  Estimated net proceeds..........................................       9.38             9.45            9.50            9.55
  Less Common Stock acquired by ESOP (1)..........................      (0.80)           (0.80)          (0.80)          (0.80)
  Less Common Stock acquired by RSP(2)............................      (0.40)           (0.40)          (0.40)          (0.40)
                                                                       ------           ------          ------          ------
  Pro forma stockholders' equity..................................     $17.08           $15.81          $14.87          $14.07
                                                                        =====            =====           =====           =====
Offering price as a percentage of pro forma stockholders'
  equity per share................................................      58.57%           63.24%          67.21%          71.08%
                                                                        =====            =====           =====           =====

Offering price as a multiple of pro forma earnings
  per share.......................................................      11.54x           12.94x          14.21x          15.54x
                                                                        =====            =====           =====           =====
    
</TABLE>

- ----------------------
   
(1)  Assumes 8% of the shares sold in the  Conversion  are purchased by the ESOP
     under all  circumstances,  and that the funds used to purchase  such shares
     are  borrowed  from the  Company.  The  approximate  amount  expected to be
     borrowed by the ESOP is not  reflected as a liability but is reflected as a
     reduction of capital.  The Bank intends to make annual contributions to the
     ESOP over a ten year  period in an amount at least  equal to the  principal
     and interest requirement of the debt. The pro forma net income assumes :(i)
     that 5,576,  6,560,  7,544,  and 8,676  shares at the  minimum,  mid-point,
     maximum and maximum,  as adjusted of the Estimated 


                                       13


<PAGE>


     Valuation  Range  ("EVR"),  were  committed to be released  during the year
     ended  June 30,  1996 at an  average  fair  value of  $10.00  per  share in
     accordance  with  Statement  of  Position  ("SOP")  93-6  of  the  American
     Institute of Certified Public Accountants ("AICPA"); (ii) the effective tax
     rate was 34% for such period;  and (iii) only the ESOP shares  committed to
     be released were  considered  outstanding for purposes of the per share net
     earnings.  The pro forma stockholders' equity per share calculation assumes
     all ESOP shares were  outstanding,  regardless of whether such shares would
     have been  released.  Because the Company will be providing  the ESOP loan,
     only  principal  payments  on the  ESOP  loan  are  reflected  as  employee
     compensation and benefits expense.  As a result, to the extent the value of
     the Common Stock appreciates over time, compensation expense related to the
     ESOP will increase.  For purposes of the preceding  tables,  it was assumed
     that a ratable portion of the ESOP shares  purchased in the Conversion were
     committed to be released  during the period ended June 30, 1996. See Note 5
     below.  If it is assumed  that all of the ESOP shares were  included in the
     calculation  of earnings  per share for the period  ended at June 30, 1996,
     earnings  per share would have been $0.80,  $0.72,  $0.65 and $0.60 at June
     30,  1996,  respectively,  based  on the  sale of  shares  at the  minimum,
     midpoint, maximum and the maximum, as adjusted, of the EVR. See "Management
     of the Bank - Other Benefits - Employee Stock Ownership Plan."

(2)  Assumes issuance to the RSP of 27,880, 32,800, 37,720, and 43,378 shares at
     the minimum,  mid-point,  maximum, and maximum, as adjusted of the EVR. The
     assumption in the pro forma  calculation  is that (i) shares were purchased
     by the Company  following the  Conversion,  (ii) the purchase price for the
     shares  purchased  by the RSP was  equal to the  purchase  price of $10 per
     share and (iii) 20% of the  amount  contributed  was an  amortized  expense
     during such  period.  Such amount does not reflect  possible  increases  or
     decreases in the value of such stock relative to the Purchase Price. As the
     Bank accrues  compensation  expense to reflect the five year vesting period
     of such shares  pursuant to the RSP,  the charge  against  capital  will be
     reduced  accordingly.   Implementation  of  the  RSP  within  one  year  of
     Conversion would require  regulatory and stockholder  approval at a meeting
     of the Company's  stockholders  to be held no earlier than six months after
     the Conversion. For purposes of this table, it is assumed that the RSP will
     be adopted by the Boards of Directors of the Company and the Bank, reviewed
     by the OTS, and approved the Company's stockholders,  and that the RSP will
     purchase  the  shares of Common  Stock in the open  market  within the year
     following  the  Conversion.  If the shares to be  purchased  by the RSP are
     assumed at July 1,  1995,  to be newly  issued  shares  purchased  from the
     Company by the RSP at the Purchase Price, at the minimum, midpoint, maximum
     and maximum, as adjusted,  of the EVR, pro forma  stockholders'  equity per
     share would have been $16.42,  $15.20, $14.31, and $13.53 at June 30, 1996,
     respectively,  and pro forma  earnings  per share  would  have been  $0.83,
     $0.74, $0.68, and $0.62 for the year ended June 30, 1996, respectively.  As
     a  result  of  the  RSP,   stockholders'   interests  will  be  diluted  by
     approximately  3.9%. See  "Management  of the Bank - Proposed  Future Stock
     Benefit  Plans -  Restricted  Stock  Plan"  and "Risk  Factors  -  Possible
     Dilutive Effect of RSP and Stock Options and Effect of Purchases by the RSP
     and ESOP."
    

(3)  Assumes that following the consummation of the Conversion, the Company will
     adopt the Option Plan,  which if implemented  within one year of Conversion
     would be subject to regulatory review and Board of Director and stockholder
     approval,  and that  such plan  would be  considered  and  voted  upon at a
     meeting of the Company's stockholders to be held no earlier than six months
     after the Conversion.  Under the Option Plan, employees and directors could
     be granted options to purchase an aggregate amount of Common Stock equal to
     10% of the shares issued in the  Conversion  at an exercise  price equal to
     the market price of the Common Stock on the date of grant. In the event the
     shares issued under the Option Plan were awarded, the interests of existing
     stockholders would be diluted.  At the minimum,  midpoint,  maximum and the
     maximum, as adjusted,  of the EVR, if all shares under the Option Plan were
     newly issued at the  beginning 
                                       14


<PAGE>


     of the respective periods and the exercise price for the option shares were
     equal to the Purchase  Price,  the number of  outstanding  shares of Common
     Stock  would  increase  to  711,498,   837,056,   962,614,  and  1,107,007,
     respectively,  pro forma  stockholders'  equity  per share  would have been
     $15.52, $14.37, $13.53, and $12.79 at June 30, 1996, respectively,  and pro
     forma earnings per share would have been $0.79,  $0.70, $0.64, and $0.58 at
     June 30, 1996, respectively.

(4)  Consolidated  stockholders'  equity  represents  the excess of the carrying
     value of the assets of the Company over its  liabilities.  The calculations
     are  based  upon the  number of shares  issued in the  Conversion,  without
     giving  effect to SOP 93-6.  The  amounts  shown do not reflect the federal
     income tax  consequences of the potential  restoration to income of the tax
     bad debt reserves for income tax  purposes,  which would be required in the
     event of  liquidation.  The  amounts  shown also do not reflect the amounts
     required  to be  distributed  in  the  event  of  liquidation  to  eligible
     depositors from the liquidation  account which will be established upon the
     consummation of the Conversion.  Pro forma stockholders' equity information
     is not intended to represent the fair market value of the Common Stock, the
     current value of the Bank's assets or liabilities  or the amounts,  if any,
     that would be available for  distribution  to  stockholders in the event of
     liquidation.  Such pro forma data may be materially affected by a change in
     the number of shares to be sold in the Conversion and by other factors.

   
(5)  Pro forma net income per share  calculations  include  the number of shares
     assumed to be sold in the  Conversion  and,  in  accordance  with SOP 93-6,
     exclude ESOP shares which would not have been  released  during the period.
     Accordingly, 50,184, 59,040, 67,896, and 78,080 shares have been subtracted
     from the shares assumed to be sold at the minimum, mid-point,  maximum, and
     maximum,  as adjusted,  of the EVR,  respectively,  and  691,424,  813,440,
     935,456, and 1,075,774 shares are assumed to be outstanding at the minimum,
     mid-point, maximum, and maximum, as adjusted of the EVR. See Note 1 above.
    

                                       15


<PAGE>
                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

         The  following  table  presents  the  Bank's  historical  and pro forma
capital position relative to its capital requirements as of June 30, 1996. For a
discussion of the  assumptions  underlying  the pro forma  capital  calculations
presented below, see "Use of Proceeds,"  "Capitalization," and "Pro Forma Data."
The definitions of the terms used in the table are those provided in the capital
regulations  issued  by the  OTS.  For a  discussion  of the  capital  standards
applicable to the Bank, see "Regulation - Regulatory Capital Requirements."

<TABLE> 
<CAPTION>                                 
                                                                             Pro Forma as of June 30, 1996(1)
                                                              ---------------------------------------------------------
                                     Historical at                    $6,970,000                     $8,200,000
                                     June 30, 1996                     Offering                       Offering
                               ---------------------------    ---------------------------   ---------------------------
                                             Percent                         Percent                        Percent
                                 Amount     of Assets(2)         Amount     of Assets(2)        Amount     of Assets(2)
                                 ------     ---------            ------     ---------           ------     ---------
                                                            (Dollars in Thousands)
<S>                              <C>          <C>                <C>          <C>                 <C>        <C>  
GAAP Capital...............      $6,200        6.75%             $8,632        9.16%            $9,091        9.60%

TANGIBLE CAPITAL:
Actual or Pro Forma........      $6,209        6.75%             $8,641        9.15%            $9,100        9.59%
Required...................       1,380        1.50               1,417        1.50              1,424        1.50 
                                  -----        -----              -----        -----             -----        ----- 
  Excess...................      $4,829        5.25%             $7,224        7.65%            $7,676        8.09%
                                  =====        =====              =====        =====             =====        =====  

CORE CAPITAL:(3)
Actual or Pro Forma........      $6,209        6.75%             $8,641        9.15%            $9,100        9.59%
Required...................       2,761        3.00               2,834        3.00              2,847        3.00 
                                  -----        -----              -----        -----             -----        ----- 
  Excess...................      $3,448        3.75%             $5,807        6.15%            $6,253        6.59%
                                  =====        =====              =====        =====             =====        =====  

TOTAL RISK-BASED CAPITAL:(4)
Actual or Pro Forma........      $6,534       11.72%             $8,966       15.94%            $9,425       16.73%
Required...................       4,461        8.00               4,500        8.00              4,508        8.00 
                                  -----        -----              -----        -----             -----        ----- 
  Excess...................      $2,073        3.72%             $4,465        7.94%            $4,917        8.73%
                                  =====        =====              =====        =====             =====        ===== 
</TABLE>


<TABLE>
<CAPTION> 
                                      $9,430,000                     $10,844,500
                                       Offering                        Offering 
                               ---------------------------    --------------------------- 
                                             Percent                         Percent      
                                 Amount     of Assets(2)         Amount     of Assets(2)  
                                 ------     ---------            ------     ---------     
<S>                              <C>          <C>               <C>           <C> 
GAAP Capital...............      $9,550       10.03%            $10,077       10.53%                                
                                      
TANGIBLE CAPITAL:                                      
Actual or Pro Forma........      $9,559       10.02%            $10,086       10.52%                                           
Required...................       1,431        1.50               1,439        1.50       
                                  -----       ------             ------        ----- 
  Excess...................      $8,128        8.52%            $ 8,648        9.02%      
                                  =====       ======             ======        =====      

CORE CAPITAL:(3)              
Actual or Pro Forma........      $9,559       10.02%            $10,086       10.52%    
Required...................       2,861        3.00               2,877        3.00        
                                  -----       ------             ------        -----  
  Excess...................      $6,698        7.02%            $ 7,209        7.52%
                                  =====       ======             ======        =====      

TOTAL RISK-BASED CAPITAL:(4)      
Actual or Pro Forma........      $9,884       17.51%            $10,411       18.41%    
Required...................       4,515        8.00               4,523        8.00      
                                  -----       ------             ------       ------ 
  Excess...................      $5,369        9.51%            $ 5,888       10.41%         
                                  =====       ======             ======       ======          
    
</TABLE>                               
                              
_____________
(1)  Institutions  must value  available  for sale debt  securities at amortized
     cost rather  than at fair value,  for  purposes of  calculating  regulatory
     capital.  Institutions  are still  required to comply with SFAS No. 115 for
     financial  reporting  purposes.  The pro forma  data has been  adjusted  to
     reflect reductions in capital that would result from an assumed 8% purchase
     by the ESOP and 4% purchase by the RSP as of June 30,  1996.  It is assumed
     that the Company will retain 50% of net  conversion  proceeds.  See "Use of
     Proceeds."
(2)  GAAP, adjusted, or risk-weighted assets as appropriate.
   
(3)  The unrealized  loss on securities  available for sale of  $9,000  has been
     added to GAAP Capital to arrive at Tangible and Core Capital.
    
(4)  Proposed regulations of the OTS could increase the core capital requirement
     to a ratio  between  4% and 5%,  based  upon  an  association's  regulatory
     examination  rating.  See "Regulation - Regulatory  Capital  Requirements."
     Risk-Based  Capital  includes  Tangible Capital plus $325,000 of the Bank's
     allowance for loan losses. Risk-weighted assets as of June 30, 1996 totaled
     approximately  $55.8 million.  Net proceeds available for investment by the
     Bank are assumed to be invested in interest  earning assets that have a 20%
     risk-weighting.


                                                               16


<PAGE>



                     ADVANCE FINANCIAL SAVINGS BANK, f.s.b.

                        Consolidated Statement of Income
<TABLE>
<CAPTION>

                                                                                      Years Ended June 30,
                                                                 ---------------------------------------------------------------
                                                                             1996                1995                1994
                                                                            ------              ------              -----
                                                                                                                  Restated

INTEREST AND DIVIDEND INCOME
<S>                                                                      <C>                <C>                   <C>       
  Loans                                                                  $6,152,898         $5,449,416            $4,895,699
  Investment securities                                                     216,783            187,916               231,011
  Interest-bearing deposits with other institutions                         137,850            170,660                98,060
  Mortgage-backed securities                                                 68,875             89,733               129,257
  Dividends on Federal Home Loan Bank Stock                                  33,883             29,013                28,273
                                                                          ---------          ---------             ---------
       Total interest and dividend income                                 6,610,289          5,926,738             5,382,300
                                                                          ---------          ---------             ---------

INTEREST EXPENSE
  Deposits                                                                3,627,782          2,978,698             2,248,137
  Advances from Federal Home Loan Bank                                      173,624            165,233               211,302
                                                                          ---------          ---------             ---------
       Total interest expense                                             3,801,406          3,143,931             2,459,439
                                                                          ---------          ---------             ---------

NET INTEREST INCOME                                                       2,808,883          2,782,807             2,922,861

Provision for loan losses                                                   262,942             48,208                56,511
                                                                          ---------          ---------             ---------

NET INTEREST INCOME AFTER
  PROVISION  FOR LOAN LOSSES                                              2,545,941          2,734,599             2,866,350
                                                                         ----------          ---------             ---------

NONINTEREST INCOME
  Service charges on deposit accounts                                       194,080            178,297               169,383
  Gain on sale of loans                                                      20,364                 --                    --
  Other income                                                               79,490             57,915                60,753
                                                                          ---------         ----------             ---------
       Total noninterest income                                             293,934            236,212               230,136
                                                                         ----------         ----------            ----------

NONINTEREST EXPENSE
  Compensation and employee benefits                                        885,522            779,285               670,479
  Occupancy and equipment                                                   263,986            225,117               222,805
  Deposit insurance premiums                                                170,525            153,784               136,360
  Professional fees                                                          95,177             92,938                96,951
  Advertising                                                                74,812             65,140                89,275
  Data processing charges                                                   144,390            129,975               113,606
  Other expenses                                                            512,121            446,963               434,398
                                                                          ---------          ---------            ----------
       Total noninterest expense                                          2,146,533          1,893,202             1,763,874
                                                                          ---------          ---------             ---------

Income before income taxes and cumulative effect of                         693,342          1,077,609             1,332,612
 accounting change
Income taxes                                                                275,976            362,901               420,421
                                                                         ----------         ----------            ----------

Income before cumulative effect of accounting change

                                                                            417,366            714,708               912,191
Cumulative effect of accounting change for
  income taxes                                                                   --                 --              (56,476)
                                                                          ---------          ---------             ---------

NET INCOME                                                                $ 417,366          $ 714,708             $ 855,715
                                                                           ========           ========              ========

</TABLE>


See accompanying notes to consolidated financial statements.

                                       17


<PAGE>



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

General

         The Company has only  recently  been  formed and,  accordingly,  has no
results  of  operations  at this time.  As a result,  the  following  discussion
principally  reflects  the  operations  of  the  Bank.  The  Bank's  results  of
operations  are  primarily  dependent on its net interest  income,  which is the
difference between the interest income earned on its assets, primarily loans and
investments, and the interest expense on its liabilities, primarily deposits and
borrowings.  Net  interest  income  may be  affected  significantly  by  general
economic  and  competitive  conditions  and  policies  of  regulatory  agencies,
particularly  those  with  respect  to market  interest  rates.  The  results of
operations  are also  significantly  influenced  by the  level  of  non-interest
expenses,  such as employee salaries and benefits,  non-interest income, such as
fees on deposit-related services, and the Bank's provision for loan losses.

         The Bank has been, and intends to continue to be, a  community-oriented
financial  institution  offering a variety of financial  services.  Management's
strategy has been to clarify its corporate  focus,  make certain that  resources
are in place to achieve goals and  objectives,  and review progress toward these
goals  and  objectives.  Management  has  sought  to  originate  adjustable-rate
mortgage  loans and has, more  recently,  sought to sell most of the  fixed-rate
mortgage loans it originates into the secondary market. The Bank has also sought
to increase its origination of shorter term loans.

   
Operating Strategy
    

         The Bank  operates in accordance  with the  following  strategy that is
also discussed under "-- General" and "-- Asset/Liability Management:"

o        Originate Adjustable-rate Mortgage Loans. The Bank believes that it has
         thus far been successful in originating  adjustable-rate mortgage loans
         during periods when  fixed-rate  loans are preferred by many consumers.
         The vast majority of the Bank's one- to four-family  mortgage loans are
         adjustable rate loans and the Bank's one- to four-family  mortgage loan
         portfolio  has  increased  from $38.1 million at June 30, 1992 to $56.0
         million at June 30,  1996.  Adjustable-rate  mortgage  loans enable the
         Bank to better manage its interest rate risk.

o        Sell Fixed-rate  Mortgage Loans.  Although the Bank has been successful
         in originating adjustable-rate,  rather than fixed rate mortgage loans,
         it has  continued  to  originate  fixed-rate  mortgage  loans for those
         consumers who desire these loans.  The Bank has recently  begun selling
         into the  secondary  market the vast majority of the  fixed-rate  loans
         that it originates as a means of reducing its sensitivity to changes in
         interest rates.

o        Originate  Shorter Term Loans and Obtain Longer Term  Deposits.  During
         the past several  years,  the Bank has  increased  its  origination  of
         shorter term loans such as consumer loans,  non-residential real estate
         loans,  and  commercial  loans and has also  increased its portfolio of
         longer term certificates of deposit.  Increases in these types of loans
         and deposits have reduced the Bank's sensitivity to changes in interest
         rates.  Further,  the increase in these types of loans has enhanced the
         yield on a portion of the Bank's loan portfolio.

o        Emphasize  Personal Service.  For  more than 60 years, the Bank has met
         the financial needs of the communities  it serves.  Management believes
         that the Bank has been able to  grow during the

                                       18


<PAGE>


         past  five  years in a  competitive  market  because  it  continues  to
         provide  highly personalized service to its customers. In addition, the
         Bank  intends to continue  serving its market areas as a community bank
         and  believes that doing so will continue to differentiate it from many
         of  its competitors.

o        Maintain Asset Quality. Management believes that asset quality is a key
         to  long-term  financial  success.  During the past five fiscal  years,
         total  non-performing  assets  as a  percentage  of  total  assets  has
         remained  between  0.41% and 0.69%.  These  percentages  have  remained
         within  this  range  despite  increases  in  the  Bank's  portfolio  of
         non-residential  real estate  loans,  automobile  loans and  commercial
         loans as well as growth in the overall loan portfolio.

   
         In  the  future,  the  Bank  intends  to  continue  its  focus  on  the
origination  of  adjustable-rate  mortgage  loans,  the sale of  first  mortgage
primary residence  fixed-rate mortgage loans, and to increase the origination of
shorter  term loans while  decreasing  deposit  interest  expense  and  limiting
overhead  expenses.  In this  regard,  the Bank has  monitored  current  deposit
interest rates in its market area from competitive banks and has determined that
a decrease in interest  rates  offered for its NOW deposit  accounts and Regular
Savings  deposit  accounts  is  warranted.  The Bank plans to  decrease  deposit
interest  rates for these accounts  sometime  during the second quarter of 1996.
While the Board  anticipates a significant  increase in non-interest  expense in
the future resulting from operations from a public company and implementation of
new incentive plans, the Board believes that the additional income  attributable
to the proceeds of the offering will more than offset such additional  expenses.
See "Pro  Forma  Data".  However,  there  can be no  assurance  that the  Bank's
reliance on this focus will not adversely affect net income, particularly in the
event of changes in interest rates or other market  conditions  which impair the
Bank's  ability to maintain an adequate  spread  between the yields and costs of
its assets and liabilities. See "-- Asset/Liability Management".
    

Asset/Liability Management

         The Bank's net  interest  income is  sensitive  to changes in  interest
rates, as the rates paid on its  interest-bearing  liabilities  generally change
faster than the rates earned on its  interest-earning  assets. As a result,  net
interest income will frequently  decline in periods of rising interest rates and
increase in periods of decreasing interest rates.

         To mitigate the impact of changing  interest  rates on its net interest
income,  the Bank  manages its interest  rate  sensitivity  and  asset/liability
products through its asset/liability  management committee.  The asset/liability
management  committee  meets as necessary to determine the rates of interest for
loans and deposits. Rates on deposits are primarily based on the Bank's need for
funds and on a review of rates offered by other  financial  institutions  in the
Bank's market areas. Interest rates on loans are primarily based on the interest
rates offered by other financial institutions in the Bank's primary market areas
as well as the Bank's cost of funds.

         In an effort to reduce  interest rate risk and protect  itself from the
negative  effects of rapid or prolonged  changes in interest rates, the Bank has
instituted   certain  asset  and  liability   management   measures,   including
underwriting  long-term  fixed  rate loans that are  saleable  in the  secondary
market,  offering  longer  term  deposit  products  and  diversifying  the  loan
portfolio into shorter term consumer and commercial business loans. In addition,
since the mid-1980s,  the Bank has primarily originated one year, three year and
five year adjustable-rate mortgage loans for its portfolio.

         The Committee manages the interest rate sensitivity of the Bank through
the  determination  and adjustment of  asset/liability  composition  and pricing
strategies. The Committee then monitors the impact of the interest rate risk and
earnings  consequences  of such  strategies  for  consistency  with  the  Bank's


                                       19


<PAGE>


liquidity needs, growth, and capital adequacy.  The Bank's principal strategy is
to reduce the  interest  rate  sensitivity  of its interest  earning  assets and
attempt to match the maturities of interest earning assets with interest bearing
liabilities,  while  allowing  for a  mismatch  in an attempt  to  increase  net
interest income.

Net Portfolio Value

         In order to encourage  savings  associations  to reduce their  interest
rate risk,  the OTS adopted a rule  incorporating  an interest rate risk ("IRR")
component into the risk-based  capital rules.  However,  this rule is not yet in
effect.  The IRR  component is a dollar  amount that will be deducted from total
capital for the  purpose of  calculating  an  institution's  risk-based  capital
requirement  and is measured in terms of the  sensitivity  of its net  portfolio
value  ("NPV") to changes  in  interest  rates.  NPV is the  difference  between
incoming  and  outgoing  discounted  cash flows from  assets,  liabilities,  and
off-balance  sheet contracts.  An institution's IRR is measured as the change to
its NPV as a result of a  hypothetical  200 basis point ("bp")  change in market
interest  rates.  A  resulting  change in NPV of more  than 2% of the  estimated
present value of total assets ("PV") will require the institution to deduct from
its capital  50% of that  excess  change.  The rules  provide  that the OTS will
calculate the IRR component quarterly for each institution.  The following table
presents the Bank's NPV at June 30, 1996,  as  calculated  by the OTS,  based on
quarterly information voluntarily provided to the OTS by the Bank.
<TABLE>
<CAPTION>

                                                                                   NPV as % of PV
                                  Net Portfolio Value                                 of Assets
                                  -------------------                                 ---------

    Change                                                                     NPV
   in Rates         $ Amount         $Change(1)          %Change(2)         Ratio(3)              Change(4)
   --------         --------         ----------          ----------         --------              ---------
                       (Dollars in Thousands)

<S>                    <C>                <C>                    <C>             <C>               <C>     
+400 bp                 3,504             (5,021)                (59)%           4.01%             (505) bp
+300 bp                 4,912             (3,613)                (42)             5.50             (355) bp
+200 bp                 6,292             (2,232)                (26)             6.91             (215) bp
+100 bp                 7,559               (966)                (11)             8.15              (91) bp
0 bp                    8,525                  --                  --             9.06                   --
- -100 bp                 9,076                 551                   6             9.54                48 bp
- -200 bp                 9,382                 857                  10             9.78                72 bp
- -300 bp                 9,990               1,465                  17            10.30               124 bp
- -400 bp                10,830               2,305                  27            11.00               195 bp

</TABLE>

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

(1)  Represents  the excess  (deficiency)  of the  estimated  NPV  assuming  the
     indicated  change in interest  rates minus the  estimated  NPV  assuming no
     change in interest rates.
(2)  Calculated  as the  amount of change in the  estimated  NPV  divided by the
     estimated NPV assuming no change in interest rates.
(3)  Calculated as the estimated NPV divided by present value of total assets.
(4)  Calculated  as the  excess  (deficiency)  of the  NPV  ratio  assuming  the
     indicated change in interest rates over the estimated NPV ratio assuming no
     change in interest rates.

          At June 30, 1996,  a change in interest  rates of a positive 200 basis
points would have resulted in a 215 basis point  decrease in NPV as a percentage
of the  present  value  of the  Bank's  total  assets.  Utilizing  the  OTS  IRR
measurement described above, the Bank, at June 30, 1996, would have been

                                       20


<PAGE>

considered  by the  OTS to  have  been  subject  to  "above  normal"  IRR and an
additional  $175,000  would have been  required to be deducted  from  risk-based
capital.

         Certain assumptions  utilized by the OTS in assessing the interest rate
risk of savings  associations  were  employed in preparing  the previous  table.
These  assumptions  related to interest rates,  loan prepayment  rates,  deposit
decay rates,  and the market values of certain assets under the various interest
rate scenarios.  It was also assumed that delinquency rates will not change as a
result of changes in interest rates although there can be no assurance that this
will be the case. Even if interest rates change in the designated amounts, there
can be no assurance that the Bank's assets and liabilities  would perform as set
forth above.

         Certain  shortcomings  are inherent in the preceding NPV tables because
the data reflect  hypothetical changes in NPV based upon assumptions used by the
OTS to evaluate the Bank as well as other institutions.  Based on the above, net
interest  income should decline with  instantaneous  increases in interest rates
while net  interest  income  should  increase  with  instantaneous  declines  in
interest rates.  Generally,  during periods of increasing  interest  rates,  the
Bank's  interest  rate  sensitive  liabilities  would  reprice  faster  than its
interest rate  sensitive  assets  causing a decline in the Bank's  interest rate
spread and  margin.  This would  result  from an  increase in the Bank's cost of
funds  that  would  not be  immediately  offset by an  increase  in its yield on
earning assets. An increase in the cost of funds without an equivalent  increase
in the yield on earning  assets  would tend to reduce net interest  income.  The
Bank's net interest  rate spread  decreased  between the fiscal years ended June
30, 1994 and June 30, 1996 from 4.18% to 3.13%.

         In times of decreasing interest rates, fixed rate assets could increase
in value and the lag in repricing  of interest  rate  sensitive  assets could be
expected to have a positive effect on the Bank's net interest income.

                                       21


<PAGE>



Average Balance Sheet, Interest Rates, and Yield

         The  following  table sets forth  certain  information  relating to the
Bank's  average  balance  sheet and  reflects  the  average  yield on assets and
average cost of liabilities for or as of the periods indicated.  Such yields and
costs are derived by dividing income or expense by the average balance of assets
or liabilities,  respectively,  for the periods presented.  Average balances are
derived from monthly balances,  however,  management does not believe the use of
month-end  balances  has  caused  any  material  difference  in the  information
presented. There have been no tax equivalent adjustments made to the yields.

<TABLE>
<CAPTION>
                                      At June 30,                                    Year Ended June 30,
                                     -------------           ---------------------------------------------------------------------
                                         1996                            1996                                1995        
                                     -------------           ---------------------------------   ---------------------------------
                                                             Average                 Average     Average                 Average 
                                 Balance     Yield/Cost      Balance    Interest    Yield/Cost   Balance    Interest    Yield/Cost
                                 -------     ----------      -------    --------    ----------   -------    --------    ----------
                                                                         (DOLLARS IN THOUSANDS)   
<S>                              <C>         <C>             <C>        <C>         <C>          <C>        <C>         <C> 
   
Interest-earning assets:......                                        
 Loans receivable(1)..........   $79,266          7.95%      $76,096      $6,153         8.09%   $69,378       5,449         7.85%
 Investment securities (2)....     8,496          5.51         6,826         388         5.68      7,257         388         5.35 
 Mortgage-backed                                                                                                                   
  securities..................       537          8.94           770          69         8.96        971          90         9.27  
                                 -------                     -------      ------                 -------      ------
Total interest-earning
 assets.......................    88,299          7.72        83,692       6,610         7.90     77,606       5,927         7.64  
                                                                          ------                              ------
Non-interest-earning assets...     3,553                       3,042                               2,456 
                                 -------                     -------                             ------- 
Total assets..................   $91,852                     $86,734                             $80,062
                                 =======                     =======                             =======
Interest-bearing liabilities:
 Interest-bearing demand
   deposits...................   $10,930          2.96       $ 9,975         298         2.99    $ 9,204         279         3.03 
 Certificates of Deposit......    50,855          5.33        50,093       2,787         5.56     44,695       2,142         4.79 
 Savings deposits.............    17,378          3.18        16,572         543         3.28     16,933         558         3.30 
 Short-term borrowings........     4,376          5.49         3,105         173         5.57      3,012         165         5.48 
                                 -------          -----      -------      ------                 -------       -----
Total interest-bearing
  liabilities.................    83,539          4.58        79,745       3,801         4.77     73,844       3,144         4.26 
                                                                          ------                               -----
Non-interest bearing
 liabilities..................     2,113                         833                                 648
                                 -------                     -------                             -------
Total Liabilities.............    85,652                      80,578                              74,492
                                 -------                     -------                             -------

Retained Earnings.............     6,200                       6,156                               5,570
                                 -------                     -------                             -------
Total liabilities and retained
 earnings.....................   $91,852                     $86,734                             $80,062
                                 =======                     =======                             =======
Net interest income...........                                            $2,809                              $2,783
                                                                          ======                              ======
Interest rate spread (3)......                    3.14%                                  3.13%                               3.38%

Net yield on interest-earning
 assets(4)....................                    3.38%                                  3.36%                               3.59%

Ratio of average interest earning
 assets to average interest-
  bearing liabilities.........                  105.70%                                104.95%                             105.09%
    
<CAPTION> 
                                                             1994
                                               ---------------------------------
                                               Average                 Average  
                                               Balance    Interest    Yield/Cost
                                               -------    --------    ----------
<S>                                            <C>        <C>         <C> 
   
Interest-earning assets:......
 Loans receivable(1)..........                 $60,046     $ 4,896         8.15%
 Investment securities (2)....                   5,817         357         6.14      
 Mortgage-backed                                                                  
  securities..................                   1,591         129         8.11                                      
                                               -------     -------
Total interest-earning                       
 assets.......................                  67,454       5,382         7.98                
                                                           ------- 
Non-interest-earning assets                      2,694             
                                               ------- 
Total assets..................                 $70,148                          
                                               =======
Interest-bearing liabilities:           
 Interest-bearing demand                                                                                    
   deposits...................                 $ 9,745         300         3.08
 Certificates of Deposit......                  31,578       1,317         4.17                  
 Savings deposits.............                  19,102         631         3.30    
 Short-term borrowings........                   4,362         211         4.84    
                                               -------      ------  
Total interest-bearing                                                                                    
  liabilities.................                  64,787       2,459         3.80
                                                            ------
Non-interest bearing                                                                                    
 liabilities..................                     618
                                               -------
Total Liabilities.............                  65,405
                                               -------


Retained Earnings.............                   4,743
                                               -------
Total liabilities and retained                                                                                    
 earnings.....................                 $70,148
                                               =======
Net interest income...........                              $2,923 
                                                            ======
Interest rate spread (3)......                                               4.18%
                                                   
Net yield on interest-earning                                    
 assets(4)....................                                               4.33%   
                                                   
Ratio of average interest earning                                    
 assets to average interest-                                    
  bearing liabilities.........                                             104.12%
    
</TABLE> 


- ---------------------------------
(1)  Average balances include non-accrual loans.
(2)  Includes interest-bearing deposits in other financial institutions and FHLB
     stock.
(3)  Interest rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(4)  Net yield on  interest-earning  assets  represents net interest income as a
     percentage of average interest-earning assets.

                                       22


<PAGE>


   
Rate/Volume Analysis

         The table below sets forth  certain  information  regarding  changes in
interest income and interest expense of the Bank for the periods indicated.  For
each  category of interest  earning  assets and  interest  bearing  liabilities,
information  is  provided  on  changes  attributable  to (i)  changes  in volume
(changes in volume multiplied by old rate) and (ii) changes in rates (changes in
rate  multiplied  by old volume).  Increases  and decreases due to both rate and
volume, which cannot be segregated,  have been allocated  proportionately to the
change due to volume and the change due to rate.

<TABLE>
<CAPTION>
                                                                    Year Ended June 30,
                                    -----------------------------------------------------------------------------------
       
                                          1996 vs 1995                                       1995 vs 1994
                                     -------------------------------                   --------------------------------

                                           Increase (Decrease)                              Increase (Decrease)
                                                  Due to                                           Due to
                                        --------------------------                        -------------------------- 
                                     Volume        Rate          Net                   Volume        Rate          Net  
                                     ------        ----          ---                   ------        ----          ---   
                                                                      (In Thousands)
<S>                                  <C>         <C>          <C>                      <C>         <C>          <C>
Loans receivable...............      $  528      $  176       $  704                   $  761      $ (208)      $  553
Investment securities..........         (23)         23           --                       88         (57)          31
Mortgage-backed securities.....         (19)         (2)         (21)                     (50)         11          (39)
                                     ------      ------       ------                   ------      ------       ------ 
Total interest-earning assets        $  486      $  197       $  683                   $  799      $ (254)      $  545
                                     ======      ======       ======                   ======      ======       ====== 

Interest expense:
  Interest-bearing demand
    deposits...................      $   23      $   (4)      $   19                   $  (17)     $   (4)      $  (21)
  Certificates of Deposit......         259         386          645                      547         278          825
  Savings deposits.............         (12)         (3)         (15)                     (72)         (1)         (73)
  Short-term borrowings........           5           3            8                      (65)         19          (46)
                                     ------      ------       ------                   ------      ------       ------ 
Total interest-bearing
  liabilities..................      $  275      $  382       $  657                   $  393      $  292       $  685
                                     ======      ======       ======                   ======      ======       ====== 

Net change in interest income..      $  211      $ (185)      $   26                   $  406      $ (546)      $ (140)
                                     ======      ======       ======                   ======      ======       ====== 
</TABLE>

Financial Condition

         Total assets increased by $8.1 million or 9.7% to $91.9 million at June
30,  1996 from $83.7  million at June 30,  1995 and by $4.8  million at June 30,
1995 from $78.9  million at June 30, 1994,  primarily  due to increases in loans
receivable of $4.5 million and $7.2 million,  respectively, as well as increases
of $1.1 million and $1.4 million in securities  held to maturity,  respectively,
and offset,  in 1995,  by a decrease  in  interest-bearing  deposits  with other
institutions  of $3.6  million.  The  increases  in the  dollar  amount of loans
receivable  primarily  resulted  from  increases in the dollar amount of one- to
four-family   mortgage   loan   portfolio   and  to  a  lesser   extent  in  the
non-residential real estate, automobile, and commercial loan portfolios.

   
         The Bank's deposits  increased by $6.1 million or 8.1% to $80.8 million
at June 30, 1996 and by $7.5 million or 11.1% to $74.7  million at June 30, 1995
from $67.2 million at June 30, 1994.  Between 1994 and 1995,  the Bank increased
the size of its certificates of deposit portfolio through extensive  advertising
of a "yes we can!" slogan in conjunction  with providing  above-market  interest
rates for certificates of deposit with nine month terms.  Between 1995 and 1996,
the Bank increased the size of its certificates of deposit  portfolio and number
of  deposit  accounts  as a result  of the  opening  of a new  branch  office in
Follonsbee,  West Virginia. During the past several years, the Bank believes its
deposits
    
                                       23


<PAGE>



have increased due to funds  deposited by customers of other local  institutions
who experienced higher fees and less personalized  service following mergers and
acquisitions of financial institutions located in the Bank's market areas.

         The Bank's equity increased by $417,000 or 7.2% to $6.2 million at June
30,  1996 from $5.8  million  at June 30,  1995.  The  Bank's  equity  increased
$713,000  or 14.1% at June 30,  1995 from $5.1  million  at June 30,  1994.  The
increases  were primarily the result of earnings for the fiscal years ended June
30, 1996 and 1995.

Comparison of Operating Results for the Years Ended June 30, 1996 and 1995

         Net Income.  Net income  decreased by $297,000 or 41.6% for fiscal 1996
to  $417,000  from  $715,000  for fiscal  1995.  Net income for fiscal  1996 was
reduced primarily as a result of an increase of $253,000 in noninterest  expense
and an increase in the provision for loan losses of $215,000 partially offset by
an increase of $58,000 in noninterest income and a decrease of $87,000 in income
taxes.

         Net Interest  Income.  Net interest income  increased by  approximately
$26,000 or 0.9% to $2.81  million for fiscal 1996 from $2.78  million for fiscal
1995. The interest rate spread decreased to 3.13% for fiscal 1996 from 3.38% for
fiscal 1995.  The decline in interest rate spread was primarily the result of an
increase  in the cost of funds  due to  higher  market  interest  rates for time
deposits and an increase in the average  balance of time deposits.  Net interest
income  increased  between the periods  despite this  decrease in interest  rate
spread due to increases in the average balances of both interest-earning  assets
and interest-bearing liabilities.

         Interest and Dividend  Income.  Interest  income on loans  increased by
approximately  $703,000 to $6.2  million  for fiscal 1996 from $5.4  million for
fiscal 1995.  The increase for fiscal 1996 was largely the result of an increase
of $6.7 million in the average balance of loans outstanding  during fiscal 1996,
to $76.1  million,  as  compared  to fiscal  1995 as well as an  increase in the
average yield from 7.85% for fiscal 1995 to 8.09% for fiscal 1996.

         Interest   Expense.   Interest   expense  on  deposits   increased   by
approximately  $649,000  or 21.8% to $3.6  million  for  fiscal  1996  from $3.0
million for fiscal 1995. The increase for fiscal 1996 was  substantially  due to
an increase in the  average  cost of time  deposits to 5.56% in fiscal 1996 from
4.79% in fiscal  1995 as well as an  increase  in the  average  balance  of time
deposits to $50.1  million from $44.7  million  during this same  period.  These
average costs and balances on time deposits  increased as market  interest rates
increased in fiscal 1996 and the Bank offered  higher  interest rates to attract
and retain time deposits.  Interest expense on FHLB advances increased by $8,000
to $173,000 for fiscal 1996  compared to $165,000 for fiscal 1995, as the amount
of, and rate paid on, borrowed funds increased.

   
         Provision  for Loan Losses.  The  provision  for loan losses  increased
$215,000 or 445.4% to $263,000 for fiscal 1996 from $48,000 for fiscal 1995. The
Bank's ratio of non-performing  loans to total loans was 0.55% and 0.33% at June
30, 1996 and 1995, respectively. The increase in the amount of the provision for
fiscal 1996 was based on  management's  decision to increase the allowance  from
$198,000  at June  30,  1995 to  $325,000  at June 30,  1996,  as well as take a
$145,000  charge-off  during fiscal 1996. The increase in the provision for loan
losses  was in part the  result of a larger  loan  portfolio  and a  significant
increase from 1995 to 1996 in automobile  loans ($1.6 million),  non-residential
real estate loans ($2.1 million) and commercial  loans ($1.0 million).  Consumer
and  commercial  loans are  generally  considered  to involve a higher degree of
credit risk than one-to four family residential mortgage loans.

                                       24


<PAGE>



This  higher  degree of  credit  risks may  result in the Bank  experiencing  an
increased provision for possible loan losses over that experienced in the Bank's
most  recent  fiscal  year.  The  $145,000  charge-off  during  1996 was related
primarily to one loan.  See  "Business of the Bank -- Analysis of Allowance  for
Loan Losses."
    
         Noninterest Income. Noninterest income increased by $58,000 to $294,000
during  fiscal 1996 from  $236,000 for fiscal 1995.  This increase was primarily
due to a $16,000  increase in service charges on deposit  accounts and a $20,000
gain on the sale of education  loans  during the year ended June 30,  1996.  The
increase in service  charges on deposit  accounts was primarily the result of an
increase in the number of deposit accounts.

          Noninterest Expense.  Noninterest expense increased to $2.1 million or
13.4% for fiscal 1996 from $1.9 million  during  fiscal 1995.  Compensation  and
benefits  expenses  increased  by $106,000 or 13.7% to $886,000  for fiscal 1996
from  $779,000  for fiscal  1995.  The  increase in  compensation  and  benefits
expenses in fiscal 1996 was  primarily  the result of cost of living  increases,
the hiring of additional personnel and increased benefit plan expense. Occupancy
and equipment expenses increased by $39,000 or 17.3% to $264,000 for fiscal 1996
due to purchases  of data  processing  equipment  and  renovation  of the branch
office.  Deposit  insurance  premiums,   professional  fees,  advertising,  data
processing charges,  and other noninterest expense also experienced an aggregate
increase  of  $108,000 or 12.2% over  fiscal  1995 due  primarily  to  increases
related to the growth in the  certificate  of deposit  portfolio  and  increased
deposit related services.

         Income Taxes. Income taxes decreased by approximately  $87,000 or 24.0%
to $276,000  for fiscal 1996 from  $363,000  for fiscal  1995.  The  decrease in
fiscal 1996  compared to fiscal 1995 was primarily the result of the decrease in
net income before taxes.

Comparison of Operating Results for the Years Ended June 30, 1995 and 1994

         Net Income.  Net income  decreased by $141,000 or 16.5% for fiscal 1995
to $715,000 from $856,000 for fiscal 1994 primarily as a result of a decrease in
net  interest  income of  $140,000  and an increase  in  noninterest  expense of
$129,000 or 7.3% partially offset by a decrease in income taxes of $58,000 and a
$56,000  addition to net income in fiscal 1994 due to an accounting  change that
was not repeated in fiscal 1995.

         Net Interest Income.  Net interest income decreased to $2.8 million for
fiscal 1995 from $2.9 million for fiscal 1994, a decrease of 4.8%.  The decrease
in net  interest  income for fiscal  1995 was due to an  increase of $684,000 in
interest  expense  that was only  partially  offset by a  $544,000  increase  in
interest and dividend income.

         Despite an increase in average balances of interest-earning  assets and
interest-bearing  liabilities in fiscal 1994, the interest rate spread decreased
in fiscal  1995 to 3.38% from 4.18% for fiscal  1994,  resulting  in reduced net
interest  income.  The decrease in the interest rate spread was primarily due to
an increase in the cost of  interest-bearing  liabilities  and a decrease in the
yield on interest earning assets.

         Interest and Dividend  Income.  Interest  income on loans  increased by
approximately  $554,000 or 11.3% to $5.4 million for fiscal 1995.  This increase
was due to a $9.3 million or 15.5%  increase in the average  balance of loans in
fiscal  1995 as  compared  to fiscal  1994  offset  by a 30 basis  point or 3.7%
decline in the yield earned on loans between these two periods due to a decrease
in market interest rates.

                                       25


<PAGE>



Interest on deposits  with other  institutions  increased by $73,000 or 74.0% to
$171,000  for  fiscal  1995,  interest  income  on  mortgage-backed   securities
decreased  by  $40,000  for  fiscal  1995  and  interest  income  on  investment
securities  decreased  by $43,000 or 18.7% to $188,000  for fiscal  1995.  These
changes  reflect,  in part, the decision of management to increase  liquidity by
shifting  assets  from less  liquid  but  higher  yielding  mortgage-backed  and
investment  securities  to more liquid but lower  yielding  deposits  with other
institutions.

         The yield on the average  balance of interest  earning assets was 7.64%
and 7.98%, respectively, for fiscal 1995 and 1994.

         Interest   Expense.   Interest   expense  on  deposits   increased   by
approximately  $731,000  or 32.5% for fiscal  1995 from $2.2  million for fiscal
1994. The increase for fiscal 1995 was substantially due to an increase of $13.1
million or 41.5% in the average  balance of time  deposits from $31.6 million in
fiscal  1994 to $44.7  million in fiscal 1995 as well as an increase in the cost
of time  deposits of 62 basis points or 14.9% from 4.17% in fiscal 1994 to 4.79%
in  fiscal  1995  due to  rising  market  interest  rates.  Interest  on FHLB of
Pittsburgh  advances  decreased  $46,000 or 21.8% during fiscal 1995 to $165,000
from $211,000 for fiscal 1994 resulting from a reduction in average borrowings.

         Provision  for Loan Losses.  The  provision  for loan losses  decreased
$8,000 or 14.7% to $48,000 for fiscal 1995 from  $57,000  for fiscal  1994.  The
Bank's ratio of non-performing  loans to total loans was 0.33% and 0.65% at June
30, 1995 and 1994, respectively.

         Noninterest  Income.  Noninterest income increased $6,000 during fiscal
1995 from  $230,000  for  fiscal  1994.  Service  charges  on  deposit  accounts
increased $9,000 and other income decreased $3,000.

         Noninterest Expense. Noninterest expense increased $129,000 or 7.3% for
fiscal 1995 from $1.8  million  during  fiscal 1994.  Compensation  and benefits
expense  increased  $109,000 or 16.2% from fiscal 1994  primarily due to cost of
living increases and additional  personnel.  Data processing  charges  increased
$16,000  or 14.4%  for  fiscal  1995 from  $114,000  for  fiscal  1994 due to an
increased  number of accounts  and new  services  being  provided.  FDIC deposit
insurance  premium  expense  increased  $17,000  or 12.8% in fiscal  1995 as the
average balance of deposits increased in fiscal 1995.

         Income Taxes. Income taxes decreased by approximately  $58,000 or 13.7%
to $363,000  for fiscal 1995 from  $420,000  for fiscal  1994.  The  decrease in
fiscal 1995  compared to fiscal 1994 was  primarily  the result of a decrease in
net income before taxes.

Liquidity and Capital Resources

         The Bank is required by OTS regulations to maintain,  for each calendar
month, a daily average  balance of cash and eligible  liquid  investments of not
less than 5% of the average  daily balance of its net  withdrawable  savings and
borrowings (due in one year or less) during the preceding  calendar month.  This
liquidity  requirement may be changed from time to time by the OTS to any amount
within the range of 4% to 10%. The Bank's  average  liquidity  ratio was 10.79%,
9.39%, and 13.97% at June 30, 1996, 1995, and 1994, respectively.
   
         The Bank's  sources of liquidity  include  cash flows from  operations,
principal  and  interest  payments  and  prepayments  on loans,  maturities  and
prepayments  of securities,  deposit  inflows,  and borrowings  from the FHLB of
Pittsburgh. During fiscal 1996, 1995, and 1994, the primary source of

                                       26


<PAGE>



funds was cash flows from deposit growth.  Cash flow from net deposit growth was
$6.1 million,  $7.5 million,  and $7.9 million, for fiscal years ending June 30,
1996,  1995, and 1994,  respectively.  Cash flow used to fund loan growth during
these same periods  totalled $7.7  million,  $7.5  million,  and $11.2  million,
respectively.  Cash flow from the sale of  student  loans was $1.4  million  for
fiscal year 1996.
    
         In addition,  from time-to-time the Bank borrows funds from the FHLB of
Pittsburgh  to  supplement  its  cash  flows.  At June  30,  1996,  the Bank had
outstanding  borrowings  from  the  FHLB of  $4.4  million.  See  Note 10 to the
Consolidated Financial Statements.

         As of June 30, 1996,  the Bank had $69,000 of securities  classified as
available for sale and $4.8 million of investment  securities classified as held
to maturity. The equity of the Bank at June 30, 1996 was reduced by $9,450 which
represents  the net  unrealized  loss on securities  classified as available for
sale. See Notes 1 and 2 to the Consolidated Financial Statements.

         The Bank  has  received  regulatory  approval  to open a branch  office
during 1997 in  Wintersville,  Ohio.  Refurbishing  and related expenses for the
proposed branch (estimated at approximately $500,000) are not expected to have a
material  impact on the capital or liquidity of the Bank.  However,  the opening
and  operation  of the branch  will  result in  additional  noninterest  expense
relating to hiring additional staff and other related expenses.

          The Bank is subject to federal regulations that impose certain minimum
capital  requirements.  At June  30,  1996,  the  Bank  exceeded  these  capital
requirements. See "Historical and Pro Forma Capital Compliance."

   
         Liquidity  may be adversely  affected by unexpected  deposit  outflows,
excessive interest rates paid by competitors,  adverse publicity relating to the
savings and loan  industry,  and similar  matters.  Further,  the  disparity  in
insurance  premiums described herein could result in the Bank losing deposits to
BIF members that have lower costs of funds and  therefore are able to pay higher
rates  of  interest  on  deposits.  Subsequent  to June  30,  1996,  a  one-time
assessment  was imposed on the Bank and the disparity in insurance  premiums was
reduced.  See "Recent  Developments" and "Risk Factors -- Disparity in Insurance
Premiums and Special Assessment."  Management monitors projected liquidity needs
and determines the level desirable,  based in part on the Bank's  commitments to
make loans and management's assessment of the Bank's ability to generate funds.
    

Recent Accounting Pronouncements

         FASB   Statement   on   Disclosures   About  Fair  Value  of  Financial
Instruments. In December 1991, the Financial Accounting Standards Board ("FASB")
issued  Statement  of Financial  Accounting  Standards  No. 107.  The  Statement
requires  the  disclosure  of the fair  value of  financial  instruments  in the
footnotes to the financial  statements.  The Statement is effective for the Bank
for fiscal years ending after December 15, 1995.

         FASB  Statement on Accounting by Creditors for Impairment of a Loan. In
May 1993,  FASB issued SFAS No. 114. SFAS No. 114  addresses  the  accounting by
creditors  for  impairment  of a loan by specifying  how  allowances  for credit
losses  related to certain  loans  should be  determined.  A loan is  considered
impaired when,  based on current  information and events,  it is probable that a
creditor will be unable to collect all amounts due according to the  contractual
terms of the loan agreement. SFAS No.

                                       27


<PAGE>



114 generally  requires  creditors to account for impaired  loans,  except those
loans  that are  accounted  for at fair  value  or at the  lower of cost or fair
value, at the present value of the expected future cash flows  discounted at the
loan's  effective  interest rate. The Statement also addresses the accounting by
creditors  for loans  that are  restructured  in a troubled  debt  restructuring
involving a modification  of terms of a receivable  including  those involving a
receipt of assets in partial  satisfaction  of a receivable.  This  Statement is
effective for fiscal years  beginning  after December 15, 1994. In October 1994,
FASB amended certain  provisions of SFAS No. 114 by the issuance of SFAS No. 118
"Accounting  by Creditors  for  Impairment  of a Loan - Income  Recognition  and
Disclosures."  SFAS No.  118  amends  SFAS  No.  114 by  eliminating  provisions
describing  how a  creditor  should  report  income  on  an  impaired  loan  and
increasing disclosure  requirements as to information on recorded investments in
certain  impaired loans and how a creditor  recognizes  related interest income.
The effective date of SFAS No. 118 is the same as for SFAS No. 114. The adoption
of SFAS No. 114 and the amendment by SFAS No. 118 did not have a material effect
on the Bank's financial statements.

         FASB Statement on Accounting for the Impairment of Long-Lived Asset and
for  Long-Lived  Assets to be Disposed  of. In March 1995,  FASB issued SFAS No.
121, which will become  effective for fiscal years  beginning after December 15,
1995. This Statement  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.  Recoverability  is evaluated  based upon the estimated
future cash flows  expected to result from the use of the asset and its eventual
disposition.  If expected  cash flows are less than the  carrying  amount of the
asset, an impairment loss is recognized.  Additionally,  this Statement requires
that 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.
However,  based on existing  conditions,  and a preliminary  review,  management
believes that the impact of adopting this  Statement will not be material to the
Bank's financial statements.

         FASB  Statement on Accounting  for Mortgage  Servicing  Rights.  In May
1995,  FASB issued SFAS No. 122, which will become  effective,  on a prospective
basis,  for fiscal years  beginning  after  December 31,  1995.  This  Statement
requires mortgage banking  enterprises to recognize as separate assets rights to
service  mortgage  loans,  however those  servicing  rights are  acquired.  When
mortgage  loans,   acquired   either  through  a  purchase   transaction  or  by
origination,  are  sold  or  securitized  with  servicing  rights  retained,  an
allocation  of the total cost of the  mortgage  loans should be made between the
mortgage  servicing rights and the loans based on their relative fair values. In
subsequent   periods,   all  mortgage   servicing  rights  capitalized  must  be
periodically  evaluated for impairment  based on the fair value of those rights,
and any impairments recognized through a valuation allowance.  However, based on
existing  conditions,  and a preliminary  review,  management  believes that the
impact of adopting this Statement  will not be material to the Bank's  financial
statements. Effective January 1, 1997, this Statement will be superseded by SFAS
No. 125, which is discussed below.

         FASB Statement on Accounting for Stock-Based  Compensation.  In October
1995,  the FASB issued  SFAS No.  123.  SFAS No. 123 defines a "fair value based
method" of accounting for an employee stock option whereby  compensation cost is
measured  at the grant  date  based on the value of the award and is  recognized
over the service  period.  FASB  encouraged all entities to adopt the fair value
based  method,  however,  it will  allow  entities  to  continue  the use of the
"intrinsic value based method" prescribed by Accounting Principles Board ("APB")
Opinion No. 25. Under the intrinsic value based method, compensation cost is the
excess of the  market  price of the stock at the grant  date over the  amount an
employee must pay to acquire the stock. However, most stock option plans have no
intrinsic  value at the  grant  date  and,  as  such,  no  compensation  cost is
recognized under APB Opinion No. 25. Entities

                                       28


<PAGE>



electing to continue use of the accounting  treatment of APB Opinion No. 25 must
make  certain pro forma  disclosures  as if the fair value based method had been
applied.  The  accounting  requirements  of  SFAS  No.  123  are  effective  for
transactions entered into in fiscal years beginning after December 15, 1995. Pro
forma disclosures must include the effects of all awards granted in fiscal years
beginning  after  December  15,  1994.  The Bank  expects to continue to use the
"intrinsic value based method" as prescribed by APB Opinion No. 25. Accordingly,
the  impact of  adopting  this  Statement  will not be  material  to the  Bank's
financial statements.

         FASB  Statement on Accounting  for Transfers and Servicing of Financial
Assets and  Extinguishment  of  Liabilities.  In June 1996, FASB issued SFAS No.
125, which will be effective, on a prospective basis, for fiscal years beginning
after  December  31,  1996.  SFAS No.  125  provides  accounting  and  reporting
standards for transfers and servicing of financial assets and  extinguishment of
liabilities based on consistent application of a  financial-components  approach
that  focuses on  control.  SFAS No. 125 extends  the  "available  for sale" and
"trading" approach of SFAS No. 115 to non-security  financial assets that can be
contractually  prepaid or otherwise settled in such a way that the holder of the
asset  would  not  recover  substantially  all of its  recorded  investment.  In
addition,  SFAS No.  125 amends  SFAS No.  115 to prevent a security  from being
classified as held to maturity if the security can be prepaid or settled in such
a manner that the holder of the security would not recover  substantially all of
its recorded  investment.  The extension of the SFAS No. 115 approach to certain
non-security  financial  assets and the  amendment to SFAS No. 115 are effective
for  financial  assets  held on or  acquired  after  January 1, 1997.  Effective
January 1, 1997,  SFAS No. 125 will  supersede  SFAS No. 122, which is discussed
above.  Management has not yet determined the effect,  if any, SFAS No. 125 will
have on the Company's financial statements.

         In December  1994, the  Accounting  Standards  Division of the American
Institute  of  Certified  Public   Accountants   ("AICPA")  approved  SOP  94-6,
Disclosure of Certain  Significant  Risks and  Uncertainties.  SOP 94-6 requires
additional  disclosure in financial  statements about the risk and uncertainties
existing as of the date of those  financial  statements in the following  areas:
nature  of  operations,  use  of  estimates  in  the  preparation  of  financial
statements,  certain  significant  estimates  and current  vulnerability  due to
certain  concentrations.  The standard is  effective  for  financial  statements
issued for fiscal  years ending after  December  15, 1995.  Management  does not
believe  that the  adoption  of SOP 94-6  will  have a  material  impact  on the
financial position of the Bank.

         In November 1993, the AICPA issued SOP 93-6  Employers'  Accounting for
Employee Stock Ownership Plan. SOP 93-6 addresses accounting for shares of stock
issued to employees by an employee stock  ownership plan. SOP 93-6 requires that
the employer record compensation expense in an amount equal to the fair value of
shares  committed  to be  released  from  the  ESOP to  employees.  SOP  93-6 is
effective  for fiscal  years  beginning  after  December 15, 1993 and relates to
shares  purchased by an ESOP after December 31, 1992.  Management has determined
that,  assuming the Common Stock appreciates over time, the adoption of SOP 93-6
will likely increase compensation expense relative to the ESOP, as compared with
prior guidance that required  recognition of  compensation  expense based on the
cost of the  shares  acquired  by the ESOP.  The  amount  of any such  increase,
however,  cannot be determined at this time because the expense will be based on
the fair value of the shares committed to be released to employees, which amount
is not determinable.

                                       29


<PAGE>



Effect of Inflation and Changing Prices

         The Bank's financial  statements and related data 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 changes in the relative purchasing power
of money over time due to inflation. Unlike industrial companies,  virtually all
of the assets and liabilities of a financial institution are monetary in nature.
As a result,  interest  rates  have a more  significant  impact  on a  financial
institution's  performance  than the  effects  of general  levels of  inflation.
Interest  rates do not  necessarily  move in the same direction or with the same
magnitude as the prices of goods and services.

                             BUSINESS OF THE COMPANY

         The Company is a Delaware  corporation  organized in September  1996 at
the direction of the Bank to acquire all of the capital stock that the Bank will
issue upon the Bank's conversion from the mutual to stock form of ownership. The
Company is not an  operating  company  and has not  engaged  in any  significant
business to date.  Management  believes that the holding  company  structure and
retention  of  proceeds  from the  Offerings  will,  should  it decide to do so,
facilitate diversification into other non-banking activities and possible future
acquisitions of other financial  institutions  such as savings  institutions and
commercial banks, and thereby further its expansion into existing and new market
areas and also enable the Company to repurchase  its own stock.  However,  there
are no present plans, arrangements, agreements, or understandings, regarding any
such activities.

         Upon  consummation  of the  Conversion,  the Company  will be a unitary
savings and loan holding company which, under existing laws, generally would not
be  restricted  in the  types of  business  activities  in which it may  engage,
provided   that  the  Bank   retains  a  specified   amount  of  its  assets  in
housing-related  investments.  The Company will not initially conduct any active
business. The Company does not intend to employ any persons other than officers,
but will utilize the support staff of the Bank from time to time.

                              BUSINESS OF THE BANK

General

         The Bank  attracts  deposits  from the  general  public  and uses  such
deposits  primarily to  originate  loans  secured by first  mortgages on one- to
four-family  residences in its market areas. One-to four-family loans secured by
first  mortgages  totalled  $56.0  million,  or 69.1%,  of the Bank's total loan
portfolio at June 30, 1996. To a lesser  extent,  the Bank  originates  consumer
loans and  non-residential  real estate loans which totalled  $10.1 million,  or
12.4%, and $8.3 million, or 10.3%, respectively,  of the total loan portfolio at
June 30, 1996. The Bank also originates  construction loans and other commercial
loans.

         The principal  sources of funds for the Bank's  lending  activities are
deposits,  the repayment and maturity of loans and sale,  maturity,  and call of
securities,  and FHLB  advances.  The principal  source of income is interest on
loans and the principal expense is interest paid on deposits.

Market Areas

          The  Bank  operates  two  offices.  The  main  office  is  located  in
Wellsburg,  West Virginia, and the branch office is located in Follansbee,  West
Virginia, both of which are in Brooke County. Wellsburg

                                       30


<PAGE>



is located approximately 37 miles west of Pittsburgh,  Pennsylvania and 16 miles
north of Wheeling, West Virginia on U.S. Route 22. The Pittsburgh  International
Airport is located  approximately 45 minutes from Wellsburg.  The Bank's primary
market area for lending and deposits  consists of Brooke and Hancock Counties of
West  Virginia and portions of Jefferson  County,  Ohio and  Washington  County,
Pennsylvania.  Regulatory  approval to open a new branch office in Wintersville,
Ohio, located in Jefferson County, has been received by the Bank.

   
         The Bank's market areas are  characterized  by (1) median household and
per  capita  income  above  that of West  Virginia  but below that of the United
States,  (2) housing  values below those of West Virginia and the United States,
and (3) an employment  rate below that of West  Virginia and the United  States.
Economic  growth in the Bank's  market areas  remains  dependent  upon the local
economy. The deposit and loan activity of the Bank is significantly  affected by
economic  conditions in its market areas.  However,  the economies of the Bank's
market areas have been relatively  stable.  Major area employers include Weirton
Steel  Corporation,  Wheeling  Pittsburgh Steel  Corporation,  American Electric
Power and Koppers Industries.

         The Bank serves its market area with a wide  selection  of  residential
loans and other  retail  financial  services.  Management  considers  the Bank's
reputation for customer service as its major competitive advantage in attracting
and retaining  customers in its market area.  The Bank also believes it benefits
from its  community  orientation,  as well as its  established  deposit base and
level of core deposits.
    
Lending Activities
   
         General. The Bank's loan portfolio  predominantly  consists of mortgage
loans secured by one- to  four-family  residences.  At June 30, 1996, the Bank's
loan portfolio totalled $81.1 million.  Loans secured by first mortgages on one-
to four-family  residences totalled $56.0 million, or 69.1%, of the Bank's total
loan  portfolio at June 30, 1996.  The Bank has not  purchased  loans in several
years and is  primarily a  portfolio  lender.  Recently,  the Bank has adopted a
strategy  to  sell  first  mortgage  primary  residence,   one-  to  four-family
fixed-rate loans in the secondary  market. At June 30, 1996, such loans held for
sale totalled $1.4 million. For its mortgage loan portfolio, the Bank originates
fixed-rate   (other   than  first   mortgage   primary   residence   loans)  and
adjustable-rate  mortgage loans. At June 30, 1996,  adjustable-rate  residential
one- to four-family  mortgage loans totalled  approximately  66.8% of the Bank's
residential mortgage loans.
    
         Loan  originations  are generally  obtained  from  existing  customers,
members of the local community, and referrals from real estate brokers, lawyers,
accountants,  and current and past customers within the Bank's lending area. The
Bank  also  advertises  on an  extensive  basis in the  local  print  media  and
periodically  advertises on radio and television.  Mortgage loans  originated by
the Bank in its portfolio generally include due-on-sale clauses that provide the
Bank with the contractual  right to deem the loan immediately due and payable in
the event that the borrower  transfers  ownership  of the  property  without the
Bank's consent.

                                       31


<PAGE>
 
     Analysis of Loan Portfolio.  The following table sets forth information
concerning the composition of the Bank's loan portfolio in dollar amounts and in
percentages of the total loan portfolio as of the dates indicated.

<TABLE>
<CAPTION>
                                                                             June 30,
                                  -------------------------------------------------------------------------------------------------
                                        1996                1995               1994                1993                  1992
                                  ----------------    ----------------    ----------------    ----------------     ----------------

                                  Amount   Percent    Amount   Percent    Amount   Percent    Amount    Percent    Amount   Percent
                                  ------   -------    ------   -------    ------   -------    ------    -------    ------   -------

                                                                   (Dollars in Thousands)
TYPE OF LOANS:
- -------------
REAL ESTATE LOANS:
<S>                              <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>        <C>       <C>   
  Construction.............      $ 1,901     2.35%   $ 2,402     3.21%   $ 4,038     5.86%   $ 1,929      3.42%   $ 1,962     3.79%
  1-4 Family(1)............       55,975    69.05     52,711    70.40     48,051    69.67     41,315     73.25     38,079    73.54
  Multi-family.............        1,697     2.09      1,737     2.32      1,367     1.98        849      1.51        885     1.71
  Non-residential..........        8,327    10.27      6,232     8.32      5,519     8.00      3,381      5.99      3,079     5.95
Consumer Loans:
  Home improvement.........        1,119     1.38      1,313     1.75        899     1.30        690      1.22        538     1.04
  Automobile...............        6,178     7.62      4,598     6.14      3,750     5.44      3,935      6.98      3,377     6.52
  Share....................        1,125     1.39      1,026     1.37        809     1.17        818      1.45        734     1.42
  Education................          128     0.16      1,571     2.10      1,608     2.33      1,538      2.73      1,600     3.09
  Other....................        1,512     1.87      1,230     1.64        957     1.39      1,008      1.79        796     1.54
Commercial loans...........        3,100     3.82      2,058     2.75      1,967     2.86        942      1.66        732     1.40
                                 -------   ------    -------   ------    -------   ------    -------    ------    -------   ------
     Total loans...........       81,062   100.00%    74,878   100.00%    68,965   100.00%    56,405    100.00%    51,782   100.00%
                                           ======              ======              ======               ======              ======
Less:
  Loans in process.........       (1,549)             (1,327)             (2,598)             (1,344)              (1,466)
  Deferred loan
   origination fees
   and costs...............         (247)               (296)               (302)               (288)                (195)
  Allowance for possible loan
   losses..................         (325)               (198)               (174)               (119)                (119)
                                 -------             -------             -------             -------              -------   
     Total loans, net......      $78,941             $73,057             $65,891             $54,654              $50,002
                                 =======             =======             =======             =======              =======
</TABLE> 
 
- ------------------------
(1)  Includes $1,375,000 of one- to four-family mortgages held for sale at June
     30, 1996 and home equity and second mortgage loans.

                                                                   32


<PAGE>



   
Loan Maturity Tables


         The  following  table sets forth the  estimated  maturity of the Bank's
loan portfolio,  including loans held for sale, at June 30, 1996. The table does
not include the effects of possible  prepayments  or scheduled  repayments.  All
mortgage loans are shown as maturing based on contractual maturities.
<TABLE>
<CAPTION>

    
                             1-4 Family                         Non-
                             Residential    Multi-family     residential
                             Real Estate     Real Estate     Real Estate     Construction     Consumer       Commercial       Total
                             -----------     -----------     -----------     ------------     --------       ----------       -----
                                           (In Thousands)

<S>                              <C>              <C>           <C>             <C>            <C>              <C>        <C>     
Non-performing...........        $  214           $    55       $    77         $     --       $    87          $     9    $    442
Amounts due:
Within 1 year............         2,959                --             1               --           471            1,354       4,785
Over 1 to 2 years........            58                --           370               --         1,185              227       1,840
Over 2 to 3 years........           243                --            22               --         2,050              230       2,545
Over 3 to 5 years........           534                28           319               50         5,008              869       6,808
Over 5 to 10 years.......         8,466               402         1,738               --         1,121              290      12,017
Over 10 to 15 years......        18,333               612         3,404               --           103               85      22,537
Over 15 years............        25,168               600         2,396            1,851            37               36      30,088
                                -------            ------       -------          -------        ------           ------    --------
Total amount due.........        55,975             1,697         8,327            1,901        10,062            3,100      81,062
                               --------           -------       -------          -------      --------          -------    --------
Less:
Allowance for loan losses           (75)               (8)          (41)               --          (85)            (116)       (325)
Loans in process.........          (162)               --           (30)          (1,217)          (55)             (85)     (1,549)
Net deferred loan fees...          (247)               --            --               --            --               --        (247)
                                -------           -------       -------          -------       -------          -------   ---------
Loans receivable, net....      $ 55,491          $  1,689       $ 8,256          $   684      $  9,922         $  2,899    $ 78,941
                                =======           =======        ======           ======       =======          =======     =======
</TABLE>

         The  following  table  sets  forth  the  dollar  amount  of all  loans,
including loans held for sale,  contractually due after June 30, 1997, and shows
the amount of such loans which have pre-determined interest rates and which have
floating or adjustable interest rates.
<TABLE>
<CAPTION>

                                                                 At June 30, 1996
                                              Fixed Rates         Adjustable Rates           Total
                                              -----------         ----------------           -----
                                                                   (In Thousands)

<S>                                              <C>                    <C>                 <C>    
One- to four-family..................            $19,494                $33,520             $53,014
Multi-family.........................                699                    998               1,697
Non-residential real estate..........              4,220                  4,106               8,326
Construction.........................                195                  1,706               1,901
Consumer.............................              9,589                     --               9,589
Commercial...........................              1,456                    281               1,737
                                                 -------                 ------             -------
  Total..............................            $35,653                $40,611             $76,264
                                                  ======                 ======              ======

</TABLE>


                                       33


<PAGE>



         The following table shows the total loan originations,  repayments, and
sales activity by the Bank for the periods indicated:
<TABLE>
<CAPTION>

                                                     Year ended June 30,
                                           1996              1995            1994
                                           ----              ----            ----
                                                       (In Thousands)

Total gross loans receivable
<S>                                          <C>              <C>             <C>     
  at beginning of period...........          $ 74,878         $ 68,965        $ 56,405

Loans originated:

  1 to 4 family residential........             6,306            7,194          10,494

  Construction.....................             2,962            3,212           4,778

  Multi-family.....................               408               50             837

  Non-residential real estate......             2,013            1,320           2,287

  Consumer.........................             8,083            6,008           3,619

  Commercial.......................             7,789            6,114           4,666
                                               ------           ------          ------

Total loans originated.............            27,561           23,898          26,681

Total loans sold...................             1,488               --              --

Loan principal repayments..........            19,889           17,985          14,121
                                               ------           ------          ------

Net loan activity..................             6,184            5,913          12,560
                                               ------           ------          ------

Total gross loans receivable
  at end of period.................          $ 81,062         $ 74,878        $ 68,965
                                              =======          =======         =======
</TABLE>


         One- to  Four-Family  Residential  Loans.  The Bank's  primary  lending
activity consists of the origination of one- to four-family residential mortgage
loans secured by property  located in the Bank's primary market areas.  The Bank
generally  originates  owner-occupied one- to four-family  residential  mortgage
loans in amounts up to 80% of the lesser of the appraised value or selling price
of the mortgaged  property without requiring mortgage  insurance.  The Bank will
originate a mortgage  loan in an amount up to 95% of the lesser of the appraised
value or selling price of a mortgaged property,  however,  mortgage insurance is
required  for the  amount in excess of 80% of such  value.  Non-owner-  occupied
residential  mortgage  loans  are  originated  up to 80% of  the  lesser  of the
appraised value or selling price of the property on a fixed-rate basis only. The
Bank  also  originates  construction  permanent  loans  on one-  to  four-family
residences.  The Bank  retains most of the  mortgage  loans that it  originates.
Adjustable-rate mortgage loans, which can adjust annually or every three or five
years  over the life of the loan  depending  on the terms of the loan,  can have
maturities of up to 30 years.  Fixed-rate  loans can have maturities of up to 30
years depending on the terms of the loan.

         For all adjustable-rate  mortgage loans, the Bank requires the borrower
to qualify  at the  initial  rate.  The Bank's  adjustable-rate  mortgage  loans
provide for periodic  interest rate adjustments of plus or minus 1% to 2% with a
maximum  adjustment over the term of the loan as set forth in the loan agreement

                                       34


<PAGE>


and usually  ranges from 6% to 7% above the initial  interest rate  depending on
the terms of the loan.  Adjustable-rate mortgage loans reprice every year, every
three  years or every five  years,  and provide for terms of up to 30 years with
most  loans  having  terms  of  between  15  and  30  years.   The  Bank  offers
adjustable-rate  loans with initial  interest  rates set below the fully indexed
rate.

         The Bank offers  adjustable-rate  mortgage  loans indexed to the weekly
average of the one year U.S.  Treasury bill.  Interest rates charged on mortgage
loans are competitively priced based on market conditions and the Bank's cost of
funds. Generally, the Bank's standard underwriting guidelines for mortgage loans
conform to the Federal Home Loan Mortgage  Corporation  ("FHLMC") guidelines and
most of the Bank's loans are salable in the secondary market. However, it is the
current policy of the Bank to remain a portfolio  lender for its adjustable rate
loans.

         The Bank's one- to four-family residential loan portfolio also includes
second mortgage loans and home equity loans secured by second mortgages.

         Non-residential  Real Estate Loans.  Non-residential  real estate loans
consist of loans made for the purpose of  purchasing  the  non-residential  real
estate used as collateral  and includes loans secured by mixed  residential  and
commercial   use  property,   professional   office   buildings,   churches  and
restaurants.  At June 30, 1996,  non-residential real estate loans totalled $8.3
million, or 10.3% of total loans. Loans secured by non-residential  property may
be originated in amounts up to 80% of the appraised  value for a maximum term of
15 years.

         Consumer  Loans.  The Bank offers  consumer loans in order to provide a
wider range of financial services to its customers. Federal savings associations
are  permitted to make secured and unsecured  consumer  loans up to 35% of their
assets. In addition,  savings  associations have lending authority above the 35%
limitation for certain consumer loans, such as home improvement,  automobile and
savings  account or  passbook  loans.  Consumer or other  loans  totalled  $10.1
million,  or  12.4%  of the  Bank's  total  loans,  of which  loans  secured  by
automobiles totalled $6.2 million, or 7.6% of the Bank's total loans at June 30,
1996.  The Bank  originates  automobile  loans with terms of up to six years for
both new and used  automobiles.  Most of these  automobile  loans are originated
directly by the Bank. During the past two years, the Bank has begun to originate
automobile  loans  indirectly by purchasing such loans from  automobile  dealers
with whom the Bank provides floor plan financing.  Indirect automobile loans are
underwritten by the Bank and a fee is remitted to the automobile dealer upon the
successful underwriting and closing of the loan. The fee is rebated to the Bank,
on a pro rata basis, if the loan is repaid within the first six months. The Bank
does not have recourse  against the automobile  dealer in the event of a default
by the borrower.  The Bank originates each indirect auto loan in accordance with
its  underwriting  standards  and  procedures,  which are intended to assess the
applicant's ability to repay the amounts due on the loan and the adequacy of the
financed vehicle as collateral.

         Commercial Loans.  Commercial loans,  other than commercial real estate
loans, consist of, among other things, commercial lines of credit (which include
automobile  floor plan lines of credit),  commercial  vehicle loans, and working
capital loans and are typically  secured by residential or commercial  property,
receivables or inventory, vehicles comprising the automobile floor plan, or some
other form of collateral. Floor plan financing involves continuing financing for
an automobile  dealer that is secured by automobiles  physically  located on the
dealer's lot. The Bank holds the title to the automobiles during the pendency of
the loan. Floor plan financing  typically  involves high loan origination volume
and repayment within 30 days of origination.

          Construction  Lending. The Bank makes construction loans primarily for
the construction of single-family  dwellings.  The aggregate outstanding balance
of such loans on June 30, 1996 was $1.9

                                       35


<PAGE>


million, representing 2.35% of the Bank's net loan portfolio. Approximately half
of these  loans were made to persons  who are  constructing  properties  for the
purpose of occupying  them. Such loans may also be made to builders to construct
properties for sale.  Loans made to builders are generally  "pure  construction"
loans  which  require  the  payment  of  interest  at  fixed  rates  during  the
construction  period and the payment of the  principal in full at the end of the
construction  period.  Loans made to individual  property owners are either pure
construction loans or "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 other one- to four-family residential loans.

         Construction  loans made to builders  who are building to resell have a
maximum  loan-to-value  ratio of 80% of the  appraised  value  of the  property.
Construction  loans to  individuals  who intend to occupy the finished  premises
generally have a maximum loan-to-value ratio of 80%.

         Loan Underwriting  Risks.  Adjustable-rate  mortgage loans decrease the
risks associated with changes in interest rates by periodically  repricing,  but
involve other risks because as interest rates increase,  the underlying payments
by the borrower increase, thus increasing the potential for default. At the same
time, the marketability of the underlying  collateral may be adversely  affected
by higher interest rates. Upward adjustment of the contractual  interest rate is
also limited by the maximum periodic  interest rate adjustment  permitted by the
adjustable-rate  mortgage loan documents,  and, therefore is potentially limited
in  effectiveness  during periods of rapidly rising interest rates.  These risks
have not had an adverse effect on the Bank.

         While  non-residential  real estate and consumer or other loans provide
benefits to the Bank's asset/liability management program by reducing the Bank's
exposure to interest rate changes,  due to their  generally  shorter terms,  and
producing higher yields,  such loans may entail  significant  additional  credit
risks compared to owner-occupied residential mortgage lending. However, the Bank
believes that the higher yields and shorter  terms  compensate  the Bank for the
increased credit risk associated with such loans.

         Commercial lending entails  significant  additional risks when compared
with one- to four-family  residential  lending.  For example,  commercial  loans
typically  involve larger loan balances to single borrowers or groups of related
borrowers,  the payment  experience on such loans  typically is dependent on the
successful  operation  of the  project  and  these  risks  can be  significantly
impacted by the cash flow of the borrowers  and supply and demand  conditions in
the market for commercial  office,  retail,  and warehouse  space. In periods of
decreasing  cash flows,  the  commercial  borrower may permit a lapse in general
maintenance of the property  causing the value of the  underlying  collateral to
deteriorate.

         In addition, due to the type and nature of the collateral, and, in some
cases the absence of collateral, consumer lending generally involves more credit
risk  when  compared  with one- to  four-family  residential  lending.  Consumer
lending  collections  are  typically  dependent  on  the  borrower's  continuing
financial  stability,  and thus, are more likely to be adversely effected by job
loss, divorce,  illness, and personal bankruptcy. In most cases, any repossessed
collateral for a defaulted  consumer loan will not provide an adequate source of
repayment of the outstanding loan balance.  The remaining  deficiency often does
not warrant further  substantial  collection efforts against the borrower and is
usually turned over to a collection agency.

         Construction  lending is generally considered to involve a higher level
of credit risk than one- to  four-family  residential  lending since the risk of
loss on construction loans is dependent largely upon the accuracy of the initial
estimate of the individual  property's  value upon completion of the project and
the

                                                        36


<PAGE>



estimated cost (including  interest) of the project. If the cost estimate proves
to be  inaccurate,  the Bank may be required to advance  funds beyond the amount
originally committed to permit completion of the project.

         Loan Approval  Authority  and  Underwriting.  The Bank has  established
various lending limits for its officers and maintains a Loan Committee. A report
of all mortgage loans originated is presented to the Board of Directors monthly.
The President and Vice  President of the Bank each have the authority to approve
all  applications  for consumer  loans up to $35,000 for secured loans and up to
$2,500 for  unsecured  loans,  on an  aggregate  basis,  exclusive  of  mortgage
balances  on  owner-occupied  residential  property.  Five other  officers  have
authority to approve secured consumer credit  applications in varying amounts up
to $35,000, on an aggregate basis, respectively,  exclusive of mortgage balances
on owner-occupied residential property.

         The Loan Committee  considers all  applications for commercial loans up
to $100,000,  whether  secured or unsecured,  and all consumer  loans in amounts
above the lending limit established  above, up to $100,000.  All loans in excess
of those  limits  set for the  Loan  Committee  require  the  consideration  and
approval of the entire Board of Directors.

         Upon  receipt  of a  completed  loan  application  from  a  prospective
borrower,  a credit  report is  generally  ordered,  income  and  certain  other
information is verified and, if necessary,  additional financial  information is
requested.  An  appraisal  from a  licensed  fee  appraiser  of the real  estate
intended  to be used  as  security  for  the  proposed  loan  is  obtained.  For
construction/permanent  loans,  funds advanced during the construction phase are
held in a  loan-in-process  account and disbursed  based upon various  stages of
completion in accordance  with the results of inspection  reports that are based
upon physical inspection of the construction by a loan officer.  For real estate
loans,  each title is reviewed by the  attorney  for the Bank to  determine  the
necessity for title  insurance.  Historically,  the Bank has not required  title
insurance except in those instances where the attorney has seen a need for title
insurance.  Borrowers must also obtain fire and casualty insurance (for loans on
property  located in a flood zone,  flood  insurance is  required)  prior to the
closing  of the  loan.  The  Bank  is  named  as  mortgagee/loss  payee  of this
insurance.

         Loan  Commitments.  The Bank issues written  commitments to prospective
borrowers on all approved  mortgage loans which generally  expire within 30 days
of the date of issuance.  The Bank charges no commitment  fees or points to lock
in rates or to  secure  commitments.  In some  instances,  after a review of the
rate,  terms, and  circumstances,  commitments may be renewed or extended beyond
the 30 day limit.  At June 30, 1996,  the Bank had $1.5  million of  outstanding
commitments to originate loans and $1.6 million in undisbursed  funds related to
construction  loans.  Management  believes that less than 2% of loan commitments
expire.  Furthermore,  at June 30,  1996,  the Bank had $2.0  million  in unused
equity lines of credit.

         Loans to One  Borrower.  Regulations  limit  loans-to-one  borrower  or
affiliated  group of borrowers in an amount equal to 15% of  unimpaired  capital
and  unimpaired  surplus of the Bank.  The Bank is  authorized  to lend up to an
additional 10% of unimpaired capital and unimpaired surplus if the loan is fully
secured by readily marketable  collateral.  At June 30, 1996, the Bank's lending
limit for loans to one borrower was approximately $1.0 million.

         At June 30, 1996,  the largest  loan of the Bank was a commercial  real
estate  loan that was  secured by a strip  mall  shopping  center  and  totalled
$919,000. At that date, the Bank held a residential mortgage loan with a balance
of  $181,000  that was  secured by the  single  family  residence  of one of the
guarantors to that  $919,000  loan. At June 30, 1996, a customer of the Bank had
loans totalling $759,000 that were 

                                       37


<PAGE>


secured by  commercial  property  such as trucks and  commercial  real estate of
which the largest loan  totalled  $300,000 and was secured by a golf course.  At
June 30, 1996, the Bank also had outstanding two loans  aggregating  $660,000 to
an  automobile  dealer  consisting  of a  $450,000  commercial  loan  secured by
automobiles  covered under a floor plan and a $210,000  home  mortgage  loan. At
June 30, 1996, all of the loans discussed above were secured by property located
within the Bank's lending market areas, were performing in accordance with their
contractual terms, and were within the Bank's lending limit.

Non-Performing and Problem Assets

         Loan Delinquencies.  The Bank's collection procedures provide that when
a mortgage loan is 30 days past due, a delinquent notice is sent to the borrower
and a late charge is imposed in  accordance  with the  mortgage or Deed of Trust
agreement.  If payment is still  delinquent  after 90 days,  the  borrower  will
receive a notice of default establishing a date by which the borrower must bring
the account current or foreclosure proceedings will be instituted.  Late charges
are also imposed in accordance with the mortgage or Deed of Trust agreement.  If
the delinquency continues,  similar subsequent efforts are made to eliminate the
delinquency.  If the loan continues in a delinquent  status for 90 days past due
and no  repayment  plan is in effect,  the account is turned over to an attorney
for  foreclosure.  Management  meets  regularly  to determine  when  foreclosure
proceedings  should be initiated and the borrower is notified  when  foreclosure
has been  commenced.  At June 30,  1996,  nonaccrual  loans and  loans  past due
greater than 90 days totalled $442,000 or 0.48% of total assets.

   
         Loans are  reviewed  on a monthly  basis and are placed on  non-accrual
status when considered  doubtful of collection by management.  Generally,  loans
past due 90 days or more as to  principal  or  interest  and,  in the opinion of
management,  are not  adequately  secured to insure the collection of the entire
outstanding  balance  of the loan  including  accrued  interest  are  placed  on
non-accrual status.  Interest accrued and unpaid at the time a loan is placed on
non-accrual status is charged against interest income.  Subsequent cash payments
are generally  applied to interest income unless,  in the opinion of management,
the collection of principal and interest is doubtful. In those cases, subsequent
cash payments would be applied to principal.
    
         Non-Performing  Assets.  The  following  table sets  forth  information
regarding non-accrual loans, accruing loans which are past due more than 90 days
as to principal or interest  payments,  and foreclosed  assets.  As of the dates
indicated, the Bank had no loans categorized as troubled debt restructuring.

                                       38


<PAGE>
<TABLE>
<CAPTION>
                                                                                      At June 30,
                                                        --------------------------------------------------------------------
                                                        1996             1995            1994          1993            1992
                                                        ----             ----            ----          ----            ----
                                                                           (Dollars in Thousands)

Loans accounted for on a non-accrual basis:
Mortgage loans:
<S>                                                     <C>             <C>            <C>           <C>             <C>    
  One-to four-family..........................          $  82           $  86          $    7        $    73         $   170
  Multi-family................................             55              --              --             --              --
  Non-residential.............................             --              --              --             --              --
  Construction................................             --              --              --             --              --
Consumer......................................              2               2               2              2              91
Commercial....................................             --              --               6             --              --
                                                        -----           -----           -----         ------          ------
    Total non-accrual loans...................            139              88              15             75             261
                                                       ------          ------          ------         ------          ------
Accruing loans greater than 90 days past due:
  Mortgage loans:
    One-to four-family........................            132             136             132             21              48
    Multi-family..............................             --              --              --             --              --
    Commercial................................             77              --             177             --              --
    Construction..............................             --              --              --             --              --
Consumer......................................             85              24             122             57              --
Commercial....................................              9              --              --             15               5
                                                        -----          ------          ------         ------          ------
Total accruing loans greater than 90 days
  past due....................................            303             160             431             93              53
                                                       ------          ------          ------         ------         -------
Total non-performing loans....................            442             248             446            168             314
Real estate acquired in settlement of loans...             --             334              53            102              99
Other non-performing assets...................             --              --              --             --              --
                                                        -----           -----           -----          -----           -----
Total non-performing assets...................        $   442         $   582         $   499        $   270         $   413
                                                       ======          ======          ======         ======          ======
Total non-performing loans to total loans.....          0.55%           0.33%           0.65%          0.30%           0.61%
                                                        =====           =====           =====          =====           =====
Total non-performing loans to total assets....          0.48%           0.30%           0.57%          0.25%           0.49%
                                                        =====           =====           =====          =====           =====
Total non-performing assets to total assets...          0.48%           0.69%           0.63%          0.41%           0.64%
                                                        =====           =====           =====          =====           =====
</TABLE>


         Interest income that would have been recorded on loans accounted for on
a non-accrual  basis under the original  terms of such loans was $35,000 for the
year ended June 30, 1996 and $31,000 was  collected  and  included in the Bank's
interest income from non-accrual loans for the year ended June 30, 1996.

         Classified Assets. OTS regulations provide for a classification  system
for problem assets of insured  institutions.  Under this classification  system,
problem  assets  of  insured   institutions  are  classified  as  "substandard,"
"doubtful," or "loss." An asset is considered  substandard if it is inadequately
protected  by the  current  equity and paying  capacity of the obligor or of the
collateral  pledged,  if any.  Substandard assets include those characterized by
the "distinct possibility" that the insured institution will sustain "some loss"
if the deficiencies are not corrected. Assets classified as doubtful have all of
the  weaknesses  inherent in those  classified  as  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  and  improbable."  Assets  classified as loss are those considered
"uncollectible"  and of such  little  value  that  their  continuance  as assets
without the  establishment  of a specific loss reserve is not warranted.  Assets
may be designated  "special mention" because of potential weakness that does not
currently warrant classification in one of the aforementioned categories.

                                       39


<PAGE>



         When  an  insured  institution  classifies  problem  assets  as  either
substandard or doubtful,  it may establish general allowances for loan losses in
an amount  deemed  prudent by  management.  General  allowances  represent  loss
allowances which have been established to recognize the inherent risk associated
with lending activities,  but which, unlike specific  allowances,  have not been
allocated to particular problem assets. When an insured  institution  classifies
problem assets as loss, it is required either to establish a specific  allowance
for losses equal to 100% of that portion of the asset so classified or to charge
off such amount. An institution's  determination as to the classification of its
assets and the amount of its  valuation  allowances  is subject to review by the
OTS, which may order the  establishment  of additional  general or specific loss
allowances.  A portion of general loss allowances  established to cover possible
losses  related to assets  classified as substandard or doubtful may be included
in determining an institution's  regulatory  capital,  while specific  valuation
allowances for loan losses generally do not qualify as regulatory capital.

         In  accordance  with its  classification  of  assets  policy,  the Bank
regularly  reviews the problem assets in its portfolio to determine  whether any
assets require classification in accordance with applicable regulations.  On the
basis of  management's  review of its  assets,  at June 30,  1996,  the Bank had
classified $19,415 of assets as substandard, $1,000 of assets as doubtful, $0 as
loss, and $172,000 of assets as special mention.

         Real Estate  Acquired in Settlement of Loans.  Real estate  acquired in
settlement of loans is  classified  separately on the balance sheet at the lower
of the recorded  investment  in the  property or its fair value minus  estimated
costs of sale. Prior to foreclosure,  the value of the underlying  collateral is
written  down  by a  charge  to the  allowance  for  possible  loan  losses,  if
necessary.  Any subsequent  write-downs are charged against operating  expenses.
Operating expenses of such properties, net of related income and losses on their
disposition  are included in other expenses.  At June 30, 1995,  foreclosed real
estate  consisted  of a  former  bank  building  owned  by  the  Bank  that  was
transferred  to  property,  plant and  equipment  for the  purpose  of loan file
storage during fiscal 1996 and one residential  property that was sold at a loss
of $23,000 in fiscal 1996. The bank had no real estate acquired in settlement of
loans at June 30, 1996.

         Allowances for Loan Losses.  Management  regularly performs an analysis
to identify  the  inherent  risk of loss in its loan  portfolio.  This  analysis
includes evaluation of concentrations of credit,  past loss experience,  current
economic  conditions,  amount and  composition of the loan portfolio  (including
loans being  specifically  monitored  by  management),  estimated  fair value of
underlying collateral,  loan commitments outstanding,  delinquencies,  and other
factors.

         The Bank will  continue  to monitor its  allowance  for loan losses and
make future additions to the allowance  through the provision for loan losses as
economic conditions dictate.  Although the Bank maintains its allowance for loan
losses at a level that it  considers  to be adequate to provide for the inherent
risk of loss in its loan portfolio, there can be no assurance that future losses
will not exceed estimated amounts or that additional  provisions for loan losses
will not be required in future periods. In addition, the Bank's determination as
to the amount of its  allowance for loan losses is subject to review by the OTS,
as part of its examination process,  which may result in the establishment of an
additional  allowance  based upon the  judgment of the OTS after a review of the
information available at the time of the OTS examination.

                                       40


<PAGE>



Analysis of Allowance for Loan Losses

         The following table sets forth  information  with respect to the Bank's
allowance for loan losses at the dates indicated:
<TABLE>
<CAPTION>

                                                                     Year Ended June 30,
                                               --------------------------------------------------------------- 
                                                  1996          1995          1994          1993          1992
                                                  ----          ----          ----          ----          ----
                                                                 (Dollars in Thousands)

<S>                                            <C>           <C>           <C>           <C>           <C>    
Total loans outstanding(1)..............       $81,062       $74,878       $68,965       $56,405       $51,782
                                                ======        ======        ======        ======        ======
Average loans outstanding...............       $76,096       $69,378       $60,046       $56,533       $50,163
                                                ======        ======        ======        ======        ======
Allowance balance (at beginning
 of period).............................      $    198      $    174      $    119      $    119      $     89
Provision:
  Mortgages.............................            --            37            36            14             3
  Consumer..............................            33            11             7             8            28
  Commercial............................           230            --            14             1             6
Charge-offs:

  Mortgages.............................            --          (22)            --            --           (3)
  Consumer(2)...........................           (4)          (16)           (1)          (25)           (9)
  Commercial(2).........................         (141)            --           (8)            --            --
Recoveries:

  Mortgages.............................            --            --            --            --             3
  Consumer..............................             9             6             7             2             2
  Commercial............................            --             8            --            --            --
                                                 -----         -----         -----         -----         -----
Allowance balance (at end of period)....       $   325       $   198       $   174       $   119       $   119
                                                ======        ======        ======        ======        ======
Allowance for loan losses as a percent
  of total loans outstanding............         0.40%         0.26%         0.25%         0.21%         0.23%
Net loans charged off as a percent of
  average loans outstanding.............       (0.19)%       (0.05)%       (0.01)%       (0.04)%       (0.02)%
</TABLE>


- ------------
(1)      Includes $1,375,000 in loans held for sale.
(2)      The charge-offs  constitute two secured loans aggregating $145,000 from
         one  borrower  who  declared  bankruptcy  in 1996.  The  Bank  filed an
         objection to the bankruptcy, though there is no assurance that the Bank
         will receive any recovery on either loan.

                                       41


<PAGE>



Allocation of the Allowance for Loan Losses

         The following table sets forth the allocation of the allowance for loan
losses by  category  as  prepared  by the Bank.  In  management's  opinion,  the
allocation  has,  at best,  a  limited  utility.  It is  based  on  management's
assessment  as of a given point in time of the risk  characteristics  of each of
the component parts of the total loan portfolio and is subject to changes as and
when the risk factors of each such component part change.  The allocation is not
indicative of either the specific amounts or the loan categories in which future
charge-offs may be taken,  nor should it be taken as an indicator of future loss
trends. In addition,  by presenting the allocation,  management does not mean to
imply that the  allocation  is exact or that the  allowance  has been  precisely
determined from the allocation. The allocation of the allowance to each category
is not necessarily indicative of future loss in any particular category and does
not restrict the use of the allowance to absorb losses in any category.

<TABLE>
<CAPTION>
                                                                      June 30,
                                     --------------------------------------------------------------------------
                                              1996                      1995                      1994
                                     ----------------------    ----------------------    ---------------------- 
                                                 Percent of                Percent of                Percent of
                                                  Loans in                  Loans in                  Loans in 
                                                    Each                      Each                      Each     
                                                  Category                  Category                  Category 
                                                  to Total                  to Total                  to Total  
                                        Amount     Loans         Amount      Loans         Amount      Loans
                                        ------     ------        ------      -----         ------      -----
                                                               (Dollars in Thousands) 
 <S>                                    <C>      <C>            <C>        <C>             <C>       <C> 
 Mortgages:
   One- to four-family..                $  75      69.05%       $  88       70.40%          $ 65       69.67%
   Multi-family.........                    8       2.09            8        2.32              6        1.98
   Non-residential......                   41      10.27           34        8.32             45        8.00
   Construction.........                   --       2.35           --        3.21             --        5.86
 Consumer...............                   85      12.42           47       13.00             45       11.63
 Commercial.............                  116       3.82           21        2.75             13        2.86
                                         ----     ------         ----      ------            ---      ------
     Total..............                $ 325     100.00%       $ 198      100.00%          $174      100.00%
                                         ====     ======         ====      ======            ===      ====== 
</TABLE>

                                       42


<PAGE>



Investment Activities

         General.  The Bank is required under federal  regulations to maintain a
minimum  amount of liquid  assets which may be invested in specified  short term
securities and certain other  investments.  See  "Regulation - Federal Home Loan
Bank System" and  "Management's  Discussion and Analysis of Financial  Condition
and Results of  Operations  - Liquidity  and  Capital  Resources."  The Bank has
maintained a liquidity portfolio in excess of regulatory requirements. Liquidity
levels may be  increased or decreased  depending  upon the yields on  investment
alternatives  and upon  management's  judgment as to the  attractiveness  of the
yields then available in relation to other  opportunities and its expectation of
future yield levels,  as well as  management's  projections as to the short term
demand for funds to be used in the Bank's loan origination and other activities.
The  Bank  classifies  its  investments  as  securities  available  for  sale or
investments securities held to maturity in accordance with SFAS No. 115. At June
30,  1996,  the  Bank's  investment  portfolio  policy  allowed  investments  in
instruments such as U.S. Treasury obligations,  U.S. federal agency or federally
sponsored agency obligations, municipal obligations, mortgage-backed securities,
banker's  acceptances,  certificates of deposit,  federal funds,  including FHLB
overnight  and term  deposits (up to six months),  as well as  investment  grade
corporate bonds, commercial paper and the mortgage derivative products described
below. The Board of Directors may authorize additional investments.

         The Bank's securities available for sale and investment securities held
to maturity portfolios at June 30, 1996 did not contain securities of any issuer
with an aggregate  book value in excess of 10% of the Bank's  equity,  excluding
those issued by the United States Government or its agencies.

         Mortgage-Backed  Securities. To supplement lending activities, the Bank
has  invested  in  residential   mortgage-backed   securities.   Mortgage-backed
securities can serve as collateral for borrowings and, through repayments,  as a
source  of  liquidity.  Mortgage-backed  securities  represent  a  participation
interest in a pool of  single-family  or other type of mortgages,  the principal
and interest payments on which are passed from the mortgage originators, through
intermediaries (generally  quasi-governmental  agencies) that pool and repackage
the participation interests in the form of securities,  to investors such as the
Bank. Such quasi-governmental agencies, which guarantee the payment of principal
and interest to investors, primarily include FHLMC, Government National Mortgage
Association ("GNMA"), and FNMA.

         The  Bank's  mortgage-backed  securities  were  classified  as  held to
maturity  at June 30,  1996 and were all  issued by GNMA or FHLMC,  representing
participating interests in direct pass-through pools of long-term mortgage loans
originated and serviced by the issuers of the  securities.  Expected  maturities
will differ from contractual  maturities due to scheduled repayments and because
borrowers  may have the  right to call or  prepay  obligations  with or  without
prepayment penalties.

         Mortgage-backed  securities  typically are issued with stated principal
amounts and the securities are backed by pools of mortgages that have loans with
interest  rates  that  are  within  a range  and have  varying  maturities.  The
underlying   pool  of  mortgages  can  be  composed  of  either   fixed-rate  or
adjustable-rate  mortgage  loans.   Mortgage-backed   securities  are  generally
referred to as mortgage participation certificates or pass-through certificates.
As a result,  the interest rate risk  characteristics  of the underlying pool of
mortgages (i.e., fixed-rate or adjustable-rate), as well as prepayment risk, are
passed on to the certificate holder. The life of a mortgage-backed  pass-through
security  is  equal  to the life of the  underlying  mortgages.  Mortgage-backed
securities  issued  by FHLMC  and GNMA make up a  majority  of the  pass-through
certificates market.

                                       43


<PAGE>



         The Bank has  also  invested  in  collateralized  mortgage  obligations
("CMOs"),  a type of mortgage-backed  security,  and as of June 30, 1996 did not
hold any  CMOs.  CMOs have been  developed  in  response  to  investor  concerns
regarding the uncertainty of cash flows associated with the prepayment option of
the  underlying  mortgagor  and are  typically  issued by  government  agencies,
government  sponsored  enterprises,  and special purpose entities established by
financial institutions and other similar institutions.  Some CMO instruments are
most like  traditional  debt  instruments  because  they have  stated  principal
amounts and  traditionally  defined  interest rate terms.  Purchasers of certain
other CMO instruments  are entitled to the excess,  if any, of the issuer's cash
inflows,  including  reinvestment  earnings,  over  the cash  outflows  for debt
servicing and administrative  expenses.  CMOs may include instruments designated
as residual  interests,  which  represent  an equity  ownership  interest in the
underlying  collateral,  subject to the first lien of the investors in the other
classes of the CMO and may be riskier than many regular CMO interests.

         At June 30,  1996,  the Bank  held  mortgage-backed  securities  in its
investment  securities  held to maturity  portfolio  with an  amortized  cost of
$537,000.  The average yield on mortgage-backed  securities at June 30, 1996 was
8.94%.

         Securities Portfolio. The following table sets forth the carrying value
of the  Bank's  securities  at the  dates  indicated.  At  June  30,  1996,  the
approximate fair value of the Bank's  securities  available for sale was $68,000
resulting in a net unrealized loss of $9,000.
<TABLE>
<CAPTION>

                                                                          At June 30,
                                                         ------------------------------
                                                           1996              1995             1994
                                                           ----              ----             ----
                                                                  (Dollars in Thousands)

<S>                                                      <C>               <C>              <C>   
U.S. Government and agency securities.........           $4,800            $3,737           $2,299
Securities available for sale.................               68                84              106
Interest-bearing deposits in other financial
  institutions................................            3,068             2,334            5,976
FHLB Stock....................................              560               502              436
                                                         ------            ------           ------
  Total.......................................           $8,496            $6,657           $8,817
                                                          =====             =====            =====
</TABLE>



                                                        44


<PAGE>



         The  following  table sets forth  information  regarding  the scheduled
maturities,  carrying  values,  approximate  fair values,  and weighted  average
yields for the  Bank's  securities  portfolio  at June 30,  1996 by  contractual
maturity.  The following table does not take into  consideration  the effects of
scheduled repayments or the effects of possible prepayments.

<TABLE>
<CAPTION>
                                                                            At June 30, 1996
                                   -------------------------------------------------------------------------------------------------
   
                                          Less than                 1 to                      5 to                    Over 10      
    
                                           1 year                  5 years                  10 years                   years    
                                   ----------------------   ----------------------   ----------------------   ----------------------
                                    Carrying     Average     Carrying     Average     Carrying     Average     Carrying     Average
                                     Value        Yield       Value        Yield       Value        Yield       Value        Yield  
                                     -----         -----       -----        -----       -----        -----       -----        -----
                                                                         (Dollars in Thousands)        
<S>                                <C>           <C>         <C>          <C>         <C>          <C>         <C>          <C>  
U.S. Government and                                                                                 
  agencies securities...........    $ 1,000        5.93%      $2,500        6.47%      $  300        7.27%      $1,000        7.95%
Securities available for sale...         --          --           45       11.50           23        9.92           --          --  

Interest-bearing deposits in                                                                        
  other financial                                                                                   
  institutions..................      3,068        5.37           --          --           --          --           --          --
 FHLB stock (1).................        560        6.38           --          --           --          --           --          --
                                    -------      ------       ------      ------       ------        ----       ------        ----
                                                                                                    
Total...........................    $ 4,628        5.61%      $2,545        6.57%        $323        7.48%      $1,000        7.95%
                                    =======      ======       ======      ======       ======        ====       ======        ----
<CAPTION> 
                                       -------------------------------
                                                    Total  
                                                  Securities
                                       -------------------------------   
                                        Carrying               Market
                                         Value      Yield      Value 
                                         -----      ------     -----
<S>                                    <C>          <C>        <C>      
U.S. Government and                                                                      
  agencies securities...........        $4,800        6.71%     $4,762                   
Securities available for sale...            68       10.97          68  
Interest-bearing deposits in                                                             
  other financial                                                                        
  institutions..................         3,068        5.37       3,068                                                
 FHLB stock (1).................           560        6.38         560
                                        ------       -----      ------
                                                                                         
Total...........................        $8,496        6.25%     $8,458
                                        ======       ======     ======
</TABLE> 

_________________________________
(1) Recorded at cost.

                                                                 45


<PAGE>



Sources of Funds

   
         General.  Deposits are the major source of the Bank's funds for lending
and  other  investment  purposes.  The  Bank  also  derives  funds  from the (1)
amortization  and  prepayment  of loans,  (2)  sales,  maturities,  and calls of
securities,  (3) sales of fixed-rate  first mortgage  primary  residence one- to
four-family loans, and (4) operations. Scheduled loan principal repayments are a
relatively  stable source of funds,  while deposit inflows and outflows and loan
prepayments are  significantly  influenced by general  interest rates and market
conditions. The Bank may also borrow funds from the FHLB as a source of funds.
    

         Deposits.  Consumer and commercial  deposits are attracted  principally
from within the Bank's  primary market areas through the offering of a selection
of deposit instruments  including savings accounts,  NOW accounts,  money market
accounts, and time deposits or certificate of deposit accounts.  Deposit account
terms vary according to the minimum balance required,  the time period the funds
must remain on deposit, and the interest rate, among other factors.

         The  interest  rates  paid  by the  Bank  on  deposits  are  set by the
President and at the direction of the asset/liability  management committee. The
Bank  determines  the  interest  rate to offer the  public  on new and  maturing
accounts by reviewing  the market  interest  rates offered by  competitors,  the
Bank's need for funds, and the current cost of money. The Bank reviews,  weekly,
the interest  rates being  offered by other  financial  institutions  within its
market areas.

         Savings,  money market, and NOW accounts  constituted $28.3 million, or
35.0%, of the Bank's deposit  portfolio at June 30, 1996.  Non-interest  bearing
deposits  constituted  $1.6 million or 2.0% of the Bank's  deposit  portfolio at
June 30, 1996. Certificates of deposit constituted $50.9 million or 63.0% of the
deposit  portfolio of which $7.8 million or 15.3% of the deposit  portfolio were
certificates  of deposit with balances of $100,000 or more. As of June 30, 1996,
the Bank had no brokered deposits.

         The following table sets forth the savings  activity of the Bank during
the periods indicated.
<TABLE>
<CAPTION>

                                                                                     Year Ended June 30,
                                                                                    --------------------
                                                                      1996                  1995                   1994
                                                                      ----                  ----                   ----
                                                                                        (In Thousands)

<S>                                                                   <C>                   <C>                    <C>   
Net increase before interest credited...................              $3,150                $5,014                 $6,058
Interest credited.......................................               2,923                 2,454                  1,880
                                                                       -----                 -----                  -----
Net increase in deposits................................              $6,073                $7,468                 $7,938
                                                                       =====                 =====                  =====

</TABLE>
                                       46


<PAGE>



          Deposit  Portfolio.  Deposits  in the Bank as of June 30,  1996,  were
represented by various types of deposit programs described below.

<TABLE>
<CAPTION>
                                                                         Balance as of                        
                                                      Interest              June 30,             Percent of    
          Category                    Term            Rate (1)                1996                Deposits    
          --------                    ----            --------                ----                --------     
                                                                            (In thousands)                
<S>                                  <C>               <C>                  <C>                     <C>             
Transaction Accounts(2):                                                                            
- -----------------------
NOW accounts....................                         (3)                $ 6,373                  7.90%   
Super NOW accounts..............                       3.30%                  1,665                  2.06
Regular savings.................                       3.25%                 13,806                 17.09
Passbook plus...................                         (4)                  3,572                  4.42
Money Market accounts...........                       2.75%                  2,893                  3.58
Non interest-bearing accounts...                                              1,607                  1.99
                                                                            -------                 -----
    Total transaction accounts..                                             29,916                 37.04
                                                                            -------                 -----
Certificates of Deposit:                                                                            
- -----------------------
  Fixed Term, Fixed Rate........      31-32 days       3.30%                  3,054                  3.78    
  Fixed Term, Fixed Rate........     01-03 months      4.50%                    235                  0.29  
  Fixed Term, Fixed Rate........     04-06 months      4.75%                  2,842                  3.52  
  Fixed Term, Fixed Rate........     07-09 months      5.10%                 12,435                 15.40  
  Fixed Term, Fixed Rate........     11-12 months      5.20%                  5,722                  7.08  
  Fixed Term, Fixed Rate........      15 months        5.30%                  2,762                  3.42  
  Fixed Term, Fixed Rate........      18 months        5.35%                  1,136                  1.41  
  Fixed Term, Fixed Rate........      21 months        5.35%                  2,120                  2.62  
  Fixed Term, Fixed Rate........      24 months        5.45%                  2,819                  3.49  
  Fixed Term, Fixed Rate........      30 months        5.65%                  3,368                  4.17  
  Fixed Term, Fixed Rate........     31-48 months      5.75%                  2,164                  2.68  
  Fixed Term, Fixed Rate........     49-96 months      5.90%                  4,438                  5.49  
  Jumbo certificates............                                              7,760                  9.61  
                                                                              -----                  ----  
    Total certificate accounts..                                             50,855                 62.96  
                                                                             ------                 -----  
     Total deposits.................................................        $80,771                100.00%
                                                                             ======                ====== 
</TABLE> 

_____________________________
(1)       Rates are effective as of June 30, 1996.
(2)       No minimum term is specified for transaction accounts.   
(3)       NOW accounts with balances less than $200 earn 2.75%, over $200 earn
          3.00%
(4)       Passbook Plus rates are tiered: Tier 1: $5,000-10,000, 3.35%, Tier 2:
          $10,001 - 25,000, 3.40%, Tier 3: $25,001 -75,000, 3.45%, Tier 4:
          $75,001 -100,000, 3.50%, Tier 5: 100,001 and over, 3.55%.

                                       47


<PAGE>



          Time Deposits Maturity.  The following table sets forth the amount and
maturities of time deposits at June 30, 1996.
<TABLE>
<CAPTION>
                                                                 Amount Due
                                ------------------------------------------------------------------------
                                   12 month        12 month      12 month
                                 period ended    period ended  period ended     After
                                   June 30,        June 30,      June 30,      June 30,
Interest Rate                        1997            1998          1999          2000       Total
- -------------                       ------          ------        ------        ------     -------
                                                               (In Thousands)
<S>                             <C>              <C>           <C>             <C>         <C> 
4.00% or less..                    $ 2,393          $  127        $   13        $  521      $ 3,054 
4.01 - 6.00%...                     31,102           3,870         1,454           832       37,258 
6.01 - 8.00%...                      3,600           2,431         1,327         3,155       10,513 
8.01 - 10.00%..                         30              --            --            --           30 
                                   -------          ------        ------        ------      ------- 
  Total                            $37,125          $6,428        $2,794        $4,508      $50,855 
                                   =======          ======        ======        ======      ======= 
</TABLE>

         Time Deposits.  The following  table indicates the amount of the Bank's
time deposits of $100,000 or more by time  remaining  until  maturity as of June
30, 1996.

                            Maturity Period              Time Deposits
                            ---------------              -------------
                                                        (In Thousands)
       
       Within three months.........................          $ 2,496
       More than three through six months..........            1,445
       More than six through nine months...........              853
       Over nine months............................            2,966
                                                             -------
            Total..................................          $ 7,760
                                                              ======
       

Borrowings

         The Bank may obtain  advances from the FHLB of Pittsburgh to supplement
its supply of lendable funds. Advances from the FHLB of Pittsburgh are typically
secured by a pledge of the Bank's stock in the FHLB of Pittsburgh  and a portion
of the Bank's first  mortgage  loans.  Each FHLB  borrowing has its own interest
rate, which may be fixed or variable, and range of maturities.  The Bank, if the
need  arises,  may also  access the  Federal  Reserve  Bank  discount  window to
supplement  its  supply  of  lendable  funds  and  to  meet  deposit  withdrawal
requirements.  At June  30,  1996,  the  Bank had  $4.4  million  in  borrowings
outstanding  from  the  FHLB  of  Pittsburgh.  See  Note  10  to  the  Notes  to
Consolidated  Financial  Statements.  At June  30,  1996,  the Bank had no other
borrowings outstanding.

                                       48


<PAGE>

   

         The following  table sets forth  information  concerning  FHLB advances
during the periods indicated (includes both short- and long-term advances).
<TABLE>
<CAPTION>

                                                                                             Year Ended June 30,
                                                                                         ------------------------------
                                                                                           1996                 1995
                                                                                         --------            ----------
                                                                                               (In Thousands)

FHLB advances:
<S>                                                                                       <C>                   <C>  
   Average balance outstanding..........................................                  3,105                 3,012
   Maximum amount outstanding at
     any month-end during the period....................................                  4,644                 3,395
   Weighted average interest rate
     during the period..................................................                   5.57%                 5.48%

Total FHLB advances at end of period....................................                  4,376                 2,843

    
</TABLE>

Competition

         The Bank has been  able to  maintain  its  position  in  mortgage  loan
originations,  market share, and deposit accounts throughout its market areas by
virtue of its local presence,  competitive  pricing, and referrals from existing
customers.  The Bank is one of many  financial  institutions  serving its market
areas.  The deposit  base of the Bank's  market areas is sought by many of these
financial institutions.

         The  competition  for  deposits  comes  from  other  insured  financial
institutions such as commercial banks, thrift  institutions,  credit unions, and
multi-state  regional  banks in the Bank's market areas.  Competition  for funds
also includes a number of insurance products sold by local agents and investment
products  such as mutual funds and other  securities  sold by local and regional
brokers. Loan competition varies depending upon market conditions and comes from
other  insured  financial   institutions   such  as  commercial  banks,   thrift
institutions,  credit unions,  multi-state regional banks, and mortgage bankers,
many of whom have far greater resources then the Bank.

Subsidiary Activity

         The Bank is  permitted  to invest up to 2% of its assets in the capital
stock of, or secured or unsecured  loans to,  subsidiary  corporations,  with an
additional  investment  of 1% of  assets  when  such  additional  investment  is
utilized  primarily for community  development  purposes.  At June 30, 1996, the
Bank had one wholly-owned  subsidiary,  Advance Financial Service Corporation of
West Virginia  ("Service  Corporation").  The Service  Corporation was formed in
1989 to hold stock in the Bank's outside data  processing  servicer.  The Bank's
investment in its subsidiary  totalled  $15,000 at June 30, 1996. As of June 30,
1996, the Service  Corporation  had not conducted any  operations  other than to
hold the stock of that servicer.

                                       49


<PAGE>



Properties

         The Bank  operates  from its main  office  and one branch  office.  The
Bank's total investment in office property and equipment was $3.2 million with a
net book value of $2.1 million at June 30, 1996.
<TABLE>
<CAPTION>

                                                                                                        Net Book Value
                                                                                                        Of Real Property
                                                                                                          or Leasehold
                                                                                   Year Leased            Improvements
Location                                                 Leased or Owned           or Acquired            and Equipment
- --------                                                 ---------------           -----------            -------------

MAIN OFFICE:
<S>                                                        <C>                        <C>                  <C>       
  1015 Commerce Street                                        Owned                   1984                 $1,231,762
  Wellsburg, West Virginia
  27060

BRANCH OFFICE:
  1409 Main Street                                         Leased (1)                 1996                  $ 649,207
  Follansbee, West Virginia
  26037
</TABLE>

- -----------------------
(1)  The Bank holds a 40 year lease on the land upon which its branch  office is
     located. The Bank owns the branch building.


         The Bank owns property in  Wintersville,  Ohio upon which it expects to
construct and open a branch office during 1997. The branch is expected to have a
net book value of approximately $500,000 when it is opened.

         In addition,  the Bank owns  property at 901 Main  Street,  Follansbee,
West Virginia,  which was formerly a branch office,  and property at 727 Charles
Street,  Wellsburg,  West Virginia,  which was formerly the location of the main
office.  At June 30, 1996, the net book value of the properties was $182,678 and
$35,821, respectively.

Personnel

         At June 30,  1996,  the  Bank  had 33  full-time  and  three  part-time
employees.  None  of  the  Bank's  employees  are  represented  by a  collective
bargaining  group. The Bank believes that its relationship with its employees is
good.

Legal Proceedings

         The Bank,  from time to time, is a party to routine  litigation,  which
arises in the  normal  course of  business,  such as  claims to  enforce  liens,
condemnation  proceedings  on  properties  in  which  the  Bank  holds  security
interests, claims involving the making and servicing of real property loans, and
other  issues  incident  to the  business  of the Bank.  There were no  lawsuits
pending or known to be contemplated  against the Bank or the Company at June 30,
1996 that would have a material  effect on the  operations or income of the Bank
or the Company.

                                       50


<PAGE>
                                   REGULATION

         Set forth below is a brief  description of certain laws which relate to
the regulation of the Bank and the Company.  The description does not purport to
be complete and is qualified in its entirety by reference to applicable laws and
regulations.

Company Regulation

         General.  After the  Conversion,  the Company will be a unitary savings
and loan holding  company  subject to regulatory  oversight by the OTS. As such,
the Company is required to register and file reports with the OTS and is subject
to  regulation  and  examination  by the OTS.  In  addition,  the OTS will  have
enforcement   authority  over  the  Company  and  its  non-savings   association
subsidiaries,  should such subsidiaries be formed, which also permits the OTS to
restrict or prohibit  activities that are determined to be a serious risk to the
subsidiary  savings  association.  This  regulation  and  oversight  is intended
primarily  for the  protection  of the  depositors  of the  Bank and not for the
benefit of  stockholders  of the  Company.  The Company will also be required to
file certain reports with, and otherwise  comply with, the rules and regulations
of the OTS and the Securities and Exchange Commission ("SEC").

         QTL Test. As a unitary  savings and loan holding  company,  the Company
generally  will not be  subject  to  activity  restrictions,  provided  the Bank
satisfies  the QTL test.  If the  Company  acquires  control of another  savings
association  as a separate  subsidiary,  it would become a multiple  savings and
loan  holding  company  and  the  activities  of  the  Company  and  any  of its
subsidiaries (other than the Bank or any other SAIF-insured savings association)
would become subject to  restrictions  applicable to bank holding  companies and
those activities  specified by the OTS as permissible for a multiple savings and
loan holding company,  unless such other associations each also qualify as a QTL
or were  acquired in a supervised  acquisition.  See "- Qualified  Thrift Lender
Test."

         Restrictions on Acquisitions. The Company must obtain approval from the
OTS  before  acquiring  control  of any  other  SAIF-insured  association.  Such
acquisitions  are generally  prohibited if they result in a multiple savings and
loan holding company  controlling  savings  associations in more than one state.
However,  such  interstate  acquisitions  are permitted  based on specific state
authorization or in a supervisory acquisition of a failing savings association.

         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 OTS  regulations,  of a federally  insured
savings  institution  without  giving at least 60 days written notice to the OTS
and providing the OTS an opportunity to disapprove the proposed acquisition.  In
addition,  no company may acquire  control of such an institution  without prior
OTS approval.

         Federal   Securities  Law.  The  Company  has  filed  with  the  SEC  a
registration  statement  under the  Securities Act for the  registration  of the
Common Stock to be issued  pursuant to the  Conversion.  Upon  completion of the
Conversion, the Company's Common Stock will be registered with the SEC under the
Exchange  Act.  The  Company  will then be  subject  to the  information,  proxy
solicitation,  insider trading  restriction,  and other  requirements  under the
Exchange Act.

Bank Regulation

         General. As a federally  chartered,  SAIF-insured  savings association,
the Bank is subject to  extensive  regulation  by the OTS and the FDIC.  Lending
activities  and other  investments  must comply with  various  federal and state
statutory  and  regulatory  requirements.  The Bank is also  subject  to certain
reserve  requirements  promulgated  by the  Board of  Governors  of the  Federal
Reserve System ("Federal Reserve System").

                                       51


<PAGE>
         The OTS, in conjunction with the FDIC,  regularly examines the Bank and
prepares  reports for the  consideration of the Bank's Board of Directors on any
deficiencies that they find in the Bank's  operations.  The Bank's  relationship
with its depositors and borrowers is also regulated to a great extent by federal
and state law,  especially in such matters as the ownership of savings  accounts
and the form and content of the Bank's mortgage documents.

         The Bank must file  reports  with the OTS and the FDIC  concerning  its
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other financial  institutions.  This regulation and supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the protection of the SAIF and depositors.
The  regulatory  structure  also  gives  the  regulatory  authorities  extensive
discretion in connection with their  supervisory and enforcement  activities and
examination  policies,  including policies with respect to the classification of
assets and the  establishment  of adequate  loan loss  reserves  for  regulatory
purposes.  Any change in such  regulations,  whether by the OTS, the FDIC or the
United States  Congress could have a material  adverse impact on the Company and
the Bank and their operations.

         Insurance of Deposit Accounts.  The Bank's deposit accounts are insured
by the SAIF to a maximum of $100,000 for each insured  member (as defined by law
and  regulation).  If an institution has no tangible  capital,  the FDIC has the
authority,  should it initiate proceedings to terminate an institution's deposit
insurance,  to suspend the  insurance  of any such  institution.  However,  if a
savings association has positive capital when it includes qualifying  intangible
assets,  the FDIC cannot  suspend  deposit  insurance  unless  capital  declines
materially, the institution fails to enter into and remain in compliance with an
approved  capital plan, or the  institution is operating in an unsafe or unsound
manner.

         Regardless of an institution's capital level, insurance of deposits may
be  terminated  by the FDIC upon a finding that the  institution  has engaged in
unsafe or unsound  practices,  is in an unsafe or unsound  condition to continue
operations,  or has violated any  applicable  law,  regulation,  rule,  order or
condition imposed by the FDIC or the institution's  primary regulator.  The FDIC
may also  prohibit  an  insured  depository  institution  from  engaging  in any
activity  the  FDIC  determines  to  pose a  serious  threat  to the  SAIF.  The
management of the Bank is unaware of any practice,  condition, or violation that
might lead to termination of its deposit insurance.

   
         The FDIC  charges an annual  assessment  for the  insurance of deposits
based on the risk a particular  institution poses to its deposit insurance fund.
Under this system,  a savings  association pays within a range of 23 cents to 31
cents per $100 of  domestic  deposits,  depending  upon the  institution's  risk
classification.  This risk  classification is based on an institution's  capital
group and supervisory subgroup assignment.  In addition,  the FDIC is authorized
to increase such deposit insurance rates on a semi-annual basis if it determines
that such  action is  necessary  to cause the  balance  in the SAIF to reach the
designated  reserve ratio of 1.25% of SAIF-insured  deposits within a reasonable
period of time.  The SAIF was  substantially  underfunded  at June 30, 1996.  In
addition,  the FDIC 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 Bank's federal deposit  insurance  premium expense for the year
ended June 30, 1996 amounted to approximately  $171,000. By comparison,  at June
30,  1996,  members of the BIF were  required  to pay  substantially  lower,  or
virtually no, federal deposit insurance  premiums.  Subsequent to June 30, 1996,
the deposit insurance assessment system was revised.  See "Recent  Developments"
and "Risk Factors -- Disparity in Insurance Premiums and Special Assessment."
    

         Regulatory  Capital  Requirements.   OTS  capital  regulations  require
savings institutions to meet three capital standards: (1) tangible capital equal
to 1.5% of total adjusted assets, (2) core capital equal to at least 3% of total
adjusted assets, and (3) risk-based  capital equal to 8% of total  risk-weighted
assets.  The Bank's capital ratios are set forth under "Historical and Pro Forma
Capital Compliance."

                                       52


<PAGE>




         Tangible capital is defined as core capital less all intangible  assets
(including  supervisory  goodwill),  less certain mortgage  servicing rights and
less certain investments. Core capital is defined as common stockholders' equity
(including  retained  earnings),  noncumulative  perpetual  preferred  stock and
minority interests in the equity accounts of consolidated subsidiaries,  certain
nonwithdrawable accounts and pledged deposits of mutual savings associations and
qualifying supervisory goodwill,  less nonqualifying  intangible assets, certain
mortgage servicing rights and certain investments.

         The risk-based capital standard for savings  institutions  requires the
maintenance of total  risk-based  capital (which is defined as core capital plus
supplementary  capital)  of  8%  of  risk-weighted  assets.  The  components  of
supplementary capital include, among other items, cumulative perpetual preferred
stock,  perpetual  subordinated debt, mandatory  convertible  subordinated debt,
intermediate-term  preferred  stock,  and the portion of the  allowance for loan
losses not designated for specific loan losses. The portion of the allowance for
loan and lease  losses  includable  in  supplementary  capital  is  limited to a
maximum of 1.25% of  risk-weighted  assets.  Overall,  supplementary  capital is
limited  to 100% of core  capital.  A savings  association  must  calculate  its
risk-weighted  assets by multiplying  each asset and  off-balance  sheet item by
various risk factors as determined  by the OTS,  which range from 0% for cash to
100% for delinquent  loans,  property acquired through  foreclosure,  commercial
loans, and other assets.

         The OTS has  adopted a rule  requiring  a  deduction  from  capital for
institutions  with certain levels of interest rate risk. This rule is not yet in
effect.

         Dividend and Other Capital  Distribution  Limitations.  OTS regulations
require  the  Bank  to  give  the OTS 30 days  advance  notice  of any  proposed
declaration of dividends to the Company, and the OTS has the authority under its
supervisory  powers to prohibit  the payment of  dividends  to the  Company.  In
addition,  the Bank may not declare or pay a cash  dividend on its capital stock
if the  effect  thereof  would be to reduce the  regulatory  capital of the Bank
below the amount required for the liquidation account to be established pursuant
to the Bank's Plan. See "The Conversion - Effects of Conversion to Stock Form on
Depositors and Borrowers of the Bank -Liquidation Account."

         OTS regulations  impose  limitations upon all capital  distributions by
savings  institutions,  such  as  cash  dividends,  payments  to  repurchase  or
otherwise acquire its shares, payments to stockholders of another institution in
a cash-out merger,  and other  distributions  charged against capital.  The rule
establishes  three tiers of  institutions  based  primarily on an  institution's
capital  level.  An  institution  that  exceeds  all  fully  phased-in   capital
requirements  before  and  after  a  proposed  capital   distribution  ("Tier  1
institution")  and has not  been  advised  by the OTS that it is in need of more
than the normal  supervision can, after prior notice but without the approval of
the OTS, make capital  distributions during a calendar year equal to the greater
of (i) 100% of its net income to date during the  calendar  year plus the amount
that would reduce by one-half its "surplus  capital  ratio" (the excess  capital
over its fully phased-in capital  requirements) at the beginning of the calendar
year,  or (ii) 75% of its net income over the most recent four  quarter  period.
Any additional capital distributions require prior regulatory notice. As of June
30, 1996, the Bank was a Tier 1 institution.

         In the  event  the  Bank's  capital  fell  below  its  fully  phased-in
requirement  or the OTS  notified  it that  it was in need of more  than  normal
supervision,  the  Bank  would  become a Tier 2 or Tier 3  institution  and as a
result, its ability to make capital  distributions  could be restricted.  Tier 2
institutions,  which  are  institutions  that  before  and  after  the  proposed
distribution  meet their current  minimum  capital  requirements,  may only make
capital  distributions  of up to 75% of net  income  over the most  recent  four
quarter period.  Tier 3 institutions,  which are  institutions  that do not meet
current   minimum  capital   requirements   and  propose  to  make  any  capital
distribution,   and  Tier  2  institutions   that  propose  to  make  a  capital
distribution in excess of the noted safe harbor level,  must obtain OTS approval
prior to  making  such  distribution.  In  addition,  the OTS could  prohibit  a
proposed capital distribution by any institution,

                                       53


<PAGE>



which would otherwise be permitted by the regulation, if the OTS determines that
such distribution  would constitute an unsafe or unsound  practice.  The OTS has
proposed  rules  relaxing   certain   approval  and  notice   requirements   for
well-capitalized institutions.

         A savings association is prohibited from making a capital  distribution
if,  after  making  the   distribution,   the  savings   association   would  be
undercapitalized  (i.e.,  not meet  any one of its  minimum  regulatory  capital
requirements).  Further,  a savings  association  cannot  distribute  regulatory
capital that is needed for the liquidation account.

         Qualified  Thrift  Lender  Test.  Savings   institutions  must  meet  a
qualified thrift lender ("QTL") test. If the Bank maintains an appropriate level
of qualified thrift investments  ("QTIs") (primarily  residential  mortgages and
related  investments,   including  certain   mortgage-related   securities)  and
otherwise  qualifies  as a  QTL,  it  will  continue  to  enjoy  full  borrowing
privileges from the FHLB of Pittsburgh.  The required  percentage of QTIs is 65%
of portfolio  assets (defined as all assets minus  intangible  assets,  property
used by the  institution  in conducting  its business and liquid assets equal to
10% of total assets).  Certain assets are subject to a percentage  limitation of
20% of portfolio assets. In addition, savings associations may include shares of
stock of the FHLBs,  FNMA,  and FHLMC as QTIs.  Compliance  with the QTL test is
determined  on a monthly  basis in nine out of every 12  months.  As of June 30,
1996, the Bank was in compliance with its QTL requirement with approximately 75%
of its assets invested in QTIs.

         Transactions With Affiliates.  Generally,  restrictions on transactions
with affiliates require that transactions  between a savings  association or its
subsidiaries  and  its  affiliates  be on  terms  as  favorable  to the  Bank as
comparable  transactions  with  non-affiliates.  In  addition,  certain of these
transactions are restricted to an aggregate percentage of the Bank's capital and
collateral in specified  amounts must usually be provided by affiliates in order
to receive  loans from the Bank.  Affiliates of the Bank include the Company and
any company which would be under common  control with the Bank.  In addition,  a
savings association may not extend credit to any affiliate engaged in activities
not  permissible  for a bank holding  company or acquire the  securities  of any
affiliate  that  is not a  subsidiary.  The  OTS has  the  discretion  to  treat
subsidiaries of savings associations as affiliates on a case-by-case basis.

         Liquidity  Requirements.  All  savings  associations  are  required  to
maintain an average daily balance of liquid assets equal to a certain percentage
of the sum of its average daily balance of net withdrawable deposit accounts and
borrowings payable in one year or less. The liquidity  requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all savings associations.  At June 30, 1996, the Bank's required liquid
asset ratio was 5%.  Monetary  penalties  may be imposed upon  associations  for
violations of liquidity requirements.

         Federal  Home  Loan  Bank  System.  The Bank is a member of the FHLB of
Pittsburgh, which is one of 12 regional FHLBs that administer the home financing
credit  function  of  savings  associations.  Each FHLB  serves as a reserve  or
central bank for its members within its assigned region.  It is funded primarily
from  proceeds  derived from the sale of  consolidated  obligations  of the FHLB
System.  It makes loans to members (i.e.,  advances) in accordance with policies
and procedures established by the Board of Directors of the FHLB.

         As a member, the Bank is required to purchase and maintain stock in the
FHLB of  Pittsburgh  in an amount equal to at least 1% of its  aggregate  unpaid
residential  mortgage loans, home purchase  contracts or similar  obligations at
the  beginning  of each year.  At June 30,  1996,  the Bank had $560,000 in FHLB
stock, at cost, which was in compliance with this requirement.  The FHLB imposes
various  limitations on advances such as limiting the amount of certain types of
real estate related  collateral to 30% of a member's  capital and limiting total
advances to a member.

                                       54


<PAGE>



         The FHLBs are required to provide funds for the  resolution of troubled
savings  associations  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
and  low-  and  moderate-income  housing  projects.   These  contributions  have
adversely  affected the level of FHLB dividends paid and could continue to do so
in the future.  For the fiscal year ended June 30, 1996,  dividends  paid by the
FHLB of Pittsburgh to the Bank totalled $34,000.

         Federal  Reserve  System.  The  Federal  Reserve  System  requires  all
depository  institutions to maintain  non-interest bearing reserves at specified
levels against their transaction accounts (primarily checking, NOW and Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the reserve  requirements imposed by the Federal Reserve System may be used
to satisfy the liquidity  requirements  that are imposed by the OTS. At June 30,
1996, the Bank's  reserve met the minimum level required by the Federal  Reserve
System.

         Savings  associations have authority to borrow from the Federal Reserve
System "discount  window," but Federal Reserve System policy generally  requires
savings  associations  to exhaust all other sources  before  borrowing  from the
Federal  Reserve  System.  The Bank had no borrowings  from the Federal  Reserve
System at June 30, 1996.

                                    TAXATION

Federal Taxation

         Savings  associations  are subject to the  provisions  of the  Internal
Revenue Code of 1986,  as amended (the  "Code"),  in the same general  manner as
other corporations.  However, prior to August 1996, savings associations such as
the Bank, which met certain  definitional tests and other conditions  prescribed
by the Code could  benefit from certain  favorable  provisions  regarding  their
deductions  from taxable income for annual  additions to their bad debt reserve.
The amount of the bad debt deduction that a qualifying savings institution could
claim with  respect to  additions  to its  reserve  for bad debts was subject to
certain  limitations.  The Bank reviewed the most favorable way to calculate the
deduction  attributable  to an  addition  to its bad debt  reserve  on an annual
basis.

         In August  1996,  the Code was  revised to  equalize  the  taxation  of
thrifts and banks.  Thrifts,  such as the Bank, no longer have a choice  between
the percentage of taxable income method and the experience method in determining
additions to bad debt reserves.  Thrifts with $500 million of assets or less may
still use the  experience  method,  which is generally  available to small banks
currently.  Larger thrifts must use the specific charge off method regarding bad
debts. Any reserve amounts added after 1987 will be taxed over a six year period
beginning  in 1996;  however,  bad debt  reserves  set  aside  through  1987 are
generally  not taxed.  An  institution  may delay  recapturing  into  income its
post-1987  bad  debt  reserves  for  an  additional  two  years  if it  meets  a
residential-lending  test. This law is not expected to have a material impact on
the  Bank.  At June 30,  1996,  the  Bank had  $347,000  of post  1987  bad-debt
reserves.

         Under the percentage of taxable  income method,  the bad debt deduction
attributable to "qualifying real property loans" could not exceed the greater of
(i) the amount deductible under the experience method, or (ii) the amount which,
when added to the bad debt  deduction  for  non-qualifying  loans,  equaled  the
amount by which 12% of the sum of the total deposits and the advance payments by
borrowers  for taxes and  insurance at the end of the taxable year  exceeded the
sum of the  surplus,  undivided  profits and  reserves at the  beginning  of the
taxable year.  The amount of the bad debt deduction  attributable  to qualifying
real property  loans  computed using the percentage of taxable income method was
permitted  only to the  extent  that the  institution's  reserve  for  losses on
qualifying real property loans at the close of

                                       55


<PAGE>



the taxable year did not exceed 6% of such loans  outstanding  at such time. The
Bank used the  percentage  of  taxable  income  method  for the tax years  ended
December 31, 1994 and 1993.

         Under the experience method, the bad debt deduction may be based on (i)
a six-year  moving  average of actual  losses on qualifying  and  non-qualifying
loans, or (ii) a fill-up to the institution's base year reserve amount, which is
the tax bad debt reserve  determined as of December 31, 1987.  The Bank used the
experience  method for the tax year ended December 31, 1995. See Notes 11 and 12
to the Consolidated Financial Statements.

         The  percentage of specially  computed  taxable income that was used to
compute a savings  association's bad debt reserve deduction under the percentage
of taxable  income  method (the  "percentage  bad debt  deduction")  was 8%. The
percentage of taxable income bad debt deduction thus computed was reduced by the
amount  permitted as a deduction for  non-qualifying  loans under the experience
method.  The  availability of the percentage of taxable income method  permitted
qualifying savings  associations to be taxed at a lower effective federal income
tax rate than that applicable to  corporations  generally  (approximately  31.3%
assuming the maximum percentage bad debt deduction).

         If an  association's  qualifying  assets  (generally,  loans secured by
residential  real  estate  or  deposits,  educational  loans,  cash and  certain
government  obligations)  constitute  less  than 60% of its  total  assets,  the
association may not deduct any addition to a bad debt reserve and generally must
include  existing  reserves  in  income  over  a  four  year  period,  which  is
immediately  accruable for financial reporting purposes. As of June 30, 1996, at
least 60% of the Bank's assets were qualifying assets as defined in the Code. No
assurance  can be  given  that the Bank  will  meet the 60% test for  subsequent
taxable years.

         Earnings  appropriated  to the Bank's bad debt reserve and claimed as a
tax deduction including the Bank's supplemental  reserves for losses will not be
available for the payment of cash dividends or for  distribution to stockholders
(including  distributions  made on dissolution or liquidation),  unless the Bank
includes the amount in income, along with the amount deemed necessary to pay the
resulting  federal income tax. As of June 30, 1996,  the Bank had  approximately
$1.0 million of accumulated  earnings,  representing  its base year tax reserve,
for which federal  income taxes have not been  provided.  If such amount is used
for any purpose other than bad debt losses, including a dividend distribution or
a distribution in  liquidation,  it will be subject to federal income tax at the
then current rate.

         Generally,  for  taxable  years  beginning  after  1986,  the Code also
requires  most  corporations,  including  savings  associations,  to utilize the
accrual method of accounting for tax purposes. Further, for taxable years ending
after 1986, the Code disallows 100% of a savings association's  interest expense
deemed  allocated to certain  tax-exempt  obligations  acquired  after August 7,
1986.  Interest expense allocable to (i) tax-exempt  obligations  acquired after
August  7,  1986  which  are not  subject  to this  rule,  and  (ii)  tax-exempt
obligations issued after 1982 but before August 8, 1986, are subject to the rule
which  applied prior to the Code  disallowing  the  deductibility  of 20% of the
interest expense.

         The Code imposes a tax ("AMT") on  alternative  minimum  taxable income
("AMTI")  at a rate of 20%.  AMTI is  increased  by  certain  preference  items,
including the excess of the tax bad debt reserve  deduction using the percentage
of taxable income method over the deduction that would have been allowable under
the  experience  method.  Only 90% of AMTI can be offset by net  operating  loss
carryovers  of which the Bank  currently  has  none.  AMTI is also  adjusted  by
determining  the tax  treatment  of certain  items in a manner that  negates the
deferral of income  resulting  from the regular tax  treatment  of those  items.
Thus,  the Bank's AMTI is  increased  by an amount equal to 75% of the amount by
which the Bank's adjusted current earnings exceeds its AMTI (determined  without
regard to this adjustment and prior to reduction for net operating  losses).  In
addition, for taxable years beginning after December 31, 1986 and before January
1, 1996,  an  environmental  tax of 0.12% of the  excess of AMTI  (with  certain
modifications)  over $2 million is imposed on corporations,  including the Bank,
whether or not an AMT

                                       56


<PAGE>



is paid.  Under pending  legislation,  the AMT rate would be reduced to zero for
taxable years  beginning  after December 31, 1994, but this rate reduction would
be suspended  for taxable  years  beginning  in 1995 and 1996 and the  suspended
amounts would be refunded as tax credits in subsequent years.

         The Company may exclude from its income 100% of dividends received from
the  Bank as a member  of the  same  affiliated  group  of  corporations.  A 70%
dividends  received  deduction  generally  applies  with  respect  to  dividends
received from corporations that are not members of such affiliated group, except
that an 80% dividends received deduction applies if the Company and the Bank own
more  than  20% of the  stock of a  corporation  paying a  dividend.  The  above
exclusion  amounts,  with the exception of the  affiliated  group  figure,  were
reduced in years in which the Bank availed  itself of the  percentage of taxable
income bad debt deduction method.

         The Bank's  federal  income tax return was last examined by the IRS for
the year ended December 31, 1991.

State Taxation

         West  Virginia  Taxation.  The State of West  Virginia  has a corporate
income tax which  subjects the Bank's West Virginia  taxable  income to tax at a
9.00% rate.  West  Virginia  taxable  income is  computed  by  applying  certain
modifications to federal taxable income. The primary modification consists of an
allowance   factor   calculated  by  dividing  the  average  amount  of  Federal
obligations  and  securities,  West Virginia  obligations,  and loans secured by
residential  real  property  located  within the State of West  Virginia  by the
Bank's average total assets for the year.

         The State of West Virginia also has a business franchise tax payable on
the average amount of unappropriated retained earnings of the Bank reduced by an
allowance  factor,  as discussed above. The adjusted retained earnings amount is
subject to tax at a 0.75% rate. Due to allowable credits for property taxes paid
on the  Bank's  capital,  the Bank has not  incurred a  business  franchise  tax
liability.

         The City of Wellsburg and the City of Follansbee,  West Virginia have a
business and occupation  ("B & O") tax which  subjected the Bank's taxable B & O
income  to tax at a $0.426  per  $100 in value  and  $0.489  per $100 in  value,
respectively.   Taxable  B  &  O  income  is  calculated  by  applying   certain
modifications,  consisting  primarily  of  deductions  of  income  derived  from
Federal,  state and local  obligations and from loans secured by real estate, to
the Bank's gross income.

         The Bank also files  personal  and real  property  tax returns with the
County Assessor's Office in Brooke County, West Virginia.

         Delaware Taxation.  As a Delaware corporation with no operations in the
State of Delaware,  the Company is exempt from Delaware corporate income tax but
is required to file an annual  report with and pay an annual fee to the State of
Delaware.  The Company is also subject to an annual franchise tax imposed by the
State of Delaware.

                            MANAGEMENT OF THE COMPANY

         The Board of  Directors  of the Company  consists of those  persons who
currently serve as Directors of the Bank. The Board of Directors is divided into
three classes, each of which contains approximately  one-third of the Board. The
directors  are  elected  by  the  stockholders  of  the  Company  for  staggered
three-year terms, or until their successors are elected and qualified. One class
of directors,  consisting of Stephen M. Gagliardi and James R. Murphy has a term
of office  expiring at the first annual  meeting  following  the  Conversion.  A
second class, consisting of George H. Johnson, William E. Watson

                                       57


<PAGE>



and Gary Young has a term of office  expiring  at the annual  meeting to be held
one year thereafter.  A third class,  consisting of John R. Sperlazza and Noreen
Mechling  has a term of office  expiring  at the  annual  meeting to be held two
years thereafter.

         The following individuals hold the executive offices in the Company set
forth below opposite their names.
<TABLE>
<CAPTION>

Name                                    Age (1)        Positions Held With the Company
- ----                                    -------        -------------------------------

<S>                                       <C>          <C>                                                
Stephen M. Gagliardi                      48           President, Chief Executive Officer, and Director

   
Noreen Mechling                           62           Treasurer, Chief Financial Officer, and Director
    

Steve D. Martino                          41           Vice President
</TABLE>
- ----------------
(1)      At June 30, 1996.

         The  executive  officers of the Company are elected  annually  and hold
office until their  respective  successors  have been  elected and  qualified or
until  death,  resignation,  or  removal by the Board of  Directors.  Additional
information concerning the business experience and compensation of the directors
and executive officers of the Company is set forth under "Management of the Bank
- - Biographical Information."

                             MANAGEMENT OF THE BANK

Directors and Executive Officers

         The Board of Directors of the Bank is composed of seven members each of
whom serves for a term of three years.  The Bank's  proposed  Charter and Bylaws
require that directors be divided into three classes,  as nearly equal in number
as possible,  each class to serve for a three-year  period,  with  approximately
one-third of the  directors  elected each year.  Executive  officers are elected
annually by the Board of Directors and serve at the Board's discretion.

         The  following  table  sets  forth  information  with  respect  to  the
directors and executive officers of the Bank, all of whom will continue to serve
in the same capacities after the Conversion.
<TABLE>
<CAPTION>
                                                                                                                  Current
                                                                                              Director            Term
Name                                    Age (1)      Position                                  Since              Expires
- ----                                    -------      --------                                  -----              -------

<S>                                       <C>        <C>                                        <C>                <C> 
Stephen M. Gagliardi                      48         President, Chief Executive                 1983               1997
                                                     Officer, and Director
James R. Murphy                           73         Director                                   1962               1997
George H. Johnson                         74         Director                                   1977               1998
William E. Watson                         59         Director                                   1991               1998
Gary Young                                58         Director                                   1975               1998
Noreen Mechling                           62         Director, Senior Vice                      1994               1999
                                                     President, and Chief
                                                     Financial Officer
John R. Sperlazza                         58         Director                                   1973               1999
Steve D. Martino                          41         Senior Vice President and
                                                     Chief Operating Officer
</TABLE>
- ---------------
(1)      At June 30, 1996.

                                       58


<PAGE>
Biographical Information

         The business  experience of each director and executive  officer of the
Bank is set forth below.  All directors  and executive  officers have held their
present positions for a minimum of five years unless otherwise stated.

          Stephen M. Gagliardi is the President and Chief  Executive  Officer of
the  Bank and has  served  in  these  capacities  with  the  Company  since  its
formation.  Mr.  Gagliardi is the past Director of the West  Virginia  Appraiser
Licensing and Certification Board and past President of the Brooke County Rotary
and the Brooke County United Way. Mr.  Gagliardi is Trustee and Treasurer of the
Christ Episcopal Church of Wellsburg.

         James R.  Murphy  has been a  director  of the  Bank  since  1962 and a
director  of  the  Company  since  its  formation.  Mr.  Murphy  is  a  majority
stockholder of Murphy Consolidated Industries. Mr. Murphy has been employed with
this building contractor for 50 years.

          George H.  Johnson  has been a  director  of the Bank since 1977 and a
director of the Company since its formation.  Mr. Johnson is a retired  employee
of Koppers Co., Inc., a coal, tar and chemicals  company.  Mr. Johnson is also a
director of Municipal Mutual of West Virginia.

          William E.  Watson  has been a  director  of the Bank since 1991 and a
director  of the  Company  since its  formation.  Mr.  Watson is an  attorney in
Wellsburg,  West Virginia and has practiced law since 1961. Mr. Watson serves as
counsel for the Bank. Mr. Watson is the Chancellor (General Counsel) of the West
Virginia  Conference United Methodist Church,  Chairman of the Board of Trustees
of West Virginia  Wesleyan College and Chairman of the  Administrative  Board of
Wellsburg United Methodist Church.

          Gary Young has been a  director  of the Bank since 1975 and a director
of the Company since its formation. Mr. Young is the Park Director of the Brooke
Hills Park in Wellsburg, West Virginia. Mr. Young is a member of the Royal Order
of Moose, Brooke County Sportsman Club and Colliers

Sportsman Club.

         Noreen  Mechling  has  been a  director  of the Bank  since  1994 and a
director of the Company since its formation.  Ms.  Mechling has been an employee
of the Bank since 1975 and currently  serves as Senior Vice  President and Chief
Financial Officer.

         John R.  Sperlazza  has been a  director  of the Bank  since 1973 and a
director  of the  Company  since its  formation.  For the past four  years,  Mr.
Sperlazza has been a co-owner of J&J  Properties,  a real estate rental company,
and has been employed with JJ&R Enterprises,  a real estate rental company,  and
Mark's  Carry Out.  Prior to that time Mr.  Sperlazza  retired as a co-owner  of
trucking, mining and coal companies.

          Steven D. Martino has been with the Bank since 1982.  Mr.  Martino has
been a Vice  President  since 1986 and obtained his current titles in July 1996.
Mr. Martino is the current President of the Wellsburg Chamber of Commerce and is
the current Campaign Chairman of the Brooke County United Way. He is also a real
estate appraiser licensed by the State of West Virginia.

Meetings and Committees of the Board of Directors

         The Bank's Board of Directors conducts its business through meetings of
the Board and through activities of its committees. During the fiscal year ended
June 30, 1996, the Board of Directors  held 24 regular  meetings and one special
meeting. No director attended fewer than 75% of the total meetings

                                       59


<PAGE>



of the Board of  Directors  of the Bank and  committees  on which such  director
served during the fiscal year ended June 30, 1996.

         The Audit  Committee  of the Bank is  comprised  of  Directors  Watson,
Johnson and Murphy.  The President  also attends  these  meetings but is excused
during certain  portions.  The Audit Committee is responsible for developing and
maintaining  the Bank's audit program.  The committee also meets with the Bank's
outside  auditors  to discuss  the  results of the annual  audit and any related
matters. The Audit Committee met one time during the 1996 fiscal year.

         The Nominating  Committee consists of the entire board of directors and
meets annually to select nominees to the Bank's Board of Directors.

Director Compensation

         Members of the Board of  Directors  received  fees of $400 per  meeting
attended  during  the  1996  calendar  year  with  up  to  four,  regardless  of
attendance.  Board members receive $35 for attendance at each committee meeting.
The Bank paid a total of  $71,000 in  director  fees for the year ended June 30,
1996.

Executive Compensation

         Summary Compensation Table. The following table sets forth the cash and
non-cash  compensation awarded to or earned by the President and Chief Executive
Officer  of the Bank.  No other  executive  officer of the Bank had a salary and
bonus  during the year ended June 30, 1996 that  exceeded  $100,000 for services
rendered in all capacities to the Bank.
<TABLE>
<CAPTION>
   
                                                              Annual Compensation
                                              ------------------------------------------------------
                                                                                   Other Annual               All Other
Name and Principal Position                   Salary                Bonus            Compensation(1)          Compensation(2)
- ---------------------------                   ------           ---------------       ---------------          ---------------
<S>                                           <C>               <C>                  <C>                        <C>   
Stephen M. Gagliardi                          $81,111           $10,000              $16,500                    $8,305
President and Chief Executive
Officer
    
</TABLE>

- -------------
   
(1)  Consists  of  $9,450 in Board of  Directors'  fees and  $7,050  in  expense
     associated with the use of a company automobile.
    
(2)  Consists  of a  contribution  of $241 for term life  insurance,  a matching
     contribution   of  $2,526  to  the  401(k)  Plan,   and  a  profit  sharing
     contribution of $5,538.
   
         Employment  Agreements.  The  Bank  intends  to enter  into  employment
agreements with Stephen M. Gagliardi,  President and Chief Executive Officer and
three other  officers of the Bank. Mr.  Gagliardi's  salary under the employment
agreement will be based on his then current salary. Mr.  Gagliardi's  employment
agreement will be for a term of three years.  The agreements  will be terminable
by the  Bank  for  "just  cause"  as  defined  in the  agreements.  If the  Bank
terminates the employee  without just cause,  the employee will be entitled to a
continuation of the employee's  salary from the date of termination  through the
remaining  term of the  agreement.  Mr.  Gagliardi's  employment  agreement will
contain a provision  stating that in the event of the  termination of employment
in  connection  with any future change in control of the Bank, as defined in the
agreement,  Mr.  Gagliardi  will be paid in a lump sum an  amount  equal to 2.99
times Mr. Gagliardi's five year average annual cash  compensation.  In addition,
the Bank intends to enter into severance  agreements  with three other officers,
which will provide a severance  payment upon  termination  without just cause in
the event of a change in control,  as 
                                       60


<PAGE>


defined in the agreements.  The agreements may be renewed  annually by the Board
of Directors upon a determination of satisfactory performance within the Board's
sole discretion.
    

Other Benefits

         Employee Stock  Ownership  Plan.  The Bank has  established an employee
stock  ownership  plan,  the ESOP,  for the exclusive  benefit of  participating
employees,   to  be  implemented   upon  the   completion  of  the   Conversion.
Participating  employees are  employees  who have  completed one year of service
with the Bank and have  attained  the age 21. The Bank will submit to the IRS an
application for a letter of determination as to the tax-qualified  status of the
ESOP.  Although no assurances can be given,  the Bank expects that the ESOP will
receive a favorable letter of determination from the IRS.

         The ESOP is to be funded by  tax-deductible  contributions  made by the
Bank in cash or the Common  Stock.  Benefits may be paid either in shares of the
Common Stock or in cash. In accordance  with the Plan, the ESOP may borrow funds
with  which  to  acquire  up to 10% of the  Common  Stock  to be  issued  in the
Conversion (8% if the Bank adopts the RSP within one year after the consummation
of the  Conversion  and the RSP  purchases  4% of the  Common  Stock sold in the
conversion),  and intends to borrow funds from the Company. See "Proposed Future
Stock Benefit Plans - Restrictions on Benefit Plans." The loan is expected to be
for a term of ten years at an annual  interest  rate  equal to the prime rate as
published in The Wall Street Journal.  Presently it is anticipated that the ESOP
will purchase up to 8% of the Common Stock to be issued in the Offerings  (i.e.,
approximately $656,000, based on the midpoint of the EVR), however, no assurance
may be given that ESOP  purchases,  if any,  will not change.  This loan will be
secured by the shares  purchased  and earnings  thereon.  Shares of Common Stock
purchased  with  such  loan  proceeds  will be held in a  suspense  account  for
allocation  among  participants  as the loan is  repaid.  The  Bank  anticipates
contributing  approximately  $66,000 annually (based on a 65,600 share purchase)
to the ESOP to meet principal  obligations under the ESOP loan, as proposed.  It
is anticipated that all such  contributions will be limited to an amount that is
tax-deductible.

         Shares  sold  above the  maximum of the EVR  (i.e.,  more than  943,000
shares) may be sold to the ESOP before satisfying  remaining  unfilled orders of
Eligible  Account  Holders  to fill  the  ESOP's  subscription  or the  ESOP may
purchase  some  or all of the  shares  covered  by its  subscription  after  the
Conversion in the open market.

         Contributions to the ESOP and shares released from the suspense account
will be allocated  among  participants on the basis of total  compensation.  All
participants  must be employed at least 1,000 hours in a plan year or  terminate
service as a result of  retirement,  death or  disability in order to receive an
allocation  for such plan year.  Participant  benefits  become 100% vested after
five years of  service.  Employment  prior to the  adoption of the ESOP shall be
credited  for  the  purposes  of  vesting.  Vesting  will  be  accelerated  upon
retirement,  death, disability, change in control of the Company, or termination
of the ESOP.  Forfeitures  will be reallocated to participants on the same basis
as other  contributions in the plan year. Benefits may be payable in the form of
a lump sum upon retirement,  death, disability,  or separation from service. The
Bank's  contributions to the ESOP are discretionary and may cause a reduction in
other forms of compensation.  Therefore,  benefits payable under the ESOP cannot
be estimated.

         The Board of Directors has appointed non-employee directors to the ESOP
Committee to administer the ESOP and to serve as the initial ESOP Trustees.  The
Board of  Directors  or the  ESOP  Committee  may  instruct  the  ESOP  Trustees
regarding  investments of funds  contributed to the ESOP. The ESOP Trustees must
vote all allocated  shares held in the ESOP in accordance with the  instructions
of the  participating  employees.  Unallocated  shares and allocated  shares for
which no timely  direction  is  received  will be voted by the ESOP  Trustees as
directed  by the  Board of  Directors  or the  ESOP  Committee,  subject  to the
Trustees' fiduciary duties.

                                       61


<PAGE>



         401(k)  Savings  Plan.  The  Bank  sponsors  a  tax-qualified   defined
contribution  savings  plan  ("401(k)  Plan") for the benefit of its  employees.
Employees  become  eligible to participate  under the 401(k) Plan after reaching
age 20 1/2 and completing one year (including 1,000 hours) of service. Under the
401(k) Plan,  employees  may  voluntarily  elect to defer  compensation,  not to
exceed  applicable  limits under the Code (i.e.,  $9,500 in calendar 1995).  The
Bank  matches 50% of the first 6% of employee  contributions.  The Bank does not
match more than 6% of the employee's base salary.  Matching  contributions  vest
over a 6 year period  beginning  after the first year at a rate of 20% per year,
or become 100% vested upon  termination of employment due to death,  disability,
or   retirement.   The  Bank  may  make   additional   contributions.   Employee
contributions are immediately  vested. The Bank intends to amend the 401(k) Plan
to permit  voluntary  investments of plan assets by  participants  in the Common
Stock in the Conversion and thereafter.

         Benefits are payable upon termination of employment, retirement, death,
disability, or plan termination.  Normal retirement age under the 401(k) Plan is
age 65.  Additionally,  funds  under the  401(k)  Plan may be  distributed  upon
application  to  the  plan  administrator  upon  severe  financial  hardship  in
accordance  with uniform  guidelines  which  comply with those  specified by the
Code.  It is  intended  that the  401(k)  Plan  operate in  compliance  with the
provisions of the Employee  Retirement  Income  Security Act of 1974, as amended
("ERISA"), and the requirements of Section 401(a) of the Code.

          Costs  associated with the 401(k) Plan were $56,000 for the year ended
June 30, 1996. Contributions to the 401(k) Plan by the Bank for employees may be
reduced in the future or  eliminated  as a result of  contributions  made to the
Employee Stock Ownership Plan. See "- Employee Stock Ownership Plan."

Proposed Future Stock Benefit Plans

         Stock  Option Plan.  The Boards of  Directors of the Company  intend to
adopt a stock option plan (the "Option Plan") within one year of the Conversion,
subject to approval by the Company's  stockholders at a stockholders  meeting to
be held no sooner than six months after the Conversion. The Option Plan would be
in compliance  with the OTS regulations  then in effect.  See "- Restrictions on
Benefit Plans." In accordance with OTS regulations,  a number of shares equal to
10% of the aggregate shares of Common Stock to be issued in the Offerings (i.e.,
82,000 shares based upon the sale of 820,000  shares at the midpoint of the EVR)
would be reserved for issuance by the Company upon  exercise of stock options to
be granted to  officers,  directors,  and  employees of the Company and the Bank
from time to time under the Option Plan. The purpose of the Option Plan would be
to provide additional  performance and retention incentives to certain officers,
directors,  and employees by facilitating  their purchase of a stock interest in
the Company.  The Option Plan,  which would become  effective  upon  stockholder
approval of the Option Plan,  would provide for a term of 10 years,  after which
no awards could be made,  unless  earlier  terminated  by the Board of Directors
pursuant  to the Option  Plan.  The  options  would vest over a five year period
(i.e., 20% per year),  beginning one year after the date of grant of the option.
Options would be granted based upon several factors,  including  seniority,  job
duties and  responsibilities,  job performance,  the Bank's  performance,  and a
comparison of awards given by other institutions converting from mutual to stock
form.

         The Company would receive no monetary consideration for the granting of
stock  options  under the Option Plan,  however,  the Company  would receive the
option  price for each  share  issued to  optionees  upon the  exercise  of such
options.  Shares  issued as a result of the  exercise of options  will be either
authorized  but  unissued  shares or shares  purchased in the open market by the
Company,  however,  no  purchases  in the open  market  will be made that  would
violate  applicable  regulations  restricting  purchases  by  the  Company.  The
exercise of options and payment for the shares received would  contribute to the
equity of the Company.

                                       62


<PAGE>



         If the  Option  Plan is  implemented  more  than  one  year  after  the
Conversion,  the Option Plan will comply with such OTS  regulations and policies
that are applicable at such time.

         Restricted  Stock  Plan.  The  Board of  Directors  of the Bank and the
Company  intend to adopt a restricted  stock plan (the "RSP") within one year of
the Conversion, the objective of which is to enable the Bank to retain personnel
and directors of experience and ability in key positions of responsibility.  The
Company expects to hold a stockholders'  meeting no sooner than six months after
the  Conversion  in order for  stockholders  to vote to approve the RSP. The RSP
will be  implemented  in accordance  with  applicable  OTS  regulations.  See "-
Restrictions  on Benefit  Plans." Awards would be granted based upon a number of
factors, including seniority, job duties and responsibilities,  job performance,
the Bank's  performance,  and a comparison of awards given by other institutions
converting from mutual to stock form. The RSP would be managed by a committee of
non-employee  directors  (the "RSP  Trustees").  The RSP Trustees would have the
responsibility  to invest all funds contributed by the Bank to the trust created
for the RSP (the "RSP Trust").

         The Bank will  contribute  sufficient  funds to the RSP so that the RSP
Trust can  purchase,  in the  aggregate,  up to 4% of the amount of Common Stock
that is  sold in the  Conversion.  The  shares  purchased  by the RSP  would  be
authorized but unissued shares or would be purchased in the open market.  In the
event the market price of the Common Stock is greater than $10.00 per share, the
Bank's  contribution  of funds  will be  increased.  Likewise,  in the event the
market  price is lower than $10.00 per share,  the Bank's  contribution  will be
decreased.  In recognition of their prior and expected  services to the Bank and
the  Company,  as the  case  may be,  the  officers,  employees,  and  directors
responsible for implementation of the policies adopted by the Board of Directors
and the profitable  operation of the Bank will, without cost to them, be awarded
stock under the RSP.  Based upon the sale of 820,000  shares of Common  Stock in
the  Offerings at the midpoint of the EVR, the RSP Trust is expected to purchase
up to 32,800 shares of Common Stock.

         In accordance with applicable OTS regulations, the shares granted under
the RSP will be in the form of restricted  stock vesting over a five year period
(i.e.,  20% per year)  beginning  one year after the date of grant of the award.
Compensation  expense in the amount of the market  value of the Common  Stock on
the date an award is granted will be  recognized  pro rata over the years during
which the shares are  payable.  Until they have  vested,  such shares may not be
sold,  pledged,  or otherwise disposed of and are required to be held in escrow.
The RSP  Trustees  shall vote all shares  held by the RSP trust prior to vesting
and delivery of shares to participants.

         If the RSP is implemented more than one year after the Conversion,  the
RSP will comply with such OTS  regulations  and policies that are  applicable at
such time.

         Restrictions  on Benefit  Plans.  OTS  regulations  provide that in the
event the Bank  implements or adopts stock option or management  and/or employee
stock benefit plans within one year from the date of Conversion, such plans must
comply with the following restrictions: (1) the plans must be fully disclosed in
the prospectus, (2) 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,  (3) for restricted stock plans, the shares may not exceed 3% of the
shares  issued  in the  Conversion  (4% for  institutions  with  10% or  greater
tangible  capital),  (4) the aggregate  amount of stock purchased by the ESOP in
the  Conversion  may  not  exceed  10%  (8%  for  well-capitalized  institutions
utilizing a 4% restricted  stock plan),  (5) no individual  employee may receive
more than 25% of the available  awards under any plan, (6) directors who are not
employees may not receive more than 5%  individually  or 30% in the aggregate of
the awards  under any plan,  (7) all plans must be approved by a majority of the
total  votes  eligible to be cast at any duly  called  meeting of the  Company's
stockholders  held no earlier than six months following the Conversion,  (8) for
stock  option  plans,  the  exercise  price must be at least equal to the market
price of the stock at the time of grant,  (9) for  restricted  stock  plans,  no
stock issued in a conversion may be used

                                       63


<PAGE>



to fund the plan,  (10) neither stock option awards nor restricted  stock awards
may vest earlier than 20% as of one year after the date of stockholder  approval
and 20% per year thereafter,  and vesting may be accelerated only in the case of
disability or death (or if not  inconsistent  with applicable OTS regulations in
effect  at such  time,  in the  event of a change  in  control),  (11) the proxy
material  must clearly  state that the OTS in no way endorses or approves of the
plans,  and (12) prior to implementing the plans, all plans must be submitted to
the  Regional  Director of the OTS within five days after  stockholder  approval
with a certification  that the plans approved by the  stockholders  are the same
plans that were filed with and disclosed in the proxy materials  relating to the
meeting  at  which  stockholder   approval  was  received.   Plans  adopted  and
implemented  more than one year after the  Conversion  would not  necessarily be
subject to these limitations.  In addition,  should the rules and regulations of
the OTS be  liberalized,  the Bank and the  Company  reserve  the right to adopt
plans qualifying under the more liberal rules.

Compensation Committee Interlocks and Insider Participation

         The compensation  committee  consists of the entire Board of Directors.
Mr.  Gagliardi and Ms. Mechling do not participate in matters  concerning  their
own compensation.

Certain Related Transactions

         The Bank,  like many financial  institutions,  has followed a policy of
granting  various types of loans to officers and  directors.  Such loans a) have
been made in the ordinary course of business,  b) were made on substantially the
same terms and conditions,  including  interest rates and  collateral,  as those
prevailing  at the time  for  comparable  transactions  with  the  Bank's  other
customers,  and c) do not involve more than the normal risk of collectibility or
present other unfavorable  features.  All loans by the Bank to its directors and
executive  officers are subject to OTS regulations  restricting  loans and other
transactions  with  affiliated  persons  of the  Bank.  Loans  to  officers  and
directors of the Bank and their affiliates,  amounted to approximately  $615,000
or 9.9% of the Bank's  equity at June 30,  1996.  Assuming  the  Conversion  had
occurred as of June 30, 1996,  and  assuming  the sale of 820,000  shares at the
midpoint of the EVR,  loans to officers  and  directors of the Bank at that date
would have totalled  approximately 4.7% of pro forma stockholders' equity of the
Company.

                                 THE CONVERSION

         The Boards of  Directors  of the Bank and the  Company and the OTS have
approved  the Plan  subject to the Plan's  approval  by the  Members of the Bank
entitled to vote on the matter and subject to the  satisfaction of certain other
conditions imposed by the OTS in its approval.  OTS approval,  however, does not
constitute a recommendation or endorsement of the Plan by the OTS.

General

         On  September  3, 1996,  the Board of Directors of the Bank adopted the
Plan,  pursuant to which the Bank would be converted from a federally  chartered
mutual savings and loan association to a federally chartered stock savings bank,
with the concurrent  formation of the Company. It is currently intended that all
of the  capital  stock  of the  Bank  will be held by the  Company.  The OTS has
approved the Plan subject to its approval by the members of the Bank entitled to
vote on the matter at a special meeting (the "Special  Meeting") called for that
purpose and subject to the satisfaction of certain other  conditions  imposed by
the OTS in its approval.

                                       64


<PAGE>



         The OTS has approved the Company's  application to become a savings and
loan  holding  company and to acquire all of the Common  Stock of the Bank to be
issued in the  Conversion.  Pursuant to such OTS approval,  the Company plans to
retain 50% of the net proceeds  from the sale of the Common Stock and to use the
remaining 50% to purchase all of the to be issued and outstanding  capital stock
of the Bank.

   
         The Conversion  will be accomplished  through  adoption of the proposed
Federal  Stock  Charter and Bylaws to authorize the issuance of capital stock by
the Bank,  at which  time the Bank will  change  its name to  Advance  Financial
Savings  Bank and will become a wholly  owned  subsidiary  of the  Company.  The
Conversion  will be accounted  for at historical  cost in a manner  similar to a
pooling of interests. Under the Plan, the Common Stock is being offered for sale
by the  Company.  As  part  of the  Conversion,  the  Company  is  conducting  a
Subscription  Offering of the Common  Stock for holders of  subscription  rights
and,  depending  upon  market  conditions  at or  near  the  completion  of  the
Subscription Offering, may also, or in lieu thereof,  conduct a Public Offering.
Shares of  Common  Stock  not  subscribed  for in the  Subscription  and  Public
Offerings  may  be  offered  on a best  efforts  basis  by a  selling  group  of
broker-dealers  in a Syndicated  Public  Offering.  The Plan  provides  that the
Conversion must be completed  within 24 months after the date of the approval of
the Plan by the members of the Bank.
    

         In the event  that the Bank is unable  to  complete  the sale of Common
Stock and effect the Conversion within 45 days after the end of the Subscription
Offering,  the Bank may  request  an  extension  of the  period  by the OTS.  No
assurance can be given that the extension would be granted if requested.  Due to
the volatile  nature of market  conditions,  no assurances can be given that the
Bank's valuation would not  substantially  change during any such extension.  If
the EVR of the Common Stock must be amended, no assurance can be given that such
amended EVR would be approved by the OTS. Therefore,  it is possible that if the
Conversion cannot be completed within the requisite period,  the Bank may not be
permitted to complete the Conversion. A substantial delay caused by an extension
of the period may also significantly increase the expense of the Conversion.  No
sales of the Common Stock may be completed in the  Offerings  unless the Plan is
approved by the members of the Bank.

         Completion of the Offerings is subject to market  conditions  and other
factors beyond the Bank's control. No assurance can be given as to the length of
time following approval of the Plan at the Special Meeting that will be required
to complete the Offerings.  If delays are experienced,  significant  changes may
occur in the  estimated  pro  forma  market  value of the Bank  upon  Conversion
together with  corresponding  changes in the offering price and the net proceeds
realized  by the Bank  from the  sale of the  Common  Stock.  In the  event  the
Conversion is  terminated,  the Bank would be required to charge all  Conversion
expenses  against  current  income  and any funds  collected  by the Bank in the
Offerings would be promptly returned to each potential  investor,  plus interest
at the prescribed rate.

Reasons for the Conversion

         The  principal  factors  considered by the Bank's Board of Directors in
reaching the decision to pursue a  mutual-to-stock  conversion are the future of
mutual institutions  generally and the numerous competitive  disadvantages which
the Bank faces if it continues in mutual form. These  disadvantages  relate to a
variety of factors,  including growth  opportunities,  employee  retention,  and
regulatory uncertainty.

         In the  opinion of  management,  if the Bank is to continue to grow and
prosper,  the mutual form of  organization  is the least  desirable  form from a
competitive  standpoint.  The only realistic growth opportunity available to the
Bank as a mutual is branching.  The opportunities for a mutual to expand through
mergers are extremely scarce. The only realistic merger possibilities are mutual
to  mutual  mergers.  As the  number  of mutual  companies  dwindles,  so do the
opportunities  for such  mergers.  Although  the Bank does not have any specific
acquisitions planned at this time, the Conversion will

                                       65


<PAGE>



position the Bank to take advantage of any  acquisition  opportunities  that may
present  themselves.  Because a conversion to stock form is a time-consuming and
complex process,  the Bank cannot wait until an acquisition is imminent to begin
the conversion process.

         As an increasing number of the Bank's competitors convert to stock form
and can use stock based  compensation  programs,  the Bank, as a mutual, is at a
disadvantage in attracting and retaining qualified management. The Bank believes
that  the ESOP  for all  employees  and the  Stock  Option  Plan and the RSP for
directors, officers, and certain employees are important tools in achieving such
goals,  even though the Bank will be required to wait until after the Conversion
to implement  the Stock Option Plan and the RSP. See  "Management  of the Bank -
Proposed Future Stock Benefit Plans."

         Another  benefit of the  conversion  will be an  increase  in  capital.
Notwithstanding  the Bank's current capital  position,  the importance of higher
levels of capital  cannot be ignored in the current  interest rate  environment.
For the last few years,  thrift  institutions  have enjoyed very  favorable  net
interest  margins as interest  rates dropped to very low levels.  In more recent
months,   interest  rates  generally  have  been  rising.   As  has  been  amply
demonstrated in the past, changing accounting principles,  interest rate shifts,
and changing regulations can threaten even well-capitalized  institutions.  As a
mutual institution, the Bank can only increase capital through retained earnings
or the issuance of subordinated debentures, which do not count as Tier I capital
for regulatory capital purposes.  Capital that may seem unnecessary now may help
the Bank withstand future threats to its capital.

         In view of the  competitive  disadvantage  and the ongoing debate about
the future of mutual  institutions in the wake of regulatory  consolidation  and
other  forces,  the Bank is choosing to reject the  uncertainty  inherent in the
mutual  structure in favor of the more widely used,  recognized,  and understood
stock form of ownership.

Effects of Conversion to Stock Form on Depositors and Borrowers of the Bank

         Voting  Rights.  Depositor  and  borrower  members  will have no voting
rights in the converted Bank and will  therefore not be able to elect  directors
of the Bank or to  otherwise  participate  in the  conduct of the affairs of the
Bank or the Company unless they hold Common Stock.  Currently,  these rights are
accorded to depositor  and certain  borrower  members of the Bank.  Although the
Bank holds  annual  meetings of members for the  election of  directors  and for
other  purposes,  very few members  exercise their voting  rights.  Accordingly,
voting  control  of the Bank  has been  effectively  exercised  by the  Board of
Directors  through their individual votes and through proxies given by a limited
number of members. Following the Conversion, the Bank will become a wholly owned
subsidiary of the Company, which will hold all voting rights in the Bank. Voting
rights in the Company will be vested exclusively in the Company's  stockholders.
Stockholders  will be  entitled  to vote on any matter to be  considered  by the
stockholders  of the  Company and will be entitled to one vote for each share of
the Common Stock owned. See "Certain Restrictions on Acquisition of the Company"
with respect to limitations applicable to the rights of stockholders to exercise
cumulative voting.

         Savings  Accounts and Loans. The Bank's savings  accounts,  balances of
the individual  accounts,  and the existing FDIC insurance  coverage will not be
affected by the Conversion. Furthermore, the Conversion will not affect the loan
accounts,  the balances of these  accounts,  or the obligations of the borrowers
under their individual contractual arrangements with the Bank.

         Tax Effects.  A discussion of the material taxes applicable to the Bank
is included above under "Taxation." A summary of the material tax effects of the
Conversion on the Bank and its members is set forth below. The Bank has received
an opinion from its counsel,  Malizia,  Spidi, Sloane & Fisch, P.C., Washington,
D.C.,  that the Conversion  will  constitute a nontaxable  reorganization  under
Section  368(a)(1)(F) of the Code. Among other things, the opinion,  filed as an
exhibit to the registration

                                       66


<PAGE>



statement of which this prospectus is a part,  provides that: (i) the Conversion
will qualify as a reorganization  under Section 368(a)(1)(F) of the Code, and no
gain or loss will be  recognized  by the Bank in either its  mutual  form or its
stock form,  or by the Company,  by reason of the proposed  Conversion;  (ii) no
gain or loss will be  recognized  by the Bank upon the receipt of money from the
Company  for stock of the Bank,  and no gain or loss will be  recognized  by the
Company upon the receipt of money for the Common Stock;  (iii) the assets of the
Bank in either its mutual or its stock form will have the same basis  before and
after the  Conversion;  (iv) the  holding  period of the assets of the Bank will
include the period  during  which the assets were held by the Bank in its mutual
form prior to conversion; (v) no gain or loss will be recognized by the Eligible
Account Holders, Supplemental Eligible Account Holders, and Other Members of the
Bank upon the  issuance to them of  withdrawable  savings  accounts in the stock
association in the same dollar amount as their savings accounts in the Bank plus
an interest in the liquidation  account of the stock association in exchange for
their  savings  accounts  in the Bank;  (vi) the  receipt  by  Eligible  Account
Holders,   Supplemental   Eligible  Account   Holders,   and  Other  Members  of
non-transferable  subscription  rights to  purchase  shares of the Common  Stock
under the Plan is taxable to Eligible  Account  Holders,  Supplemental  Eligible
Account Holders,  and Other Members to the extent the  subscription  rights have
value;  (vii) the basis of each account  holder's  savings  accounts in the Bank
after  the  Conversion  will be the  same  as the  basis  of his or her  savings
accounts in the Bank prior to the Conversion, decreased by the fair market value
of the  non-transferable  subscription  rights  received  and  increased  by the
amount,  if any, of gain  recognized on the  exchange;  (viii) the basis of each
account  holder's  interest in the  liquidation  account will be zero;  (ix) the
holding period of the Common Stock acquired through the exercise of subscription
rights shall begin on the date on which the  subscription  rights are exercised;
(x) the Bank will  succeed to and take into  account the earnings and profits or
deficit in earnings and profits of the Bank,  in its mutual form, as of the date
of Conversion;  (xi) the Bank, immediately after Conversion, will succeed to the
bad debt  reserve  accounts of the Bank,  in its mutual  form,  and the bad debt
reserves will have the same character in the hands of the Bank after  Conversion
as if no  distribution  or transfer had occurred;  and (xii) the creation of the
liquidation   account  will  have  no  effect  on  the  Bank's  taxable  income,
deductions,  or addition to reserve for bad debts  either in its mutual or stock
form.

         The opinion from Malizia,  Spidi, Sloane & Fisch, P.C. is based in part
on the assumption that the exercise price of the subscription rights to purchase
Common Stock will be approximately  equal to the fair market value of that stock
at the time of the  completion of the proposed  Conversion.  With respect to the
subscription  rights, the Bank has received an opinion of Keller which, based on
certain  assumptions,  concludes that the subscription  rights to be received by
Eligible Account  Holders,  Supplemental  Eligible  Account  Holders,  and Other
Members do not have any  economic  value at the time of  distribution  or at the
time the  subscription  rights are exercised,  whether or not a public  offering
takes  place.  Such  opinion  is based on the fact that  such  rights  are:  (i)
acquired by the recipients  without  payment  therefor,  (ii)  non-transferable,
(iii) of short  duration,  and (iv)  afford  the  recipients  the right  only to
purchase Common Stock at a price equal to its estimated fair market value, which
will be the same price at which shares of Common Stock for which no subscription
right is  received  in the  Subscription  Offering  may be offered in the Public
Offering.  If the  subscription  rights  granted to  Eligible  Account  Holders,
Supplemental  Eligible Account  Holders,  or Other Members are deemed to have an
ascertainable  value,  receipt of such rights would be taxable  probably only to
those Eligible Account Holders,  Supplemental Eligible Account Holders, or Other
Members who  exercise the  subscription  rights in an amount equal to such value
(either as a capital gain or ordinary income), and the Bank could recognize gain
on such distribution.

         The Bank is subject to West  Virginia  taxation  and has  received  the
opinion of S.R.  Snodgrass,  A.C. that the  Conversion  will be treated for West
Virginia state tax purposes  similar to the  Conversion's  treatment for federal
tax purposes.

                                       67


<PAGE>



         Unlike a private letter ruling, the opinions of Malizia,  Spidi, Sloane
& Fisch,  P.C.,  Keller,  and S.R.  Snodgrass,  A.C.  have no binding  effect or
official status,  and no assurance can be given that the conclusions  reached in
any of those  opinions  would be sustained by a court if contested by the IRS or
the West  Virginia  tax  authorities.  Eligible  Account  Holders,  Supplemental
Eligible Account Holders, and Other Members are encouraged to consult with their
own tax advisers as to the tax consequences in the event the subscription rights
are deemed to have an ascertainable value.

         Liquidation Account. In the unlikely event of a complete liquidation of
the  Bank  in  its  present  mutual  form,  each  eligible  Account  Holder  and
Supplemental  Eligible  Account  Holder of the Bank is entitled to a liquidating
distribution from the liquidation  account,  pro rata to the value of his or her
accounts,  of the Bank  remaining  after  liquidation  payment  of claims of all
creditors  (including the claims of all account holders to the withdrawal  value
of their  accounts).  Each account  holder's pro rata share of such  liquidating
distribution  would be in the same proportion as the value of his or her deposit
accounts was to the total value of all deposit  accounts in the Bank at the time
of liquidation.

         Upon a complete liquidation after the Conversion,  each depositor would
have a claim, as a creditor,  of the same general  priority as the claims of all
other general  creditors of the Bank.  Therefore,  except as described  below, a
depositor's  claim  would be solely in the  amount of the  balance in his or her
deposit account plus accrued interest. A depositor would not have an interest in
the residual value of the assets of the Bank above that amount, if any.

         The  Plan  and OTS  rules  provide  for  the  establishment,  upon  the
completion of the Conversion, of a special "liquidation account" for the benefit
of Eligible  Account  Holders and  Supplemental  Eligible  Account Holders in an
amount equal to the equity of the Bank as of the date of its latest statement of
financial  condition  contained in the final  prospectus.  Each Eligible Account
Holder and  Supplemental  Eligible  Account  Holder,  if he or she  continues to
maintain his or her deposit account at the Bank, would be entitled pursuant to a
complete  liquidation  of the  Bank  after  Conversion,  to an  interest  in the
liquidation  account  prior to any  payment to  stockholders  of the Bank.  Each
Eligible  Account  Holder  would have an initial  interest  in such  liquidation
account for each deposit account held in the Bank on the qualifying date, August
31,  1995.  Each  Supplemental  Eligible  Account  Holder  would  have a similar
interest as of the qualifying date,  September 30, 1996. The interest as to each
deposit account would be in the same proportion of the total liquidation account
as the  balance  of the  deposit  account  on the  qualifying  dates  was to the
aggregate  balance in all the deposit  accounts of Eligible  Account Holders and
Supplemental  Eligible Account Holders on such qualifying dates. However, if the
amount in the deposit  account on any annual  closing date of the Bank (June 30)
is less than the amount in such account on the respective qualifying dates, then
the interest in this special  liquidation  account would be reduced from time to
time by an amount  proportionate  to any such reduction,  and the interest would
cease to exist if such deposit account were closed.  The interest in the special
liquidation  account will never be increased despite any increase in the related
deposit account after the respective qualifying dates.

         No merger,  consolidation,  purchase of bulk assets with assumptions of
savings accounts and other  liabilities,  or similar  transactions  with another
insured  institution  in  which  transaction  the  Bank  is  not  the  surviving
institution shall be considered a complete  liquidation.  In such  transactions,
the liquidation account shall be assumed by the surviving institution.

Subscription Rights and the Subscription Offering

         In  accordance  with  OTS  regulations,  non-transferable  subscription
rights to purchase  shares of the Common  Stock have been granted to all persons
and entities entitled to purchase the Common Stock in the Subscription  Offering
under the Plan.  The amount of the Common Stock which these parties may purchase
will be  determined,  in part,  by the total amount of Common Stock to be issued
and by the  availability  of the Common Stock for purchase  under the categories
set forth in the Plan. If the

                                       68


<PAGE>



Subscription  Offering  extends beyond  __________,  1997 (45 days following the
Expiration Date of the Subscription Offering),  subscribers will be resolicited.
Subscription priorities have been established for the allocation of stock to the
extent  that  the  Common  Stock  is  available   after   satisfaction   of  all
subscriptions  of all persons having prior rights and subject to the maximum and
minimum purchase  limitations set forth in the Plan and as described below under
"-  Limitations  on  Purchases of Shares." The  following  priorities  have been
established:

         Eligible Account Holders.  Each Eligible Account Holder  (depositors of
the Bank with account  balances of at least $50 on August 31, 1995) will receive
non-transferable subscription rights on a priority basis to purchase that number
of  shares of  Common  Stock  which is equal to the  greater  of  10,000  shares
($100,000) sold in the Conversion, one-tenth of one percent (0.10%) of the total
offering,  or 15 times  the  product  (rounded  down to the next  whole  number)
obtained by multiplying  the total number of shares of Common Stock to be issued
by a fraction of which the numerator is the amount of the qualifying  deposit of
the  Eligible  Account  Holder  and  the  denominator  is the  total  amount  of
qualifying deposits of all Eligible Account Holders,  but in no event shall this
number be greater than the maximum purchase limitation specified in the Plan. If
the allocation made in this paragraph results in an oversubscription,  shares of
Common Stock shall be allocated among subscribing Eligible Account Holders so as
to permit each such account holder, to the extent possible, to purchase a number
of shares of Common Stock  sufficient to make his or her total  allocation equal
to 100 shares of Common  Stock or the total  amount of his or her  subscription,
whichever  is less.  Any  shares  of  Common  Stock  not so  allocated  shall be
allocated among the subscribing  Eligible Account Holders on an equitable basis,
in the proportion that the amounts of their respective  qualifying deposits bear
to the total qualifying deposits of all subscribing Eligible Account Holders. If
the amount so  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  until all available  shares have been
allocated  or all  subscriptions  satisfied.  Subscription  rights  received  by
officers and directors in this category based on their increased deposits in the
Bank in the one-year period  preceding  August 31, 1995, are subordinated to the
subscription rights of other Eligible Account Holders.

         Tax-Qualified  Employee Benefit Plans.  Tax-qualified  employee benefit
plans of the Bank ("Employee  Plans") have been granted  subscription  rights to
purchase up to 10% of the total shares issued in the Conversion.  The ESOP is an
Employee Plan and intends to purchase up to 8% of the Common Stock issued in the
Conversion.

         The  right of  Employee  Plans to  subscribe  for the  Common  Stock is
subordinate  to the right of the Eligible  Account  Holders to subscribe for the
Common  Stock.  However,  in the event the  Offerings  result in the issuance of
shares  above the  maximum  of the EVR (i.e.,  more than  943,000  shares),  the
Employee Plans have a priority right to fill their  subscription  (the ESOP, the
only Employee Plan,  currently  intends to purchase up to 8% of the Common Stock
issued in the  Conversion).  The  Employee  Plans  may,  however,  determine  to
purchase  some or all of the  shares  covered by their  subscriptions  after the
Conversion in the open market or, if approved by the OTS, out of authorized  but
unissued shares in the event of an oversubscription.

         Supplemental  Eligible  Account  Holders.  Each  Supplemental  Eligible
Account Holder (depositors who are not Eligible Account Holders of the Bank with
account   balances  of  at  least  $50  on  September  30,  1996)  will  receive
non-transferable  subscription  rights  to  purchase  that  number  of shares of
Conversion Stock which is equal to the greater of 10,000 shares  ($100,000) sold
in the Conversion, one-tenth of one percent (0.10%) of the total offering, or 15
times  the  product  (rounded  down  to  the  next  whole  number)  obtained  by
multiplying  the  total  number  of  shares  of  Common  Stock to be issued by a
fraction of which the numerator is the amount of the  qualifying  deposit of the
Supplemental  Eligible Account Holder and the denominator is the total amount of
qualifying  deposits  of  all  Supplemental  Eligible  Account  Holders.   These
non-transferable subscription rights shall be granted only in the event

                                       69


<PAGE>



that the Eligibility Record Date is more than 15 months prior to the date of the
latest  amendment  to  the  Application  filed  prior  to OTS  approval.  If the
allocation  made  pursuant  to this  paragraph  results in an  oversubscription,
shares  of  Common  Stock  shall be  allocated  among  subscribing  Supplemental
Eligible Account Holders so as to permit each such account holder, to the extent
possible,  to purchase a number of shares of Common Stock sufficient to make his
or her total allocation (including the number of shares of Common Stock, if any,
allocated  in  accordance  with the  subscription  rights  of  Eligible  Account
Holders)  equal to 100 shares of Common  Stock or the total amount of his or her
subscription,  whichever  is less.  Any shares of Common  Stock not so allocated
shall be allocated among the subscribing  Supplemental  Eligible Account Holders
on an equitable  basis,  related to the amounts of their  respective  qualifying
deposits  as  compared  to the  total  qualifying  deposits  of all  subscribing
Supplemental Eligible Account Holders.

         The rights of  Supplemental  Eligible  Account Holders to subscribe for
the Common Stock is  subordinate to the rights of the Eligible  Account  Holders
and Employee Plans to subscribe for the Common Stock.

         Other Members. Other Members (depositors and borrowers who are entitled
to vote at a special  meeting of members called to vote on the  Conversion)  who
are not Eligible Account Holders or Supplemental  Eligible Account Holders, will
receive  non-transferable  subscription  rights to purchase up to the greater of
10,000  shares  ($100,000),  or one tenth of one  percent  (0.10%)  of the total
offering,  subject to maximum and minimum purchase  limitations and exclusive of
an  increase  in the total  number of shares  issued due to an  increase  in the
maximum  EVR of up to 15%,  to the  extent  such  stock is  available  following
subscriptions  by Eligible  Account  Holders,  Employee Plans,  and Supplemental
Eligible  Account  Holders.  If the  allocation  made pursuant to this paragraph
results  in an  oversubscription  when  added  to the  shares  of  Common  Stock
subscribed for by the Eligible  Account  Holders,  the Employee  Plans,  and the
Supplemental  Account Holders,  the  subscriptions of such Other Members will be
allocated among the subscribing  Other Members so as to permit each  subscribing
Other Member,  to the extent possible,  to purchase a number of shares of Common
Stock  sufficient  to make his or her total  allocation  equal to 100  shares of
Common Stock or the total number of shares  covered by the  subscription  of the
Other Member. Any remaining shares will be allocated among the subscribing Other
Members  whose  subscriptions  remain  unsatisfied  on a 100 shares (or whatever
lesser amount is available) per order basis until all orders have been filled or
the remaining shares have been allocated.

         Members in  Non-Qualified  States.  The  Company  will make  reasonable
efforts to comply with the securities laws of all states in the United States in
which persons  entitled to subscribe  for the Common Stock  pursuant to the Plan
reside.  However,  no person will be offered or allowed to  purchase  any Common
Stock under the Plan if he or she resides in a foreign  country or in a state of
the United States with respect to which any of the following  apply: (i) a small
number of persons  otherwise  eligible to  subscribe  for shares  under the Plan
reside in such state or  foreign  country;  (ii) the  granting  of  subscription
rights or offer or sale of shares of Common Stock to such persons  would require
the Bank, the Company,  or its employees to register,  under the securities laws
of such  state or  foreign  country,  as a broker or dealer  or to  register  or
otherwise  qualify its securities for sale in such state or foreign country;  or
(iii) such  registration or qualification  would be impracticable for reasons of
cost or  otherwise.  No  payments  will be  made  in  lieu  of the  granting  of
subscription rights to any such person.

         Restrictions  on Transfer of  Subscription  Rights and Shares.  The OTS
conversion  regulations prohibit any person with subscription rights,  including
Eligible Account  Holders,  Supplemental  Eligible  Account  Holders,  and Other
Members  of the Bank,  from  transferring  or  entering  into any  agreement  or
understanding to transfer the legal or beneficial  ownership of the subscription
rights  issued  under the Plan or the shares of Common  Stock to be issued  upon
their exercise. Such rights may be exercised only by the person to whom they are
granted and only for his or her account. Each person subscribing for shares will
be required to certify that such person is  purchasing  shares solely for his or
her own account and that

                                       70


<PAGE>



such person has no agreement or understanding  regarding the sale or transfer of
such shares. The regulations also prohibit any person from offering or making an
announcement  of  an  offer  or  intent  to  make  an  offer  to  purchase  such
subscription  rights or shares of Common  Stock prior to the  completion  of the
Conversion.

         The Bank and the Company  will  pursue any and all legal and  equitable
remedies in the event they become aware of the transfer of  subscription  rights
and will not honor orders known by them to involve the transfer of such rights.

         Expiration  Date. The  Subscription  Offering will expire at 4:00 p.m.,
Eastern  Time,  on  ____________,  1996,  unless the  Subscription  Offering  is
extended,  at the  discretion of the Board of Directors,  up to an additional 45
days with the approval of the OTS, if necessary,  but without  additional notice
to subscribers (the "Expiration Date").  Subscription rights will become void if
not exercised prior to the Expiration Date.

Public Offering

         To the  extent  that  shares  remain  available  and  subject to market
conditions at or near the completion of the Subscription  Offering,  the Company
may offer shares pursuant to the Plan, to selected  persons in a Public Offering
on a  best-efforts  basis  through  Webb in such a manner  as to  promote a wide
distribution  of the Common Stock.  Any orders  received in connection  with the
Public Offering, if any, will receive a lower priority than orders properly made
in the Subscription  Offering by persons exercising  Subscription Rights. Common
Stock  sold in the  Public  Offering  will be sold at $10.00 per share and hence
will be sold at the same  price  as all  other  shares  in the  Conversion.  The
Company and the Bank have the right to reject  orders,  in whole or in part,  in
their sole discretion in the Public Offering.

         No  person  (or  persons  acting  through  a  single  account)  will be
permitted to purchase more than 10,000 shares or $100,000 of Common Stock in the
Public  Offering.  No person,  together  with any  associate or group of persons
acting in concert,  will be  permitted  to purchase  more than 15,000  shares or
$150,000  of Common  Stock in the  Public  Offering.  To order  Common  Stock in
connection with the Public Offering, if any, an executed stock order and account
withdrawal  authorization  (if applicable) must be received by Webb prior to the
termination of the Public Offering. The date by which orders must be received in
the Public  Offering  ("Public  Offering  Expiration  Date")  will be set by the
Company at the time of commencement of the Public Offering; provided however, if
the Offerings are extended beyond __________, 1997, each purchaser will have the
opportunity to maintain, modify, or rescind his or her order. In such event, all
funds received in the Public Offering will be promptly returned with interest to
each purchaser unless he or she affirmatively indicates otherwise.

         In the event  the  Company  determines  to  conduct a Public  Offering,
persons to whom a Prospectus  is  delivered  may order shares of Common Stock by
submitting  a  completed  stock  order  and  account  withdrawal   authorization
(provided  by Webb,  if  applicable)  and an executed  certification  along with
immediately  available  funds (which may be obtained by debiting a Webb account)
to Webb by not later than the Public Offering Expiration Date (as established by
the Company). Promptly upon receipt of available funds, together with a properly
executed stock order and account withdrawal  authorization,  if applicable,  and
certification,  Webb will  forward  such funds to the Bank to be  deposited in a
subscription escrow account.

         If an order in the Public  Offering  is  accepted,  promptly  after the
completion of the Conversion, a certificate for the appropriate amount of shares
will be forwarded to Webb as nominee for the beneficial owner. In the event that
an order is not accepted or the  Conversion  is not  consummated,  the Bank will
promptly  refund with interest the funds received to Webb which will then return
the funds to purchasers'

                                       71


<PAGE>



accounts.  If the  aggregate pro forma market value of the Company and the Bank,
as converted,  is less than $6,970,000 or more than $10,844,500,  each purchaser
will have the right to modify or rescind his or her order.

         If a Public Offering is held, the opportunity to order shares of Common
Stock  in the  Public  Offering  is  subject  to the  right  of the Bank and the
Company, in their sole discretion,  to accept or reject any such orders in whole
or in part.
   
Syndicated Public Offering

         To the  extent  that  shares  remain  available  and  subject to market
conditions  at or near the  completion of the  Subscription  Offering and Public
Offering,  the Company  may offer  shares  pursuant to the Plan,  to the general
public  in a  Syndicated  Public  Offering  on a best  efforts  basis  through a
syndicate of selected dealers to be formed and managed by Webb. Neither Webb nor
any registered  broker-dealer  shall have any obligation to take or purchase any
shares of the Common Stock in the  Syndicated  Public  Offering.  The Syndicated
Public Offering, if any, will be conducted in such a manner as to promote a wide
distribution  of the Common Stock.  Any orders  received in connection  with the
Syndicated  Public  Offering,  if any, will receive a lower priority than orders
properly made in the Subscription Offering.  Common Stock sold in the Syndicated
Public  Offering  will be sold at $10.00 per share and hence will be sold at the
same price as all other shares in the Conversion.  The Company and the Bank have
the right to reject orders, in whole or in part, in their sole discretion in the
Syndicated Public Offering.

         No  person  (or  persons  acting  through  a  single  account)  will be
permitted to purchase more than 10,000 shares or $100,000 of Common Stock in the
Syndicated Public Offering.  No person,  together with any associate or group of
persons acting in concert, will be permitted to purchase more than 15,000 shares
or $150,000 of Common Stock in the Syndicated  Public Offering.  To order Common
Stock in connection  with the Syndicated  Public  Offering,  if any, an executed
stock  order  and  account  withdrawal  authorization  (if  applicable)  must be
received prior to the termination of the Syndicated Public Offering. The date by
which  orders  must be  received  in the  Syndicated  Public  Offering  ("Public
Offering  Expiration  Date")  will  be  set  by  the  Company  at  the  time  of
commencement  of  the  Syndicated  Public  Offering;  provided  however,  if the
Offerings are extended  beyond  __________,  1997,  each purchaser will have the
opportunity to maintain, modify, or rescind his or her order. In such event, all
funds received in the Syndicated  Public Offering will be promptly returned with
interest to each purchaser unless he or she affirmatively indicates otherwise.

         In the event the  Company  determines  to conduct a  Syndicated  Public
Offering,  persons to whom a Prospectus  is delivered may order shares of Common
Stock by submitting a completed stock order and account withdrawal authorization
and an executed  certification  along with  immediately  available  funds by not
later  than the  Public  Offering  Expiration  Date.  Promptly  upon  receipt of
available  funds,  together  with a properly  executed  stock  order and account
withdrawal authorization,  if applicable, and certification,  such funds will be
forwarded  by Webb or the  selected  dealer  to the  Bank to be  deposited  in a
subscription escrow account.

         If an order in the  Syndicated  Public  Offering is accepted,  promptly
after the completion of the Conversion, a certificate for the appropriate amount
of shares will be forwarded  to Webb or the  selected  dealer as nominee for the
beneficial  owner.  In the event that an order is not accepted or the Conversion
is not  consummated,  the Bank will  promptly  refund  with  interest  the funds
received  to Webb or the  selected  dealer  which will then  return the funds to
purchasers' accounts. If the aggregate pro forma market value of the Company and
the Bank, as converted,  is less than $6,970,000 or more than $10,844,500,  each
purchaser will have the right to modify or rescind his or her order.

                                       72


<PAGE>



         If a  Syndicated  Public  Offering is held,  the  opportunity  to order
shares of Common Stock in the Syndicated Public Offering is subject to the right
of the Bank and the Company,  in their sole discretion,  to accept or reject any
such orders in whole or in part.
    
Ordering and Receiving Common Stock

   
         Use of Order  Forms.  Rights  to  subscribe  may only be  exercised  by
completion of an Order Form or stock order and account withdrawal  authorization
("Stock Order"), if applicable, in the case of the Public Offering or Syndicated
Public  Offering.  Any person receiving an Order Form or Stock Order who desires
to subscribe for shares of Common Stock must do so prior to the Expiration  Date
or, if applicable,  the Public Offering  Expiration Date, by delivering (by mail
or in person ) to the Bank a properly executed and completed Order Form or Stock
Order, together with full payment of the Purchase Price for all shares for which
subscription is made;  provided,  however,  that if the Employee Plans subscribe
for shares  during the  Subscription  Offering,  the Employee  Plans will not be
required to pay for the shares at the time they subscribe but rather may pay for
the  shares  upon  consummation  of the  Conversion.  Except  for  institutional
investors,  all subscription rights under the Plan will expire on the Expiration
Date,  whether or not the Bank has been able to locate each  person  entitled to
such  subscription  rights.  The Bank and Company shall have the right, in their
sole  discretion,  to permit  institutional  investors  to submit  contractually
irrevocable orders in the Public Offering at any time prior to the completion of
the Conversion. Once tendered, subscription orders cannot be revoked without the
consent of the Bank and the  Company  unless  the  Conversion  is not  completed
within 45 days of the Expiration Date.
    

         In the event an Order Form or Stock Order (i) is not  delivered  and is
returned to the Bank by the United States  Postal  Service or the Bank is unable
to  locate  the  addressee;  (ii)  is not  received  or is  received  after  the
Expiration Date or the Public  Offering  Expiration  Date;  (iii) is defectively
completed or executed;  (iv) is not accompanied by the full required payment for
the  shares  subscribed  for  (including  instances  where a savings  account or
certificate  balance from which withdrawal is authorized is insufficient to fund
the amount of such required payment, but excluding subscriptions by the Employee
Plans) or, in the case of an institutional  investor in the Public Offering,  by
delivering  irrevocable orders together with a legally binding commitment to pay
the  full  purchase  price  prior  to 48  hours  before  the  completion  of the
Conversion;  or (v) is not mailed pursuant to a "no mail" order placed in effect
by the  account  holder,  the  subscription  rights  for the person to whom such
rights have been granted  will lapse as though such person  failed to return the
completed Order Form or Stock Order within the time period  specified.  However,
the Company  may, but will not be required  to,  waive any  irregularity  on any
Order Form or Stock Order or require the submission of corrected  Order Forms or
Stock Orders or the  remittance  of full payment for  subscribed  shares by such
date as the Company may otherwise  specify.  The waiver of an irregularity on an
Order Form or Stock  Order in no way  obligates  the  Company to waive any other
irregularity on any other Order Form or Stock Order.  Waivers will be considered
on a case by case  basis.  The Bank and the  Company  reserve the right in their
sole  discretion to accept or reject orders received on photocopies or facsimile
Order Forms or Stock Orders,  or whose payment is to be made by wire transfer or
payment from private third parties. The interpretation by the Bank or Company of
the terms and conditions of the Plan and of the acceptability of the Order Forms
or Stock Orders will be final, subject to the authority of the OTS.

         To ensure that each  purchaser  receives a Prospectus at least 48 hours
before the Expiration  Date or, if applicable,  the Public  Offering  Expiration
Date, in accordance  with Rule 15c2-8 of the Exchange Act, no Prospectus will be
mailed any later than five days prior to such date or hand  delivered  any later
than two days prior to such date .  Execution  of the Order Form or Stock  Order
will confirm receipt or delivery in accordance with Rule 15c2-8.  Order Forms or
Stock Orders will only be distributed with a Prospectus.

                                       73


<PAGE>



         Payment  for Shares.  For  subscriptions  to be valid,  payment for all
subscribed shares, computed on the basis of the Purchase Price, will be required
to accompany all properly  completed  Order Forms, on or prior to the expiration
date specified on the Order Form unless such date is extended by the Bank or the
Company.  Employee Plans subscribing for shares during the Subscription Offering
may pay for such shares upon consummation of the Conversion.  Payment for shares
of Common Stock may be made (i) in cash,  if delivered in person,  (ii) by check
or money  order,  or (iii)  for  shares of Common  Stock  subscribed  for in the
Subscription  Offering,  by  authorization  of withdrawal from savings  accounts
(including  certificates of deposit) maintained with the Bank. Appropriate means
by which such withdrawals may be authorized are provided in the Order Form. Once
such a withdrawal has been authorized,  none of the designated withdrawal amount
may be used by a  subscriber  for any purpose  other than to purchase the Common
Stock  for which a  subscription  has been made  until the  Conversion  has been
completed or terminated.  In the case of payments  authorized to be made through
withdrawal  from savings  accounts,  all sums  authorized  for  withdrawal  will
continue to earn  interest at the contract  rate until the  Conversion  has been
completed or terminated.  Interest penalties for early withdrawal  applicable to
certificate  accounts will not apply to withdrawals  authorized for the purchase
of shares,  however,  if a partial withdrawal  results in a certificate  account
with a  balance  less  than the  applicable  minimum  balance  requirement,  the
certificate  shall be canceled at the time of withdrawal,  without penalty,  and
the remaining  balance will earn interest at the passbook  savings  account rate
subsequent to the  withdrawal.  In the case of payments made in cash or by check
or money order,  such funds will be placed in a segregated  account and interest
will be paid by the Bank at the  passbook  savings  account  rate  from the date
payment is received until the Conversion is completed or terminated. An executed
Order Form,  once  received by the  Company,  may not be modified,  amended,  or
rescinded  without  the  consent  of the  Bank,  unless  the  Conversion  is not
completed within 45 days after the conclusion of the Subscription  Offering,  in
which event subscribers may be given the opportunity to increase,  decrease,  or
rescind their subscription for a specified period of time. In the event that the
Conversion is not  consummated for any reason,  all funds submitted  pursuant to
the Offerings will be promptly refunded with interest as described above.
   
         As indicated above, Webb may enter into agreements with  broker-dealers
(selected  dealers) to assist in the sale of the shares in the Syndicated Public
Offering.  See also "- Plan of Distribution" and "- Marketing  Arrangements." No
orders  may  be  placed  or  filled  by or  for a  selected  dealer  during  the
Subscription Offering.  After the close of the Subscription Offering,  Webb will
instruct  selected  dealers as to the number of shares to be  allocated  to each
selected  dealer.  Only after the close of the  Subscription  Offering  and upon
allocation of shares to selected  dealers may selected  dealers take orders from
their customers. During the Subscription and Public Offerings,  selected dealers
may only solicit  indications  of interest from their  customers to place orders
with the Company as of a certain date ("Order  Date") for the purchase of shares
of  Common  Stock.  When  and if  Webb  and  the  Company  believe  that  enough
indications  of  interest  and orders  have been  received  in the  Subscription
Offering  and the  Public  Offering  to  consummate  the  Conversion,  Webb will
request,  as of the Order Date,  selected  dealers to submit  orders to purchase
shares for which they have  previously  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 the  "Settlement  Date" which date will
be three  business days from the Order 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  Settlement  Date.  On the
Settlement Date, selected dealers will remit funds to the account established by
the Bank for each selected  dealer.  After payment has been received by the Bank
from selected dealers,  funds will earn interest at the passbook savings account
rate until the consummation of the Conversion.  Funds will be promptly returned,
with  interest,  in the event the  Conversion  is not  consummated  as described
above.

         However,  selected  dealers  who do  not  hold  or  receive  funds  for
customers  or carry  accounts  of, or for,  customers  will (1)  instruct  their
customers who wish to subscribe in the Offerings to make their

                                                        74


<PAGE>



checks payable to the Bank and (2) will transmit customer checks directly to the
Bank by noon of the next business day after receipt by such selected dealer.
    
         Owners  of  self-directed  IRAs  may use  the  assets  of such  IRAs to
purchase  shares of Common Stock in the  Offerings,  provided that such IRAs are
not maintained on deposit at the Bank.  Persons with IRAs maintained at the Bank
must have their accounts transferred to an unaffiliated institution or broker to
purchase  shares  of  Common  Stock  in the  Offerings.  Instructions  on how to
transfer  self-directed  IRAs  maintained  at the Bank can be obtained  from the
Conversion Information Center ((304)_________ - _________) located at the Bank's
main office.

         Federal  regulations  prohibit the Bank from lending funds or extending
credit to any person to purchase the Common Stock in the Conversion.

         Delivery of Stock Certificates.  Certificates representing Common Stock
issued in the Conversion will be mailed to the persons  entitled  thereto at the
address noted on the Order Form, as soon as practicable  following  consummation
of the Conversion. Any certificates returned as undeliverable will be held until
claimed  by  persons  legally  entitled  thereto  or  otherwise  disposed  of in
accordance  with  applicable  law. Until  certificates  for the Common Stock are
available and delivered to subscribers,  subscribers may not be able to sell the
shares of stock for which they subscribed.

Restriction on Sales Activities

         The Common Stock will be offered in the  Offerings  principally  by the
distribution of this prospectus and through activities conducted at a Conversion
Information  Center located at the Bank. The  Conversion  Information  Center is
expected to operate during normal business hours throughout the Offerings. It is
expected that a registered  representative  employed by Webb will be working at,
and supervising the operation of, the Conversion  Information  Center. Webb will
be  responsible  for  overseeing  the  mailing  of  materials  relating  to  the
Offerings,  responding to questions  regarding the  Conversion and the Offerings
and  processing  Order  Forms and Stock  Orders.  It is  expected  that Bank and
Company personnel will be present in the Conversion Information Center to assist
Webb  with  clerical  matters  and to  answer  questions  related  solely to the
business of the Bank.

         Directors and executive  officers of the Company may participate in the
solicitation  of offers to purchase  Common  Stock in  jurisdictions  where such
participation is not prohibited. Other employees of the Company and the Bank may
participate  in the Offerings in  ministerial  capacities or providing  clerical
work in effecting a sales transaction. Such other employees have been instructed
not to solicit offers to purchase  Common Stock or provide advice  regarding the
purchase of Common Stock.  Questions of prospective  purchasers will be directed
to executive officers of the Company or registered  representatives of Webb. The
Company will rely on Rule 3a4-1 promulgated under the Exchange Act, and sales of
Common Stock will be conducted in  accordance  with Rule 3a4-1,  so as to permit
officers,  directors,  and employees to participate in the sale of Common Stock.
No officer, director, or employee of the Company or the Bank will be compensated
in connection with such person's  solicitations  or other  participation  in the
Offerings  by the payment of  commissions  or other  remuneration  based  either
directly or indirectly on transactions in the Common Stock.

Limitations on Purchases of Shares

         The Plan provides for certain additional  limitations to be placed upon
the  purchase  of the Common  Stock by  eligible  subscribers  and others in the
Conversion.  Each  purchaser  must  purchase a minimum  of 25 shares;  provided,
however,  that the minimum number of shares  requirement  shall not apply if the
number of shares of Conversion Stock purchased times the price per share exceeds
$500.  No person (or persons  through a single  account)  may  subscribe  for or
purchase more than 10,000 shares

                                       75


<PAGE>



of Common Stock  ($100,000) and no person (or persons through a single account),
together with any associate or group of persons acting in concert, may subscribe
for or purchase more than 15,000 shares of Common Stock  ($150,000),  except for
the  Employee  Plans which may  purchase up to 10% of the Common Stock issued in
the Conversion,  but currently  intend to purchase 8% of the Common Stock issued
in the  Conversion.  Depending  on  market  conditions  and the  results  of the
Offerings,  the Board of  Directors,  in its sole  discretion,  may  increase or
decrease the purchase limitation without the approval of the members of the Bank
and  without  resoliciting  subscribers,  provided  that  the  maximum  purchase
limitation  may not be  increased  to a  percentage  in  excess  of 5%.  The OTS
regulations  governing the  Conversion  limit the number of shares that officers
and directors and their associates may purchase. In the aggregate,  the officers
and directors or their  associates  may not purchase more than 34% of the shares
of the Common Stock issued pursuant to the Conversion. For purposes of the Plan,
the directors  are not deemed to be acting in concert  solely by reason of their
Board membership.

         Requests to purchase  additional  shares of Common Stock under the Plan
will be allocated by the Board of Directors on a pro rata basis giving  priority
in accordance with the priority rights set forth above and in the Plan. Pro rata
reduction  within each  subscription  rights category will be made in allocating
shares to the extent that the maximum purchase limitation is exceeded.

         In the event of an  increase in the total  number of shares  offered in
the  Conversion  due to an  increase  in the  EVR  of up to 15%  (the  "Adjusted
Maximum"),  the  additional  shares will be allocated in the following  order of
priority:  (i) to  fill  the  Employee  Plans'  subscription  of up to 8% of the
Adjusted  Maximum  number  of  shares;  (ii)  in  the  event  that  there  is an
oversubscription by Eligible Account Holders, to fill unfulfilled  subscriptions
of Eligible  Account  Holders  exclusive of the Adjusted  Maximum;  (iii) in the
event  that  there  is an  oversubscription  by  Supplemental  Eligible  Account
Holders,  to fill  unfulfilled  subscriptions  to Supplemental  Eligible Account
Holders exclusive of the Adjusted  Maximum;  and (iv) in the event that there is
an oversubscription by Other Members, to fill unfulfilled subscriptions of Other
Members exclusive of the Adjusted Maximum.

         The term "associate" of a person is defined in the Plan to mean (i) any
corporation or organization (other than the Bank or a majority-owned  subsidiary
of the Bank) 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 stock benefit
plans or  tax-qualified  employee  stock  benefit  plans in which a person has a
substantial beneficial interest or serves as a trustee or in a similar fiduciary
capacity and except that, for purposes of  aggregating  total shares that may be
held by  officers  and  directors,  the term  "Associate"  does not  include any
tax-qualified  employee stock benefit plan), 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  Bank,  or  any  of its  parents  or
subsidiaries.  For example, a corporation of which a person serves as an officer
would be an associate of such person,  and  therefore,  all shares  purchased by
such  corporation  would be included with the number of shares which such person
individually could purchase under the above limitations.

         The term "officer" is defined in the Plan to mean an executive  officer
of the Bank and may include the Bank's  Chairman of the Board,  Chief  Executive
Officer,  President,  Senior  Vice  Presidents,  Vice  Presidents  in  charge of
principal  business  functions,  Secretary  and  Treasurer  and any other person
performing similar functions. All references herein to an officer shall have the
same meaning as used for an officer in the Plan.

         Each person  purchasing  shares of the Common  Stock in the  Conversion
will be deemed to confirm that such  purchase does not conflict with the maximum
purchase  limitation.  In the event that such purchase limitation is violated by
any person (including any associate or group of persons affiliated

                                       76


<PAGE>



or otherwise acting in concert with such persons),  the Bank will have the right
to purchase from such person at the Purchase Price per share all shares acquired
by such person in excess of such purchase  limitation  or, if such excess shares
have been sold by such person,  to receive the  difference  between the Purchase
Price per share paid for such  excess  shares and the price at which such excess
shares were sold by such person.  This right of the Bank to purchase such excess
shares will be assignable by the Bank.

   
         Common  Stock  purchased  pursuant  to the  Conversion  will be  freely
transferable, except for shares purchased by directors and officers of the Bank.
For  certain  restrictions  on the  Common  Stock  purchased  by  directors  and
officers,  see "- Restrictions on Transferability by Directors and Officers." In
addition,  under guidelines of the National  Association of Securities  Dealers,
Inc.  ("NASD"),  members of the NASD and their associates are subject to certain
restrictions  on  the  transfer  of  securities  purchased  in  accordance  with
subscription rights and to certain reporting  requirements upon purchase of such
securities.
    

Plan of Distribution

   
         The Company and the Bank have  entered  into an Agency  Agreement  with
Webb under which Webb will assist,  on a best efforts basis, in the distribution
of the Common Stock in the Conversion.  Webb is a broker-dealer  registered with
the NASD.  Specifically,  Webb will assist in the  Subscription  Offering in the
following  manner:  (i)  training and  educating  the  Company's  and the Bank's
employees  regarding  the  mechanics and  regulatory  requirements  of the stock
conversion  process;   (ii)  conducting   information   meetings  for  potential
subscribers,  if necessary;  (iii)  managing the sales efforts in the Offerings;
and (iv) keeping records of all stock  subscriptions.  Selected dealers may also
be used in the Offerings. See "- Marketing Arrangements."
    

         Materials for the Offerings have been initially distributed to eligible
subscribers  by  mail,  with  additional  copies  available  at  the  Conversion
Information Center. In the Subscription Offering, officers of the Company may be
available to answer  questions about the  Conversion.  Such officers will not be
permitted  to  make  statements  about  the  Bank  or the  Company  unless  such
information  is also  set  forth  in  this  Prospectus,  and  they  will  not be
authorized to render  investment  advice.  All  subscribers for the shares to be
offered  will be  instructed  to send payment  directly to the Bank,  where such
funds will be held in a segregated special escrow account and not released until
the closing of the Conversion or its termination.

Marketing Arrangements

         The Bank and the Company have engaged Webb as a financial and marketing
advisor  in  connection  with the  Offerings  and Webb has  agreed  to act as an
underwriter on a best efforts basis to solicit subscriptions and purchase orders
for shares of Common Stock in the Offerings. Webb will receive, as compensation,
a fee of 1.5% of the total dollar amount of Common Stock sold in the  Offerings,
excluding subscriptions by directors, officers and employees of the Bank and the
Company and their  immediate  family  members,  and the ESOP.  Webb will also be
reimbursed  for its legal  fees and  expenses  up to  $30,000.  The Bank and the
Company  have  agreed to  indemnify  Webb,  to the extent  allowed  by law,  for
reasonable  costs and expenses in connection with certain claims or liabilities,
including  certain  liabilities under the Securities Act. Webb has received fees
totalling   $25,000  for  consulting  and  advisory  services  relating  to  the
Conversion,  which fees will be in addition to  marketing  fees payable to Webb.
See  "Pro  Forma  Data"  for  further  information  regarding  expenses  of  the
Conversion.
   
         If the Company and the Bank  determine  to offer shares of Common Stock
for sale in the Syndicated  Public  Offering,  Webb will organize and manage the
syndicate  of  selected  broker-dealers.  Webb is directly  responsible  for the
payment of selling commissions to other NASD firms and licensed

                                       77


<PAGE>



brokers  participating  in the  Syndicated  Public  Offering.  Other  firms  may
participate under a selected dealers arrangement.  Webb and the selected dealers
will receive an aggregate  fee of up to 5.5% of the  aggregate  dollar amount of
stock sold in the Syndicated  Public  Offering,  and this fee will be in lieu of
the  marketing  and  consulting  and  advisory  fees to Webb would  otherwise be
entitled if the stock were sold through the Offerings.  Fees paid to Webb and to
any other  broker-dealer may be deemed to be underwriting fees and Webb and such
broker-dealers may be deemed to be underwriters.
    
Shares to be Purchased by Management Pursuant to Subscription Rights

         The  following   table  sets  forth  certain   information  as  to  the
approximate  purchases of Common Stock by each director and executive officer of
the  Bank  and by  all  directors  and  officers  as a  group,  including  their
"associates." All such shares will be purchased for investment  purposes and not
for purposes of resale. For purposes of the following table, it has been assumed
that 820,000  shares (the  midpoint of the EVR) of the Common Stock will be sold
at $10.00 per share and that  sufficient  shares  will be  available  to satisfy
subscriptions in all categories.
<TABLE>
<CAPTION>

                                                                                          Aggregate
                                                                       Total              Price of              Percent
                                                                       Shares              Shares              of Shares
        Name                            Position                    Purchased(1)        Purchased(1)         Purchased(1)
        ----                            --------                    ------------        ------------         ------------

<S>                                  <C>                                  <C>               <C>                        <C> 
Stephen M. Gagliardi                 President, Chief                     10,000            $100,000                   1.3%
                                     Executive Officer
                                     and Director
James R. Murphy                      Director                             15,000             150,000                    1.8
John R. Sperlazza                    Director                             15,000             150,000                    1.8
William E. Watson                    Director                             15,000             150,000                    1.8
George H. Johnson                    Director                              5,000              50,000                    0.6
Gary Young                           Director                              2,500              25,000                    0.3
Noreen Mechling                      Director, Senior                      5,000              50,000                    0.6
                                     Vice President and
                                     Chief Financial
                                     Officer

Steve D. Martino                     Senior Vice                           2,500              25,000                    0.3
                                                                           -----              ------                  -----
                                     President and Chief
                                     Operating Officer

Total executive officers
and directors (8 persons)                                                 70,000            $700,000                   8.5%
                                                                          ======             =======                  ====
</TABLE>

- --------------------
(1)      Does not include shares to be purchased by the ESOP.

Stock Pricing

         Keller,  a financial  consulting and appraisal firm that is experienced
in  the  evaluation  and  appraisal  of  business  entities,   including  thrift
institutions  involved in the conversion process,  has been retained by 

                                       78


<PAGE>


the Bank to prepare an appraisal of the  estimated pro forma market value of the
Common Stock to be sold pursuant to the  Conversion.  For its appraisal,  Keller
will receive a fee of $17,000,  including  out-of-pocket  expenses.  Keller will
receive a fee of $1,000 for certain  appraisal  updates.  The Bank has agreed to
indemnify Keller under certain  circumstances  against  liabilities and expenses
(including  certain legal fees) arising out of or based on any  misstatement  or
untrue statement of a material fact contained in the information supplied by the
Bank to Keller,  except where  Keller is  determined  to have been  negligent or
failed to exercise due diligence in the preparation of the appraisal.

         The appraisal  was prepared by Keller in reliance upon the  information
contained herein, including the financial statements.  The appraisal contains an
analysis  of a number of  factors  including,  but not  limited  to,  the Bank's
financial  condition and operating trends,  the competitive  environment  within
which the Bank operates,  operating  trends of certain thrift  institutions  and
savings  and  loan  holding  companies,   relevant  economic  conditions,   both
nationally  and in the State of West  Virginia  which affect the  operations  of
thrift  institutions,  and stock  market  values  of  certain  institutions.  In
addition,  Keller has advised the Bank that it has  considered and will consider
the effect of the  additional  capital raised by the sale of the Common Stock on
the estimated aggregate pro forma market value of such shares. The appraisal has
been filed as an exhibit to the registration  statement of which this prospectus
is a part. See "Additional Information."

         On the basis of the above, Keller has determined,  in its opinion, that
as of September 6, 1996,  the estimated  aggregate pro forma market value of the
Common  Stock to be issued in the  Conversion  was  $8,200,000.  The Company has
determined to offer the shares in the Conversion at a price of $10.00 per share.
By dividing the price per share into the estimated  aggregate value, the Company
initially plans to issue 820,000 shares. OTS regulations require,  however, that
the appraiser establish a range of value for the stock to allow for fluctuations
in the aggregate value of the stock due to changing market  conditions and other
factors. Accordingly, Keller has established a range of value from $6,970,000 to
$9,430,000  for this  offering  (the  Estimated  Valuation  Range)  that will be
updated prior to consummation  of the Conversion.  If the final value is outside
the Estimated  Valuation Range, the total number of shares being offered will be
further adjusted and a new Estimated  Valuation Range may be established without
resolicitation  of subscriptions and without the approval of the Bank's members,
unless required by the OTS or unless the final valuation is less than $6,970,000
or more than  $10,844,500  (15%  above the  maximum of the  Estimated  Valuation
Range).

         The  Board  of  Directors  has  reviewed  the  independent   appraisal,
including  the  stated   methodology  of  the  independent   appraiser  and  the
assumptions used in the preparation of the independent  appraisal.  The Board of
Directors is relying upon the  expertise,  experience  and  independence  of the
appraiser  and  is  not  qualified  to  determine  the  appropriateness  of  the
assumptions or the methodology.

         No sale of the  shares  will take place  unless  prior  thereto  Keller
confirms  to the OTS  that,  to the best of  Keller's  knowledge  and  judgment,
nothing of a material  nature has occurred which would cause it to conclude that
the Purchase Price on an aggregate basis was  incompatible  with its estimate of
the aggregate pro forma market value of the Common Stock at the time of the sale
thereof.  If,  however,  the facts do not justify such a  statement,  an amended
Estimated  Valuation  Range  may  be set  and  subscribers  may be  resolicited.
Subscribers will not be resolicited in the event the final valuation is not less
than the minimum of the Estimated Valuation Range and is not more than 15% above
the Estimated Valuation Range.

         The  appraisal  is  not  intended,  and  must  not be  construed,  as a
recommendation  of any kind as to the  advisability  of  purchasing  the  Common
Stock.  In  preparing  the  appraisal,  Keller has relied  upon and  assumed the
accuracy and completeness of financial and statistical  information  provided by
the Bank. Keller did not independently verify the financial statements and other
information  provided by the Bank, nor did Keller value independently the assets
and  liabilities of 

                                       79


<PAGE>


the Bank.  The  appraisal  considers the Bank only as a going concern and should
not be  considered  as an  indication  of the  liquidation  value  of the  Bank.
Moreover,  because  such  appraisal  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 the Common Stock will
thereafter be able to sell such shares at prices  within the estimated  range at
the time of the Offerings.

Number of Shares to be Issued in the Conversion

         Depending  on  market  and  financial  conditions  at the  time  of the
completion of the Offerings,  the Company may significantly increase or decrease
the  number  of shares to be issued  in the  Conversion.  No  resolicitation  of
subscribers  will be made and  subscribers  will not be  permitted  to modify or
cancel  their  subscriptions  unless  the  change in the  number of shares to be
issued in the  Conversion  results  in an  offering  which is  either  below the
minimum of the EVR or materially above the maximum of the EVR,  provided that up
to a 15%  increase in the maximum of the EVR will not be deemed to be  material.
Any adjustments to the EVR as a result of market and financial  conditions would
be subject to OTS review.

         In the event of a material  increase in the valuation,  the Company may
increase the total number of shares to be issued in the Conversion.  An increase
in the total number of shares to be issued in the Conversion would decrease both
a subscriber's  ownership  interest and the pro forma equity and income on a per
share basis while  increasing  the pro forma net income and equity and income on
an aggregate  basis.  If the number of shares to be offered is to be  increased,
any person who subscribed in the Subscription Offering for the maximum number of
shares  permitted may be given the opportunity to purchase an additional  number
of shares  sufficient  to make the total  number of shares of the  Common  Stock
purchased  by such  subscriber  equal to the same  percentage  of the  increased
number  of shares of  Common  Stock to be  issued  in the  Conversion.  Purchase
limitations  will  be  based  on the  actual  number  of  shares  issued  in the
Conversion.

         In the event of a material  reduction  in the  valuation,  the Bank may
decrease the number of shares to reflect fully the reduced valuation. A decrease
in the number of shares to be issued in the  Conversion  would  increase  both a
subscriber's  ownership  interest  and the pro forma equity on a per share basis
while decreasing equity on an aggregate basis. A decrease in the total number of
shares to be issued in the Conversion  would not affect  subscription  rights by
reducing  the  maximum  number of shares  that may be  purchased  under  various
purchase limitations and would not change the number of shares that a subscriber
may purchase unless the purchase  limitation was also changed.  However,  such a
decrease  could  reduce  the  amount  of  shares  allocated  in the  event of an
oversubscription.

Restrictions on Repurchase of Stock

         Generally,  within one year following the  Conversion,  the Company may
not  repurchase  Common  Stock and in the second and third  year  following  the
Conversion,  the  Company  may  only  repurchase  Common  Stock  as  part  of an
open-market  stock  repurchase  program in an amount up to 5% of the outstanding
stock during each of those two years, provided the repurchase does not cause the
Bank to  become  undercapitalized  and at  least  10 days  prior  notice  of the
repurchase is provided to the OTS. The OTS may disapprove the repurchase program
upon a determination  that (1) the repurchase program would adversely affect the
financial  condition of the Bank, (2) the information  submitted is insufficient
upon which to base a conclusion as to whether the financial  condition  would be
adversely  affected,  or (3) a valid  business  purpose  was  not  demonstrated.
However,  the  Regional  Director  of the OTS may permit  repurchases  after six
months following the Conversion and may permit additional repurchases during the
second and third year. In addition,  SEC rules also  restrict the method,  time,
price,  and  number of shares of Common  Stock  that may be  repurchased  by the
Company and affiliated purchasers.  If, in the future, 

                                       80


<PAGE>


the rules and regulations regarding the repurchase of stock are liberalized, the
Company may utilize the rules and regulations then in effect.

Restrictions on Transferability by Directors and Officers

         Shares of the Common Stock  purchased by directors  and officers of the
Company shall be subject to the  restriction  that said shares shall not be sold
for a period of one year following  completion of the  Conversion,  except for a
disposition  of shares in the  event of the death of the  stockholder  or in any
exchange of the Common Stock in connection  with a merger or  acquisition of the
Company  approved  by the  regulatory  authorities.  Accordingly,  shares of the
Common Stock issued by the Company to directors and officers shall bear a legend
giving appropriate notice of the foregoing  restriction,  and, in addition,  the
Company will give appropriate  instructions to the transfer agent for the Common
Stock with respect to the applicable restriction relating to the transfer of any
restricted  stock.  Any  shares  issued to  directors  and  officers  as a stock
dividend,  stock split,  or otherwise with respect to restricted  stock shall be
subject to the same restrictions.

         For a period of three years  following the  Conversion,  no director or
officer of the Bank,  the  Company or their  associates  may,  without the prior
approval  of the OTS,  purchase  any shares of Common  Stock  other than from or
through a broker or dealer  registered with the SEC unless the purchase involves
more than 1% of the  outstanding  shares of Common Stock through an arm's length
transaction.

Interpretation and Amendment of the Plan

         To the extent permitted by law, all  interpretations of the Plan by the
Board of  Directors  of the Bank will be final,  however,  such  interpretations
shall have no  binding  effect on the OTS.  The Plan  provides  that,  if deemed
necessary or desirable by the Board of Directors,  the Plan may be substantively
amended  by the  Board of  Directors  as a result  of  comments  from the OTS or
otherwise, prior to the solicitation of proxies from the members and at any time
thereafter  with the  concurrence of the OTS,  except that in the event that the
regulations  under which the Plan was adopted are liberalized  subsequent to the
approval  of the Plan by the OTS and the  members at the  Special  Meeting,  the
Board of  Directors  may amend the Plan to  conform to the  regulations  without
further  approval of the OTS or the members of the Bank to the extent  permitted
by law. An amendment to the Plan that would result in a material  adverse change
in the terms of the Conversion would require a resolicitation. In the event of a
resolicitation,  subscriptions  for which a confirmation or modification was not
received would be rescinded.

Conditions and Termination

         Completion of the Conversion  requires the approval of the Plan and the
affirmative vote of not less than a majority of the total number of votes of the
members of the Bank  eligible to be cast at the Special  Meeting and the sale of
all shares of Common  Stock within 24 months  following  approval of the Plan by
members. If these conditions are not satisfied,  the Plan will be terminated and
the Bank will continue its business in the mutual form of organization. The Plan
may be  terminated  by the Board of  Directors  at any time prior to the Special
Meeting and, with the approval of the OTS, by the Board of Directors at any time
thereafter.

Other

         All  statements  made in this  prospectus  are hereby  qualified by the
contents of the Plan, the material terms of which are set forth herein. The Plan
is attached to the Proxy  Statement.  Copies of the Plan are available  from the
Bank and it should be consulted for further information. 

                                       81


<PAGE>
Adoption of the Plan by the Bank's members  authorizes the Board of Directors to
amend or terminate the Plan.

               CERTAIN RESTRICTIONS ON ACQUISITION OF THE COMPANY

         Although  the Boards of  Directors  of the Bank and the Company are not
aware of any effort that might be made to obtain  control of the  Company  after
Conversion,  the  Boards  of  Directors,  as  discussed  below,  believe  it  is
appropriate  to include  certain  provisions  in the  Company's  Certificate  of
Incorporation to protect the interests of the Company and its stockholders  from
takeovers  which the Board of Directors of the Company might conclude are not in
the best interests of the Bank, the Company or the Company's stockholders.

         The  following  discussion  is a general  summary of  certain  material
provisions of the Company's  Certificate of Incorporation and Bylaws and certain
other  regulatory  provisions,  which may be  deemed to have an  "anti-takeover"
effect. The following  description of certain of these provisions is necessarily
general and, with respect to provisions  contained in the Company's  Certificate
of  Incorporation  and Bylaws and the Bank's  proposed stock charter and bylaws,
reference should be made in each case to the document in question, each of which
is part of the  Bank's  application  to the OTS and the  Company's  Registration
Statement filed with the SEC. See "Additional Information."

Provisions of the Company's Certificate of Incorporation and Bylaws

         Limitations on Voting Rights.  The Certificate of  Incorporation of the
Company  provides  that in no event  shall any record  owner of any  outstanding
Common Stock which is beneficially  owned,  directly or indirectly,  by a person
who beneficially owns in excess of 10% of the then outstanding  shares of Common
Stock (the  "Limit")  be  entitled  or  permitted  to any vote in respect of the
shares held in excess of the Limit. In addition, for a period of five years from
the  completion  of the  Conversion  of the Bank,  no  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 the  Company.  After five years from the
date of the  Conversion,  a  beneficial  holder  submitting  a proxy or  proxies
totalling more than 10% of the then  outstanding  shares of Common Stock will be
able to vote in the following  manner:  the number of votes which may be cast by
such a  beneficial  owner shall be a number  equal to the total  number of votes
that a single  record  owner of all Common  Stock owned by such person  would be
entitled to cast, multiplied by a fraction, the numerator of which is the number
of shares of such class or series which are both beneficially owned and owned of
record by such beneficial owner and the denominator of which is the total number
of shares of Common  Stock  beneficially  owned by such  beneficial  owner.  The
impact  of  these  provisions  on the  submission  of a  proxy  on  behalf  of a
beneficial  holder of more than 10% of the Common Stock is (1) to disregard  for
voting purposes and require divestiture of the amount of stock held in excess of
10% (if within five years of the Conversion more than 10% of the Common Stock is
beneficially  owned by a person) and (2) limit the vote on Common  Stock held by
the  beneficial  owner to 10% or  possibly  reduce the amount  that may be voted
below the 10% level (if more than 10% of the Common Stock is beneficially  owned
by a person more than five years after the Conversion).  Unless the grantor of a
revocable proxy is an affiliate or an associate of such a 10% holder or there is
an  arrangement,  agreement  or  understanding  with  such a 10%  holder,  these
provisions  would not  restrict  the  ability of such a 10% holder of  revocable
proxies  to  exercise  revocable  proxies  for which the 10% holder is neither a
beneficial nor record owner. A person is a beneficial  owner of a security if he
has the power to vote or direct the  voting of all or part of the voting  rights
of the security, or has the power to dispose of or direct the disposition of the
security.  The Certificate of  Incorporation of the Company further provide that
this provision  limiting  voting rights may only be amended upon the vote of 80%
of the outstanding shares of voting stock.



                                       82


<PAGE>


          Election of Directors. Certain provisions of the Company's Certificate
of Incorporation and Bylaws will impede changes in majority control of the Board
of Directors. The Company's Certificate of Incorporation provides that the Board
of Directors of the Company will be divided into three  classes,  with directors
in each class  elected for  three-year  staggered  terms  except for the initial
directors. Thus, it would take two annual elections to replace a majority of the
Company's  Board. The Company's  Certificate of Incorporation  provides that the
size of the Board of Directors may be increased or decreased  only if two-thirds
of the  directors  then in office  concur in such  action.  The  Certificate  of
Incorporation  also  provides  that  any  vacancy  occurring  in  the  Board  of
Directors,  including  a  vacancy  created  by an  increase  in  the  number  of
directors, shall be filled for the remainder of the unexpired term by a majority
vote of the directors then in office.  Finally, the Certificate of Incorporation
and the bylaws impose certain notice and information  requirements in connection
with the nomination by  stockholders  of candidates for election to the Board of
Directors  or the  proposal by  stockholders  of business to be acted upon at an
annual meeting of stockholders.

         The Certificate of  Incorporation  provides that a director may only be
removed for cause by the  affirmative  vote of at least 80% of the shares of the
Company entitled to vote generally in an election of directors cast at a meeting
of stockholders called for that purpose.

         Restrictions   on  Call  of  Special   Meetings.   The  Certificate  of
Incorporation of the Company provides that a special meeting of stockholders may
be called only  pursuant to a  resolution  adopted by a majority of the Board of
Directors,  or a  Committee  of the Board or other  person so  empowered  by the
Bylaws.  The Certificate of Incorporation also provides that any action required
or permitted to be taken by the stockholders of the Company may be taken only at
an annual or special meeting and prohibits stockholder action by written consent
in lieu of a meeting.

         Absence  of   Cumulative   Voting.   The   Company's   Certificate   of
Incorporation  provides that there shall be no  cumulative  voting rights in the
election of directors.

         Authorized  Shares.  The  Certificate of  Incorporation  authorizes the
issuance of  2,000,000  shares of Common  Stock and 500,000  shares of preferred
stock ("Preferred  Stock").  The shares of Common Stock and Preferred Stock were
authorized  in an amount  greater  than that to be issued in the  Conversion  to
provide the Company's Board of Directors with as much flexibility as possible to
effect,  among other transactions,  financings,  acquisitions,  stock dividends,
stock splits and employee stock options.  However,  these additional  authorized
shares may also be used by the Board of Directors  consistent with its fiduciary
duty to deter  future  attempts  to gain  control of the  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,  and
liquidation  preferences.  As a result of the ability to fix voting rights for a
series of Preferred  Stock,  the Board has the power,  to the extent  consistent
with its  fiduciary  duty,  to  issue a series  of  Preferred  Stock to  persons
friendly to management  in order to attempt to block a post-tender  offer merger
or other  transaction by which a third party seeks  control,  and thereby assist
management to retain its position.  The Company's  Board  currently has no plans
for the issuance of  additional  shares,  other than the issuance of  additional
shares upon exercise of stock options.

         Procedures  for  Certain  Business  Combinations.  The  Certificate  of
Incorporation  requires the affirmative  vote of at least 80% of the outstanding
shares of the Company  entitled to vote in the election of director in order for
the  Company  to engage in or enter into  certain  "Business  Combinations,"  as
defined  therein,  with any  Principal  Stockholder  (as  defined  below) or any
affiliates of the Principal  Stockholder,  unless the proposed  transaction  has
been approved in advance by the Company's  Board of Directors,  excluding  those
who were not directors  prior to the time the Principal  Stockholder  became the
Principal  Stockholder.  The term "Principal  Stockholder" is defined to include
any person and the  affiliates  and  associates  of the person  (other  than the
Company or its subsidiary) who beneficially owns, directly or indirectly, 10% or
more of the outstanding shares of voting stock of the Company.  Any 

                                       83


<PAGE>

amendment to this provision requires the affirmative vote of at least 80% of the
shares of the Company entitled to vote generally in an election of directors.

         Amendment to Certificate of Incorporation and Bylaws. Amendments to the
Company's  Certificate of Incorporation  must be approved by the Company's Board
of Directors and also by a majority of the  outstanding  shares of the Company's
voting  stock,  provided,  however,  that  approval  by  at  least  80%  of  the
outstanding  voting stock is generally  required for certain  provisions  (i.e.,
provisions  relating to  restrictions  on the  acquisition and voting of greater
than 10% of the Common Stock;  number,  classification,  election and removal of
directors;  amendment of Bylaws; call of special stockholder meetings;  director
liability;  certain  business  combinations;   power  of  indemnification;   and
amendments  to  provisions  relating  to the  foregoing  in the  Certificate  of
Incorporation).

         The Bylaws may be amended by a majority  vote of the Board of Directors
or the affirmative vote of the holders of at least 80% of the outstanding shares
of the Company  entitled to vote in the election of Directors  cast at a meeting
called for that purpose.

         Purpose and Takeover Defensive Effects of the Company's  Certificate of
Incorporation  and Bylaws.  The Board of Directors of the Bank believes that the
provisions   described   above  are  prudent  and  will  reduce  the   Company's
vulnerability to takeover attempts and certain other transactions which have not
been  negotiated with and approved by its Board of Directors.  These  provisions
will also  assist the Bank and the  Company  in the  orderly  deployment  of the
Conversion  proceeds into productive  assets during the initial period after the
Conversion.  The Board of Directors  believe  these  provisions  are in the best
interests of the Bank and of the Company and its  stockholders.  In the judgment
of the Board of Directors,  the Company's  Board will be in the best position to
determine the true value of the Company and to negotiate  more  effectively  for
what may be in the best interests of its stockholders. Accordingly, the Board of
Directors  believes  that it is in the best  interests  of the  Company  and its
stockholders  to encourage  potential  acquirors to negotiate  directly with the
Board of Directors of the Company and that these  provisions will encourage such
negotiations and discourage  hostile takeover  attempts.  It is also the view of
the Board of Directors that these provisions should not discourage  persons from
proposing a merger or other  transaction at prices  reflective of the true value
of the Company and which is in the best interests of all stockholders.

         Attempts  to  take  over  financial   institutions  and  their  holding
companies have become increasingly common. Takeover attempts which have not been
negotiated  with and approved by the Board of Directors  present to stockholders
the risk of a takeover on terms which may be less favorable than might otherwise
be  available.  A transaction  which is negotiated  and approved by the Board of
Directors,  on the other hand,  can be carefully  planned and  undertaken  at an
opportune  time in  order  to  obtain  maximum  value  for the  Company  and its
stockholders, with due consideration given to matters such as the management and
business of the acquiring  corporation and maximum strategic  development of the
Company's assets.

         Effect of Takeover  Defenses on Stockholder  Interests.  An unsolicited
takeover  proposal  can  seriously  disrupt the  business  and  management  of a
corporation  and  cause  it great  expense.  Although  a  tender  offer or other
takeover attempt may be made at a price  substantially  above the current market
prices,  such  offers are  sometimes  made for less than all of the  outstanding
shares of a target company. As a result,  stockholders may be presented with the
alternative  of partially  liquidating  their  investment  at a time that may be
disadvantageous,  or retaining  their  investment in an enterprise that is under
different  management  and whose  objectives  may not be similar to those of the
remaining stockholders.

         Potential   Negative   Impact  of  Takeover   Defenses  on  Stockholder
Interests.  Despite the belief of the Bank and the Company as to the benefits to
stockholders of these  provisions of the Company's  Certificate of Incorporation
and Bylaws,  these  provisions may also have the effect of discouraging a 

                                       84


<PAGE>

future takeover  attempt which would not be approved by the Company's Board, but
pursuant  to which  stockholders  may  receive a  substantial  premium for their
shares over  then-current  market prices.  As a result,  stockholders  who might
desire to participate in such a transaction  may not have any  opportunity to do
so.  Such  provisions  will also render the  removal of the  Company's  Board of
Directors and of management more difficult.  The Boards of Directors of the Bank
and the Company,  however,  have concluded that the potential  benefits outweigh
the possible disadvantages.

         Pursuant to  applicable  law,  at any annual or special  meeting of its
stockholders  after the  Conversion,  the Company may adopt  additional  charter
provisions  regarding the  acquisition  of its equity  securities  that would be
permitted to a Delaware  corporation.  The Company and the Bank do not presently
intend to propose the adoption of further restrictions on the acquisition of the
Company's equity securities.

   
         Effect of  Employment  and  Severance  Agreements.  The Bank intends to
enter into an employment  agreement  with  President  Stephen M.  Gagliardi that
provides  for payments in the event of  termination  of  employment  following a
change in  control,  as  defined in the  agreement,  of 2.99 times the five year
average  compensation  paid to Mr. Gagliardi.  In addition,  the Bank intends to
enter into  employment  agreements  with three other  officers  that provide for
payments  in the  event of  termination  of  employment  following  a change  in
control, as defined in the agreements.  At June 30, 1996, such payments,  in the
aggregate, would have totalled approximately $637,000, rendering an acquisition,
followed  by  termination  of their  employment,  more  expensive  to a possible
acquiror  as a  result  of  these  agreements.  See  "Management  of the  Bank -
Executive Compensation - Employment Agreements."
    

         Federal Regulation.  A federal regulation prohibits any person prior to
the completion of a conversion from transferring, or entering into any agreement
or  understanding  to  transfer,  the  legal  or  beneficial  ownership  of  the
subscription  rights issued under a plan of conversion or the stock to be issued
upon their  exercise.  This  regulation  also  prohibits any person prior to the
completion of a conversion from offering,  or making an announcement of an offer
or intent to make an offer, to purchase such  subscription  rights or stock. For
three years following conversion,  OTS regulations prohibit any person,  without
the prior approval of the OTS, from acquiring or making an offer to acquire more
than 10% of the stock of any converted savings institution if such person is, or
after  consummation of such  acquisition  would be, the beneficial owner of more
than 10% of such stock.  In the event that any person,  directly or  indirectly,
violates this regulation,  the securities  beneficially  owned by such person in
excess of 10% shall not be counted as shares  entitled  to vote and shall not be
voted by any person or counted as voting  shares in  connection  with any matter
submitted to a vote of stockholders.

         Federal law provides that no company, "directly or indirectly or acting
in concert with one or more  persons,  or through one or more  subsidiaries,  or
through  one  or  more   transactions,"  may  acquire  "control"  of  a  savings
association at any time without the prior approval of the OTS. In addition,  any
company that acquires such control becomes a "savings and loan holding  company"
subject  to  registration,  examination  and  regulation  as a savings  and loan
holding  company.  Control in this context means  ownership  of,  control of, or
holding  proxies  representing  more than 25% of the voting  shares of a savings
association  or the power to control in any manner the election of a majority of
the directors of such institution.

         Federal  law  also  provides  that  no  "person,"  acting  directly  or
indirectly or through or in concert with one or more other persons,  may acquire
control of a savings  association  unless at least 60 days prior written  notice
has  been  given  to the  OTS and the  OTS  has  not  objected  to the  proposed
acquisition.  Control is defined  for this  purpose  as the power,  directly  or
indirectly,  to direct the management or policies of a savings association or to
vote more than 25% of any class of voting  securities of a savings  association.
Under  federal  law (as well as the  regulations  referred  to  below)  the term
"savings 

                                       85


<PAGE>

association"  includes  state  chartered  and federally  chartered  SAIF-insured
institutions,  federally  chartered  savings and loans and  savings  banks whose
accounts are insured by the FDIC and holding companies thereof.

         Federal  regulations  require  that,  prior to obtaining  control of an
insured institution, a person, other than a company, must give 60 days notice to
the OTS and have received no OTS objection to such acquisition of control, and a
company must apply for and receive OTS approval of the acquisition.  Control, as
defined  under  federal law,  involves a 25% voting  stock test,  control in any
manner of the  election  of a  majority  of the  institution's  directors,  or a
determination by the OTS that the acquiror has the power to direct,  or directly
or  indirectly  to exercise a  controlling  influence  over,  the  management or
policies of the  institution.  Acquisition of more than 10% of an  institution's
voting  stock,  if the  acquiror  also is subject to any one of either  "control
factors,"   constitutes  a  rebuttable   determination   of  control  under  the
regulations.  The  determination of control may be rebutted by submission to the
OTS,  prior  to the  acquisition  of  stock  or  the  occurrence  of  any  other
circumstances  giving rise to such  determination,  of a statement setting forth
facts  and  circumstances   which  would  support  a  finding  that  no  control
relationship  will exist and containing  certain  undertakings.  The regulations
provide that persons or companies which acquire beneficial  ownership  exceeding
10% or more of any class of a savings  association's  stock after the  effective
date of the regulations  must file with the OTS a certification  that the holder
is  not  in  control  of  such  institution,  is  not  subject  to a  rebuttable
determination  of  control,  and will take no  action  which  would  result in a
determination or rebuttable  determination of control without prior notice to or
approval of the OTS, as applicable.

                          DESCRIPTION OF CAPITAL STOCK

         The  Company  is  authorized  to issue  2,000,000  shares of the Common
Stock,  $0.10 par value per share, and 500,000 shares of serial preferred stock,
$0.10 par value per share. The Company  currently expects to issue up to 943,000
shares of Common Stock in the  Conversion.  The Company does not intend to issue
any  shares  of  serial  preferred  stock in the  Conversion,  nor are there any
present  plans to issue such  preferred  stock  following  the  Conversion.  The
aggregate par value of the issued shares will  constitute the capital account of
the Company.  The balance of the purchase  price will be recorded for accounting
purposes as additional paid-in capital. See  "Capitalization." The capital stock
of the Company will represent nonwithdrawable capital and will not be insured by
the Company, the Bank, the FDIC, or any other government agency.

Common Stock

         Voting  Rights.  Each  share of the  Common  Stock  will  have the same
relative  rights and will be identical in all respects with every other share of
the Common Stock. The holders of the Common Stock will possess  exclusive voting
rights in the  Company,  except to the extent  that  shares of serial  preferred
stock issued in the future may have voting  rights,  if any.  Each holder of the
Common  Stock will be entitled to only one vote for each share held of record on
all matters  submitted  to a vote of holders of the Common Stock and will not be
permitted to cumulate their votes in the election of the Company's directors.

         Liquidation.  In the  unlikely  event of the  complete  liquidation  or
dissolution of the Company,  the holders of the Common Stock will be entitled to
receive all assets of the Company available for distribution in cash or in kind,
after payment or provision for payment of (i) all debts and  liabilities  of the
Company (including all deposits in the Bank and accrued interest thereon);  (ii)
any  accrued  dividend  claims;  (iii)  liquidation  preferences  of any  serial
preferred stock which may be issued in the future; and (iv) any interests in the
liquidation  account established upon the Conversion for the benefit of Eligible
Account  Holders and  Supplemental  Eligible  Account Holders who continue their
deposits at the Bank.

                                       86


<PAGE>

         Restrictions   on  Acquisition  of  the  Common  Stock.   See  "Certain
Restrictions  on Acquisition of the Company" for a discussion of the limitations
on acquisition of shares of the Common Stock.

         Other  Characteristics.  Holders  of the  Common  Stock  will  not have
preemptive  rights with  respect to any  additional  shares of the Common  Stock
which may be  issued.  Therefore,  the  Board of  Directors  may sell  shares of
capital  stock of the Company  without  first  offering  such shares to existing
stockholders  of the  Company.  The  Common  Stock  is not  subject  to call for
redemption,  and the  outstanding  shares of Common  Stock when  issued and upon
receipt by the Company of the full  purchase  price  therefor will be fully paid
and non-assessable.

          Transfer Agent and Registrar. _____________________________________ is
expected to act as the transfer  agent and registrar for the Common Stock of the
Company.

   
         Issuance of Additional  Shares.  Except in the  Subscription and Public
Offerings  and possibly  pursuant to the RSP or Option Plan,  the Company has no
present plans,  proposals,  arrangements or  understandings  to issue additional
authorized  shares of the  Common  Stock.  In the  future,  the  authorized  but
unissued and unreserved shares of the Common Stock will be available for general
corporate  purposes,  including,  but not limited to, possible issuance as stock
dividends,  in connection  with mergers or  acquisitions,  under a cash dividend
reinvestment or stock purchase plan, in a public or private  offering,  or under
employee benefit plans. See "Risk Factors - Possible  Dilutive Effect of RSP and
Stock Options and Effect of Purchases by the RSP and ESOP" and "Pro Forma Data."
Normally no  stockholder  approval  would be required  for the issuance of these
shares,  except  as  described  herein or as  otherwise  required  to  approve a
transaction in which additional  authorized shares of the Common Stock are to be
issued.
    

         For  additional   information,   see  "Dividends,"   "Regulation,"  and
"Taxation" with respect to  restrictions  on the payment of cash  dividends;  "-
Restrictions on  Transferability  by Directors and Officers" relating to certain
restrictions  on the  transferability  of  shares  purchased  by  directors  and
officers;   and  "Certain  Restrictions  on  Acquisition  of  the  Company"  for
information regarding restrictions on acquiring Common Stock of the Company.

Serial Preferred Stock

         None of the 500,000  authorized shares of serial preferred stock of the
Company will be issued in the Conversion. After the Conversion is completed, the
Board of Directors of the Company will be authorized  to issue serial  preferred
stock and to fix and state voting powers,  designations,  preferences,  or other
special  rights  of  such  shares  and  the  qualifications,   limitations,  and
restrictions  thereof,  subject to regulatory  approval but without  stockholder
approval. If and when issued, the serial preferred stock is likely to rank prior
to the Common Stock as to dividend rights, liquidation preferences, or both, and
may  have  full or  limited  voting  rights.  The  Board of  Directors,  without
stockholder  approval,   can  issue  serial  preferred  stock  with  voting  and
conversion  rights which could adversely  affect the voting power of the holders
of the Common Stock.  The Board of Directors  has no present  intention to issue
any of the serial preferred stock.

                              LEGAL AND TAX MATTERS

         The  legality of the Common Stock has been passed upon for the Bank and
the Company by Malizia,  Spidi, Sloane & Fisch, P.C.,  Washington,  D.C. Certain
legal  matters for Webb will be passed upon by Elias,  Matz,  Tiernan & Herrick,
LLP, Washington, D.C. The federal income tax consequences of the Conversion have
been passed upon for the Bank and the Company by Malizia, Spidi, Sloane & Fisch,
P.C.,  Washington,  D.C.  The  West  Virginia  income  tax  consequences  of the
Conversion have been passed upon for the Bank and the Company by S.R. Snodgrass,
A.C..

                                       87


<PAGE>

                                     EXPERTS

           The consolidated financial statements of the Bank as of June 30, 1996
and for the three years ended June 30, 1996,  appearing in this  prospectus have
been audited by S.R. Snodgrass,  A.C., independent certified public accountants,
as set forth in their report thereon appearing elsewhere herein, and is included
in reliance upon such report given upon the authority of such firm as experts in
accounting and auditing.

         Keller  has  consented  to the  inclusion  herein of a  summary  of its
appraisal  report setting forth its opinion as to the estimated pro forma market
value of the Common Stock to be issued in the Conversion and its opinion setting
forth the value of subscription rights and to the use of its name and statements
with respect to it appearing herein.

                            REGISTRATION REQUIREMENTS

         The Common Stock of the Company will be registered  pursuant to Section
12(g) of the Exchange Act prior to  completion  of the  Conversion.  The Company
will  be  subject  to  the  information,  proxy  solicitation,  insider  trading
restriction,  tender offer rules,  periodic  reporting and other requirements of
the SEC under the Exchange Act. The Company will not deregister the Common Stock
under  the  Exchange  Act for a period of at least  three  years  following  the
Conversion.

                             ADDITIONAL INFORMATION

         The Company has filed with the SEC a registration  statement  under the
Securities  Act of 1933,  as amended,  with respect to the Common Stock  offered
hereby.  As permitted by the rules and  regulations of the SEC, this  prospectus
does not contain all the  information set forth in the  registration  statement.
Such  information  can  be  examined  without  charge  at the  public  reference
facilities of the SEC located at 450 Fifth Street, N.W., Washington, D.C. 20549,
and copies of such material can be obtained  from the SEC at  prescribed  rates.
The SEC also maintains an internet  address ("Web site") that contains  reports,
proxy and information  statements and other information  regarding  registrants,
including the Company,  that file  electronically  with the SEC. The address for
this Web site is "http://www.sec.gov." The statements contained herein 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.

         The Bank has  filed an  Application  for  Conversion  with the OTS with
respect to the  Conversion.  Pursuant to the rules and  regulations  of the OTS,
this prospectus omits certain  information  contained in that  Application.  The
Application  may be examined at the principal  office of the OTS, 1700 G Street,
N.W., Washington, D.C. 20552 and at the Northeast Regional Office of the OTS, 10
Exchange Place, Jersey City, New Jersey 07302 without charge.

         A copy of the  Certificate of  Incorporation  and Bylaws of the Company
are available without charge from the Bank.

                                       88


<PAGE>



                     ADVANCE FINANCIAL SAVINGS BANK, f.s.b.

                   Index to Consolidated Financial Statements
                              
                                                                         Page(s)

Independent Auditors' Report ...............................................F-1

Consolidated Balance Sheet as of June 30, 1996

  and June 30, 1995.........................................................F-2

Consolidated Statement of Income for the Years

  Ended June 30, 1996, 1995 and 1994.........................................17

Consolidated Statement of Retained Earnings for the

  Years Ended June 30, 1996, 1995, and 1994 ............................... F-3

Consolidated Statement of Cash Flows for the

  Years Ended June 30, 1996, 1995, and 1994 ................................F-4

Notes to Consolidated Financial Statements .................................F-6

All schedules  (other than  financial data  schedules)  are omitted  because the
required information is either not applicable or is included in the consolidated
financial statements or related notes.

Separate financial statements for the Company have not been included because the
Company will not engage in material transactions until after the Conversion. The
Company,   which  has  been  inactive  to  date,  has  no  significant   assets,
liabilities, revenues, expenses, or contingent liabilities.

                                       89

<PAGE>


                     [LETTERHEAD OF S.R. SNODGRASS, A.C.] 
                        REPORT OF INDEPENDENT AUDITORS
                        ------------------------------


Board of Directors
Advance Financial Savings Bank, f.s.b.

We have audited the accompanying consolidated balance sheet of Advance Financial
Savings Bank, f.s.b. and Subsidiary as of June 30, 1996 and 1995, and the
related consolidated statements of income, retained earnings, and cash flows for
each of the three years in the period ended June 30, 1996. These financial
statements are the responsibility of the Bank's management. Our responsibility
is to express an opinion on these consolidated financial statements based on our
audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Advance Financial
Savings Bank, f.s.b. and Subsidiary as of June 30, 1996 and 1995, and the
results of their operations and their cash flows for each of the three years in
the period ended June 30, 1996 in conformity with generally accepted accounting
principles.

As explained in the notes to the financial statements, effective July 1, 1995,
the Bank changed its method of accounting for the impairment of loans and the
related allowance for loan losses, effective July 1, 1994, changed its method of
accounting for investment securities, and also effective July 1, 1993, changed
its method of accounting for income taxes.

   
/s/ S.R. SNODGRASS, A.C.
Steubenville, Ohio
August 19, 1996, except for the subsequent
  events as described in Note 17, which is
  as of September 30, 1996
    

                                      F-1
<PAGE>
 
                    ADVANCE FINANCIAL SAVINGS BANK, F.S.B.
                                AND SUBSIDIARY
                          CONSOLIDATED BALANCE SHEET

<TABLE> 
<CAPTION> 
                                                                                   June 30,
                                                                            1996             1995     
                                                                         -----------      -----------
                                                                                           Restated
<S>                                                                     <C>               <C> 
                                    ASSETS
Cash and Cash Equivalents
  Cash and amounts due from banks                                       $    948,671      $   805,791
  Interest-bearing deposits with other institutions                        3,067,912        2,333,592
                                                                         -----------      -----------
         Total cash and cash equivalents                                   4,016,583        3,139,383
                                                                                          
Investment Securities                                                                     
   Securities held to maturity (fair value of $4,761,709                                  
    and $3,740,156)                                                        4,799,596        3,736,914
   Securities available for sale                                              68,549           83,787
                                                                         -----------      -----------
         Total investment securities                                       4,868,145        3,820,701
                                                                                          
Mortgage-backed securities (fair value of                                                 
 $561,203 and $945,564)                                                      536,808          907,707
Loans held for sale                                                        1,375,143                -
Loans receivable, (net of allowance for loan                                              
   losses of $324,983 and $197,833)                                       77,565,831       73,057,262
Office properties and equipment, net                                       2,099,470        1,271,151
Federal Home Loan Bank Stock, at cost                                        559,500          501,800
Accrued interest receivable                                                  521,187          545,343
Real estate acquired in settlement of loans                                        -          334,121
Other assets                                                                 309,726          168,735
                                                                         -----------      -----------

         Total assets                                                    $91,852,393      $83,746,203
                                                                         ===========      ===========

                                LIABILITIES AND RETAINED EARNINGS                         
                                                                                          
Deposit accounts                                                         $80,770,646      $74,698,144
Advances from Federal Home Loan Bank                                       4,376,452        2,842,887
Advances from borrowers for taxes and insurance                              182,977          168,229
Accrued interest payable and other liabilities                               322,439          254,434
                                                                         -----------      -----------
         Total liabilities                                                85,652,514       77,963,694
                                                                                          
Retained Earnings - substantially restricted                               6,209,329        5,791,963
Net unrealized loss on securities                                             (9,450)          (9,454)
                                                                         -----------      -----------
                                                                                          
         Total retained earnings                                           6,199,879        5,782,509
                                                                         -----------      -----------

         Total liabilities and retained earnings                         $91,852,393      $83,746,203
                                                                         ===========      ===========
</TABLE> 

The accompanying notes are an integral part of the consolidated financial
statements.

                                      F-2
<PAGE>
 
                     ADVANCE FINANCIAL SAVINGS BANK, F.S.B
                                AND SUBSIDIARY
                  CONSOLIDATED STATEMENT OF RETAINED EARNINGS

<TABLE> 
<CAPTION> 
                                                           Retained                Net                              
                                                          Earnings -           Unrealized            Total          
                                                        Substantially            Loss on           Retained         
                                                         Restricted            Securities           Earnings        
                                                        -------------         -----------         -----------       
<S>                                                     <C>                   <C>                 <C> 
Balance, June 30, 1993                                  $ 4,221,540           $       -           $ 4,221,540       
                                                                                                                    
Net income, as restated                                     855,715                   -               855,715       
                                                                                                                    
Net unrealized loss on securities                                 -              (7,585)               (7,585)      
                                                        -----------           ---------           -----------       

Balance, June 30, 1994, as restated                       5,077,255              (7,585)            5,069,670      
                                                                                                                    
Net income                                                  714,708                   -               714,708      
                                                                                                                    
Net unrealized loss on securities                                -               (1,869)               (1,869)     
                                                        -----------           ---------           -----------       

Balance, June 30, 1995, as restated                       5,791,963              (9,454)            5,782,509      
                                                                                                                    
Net income                                                  417,366                   -               417,366      
                                                                                                                    
Net unrealized gain on securities                                -                    4                     4    
                                                        -----------           ---------           -----------       

Balance, June 30, 1996                                  $ 6,209,329           $  (9,450)          $ 6,199,879       
                                                        ===========           =========           ===========
</TABLE> 

The accompanying notes are an integral part of the consolidated financial
statements.

                                      F-3
<PAGE>
 
                    ADVANCE FINANCIAL SAVINGS BANK, F.S.B.
                                AND SUBSIDIARY
                     CONSOLIDATED STATEMENT OF CASH FLOWS
 
<TABLE> 
<CAPTION> 
                                                                               Year Ended June 30,                                
                                                                 1996                 1995                   1994           
                                                             ------------         ------------           ------------      
                                                                                                            Restated          
OPERATING ACTIVITIES                                                                                                       
<S>                                                         <C>                  <C>                    <C> 
   Net income                                               $    417,366         $    714,708           $    855,715       
   Adjustments to reconcile net income to net cash                                                                         
    provided by operating activities:                                                                                      
     Depreciation, amortization and accretion, net               127,177              111,814                106,333       
     Provision for loan losses                                   262,942               48,208                 56,511       
     Gain on sale of real estate owned                            (5,446)              (5,945)                  (290)      
     Gain on sale of loans                                       (20,364)                   -                      -       
   Origination of loans held for sale                         (1,485,034)                   -                      -       
   Proceeds from the sale of loans                               110,088                    -                      -       
   Increase in accrued interest receivable                                                                                 
      and other assets                                          (113,459)            (211,259)                (6,812)      
   Increase (decrease) in accrued interest payable                                                                         
     and other liabilities                                        65,826                3,094                 (5,061)      
   Decrease in federal income tax payable                         (3,836)              (3,444)               (71,740)      
   Increase in deferred federal income taxes                       2,183               26,553                  7,504       
                                                             -----------          -----------            -----------
                                                                                                         
         Net cash provided by (used for)                                                                                   
             operating activities                               (642,557)             683,729                942,160       
                                                             -----------          -----------            -----------
INVESTING ACTIVITIES                                                                                                       
   Purchases of held to maturity securities                   (3,050,000)          (1,737,800)              (997,734)      
   Proceeds from maturities of held to maturity                                                                            
    securities                                                 1,987,130              300,000              2,899,648       
   Proceeds from redemptions of available for sale                                                                         
    securities                                                    14,310               19,345                      -       
   Principle collected on mortgage-backed securities             369,643              219,580              1,075,089       
   Purchases of Federal Home Loan Bank Stock                     (57,700)             (65,600)               (18,100)      
   Proceeds from the sale of student loans                     1,378,046                    -                      -       
   Net increase in loans                                      (6,259,933)          (7,501,134)           (11,244,593)      
   Purchases of office properties and equipment                 (786,000)             (82,949)               (69,169)      
   Proceeds from sales of real estate acquired in                                                                          
    settlement of loans, net                                     303,446               12,465                      -       
                                                             -----------          -----------            -----------   
         Net cash used for investing activities               (6,101,058)          (8,836,093)            (8,354,859)       
                                                             ===========          ===========            ===========
</TABLE> 

The accompanying notes are an integral part of the consolidated financial
statements.

                                      F-4
<PAGE>
 
                    ADVANCE FINANCIAL SAVINGS BANK, F.S.B.
                                AND SUBSIDIARY
               CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)

<TABLE> 
<CAPTION> 
                                                                               Year Ended June 30,                        
                                                                    1996              1995               1994       
                                                                ------------      ------------      ------------
                                                                                                       Restated                  
<S>                                                             <C>               <C>               <C> 
FINANCING ACTIVITIES                                                                                                     
  Net increase in deposits                                      $  6,072,502      $  7,467,952      $  7,937,939         
  Net increase (decrease) in advances                                                                                    
    from Federal Home Loan Bank                                    1,533,565        (3,350,000)        3,842,887         
  Net change in advances for taxes and insurance                      14,748            56,827                 -      
                                                                 -----------       -----------       -----------         

        Net cash provided by financing activities                  7,620,815         4,174,779        11,780,826         
                                                                 -----------       -----------       -----------         

        Increase (decrease) in cash and cash equivalents             877,200        (3,977,585)        4,368,127         
                                                                                                                         
CASH AND CASH EQUIVALENTS                                                                                                
  AT BEGINNING OF YEAR                                             3,139,383         7,116,968         2,748,841         
                                                                 -----------       -----------       -----------         
CASH AND CASH EQUIVALENTS                                                                                                
  AT END OF YEAR                                                 $ 4,016,583       $ 3,139,383       $ 7,116,968          
                                                                 ===========       ===========       ===========
</TABLE> 

The accompanying notes are an integral part of the consolidated financial
statements.

                                      F-5
<PAGE>
 
                    ADVANCE FINANCIAL SAVINGS BANK, F.S.B.
                                AND SUBSIDIARY
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                            JUNE 30, 1996 AND 1995


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     A summary of significant accounting and reporting policies applied in the
     presentation of the accompanying consolidated financial statements follows:

     NATURE OF OPERATIONS
     --------------------

     Advance Financial Savings Bank, f.s.b. (the "Bank"), a federally-chartered
     Bank, and its wholly-owned service corporation subsidiary, Advance
     Financial Service Corporation of West Virginia, are located in Wellsburg,
     WV. The Bank's principal sources of revenue emanate from its portfolio of
     residential real estate and consumer loans, as well as, interest earnings
     on investment securities, interest-bearing deposits with other financial
     institutions, and a variety of deposit services provided to its customers
     through two locations. The Bank is subject to regulation and supervision by
     the Office of Thrift Supervision and Federal Deposit Insurance Corporation.

     BASIS OF PRESENTATION
     ---------------------

     The consolidated financial statements include the accounts of Advance
     Financial Savings Bank, f.s.b. and its wholly-owned subsidiary, Advance
     Financial Service Corporation of West Virginia. All material intercompany
     balances and transactions have been eliminated in consolidation.

     The consolidated financial statements have been prepared in conformity with
     generally accepted accounting principles. In preparing the consolidated
     financial statements, management is required to make estimates and
     assumptions that affect the reported amounts of assets and liabilities and
     disclosure of contingent assets and liabilities as of the date of the
     statement of financial statements and the reported amounts of revenues and
     expenses for the reporting period. Actual results could differ
     significantly from those estimates.

     Material estimates that are particularly susceptible to significant change
     relate to the determination of the allowance for losses on loans and the
     valuation of real estate acquired in connection with foreclosures or in
     satisfaction of loans. In connection with the determination of the
     allowances for losses on loans and foreclosed real estate, management
     obtains independent appraisals for significant properties.

     While management uses available information to recognize losses on loans
     and foreclosed real estate, future additions to the allowances may be
     necessary based on changes in local economic conditions. In addition,
     regulatory agencies, as an integral part of their examination process,
     periodically review the Bank's allowances for losses on loans and
     foreclosed real estate. Such agencies may require the Bank to recognize
     additions to the allowances based on their judgments about information
     available to them at the time of their examination. Because of these
     factors, it is reasonably possible the allowance for loan losses and
     foreclosed assets may change materially in the near term.

     INVESTMENT SECURITIES
     ---------------------

     Debt securities that management has the ability and intent to hold to
     maturity are classified as held-to-maturity and carried at cost, adjusted
     for amortization of premium and accretion of discounts using a method
     approximating a level yield. Other marketable securities are classified as
     available-for-sale and are carried at fair value. Unrealized gains and
     losses on securities available-for-sale are recognized as direct increases
     or decreases in retained earnings. The cost of securities sold is
     recognized using the specific identification method.

                                      F-6
<PAGE>
 
1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     MORTGAGE-BACKED SECURITIES
     --------------------------

     Mortgage-backed securities represent participating interests in pools of
     long-term first mortgage loans originated and serviced by issuers of the
     securities. Mortgage-backed securities are carried at unpaid principal
     balances, adjusted for unamortized premiums and unearned discounts.
     Premiums and discounts are amortized using a method approximating a level
     yield over the remaining period to contractual maturity, adjusted for
     anticipated prepayments. Management intends and has the ability to hold
     such securities to maturity. Should any be sold, the cost of the securities
     sold is determined using the specific identification method.

     LOANS HELD FOR SALE
     -------------------

     Mortgage loans originated and held for sale in the secondary market are
     carried at the lower of cost or market value determined on an aggregate
     basis. Net unrealized losses are recognized in a valuation allowance
     through charges to income. Gains and losses on the sale of loans held for
     sale are determined using the specific identification method. At June 30,
     1996, the cost of loans held for sale was equal to market value.

     LOANS
     -----

     Loans are stated at unpaid principal balances, less loans in process, net
     deferred loan fees, and the allowance for loan losses.

     Loan origination and commitment fees, as well as, certain direct
     origination costs are deferred and amortized as a yield adjustment over the
     lives of the related loans using the interest method. Amortization of
     deferred loan fees is discontinued when a loan is placed on nonaccrual
     status.

   
     Loans are generally placed on nonaccrual  status when principal or interest
     is  delinquent  for 90  days or more  except  for  those  loans  which,  in
     management's  judgment,  are adequately secured and for which collection is
     probable. Any unpaid interest previously accrued on those loans is reversed
     from income,  and thereafter,  interest is recognized only to the extent of
     payments received.
    

     ALLOWANCE FOR LOAN LOSSES
     -------------------------

     Effective July 1, 1995, the Bank adopted Statement of Financial Accounting
     Standards No. 114, Accounting by Creditors for Impairment of a Loan, as
     amended by Statement No. 118, Accounting by Creditors for Impairment of a
     Loan - Income Recognition and Disclosures. These Statements prescribe
     recognition criteria for loan impairment, generally related to commercial
     loans, and measurement methods for certain impaired loans and all loans
     whose terms are modified in trouble debt restructurings subsequent to the
     adoption of these Statements. A loan is considered impaired when it is
     probable that the borrower will not repay the loan according to the
     original contractual terms of the loan agreement.

     Management has determined that first mortgage loans on one-to-four family
     properties and all consumer loans are large groups of smaller-balance
     homogenous loans are to be collectively evaluated. Accordingly, such loans
     are outside the scope of Statement Nos. 114 and 118.

     Management considers an insignificant delay, which is defined as 90 days by
     the Bank, will not cause a loan to be classified as impaired. A loan is not
     impaired during a period of delay in payment if the Bank expects to collect
     all amounts due including interest accrued at the contractual interest rate
     for the period of delay. All loans identified as impaired are evaluated
     independently by management.

                                      F-7
<PAGE>
 
1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     ALLOWANCE FOR LOAN LOSSES (Continued)
     -------------------------

     Under this Standard, the Bank estimates credit losses on impaired loans
     based on the present value of expected cash flows or the fair value of the
     underlying collateral if the loan repayment is expected to come from the
     sale or operation of such collateral. Statement No. 118 amends Statement
     No. 114 to permit a creditor to use existing methods for recognizing
     interest income on impaired loans eliminating the income recognition
     provisions of Statement No. 114. Prior to 1995, the credit losses related
     to these loans were estimated based on undiscounted cash flows or the fair
     value of the underlying collateral. The adoption of the statements did not
     have a material effect on the Bank's financial position or results of
     operations.

     Impaired loans, or portions thereof, are charged-off when it is determined
     that a realized loss has occurred. Until such time, an allowance for loan
     losses is maintained for estimated losses.

     Cash receipts on impaired loans are applied first to accrued interest
     receivable, unless otherwise required by the loan terms, except when an
     impaired loan is also a nonaccrual loan, in which case the portion of the
     receipts related to interest is recognized as income.

     The allowance for loan losses represents the amount which management
     estimates is adequate to provide for potential losses in its loan
     portfolio. The allowance method is used in providing for loan losses.
     Accordingly, all loan losses are charged to the allowance and all
     recoveries are credited to it. The allowance for loan losses is established
     through a provision for loan losses charged to operations. The provision
     for loan losses is based on management's periodic evaluation of individual
     loans, economic factors, past loan loss experience, changes in the
     composition and volume of the portfolio, and other relevant factors. The
     estimates used in determining the adequacy of the allowance for loan
     losses, including the amounts and timing of future cash flows expected on
     impaired loans, are particularly susceptible to change in the near term.

     REAL ESTATE ACQUIRED IN SETTLEMENT OF LOANS
     -------------------------------------------

     Real estate acquired in settlement of loans is classified separately on the
     balance sheet at the lower of the recorded investment in the property or
     its fair value minus estimated costs of sale. Prior to foreclosure, the
     value of the underlying collateral is written down by a charge to the
     allowance for possible loan losses, if necessary. Any subsequent write-
     downs are charged against operating expenses. Operating expenses of such
     properties, net of related income and losses on their disposition are
     included in other expenses.

     OFFICE PROPERTIES AND EQUIPMENT
     -------------------------------

     Land is carried at cost; buildings and equipment are stated at cost, less
     accumulated depreciation. The provision for depreciation is computed
     primarily by the straight-line method based upon the estimated useful lives
     of the assets which range from five to forty years. Expenditures for
     maintenance and repairs are charged against income as incurred. Costs of
     major additions and improvements are capitalized.

     INCOME TAXES
     ------------

     Effective July 1, 1993, the Bank adopted Statement of Financial Accounting
     Standards No. 109, Accounting for Income Taxes. Under this accounting
     standard, deferred tax assets and liabilities are reflected at currently
     enacted income tax rates applicable to the period in which the deferred tax
     assets or liabilities are expected to be realized or settled. As changes in
     tax laws or rates are enacted, deferred tax assets and liabilities are
     adjusted through the provision for income taxes. Deferred income tax
     expenses or benefits are based on the changes in the deferred tax asset or
     liability from period to period.

                                      F-8
<PAGE>
 
1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     RETIREMENT PLAN
     ---------------

     The Bank maintains a profit sharing plan for all employees meeting special
     service requirements.

     RECLASSIFICATION
     ----------------

     Certain amounts in prior years' consolidated financial statements have been
     reclassified to conform to the current year presentation. These
     reclassification had no effect on net income.

     PRIOR PERIOD ADJUSTMENT
     -----------------------

     Net income for the year ended June 30, 1994 decreased by $189,692 to
     correct an error in the initial calculation of the cumulative effect
     adjustment in connection with the adoption of Statement of Financial
     Accounting Standards No. 109, Accounting for Income Taxes. The error had no
     effect of net income for the years ended June 30, 1996 and 1995.

     CASH FLOW INFORMATION
     ---------------------

     The Bank has defined cash and cash equivalents as cash on hand, amounts due
     from depository institutions, and overnight deposits with the Federal Home
     Loan Bank.

     Cash payments for interest for the fiscal years ended June 30, 1996, 1995,
     and 1994 were $3,801,247, $3,146,659, and $2,463,460. Cash payments for
     federal income taxes for the fiscal years ended June 30, 1996, 1995, and
     1994 were $241,884, $300,840, and $479,807.

     Non cash investing activity included mortgages originated and office
     properties created from sales and transfers of real estate owned totaling
     $172,110, $10,835, and $88,900, and real estate acquired in settlement of
     loans of $130,543, $298,000, and $39,031 for the fiscal years ended June
     30, 1996, 1995, and 1994 respectively.
 
     During the period ended June 30, 1994, securities with an amortized cost of
     $114,012 were transferred to investment securities available-for-sale. The
     securities had an unrealized loss of $7,585. There were no securities
     transferred between classifications during the period ended June 30, 1995
     and 1996.

     RECENT ACCOUNTING PRONOUNCEMENTS
     --------------------------------

     During the second quarter of 1995, the Financial Accounting Standards Board
     ("FASB") issued Statement of Financial Accounting Standards No. 121,
     Accounting for the Impairment of Long-Lived Assets and for Long-Lived
     Assets to be Disposed of, which becomes effective for the Bank in fiscal
     year 1997. This Statement requires impairment losses to be recorded on 
     long-lived assets used in operations when indicators of impairment are
     present. Impairment would be considered when the undiscounted cash flows
     estimated to be generated by those assets are less than the assets'
     carrying amount. Management does not anticipate that implementation of this
     Statement will have a material, if any, effect on its consolidated
     financial condition or results of operations.

     Statement of Financial Accounting Standards Statement No. 122, Accounting
     for Mortgage Servicing Rights, was issued in May, 1995 and becomes
     effective for fiscal year 1997. This statement allows enterprises engaged
     in mortgage banking activities to recognize as separate assets the rights
     to service mortgage loans originated for sale. Additionally, the Bank must
     periodically assess its capitalized mortgage servicing rights for
     impairment based on the fair value of those rights. Presently, the Bank
     does not anticipate that implementation will have a material, if any,
     effect on its consolidated financial condition or results of operations.

                                      F-9
<PAGE>
 
2.   INVESTMENT SECURITIES

     Securities held-to-maturity are as follows:

<TABLE> 
<CAPTION> 
                                                                       1996                                         
                                           ----------------------------------------------------------
                                                                Gross         Gross
                                             Amortized       Unrealized    Unrealized         Fair
                                               Cost             Gains        Losses           Value    
                                             ---------       ----------    ----------        ------
                            
         <S>                                <C>              <C>           <C>             <C>   
         U.S. Government and
          Agency Obligations                $4,799,596        $ 6,020       $(43,907)      $4,761,709
                                            ==========        =======       ========       ==========
</TABLE> 
 
<TABLE> 
<CAPTION> 
                                                                       1995                                         
                                           ----------------------------------------------------------
                                                                Gross          Gross
                                             Amortized      Unrealized     Unrealized         Fair
                                               Cost            Gains         Losses           Value    
                                             ---------      ----------     ----------         -----

         <S>                                <C>             <C>            <C>             <C>   
         U.S. Government and
          Agency Obligations                $3,736,914        $26,417       $(23,175)      $3,740,156
                                            ==========        =======       ========       ==========
</TABLE> 

     Securities available-for-sale are as follows:

<TABLE> 
<CAPTION> 
                                                                       1996                                         
                                           ----------------------------------------------------------
                                                               Gross         Gross
                                             Amortized      Unrealized     Unrealized         Fair
                                               Cost            Gains          Losses          Value   
                                             ---------      ----------     ----------         -----

         <S>                                <C>             <C>            <C>              <C>  
         Money Fund Securities              $   77,999        $   -          $(9,450)       $  68,549
                                            ==========        =======        =======        =========
</TABLE> 

<TABLE> 
<CAPTION> 
                                                                        1995                                        
                                           ---------------------------------------------------------- 
                                                                Gross           Gross
                                             Amortized      Unrealized      Unrealized         Fair
                                               Cost            Gains          Losses           Value   
                                             ---------      ----------      ----------         -----

         <S>                                <C>             <C>             <C>            <C> 
         Money Fund Securities              $   93,241        $   -          $(9,454)      $   83,787
                                            ==========        =======        =======        =========   
</TABLE> 

The amortized cost and fair value of investment securities at June 30, 1996, 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 repayment penalties.

                                      F-10
<PAGE>
 
2.   INVESTMENT SECURITIES (CONTINUED)
 
<TABLE> 
<CAPTION> 
                                                        Securities                   Securities
                                                     Held-to-Maturity            Available-for-Sale     
                                               -------------------------       -------------------------
                                                Amortized        Fair           Amortized        Fair   
                                                  Cost           Value            Cost           Value  
                                               ----------     ----------       --------        ---------
         <S>                                   <C>            <C>              <C>             <C>      
         One year or less                      $1,000,061     $1,002,136       $      -        $      - 
         After one through five years           2,499,535      2,483,569         51,830          45,549 
         After five through ten years             300,000        297,094         26,169          23,000 
         After ten years                        1,000,000        978,910              -               - 
                                               ----------     ----------       --------        -------- 
                                                                                                        
                 Total                         $4,799,596     $4,761,709       $ 77,999        $ 68,549 
                                               ==========     ==========       ========        ========  
</TABLE> 

     There were no securities sold during the three year period ended June 30,
     1996.

3.   MORTGAGE-BACKED SECURITIES

     The amortized cost and fair value of mortgage-backed and related securities
     are as follows:

 
<TABLE> 
<CAPTION> 
                                                                               1996                                
                                                    ----------------------------------------------------------- 
                                                                        Gross           Gross                   
                                                     Amortized       Unrealized      Unrealized        Fair     
                                                       Cost            Gains           Losses          Value    
                                                    ----------       ----------      ----------     ----------- 
     <S>                                            <C>              <C>             <C>            <C>         
     GNMA Certificates                              $  258,991       $ 11,347         $     -       $  270,338  
     Federal Home Loan Mortgage                                                                                 
       Corporation Certificates                        277,817         13,048               -          290,865  
                                                    ----------       --------         -------       ----------  
                                                                                                                
               Total                                $  536,808       $ 24,395         $     -       $  561,203  
                                                    ==========       ========         =======       ==========   
</TABLE> 

<TABLE> 
<CAPTION> 
                                                                              1995                               
                                                    -----------------------------------------------------------
                                                                       Gros             Gross                 
                                                      Amortized     Unrealized       Unrealized        Fair   
                                                        Cost           Gains           Losses          Value   
                                                    -----------     ----------       ----------     -----------
     <S>                                            <C>             <C>              <C>            <C>       
     GNMA Certificates                              $  342,850       $ 18,459        $     -        $  361,309
     Federal Home Loan Mortgage                                                                               
          Corporation Certificates                     529,790         19,749              -           549,539
     Collateralized Mortgage                                                                                  
        Obligations                                     35,067              -           (351)           34,716
                                                    ----------       --------        -------        ----------
                                                                                                              
               Total                                $  907,707       $ 38,208        $  (351)       $  945,564 
                                                    ==========       ========        =======        ========== 
</TABLE> 

Mortgage-backed securities provide for periodic, generally monthly payments of
principal and interest and have contractual maturities ranging from one to
twenty-five years. However, due to expected repayment terms being significantly
less than the underlying mortgage loan pool contractual maturities, the
estimated lives of these securities could be significantly shorter.

                                      F-11
<PAGE>
 
4.   LOANS RECEIVABLE

     Loans receivable are comprised of the following:

<TABLE> 
<CAPTION> 
                                                                                     1996                1995       
                                                                                ------------        ------------
     <S>                                                                        <C>                 <C> 
     Mortgage loans:                                                                                                
         1 - 4 family                                                           $ 54,599,854        $ 52,710,826    
         Multi-family                                                              1,697,235           1,736,893    
         Non-residential                                                           8,327,445           6,231,815    
         Construction                                                              1,900,718           2,402,458    
                                                                                ------------        ------------
                                                                                  66,525,252          63,081,992    
                                                                                ------------        ------------    

     Consumer loans:                                                                                                
         Home improvement                                                          1,118,956           1,312,846    
         Automobile                                                                6,178,615           4,598,045    
         Share loans                                                               1,124,674           1,025,532    
         Education                                                                   128,045           1,571,745    
         Other                                                                     1,511,864           1,229,717    
                                                                                ------------        ------------
                                                                                  10,062,154           9,737,885    
                                                                                ------------        ------------

     Commercial loans                                                              3,099,876           2,058,129    
                                                                                ------------        ------------
     Less:                                                                                                          
         Loans in process                                                          1,548,953           1,326,727    
         Net deferred loan fees                                                      247,515             296,184    
         Allowance for loan losses                                                   324,983             197,833    
                                                                                ------------        ------------
                                                                                   2,121,451           1,820,744    
                                                                                ------------        ------------    
                                                                                                                
               Total                                                            $ 77,565,831        $ 73,057,262     
                                                                                ============        ============ 
</TABLE> 

In the normal course of business, loans are extended to directors and executive
officers and their associates. In management's opinion, all of these loans are
on substantially the same terms and conditions as loans to other individuals and
businesses of comparable creditworthiness. A summary of loan activity for those
directors, executive officers, and their associates with loan balances in excess
of $60,000 for the year ended June 30, 1996 is as follows:

<TABLE> 
<CAPTION> 
                    Balance                                      Amounts                      Balance                       
                      1995                 Additions            Collected                      1996          
                    ---------              ---------            ---------                   ---------        
                    <S>                    <C>                  <C>                         <C>              
                    $ 366,491              $ 348,848            $ 101,794                   $ 613,545        
</TABLE> 

The Bank's loan portfolio is predominantly made up of one to four family unit
first mortgage loans in the Brook and Hancock counties of West Virginia and
Jefferson County, Ohio. These loans are typically secured by first lien
positions on the respective real estate properties and are subject to the Bank's
loan underwriting policies. In general, the Bank's loan portfolio performance is
dependent upon the local economic conditions.
 

                                      F-12
<PAGE>
 
5.   ALLOWANCE FOR LOAN LOSSES

     Activity in the allowance for loan losses for the years ended June 30,
     1996, 1995, and 1994 is summarized as follows:

<TABLE> 
<CAPTION> 
                                                                     1996            1995          1994     
                                                                   ---------      ---------      ---------
     <S>                                                           <C>            <C>            <C>         
     Balance, beginning of period                                  $ 197,833      $ 174,090      $ 119,451   
     Add:                                                                                                    
       Provisions charged to operations                              262,942         48,208         56,511   
       Loan recoveries                                                 8,896         14,227          7,006   
                                                                   ---------      ---------      ---------
                                                                     469,671        236,525        182,968   
     Less loans charged off                                          144,688         38,692          8,878       
                                                                   ---------      ---------      ---------
                                                                                                             
     Balance, end of period                                        $ 324,983      $ 197,833      $ 174,090    
                                                                   =========      =========      =========
</TABLE> 

6.   OFFICE PROPERTIES AND EQUIPMENT, NET

     Office properties and equipment are summarized by major classification as
     follows:

<TABLE> 
<CAPTION> 
                                                                        1996              1995                     
                                                                    -----------       -----------                  
     <S>                                                            <C>               <C>                          
     Land                                                           $   311,877       $   303,857                  
     Office buildings and improvements                                1,749,040         1,153,258                  
     Furniture, fixtures, and equipment                               1,117,455           847,341                  
                                                                    -----------       -----------                  
       Sub-total                                                      3,178,372         2,304,456                  
     Less:  accumulated depreciation                                  1,078,902         1,033,305                  
                                                                    -----------       -----------                  
                                                                                                                   
       Total                                                        $ 2,099,470       $ 1,271,151                  
                                                                    ===========       ===========                  
</TABLE> 

     Depreciation charged to operations amounted to $124,805, $109,010, and
     $102,147 for the years ended June 30, 1996, 1995, and 1994 respectively.

7.   FEDERAL HOME LOAN BANK STOCK

     The Bank is a member of the Federal Home Loan Bank System. As a member, the
     Bank maintains an investment in the capital stock of the Federal Home Loan
     Bank of Pittsburgh, at cost, in an amount not less than the greater of 1%
     of its mortgage related assets or 0.3% of its total assets as calculated at
     December 31 of each year.

8.   ACCRUED INTEREST RECEIVABLE

     Accrued interest receivable consists of the following:

 
<TABLE> 
<CAPTION> 
                                                                     1996           1995    
                                                                   ---------      --------- 
     <S>                                                           <C>            <C>       
     Investment securities                                         $  65,540      $  81,698 
     Mortgage-backed and related securities                            7,769         11,868 
     Loans receivable                                                447,878        451,777 
                                                                   ---------      --------- 
               Total                                               $ 521,187      $ 545,343 
                                                                   =========      =========  
</TABLE> 

                                      F-13
<PAGE>
 
9.   DEPOSIT ACCOUNTS

     Deposit accounts are summarized as follows:

<TABLE> 
<CAPTION> 
                                                            1996                                1995                 
                                                 ----------------------------------------------------------------
                                                                  Percent of                           Percent of   
                                                    Amount         Portfolio              Amount        Portfolio   
                                                 ---------------------------          ---------------------------   
     <S>                                        <C>               <C>                 <C>              <C>          
     Non-interest-bearing                       $   1,607,362         2.0  %          $    878,220         1.2  %   
                                                                                                                    
     Savings accounts                              17,378,294        21.4               16,255,305        21.7      
     NOW accounts                                   8,036,844        10.0                6,872,206         9.2      
     Money market accounts                          2,893,026         3.6                2,164,697         2.9      
                                                 ------------       -----             ------------       -----      
                                                   29,915,526        37.0               26,170,428        35.0      
                                                 ------------       -----             ------------       -----      

     Savings certificates:                                                                                          
       2.00 -   4.00%                               3,053,637         3.8                6,214,926         8.3       
       4.01 -   6.00%                              37,258,267        46.1               30,979,224        41.5       
       6.01 -  8.00%                               10,513,216        13.0               10,826,025        14.5       
       8.01 - 10.00%                                   30,000          .1                  507,541         0.7       
                                                 ------------       -----             ------------       -----
                                                   50,855,120        63.0               48,527,716        65.0      
                                                 ------------       -----             ------------       -----      
                                                                                                                    
               Total                             $ 80,770,646       100.0 %           $ 74,698,144       100.0 %    
                                                 ============       ======            ============       =====       
</TABLE> 

     The scheduled maturities of time certificates of deposit are as follows at
     June 30, 1996:

<TABLE> 
<CAPTION> 
                                                                                                   Amount         
                                                                                                ------------      
     <S>                                                                                        <C>               
     Within one year                                                                            $ 37,124,543      
     Beyond one year but within two years                                                          6,428,126      
     Beyond two years but within three years                                                       2,794,384      
     Beyond three years                                                                            4,508,067      
                                                                                                ------------      
                                                                                                                  
               Total                                                                            $ 50,855,120      
                                                                                                ============       
</TABLE> 

     The Bank had certificates of deposit with a minimum denomination of
     $100,000 in the amount of approximately $7,760,079 and $6,819,693 at June
     30, 1996 and 1995 respectively.

     Interest expense by deposit category is as follows:

<TABLE> 
<CAPTION> 
                                                                              Year Ended June 30,                      
                                                                     1996            1995            1994          
                                                                 -----------     -----------     -----------       
     <S>                                                         <C>             <C>             <C>               
     Passbooks                                                   $    543,002    $    557,657    $    631,461      
     NOW and Money Market Deposit accounts                            297,880         278,749         300,105      
     Time certificates of deposit                                   2,786,900       2,142,292       1,316,571      
                                                                  -----------     -----------     -----------      
                                                                                                                   
                                                                  $ 3,627,782     $ 2,978,698     $ 2,248,137      
                                                                  ===========     ===========     ===========       
</TABLE> 

                                      F-14
<PAGE>
 
10.  ADVANCES FROM FEDERAL HOME LOAN BANK

     Advances from the Federal Home Loan Bank consists of the following:

<TABLE> 
<CAPTION> 
                                      Principal      Interest     Interest                                       
                                        Due             Due         Rate               1996              1995    
                                     ----------      --------     --------          ----------        ---------- 
     <S>                             <C>              <C>         <C>               <C>               <C>        
     Flexline Advance                 6-20-1997       Monthly     Variable          $1,000,000        $1,000,000          
     Advance                          7-31-1995       Monthly        4.21%                   -           247,700   
     Advance                         10-29-1996       Monthly        4.23%             595,187           595,187   
     Advance                         11-29-1996       Monthly        5.67%           1,000,000                 -   
     Advance                          5-21-1998       Monthly        5.43%           1,000,000         1,000,000   
     Advance                         11-13-2002       Monthly        6.51%             781,265                 -   
                                                                                    ----------        ----------   
                                                                                                                 
                                                                                    $4,376,452        $2,842,887    
                                                                                    ==========        ==========  
</TABLE> 

     These borrowings are subject to the terms and conditions of the Advances,
     Collateral Pledge and Security Agreement between the Federal Home Loan Bank
     of Pittsburgh and the Bank.

     The variable interest rate on the Flexline Advance at June 30, 1996 was
     5.91%.

     The advance due 11-13-2002 has a monthly scheduled payment of principal and
     interest of $6,973 with a balloon payment due at maturity of $524,863.


     As of June 30, 1996 the Bank had a Flexline line of credit with the Federal
     Home Loan Bank as follows:

<TABLE> 
<CAPTION> 
         <S>                                                                  <C>                                
         Total Flexline                                                       $ 4,757,000                        
         Flexline outstanding                                                   1,000,000                        
                                                                              -----------                        
                                                                                                                 
                   Available Flexline                                         $ 3,757,000                        
                                                                              ===========                         
</TABLE> 

     Interest paid on borrowings for the year ending June 30, 1996, 1995, and
     1994 amounted to $173,624, $165,233, and $211,302 respectively.

11.  INCOME TAXES


     The provision for income taxes consists of:

<TABLE> 
<CAPTION> 
                                                   1996            1995            1994     
                                                 ---------       ---------       ---------
<S>                                              <C>             <C>             <C>        
Currently payable:                                                                          
  Federal                                        $ 238,049       $ 297,395       $ 408,067  
  State                                             35,744          38,953          61,326  
                                                 ---------       ---------       ---------  
                                                   273,793         336,348         469,393  
  Deferred                                           2,183          26,553         (48,972) 
                                                 ---------       ---------       ---------  
                                                                                            
          Total                                  $ 275,976       $ 362,901       $ 420,421  
                                                 =========       =========       =========   
</TABLE> 

                                      F-15
<PAGE>
 
     The following temporary differences gave rise to deferred tax asset and
     liabilities at June 30:

<TABLE> 
<CAPTION> 
                                                                    1996            1995            1994    
                                                                 ---------       ---------      ----------  
     <S>                                                         <C>             <C>            <C>         
     Deferred tax assets                                                                                    
       Allowance for loan losses                                 $ 110,494       $  67,263      $   59,191  
       Loan origination fees, net                                   57,466          73,868         102,045  
       Other, net                                                    8,050           8,792           8,191  
                                                                 ---------       ---------      ----------  
               Deferred tax assets                                 176,010         149,923         169,427  
                                                                 ---------       ---------      ----------  
     Deferred tax liabilities                                                                               
       Premise and equipment                                       181,629         147,001          94,846  
       Tax reserve for loan losses                                 117,879         124,237         169,343  
                                                                 ---------       ---------      ----------  
               Deferred tax liabilities                            299,508         271,238         264,189  
                                                                 ---------       ---------      ----------
               Net deferred tax liabilities                      $ 123,498       $ 121,315       $  94,762  
                                                                 =========       =========       =========   
</TABLE> 

     The reconciliation between the actual provision for income taxes and the
     amount of income taxes which would have been provided at statutory rates
     for the years ended June 30 is as follows:

<TABLE> 
<CAPTION> 
                                                    1996                   1995                   1994          
                                           ---------------------  ---------------------   --------------------  
                                             Amount      Percent     Amount     Percent     Amount     Percent  
                                           ---------     -------   ---------    -------   ---------    -------  
     <S>                                   <C>           <C>       <C>          <C>       <C>          <C>      
     Provision at statutory rate           $ 235,736     34.0 %    $ 366,387     34.0 %   $ 453,088     34.0 %  
     State income tax expense, net                                                                              
         of federal tax benefit               23,591      3.4         25,709      2.4        40,475      3.0    
     Tax exempt interest                      (9,349)    (1.3 )       (7,072)     (.7 )      (8,342)     (.6 )  
     Other, net                               25,998      3.7        (22,123)    (2.0 )     (64,800)    (4.9 )  
                                           ---------    -----      ---------    -----     ---------     ----    
                                                                                                                
               Total                       $ 275,976     39.8 %    $ 362,901     33.7 %   $ 420,421     31.5 %  
                                           =========    =====      =========    =====     =========    =====    
</TABLE> 

     Savings institutions that meet certain definitional tests and other
     conditions prescribed by the Internal Revenue Code of 1986, as amended, are
     permitted to deduct, within limitations, a bad debt deduction computed as a
     percentage of taxable income before such deduction. The maximum deduction
     allowable was 8% of income subject to tax before such deduction.

12.  RETAINED EARNINGS - SUBSTANTIALLY RESTRICTED

     The Bank is subject to the risk-based capital rules. These guidelines
     include a common framework for defining elements of capital and a system
     for relating capital to risk. The minimum total risk-based capital
     requirement is 8% which at least half must be Tier I capital. The Tier I
     and total risk-based capital positions of the Bank as of June 30, 1996, as
     calculated by management, amounted to 11.13% and 11.72% respectively.
     Additionally, the general regulatory guidelines establish a minimum ratio
     of leverage capital to adjusted total assets of 3.00% for top rated
     financial institutions with less highly rated institutions or those with
     higher levels of risk required to maintain ratios of 100 to 200 basis
     points above the minimum level. The Bank's ratios under these guidelines,
     as calculated by management, as of June 30, 1996 is 6.75%.

     As a result of the special treatment accorded the Bank under income tax
     regulations, approximately $1,352,000 of retained earnings at June 30,
     1996, represents allocations of income to bad debt deductions for tax
     purposes only. Should amounts previously claimed as a bad debt deduction be
     used for any other purpose than to absorb bad debts (which is not
     anticipated), tax liabilities will be incurred at the rate then in effect.

                                      F-16
<PAGE>
 
13.  RETIREMENT PLAN

     The Bank has a profit-sharing plan with a 401(k) feature. The 401(k) allows
     employees to make contributions to the plan up to 12% of their annual
     compensation. The Bank will match 50% of the employees voluntary
     contributions of up to 3% of the employees' compensation. Additional
     employer contributions are made at the discretion of the Board of
     Directors. The plan covers substantially all employees with more than one
     year's service. The Bank's contributions for the benefit of covered
     employees amounted to $56,190, $52,060, and $48,101 for the years ended
     June 30, 1996, 1995, and 1994 respectively.

14.  COMMITMENTS AND CONTINGENT LIABILITIES

     LOAN COMMITMENTS
     ----------------

     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. These
     instruments involve, to varying degrees, elements of credit risk in excess
     of the amount recognized in the statement of financial condition. The
     contract amounts of these instruments reflect the extent of involvement the
     bank has in particular classes of financial instruments.

     The Bank's exposure to credit loss in the event of nonperformance by the
     other party to the financial instrument for commitments to extend credit is
     represented by the contractual amount of those instruments. The Bank uses
     the same credit policies in making commitments and conditional obligations
     as it does for on-balance-sheet instruments. No losses are anticipated by
     management as a result of these commitments.

     The following represents financial instruments whose contract amounts
     represent credit risk at June 30, 1996 and 1995:

<TABLE> 
<CAPTION> 
                                                                                  1996                   1995     
                                                                               ----------            -----------
     <S>                                                                       <C>                   <C>        
     Commitments to originate loans                                            $1,469,700            $ 1,574,360
     Loans in process                                                          $1,548,953            $ 1,326,727
     Unused equity lines of credit                                             $2,046,746            $ 1,224,585 
</TABLE> 

     Commitments to extend credit are agreements to lend to a customer as long
     as there is no violation of any condition established in the contract.
     Commitments generally have fixed expiration dates or other termination
     clauses and may require payment of a fee. Since many of the commitments are
     expected to expire without being drawn upon, the total commitment amounts
     do not necessarily represent future cash requirements. The Bank evaluates
     each customer's creditworthiness on a case-by-case basis. The amount of
     collateral obtained, if deemed necessary by the Bank upon extension of
     credit, is based on management's credit evaluation of the counter party.
     Collateral held consists primarily of single-family residences and income-
     producing commercial properties.

                                      F-17
<PAGE>
 
14.  COMMITMENTS AND CONTINGENT LIABILITIES (CONTINUED)

     LEASE COMMITMENTS
     -----------------

     The future lease commitments as of June 30, 1996 for all noncancellable
     equipment and land leases follows:

<TABLE> 
<CAPTION> 
                                               Fiscal Year
                                             Ending June 30,               Amount   
                                           ------------------          ---------------
                                           <S>                         <C> 
                                                  1997                 $      53,638
                                                  1998                        54,015
                                                  1999                        53,956
                                                  2000                        36,000
                                                  2001                        37,800
                                           2002 and thereafter             1,858,500
                                                                         ----------- 

                                                                         $ 2,093,909
                                                                         ===========
</TABLE> 

     The Bank entered into a forty year land lease with two five year option
     periods for their Follansbee branch. The terms of this lease commenced as
     of than January 1, 1996.

     The Bank also signed a new five year contract with the Savings and Loan
     Data Corporation, Inc., commencing May 1, 1995 which requires the Bank to
     pay monthly processing fees for services provided by the service center.
     The amount of the monthly payment varies each month based upon the type and
     amount of service provided. Processing fees charged to operations amounted
     to $144,390, $129,975, and $113,606 for the years ended June 30, 1996,
     1995, and 1994 respectively.

    
    
     LITIGATION
     ----------

     Also, the Bank is involved in litigation arising in the normal course of
     business. Management believes that liabilities, if any, arising from these
     proceedings will not have a material adverse effect on the consolidated
     financial position, operating results, or liquidity.

15.  FAIR VALUE DISCLOSURE OF FINANCIAL INSTRUMENTS

     Financial Accounting Standards Board Statements No. 107, Disclosure About
     Fair Value of Financial Instruments, requires disclosure of the estimated
     fair value of the financial instruments. Financial instruments are defined
     as cash, evidence of ownership interest in an entity, or a contract which
     creates an obligation or right to receive or deliver cash or another
     financial instrument from/to a second entity on potentially favorable or
     unfavorable terms.

                                      F-18
<PAGE>
 
15.  FAIR VALUE DISCLOSURE OF FINANCIAL INSTRUMENTS (CONTINUED)

     Fair value is defined as the amount at which a financial instrument could
     be exchanged in a current transaction between willing parties other than in
     a forced or liquidation sale. If a quoted market price is available for a
     financial instrument, the estimated fair value would be calculated based
     upon the market price per trading unit of the instrument.

     If no readily available market exists, the fair value estimates for
     financial instruments should be based upon management's judgment regarding
     current economic conditions, interest rate risk, expected cash flows,
     future estimated losses, and other factors as determined through various
     option pricing formulas or simulation modeling. As many of these
     assumptions result from judgments made by management based upon estimates
     which are inherently uncertain, the resulting estimated fair values may not
     be indicative of the amount realizable in the sale of a particular
     financial instrument. In addition, changes in assumptions on which the
     estimated fair values are based may have a significant impact on the
     resulting estimated fair values.

     As certain assets such as deferred tax assets and premises and equipment
     are not considered financial instruments, the estimated fair value of
     financial instruments would not represent the full value of the Bank.

     The Bank employed simulation modeling in determining the estimated fair
     value of financial instruments for which quoted market prices were not
     available based upon the following assumptions:

     CASH AND DUE FROM BANKS, INTEREST-BEARING DEPOSITS WITH OTHER INSTITUTIONS,
     ---------------------------------------------------------------------------
     ACCRUED INTEREST RECEIVABLE, AND ACCRUED INTEREST PAYABLE
     ---------------------------------------------------------

     The fair value is equal to the current carrying value.

     INVESTMENT SECURITIES, MORTGAGE-BACKED SECURITIES, AND LOANS HELD FOR SALE
     --------------------------------------------------------------------------

     The fair value of securities held to maturity and loans held for sale is
     equal to the available quoted market price. If no quoted market price is
     available, fair value is estimated using the quoted market price for
     similar securities.

     The fair value of securities available for sale is equal to the current
     carrying value.

     LOANS, DEPOSITS. AND ADVANCES FROM FEDERAL HOME LOAN BANK
     ---------------------------------------------------------

     The fair value of loans, certificates of deposit, and advances from Federal
     Home Loan Bank is estimated by discounting the future cash flows using a
     simulation model which estimates future cash flows and constructs discount
     rates that consider reinvestment opportunities, operating expenses, non-
     interest income, credit quality, and prepayment risk. Demand, savings, and
     money-market deposit accounts are valued at the amount payable on demand as
     of the year end.

                                      F-19
<PAGE>
 
15.  FAIR VALUE DISCLOSURE OF FINANCIAL INSTRUMENTS (CONTINUED)

     COMMITMENTS TO EXTEND CREDIT
     ----------------------------

     These financial instruments are generally not subject to sale and estimated
     fair values are not readily available. The contractual amounts of unfunded
     commitments and letters of credit are presented previously in this report.

     The estimated fair value of the Bank's financial instruments at June 30,
     1996 are as follows:

<TABLE> 
<CAPTION> 
                                                                            Carrying          Fair
                                                                             Value            Value     
                                                                         ------------    ------------

     <S>                                                                 <C>             <C> 
     Financial assets:
         Cash and cash equivalents                                       $  4,016,583    $  4,016,583
         Securities available-for-sale                                         68,549          68,549
         Securities held to maturity                                        4,799,596       4,761,709
         Mortgage-backed securities                                           536,808         561,203
         Loans held-for sale                                                1,375,143       1,375,143
         Loans receivable                                                  77,565,831      77,828,000
         Accrued interest receivable                                          521,187         521,187
                                                                         ------------    ------------
 
                                                                         $ 88,883,697    $ 89,132,374
                                                                         ============    ============

     Financial liabilities:
         Deposits                                                        $ 80,770,646    $ 80,741,000
         Advances from Federal Home Loan Bank                               4,376,452       4,314,000
         Accrued interest payable                                              25,887          25,887
         Advances from borrowers for taxes and insurance                      182,977         182,977
                                                                         ------------    ------------

                                                                         $ 85,355,962    $ 85,263,864
                                                                         ============    ============
</TABLE> 

16.  CONSOLIDATED SUBSIDIARY


     The following condensed statements summarize the financial position of the
     Bank's wholly-owned subsidiary.

            ADVANCE FINANCIAL SERVICE CORPORATION OF WEST VIRGINIA
                       STATEMENT OF FINANCIAL CONDITION

<TABLE> 
<CAPTION> 
                                                                                       June 30,
                                                                                   1996        1995  
                                                                                 --------    ---------
         <S>                                                                     <C>         <C> 
                                                    ASSETS

         Investment in Savings and Loan Data Corporation                         $ 15,000    $ 15,000
                                                                                 --------    --------

                 Total assets                                                    $ 15,000    $ 15,000
                                                                                 --------    --------

                                             STOCKHOLDERS' EQUITY

         Capital stock                                                           $ 15,000    $ 15,000
                                                                                 ========    ========

                 Total stockholders' equity                                      $ 15,000    $ 15,000
                                                                                 ========    ========
</TABLE> 

     Advance Financial Service Corporation had no operating activity during the
     years ended June 30, 1996, 1995, and 1994.

                                      F-20
<PAGE>
 
17.  SUBSEQUENT EVENTS

     CONVERSION AND REORGANIZATION
     -----------------------------

     On September 3, 1996, the Board of Directors of the Bank, subject to
     regulatory approval, adopted the Plan of Conversion pursuant to which the
     Bank proposed to convert from a federally-chartered mutual savings bank to
     a federally-chartered stock savings bank and concurrently form a Bank
     Holding Company. The conversion is expected to be accomplished through
     amendment of the Bank's federal charter and the sale of the holding
     company's common stock in an amount equal to the pro forma market value of
     the Bank after giving effect of the conversion. A subscription offering of
     the sale of the Bank's common stock will be offered initially to the Bank's
     depositors, then to other members and directors, officers, and employees of
     the Bank. Any shares of the Bank's common stock not sold in the
     subscription offering will be offered for sale to the general public in the
     Bank's market area.

     Conversion costs will be deferred and deducted from the proceeds of the
     shares sold in the conversion. At June 30, 1996, the Bank had not incurred
     any conversion costs. In the event that the conversion is not completed,
     any deferred conversion costs will be charged to operations.

     In accordance with regulations, at the time that the Bank converts from a
     mutual savings bank to a stock savings bank, a portion of retained earnings
     will be restricted by establishing a liquidation account. The liquidation
     account will be maintained for the benefit of eligible account holders who
     continue to maintain their accounts at the Bank after the conversion. The
     liquidation account will be reduced annually to the extent that eligible
     account holders have reduced their qualifying deposits. Subsequent
     increases will not restore an eligible account holder's interest in the
     liquidation account. In the event of a complete liquidation of the Bank,
     each account holder will be entitled to receive a distribution from the
     liquidation account in an amount proportionate to the current adjusted
     qualifying balances for accounts then held. The Bank may not pay dividends
     if those dividends would reduce equity capital below the required
     liquidation account amount.

   
     Savings Association Insurance Fund Recapitalization
     ---------------------------------------------------

     On September 30, 1996,  the  President  signed into law  legislation  which
     included,  among other things,  recapitalization of the Savings Association
     Insurance  Fund  ("SAIF")  of the  Federal  Deposit  Insurance  Corporation
     ("FDIC") by a one time charge to  SAIF-insured  institutions  of 65.7 basis
     points per one hundred dollars of insurable  deposits.  The gross effect to
     the Bank  amounted to $469,908,  which will be  reflected in the  financial
     results of the Bank, for the quarter ended September 30, 1996.
    
                                     F-21


<PAGE>
<TABLE>
<CAPTION>

================================================================================     ===============================================
<S>                                                                                  <C>   
No dealer,  salesman or other person has been authorized to give any information
or to make any  representations  not contained in this  prospectus in connection
with the  offering  made  hereby,  and, if given or made,  such  information  or
representations must not be relied upon as having been authorized by the Bank or
the  Company.  This  prospectus  does not  constitute  an offer to sell,  or the              Up to 943,000 Shares 
solicitation  of an offer to buy, any of the  securities  offered  hereby to any              (Anticipated Maximum)    
person  in any  jurisdiction  in  which  such  offer  or  solicitation  would be                   Common Stock
unlawful. Neither the delivery of this prospectus by the Bank or the Company nor
any sale made hereunder shall in any  circumstances  create an implication  that
there has been no change in the affairs of the Bank or the Company  since any of
the dates as of which information is furnished herein or since the date hereof.

                 -----------------
                 TABLE OF CONTENTS

                                                  Page
                                                  ---- 
Summary........................................    (i)
Selected Financial and Other Data
Recent Selected Financial and Other Data
Recent Developments ...........................
Management's Discussion and Analysis of 
  Recent Developments..........................                                              ADVANCE FINANCIAL BANCORP
Risk Factors...................................      1                                     (Proposed Holding Company for
Advance Financial Bancorp......................                                           Advance Financial Savings Bank)
Advance Financial Savings Bank, f.s.b..........
Use of Proceeds................................
Dividends......................................
Market for the Common Stock....................
Capitalization.................................
Pro Forma Data.................................
Historical and Pro Forma Capital Compliance                                                           ----------     
Statements of Income...........................
Management's Discussion and Analysis of Financial                                                     PROSPECTUS
  Condition and Results of Operations
Business of the Company........................                                                       ----------     
Business of the Bank...........................
Regulation.....................................
Taxation.......................................
Management of the Company......................
Management of the Bank.........................                                               CHARLES WEBB & COMPANY
The Conversion.................................                                                A Division of Keefe,
Certain Restrictions on Acquisition of                                                        Bruyette & Woods, Inc.
  the Company..................................
Description of Capital Stock...................
Legal and Tax Matters..........................
Experts........................................
Registration Requirements......................                                                Dated __________, 1996
Additional Information.........................
Index to Financial Statements..................

   Until the later of ____________,  1996, or 25 days after  commencement of the
offering of Common Stock, all dealers  effecting  transactions in the registered     THESE SECURITIES ARE NOT DEPOSITS OR ACCOUNTS
securities,  whether or not participating in this distribution,  may be required     AND ARE NOT FEDERALLY INSURED OR GUARANTEED
to deliver a  prospectus.  This is in addition to the  obligation  of dealers to
deliver a  prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.

                                  
================================================================================     ===============================================
</TABLE>
<PAGE>
PROSPECTUS SUPPLEMENT

                   Supplement to the Advance Financial Bancorp
                      Prospectus dated November ____, 1996

                            ADVANCE FINANCIAL BANCORP
                          COMMON STOCK, $0.10 PAR VALUE

                         ADVANCE FINANCIAL SAVINGS BANK
                     EMPLOYEES' PROFIT SHARING PLAN & TRUST


       (57,274 SHARES OF COMMON STOCK AND PARTICIPATION INTERESTS THEREIN)

      This Prospectus  Supplement  relates to the offer and sale to participants
(the "Participants")  under the Advance Financial Savings Bank Employees' Profit
Sharing Plan & Trust, as amended (the "Plan") of participation interests offered
under the Plan and of a  maximum  of 57,274  shares of common  stock of  Advance
Financial  Bancorp  (the  "Company"),  par value  $0.10 per share  (the  "Common
Stock"), as set forth herein.

      In  connection  with the proposed  mutual-to-stock  conversion  of Advance
Financial  Savings Bank, F.S.B. (the "Bank" or "Employer") from a mutual savings
bank to a stock  savings  bank  (the  "Conversion"),  the Plan has been  amended
effective  November 1, 1996,  to permit the  investment of Plan assets in Common
Stock as one of several participant directed investment  alternatives.  The Plan
will permit  Participants  to direct the trustee of the Plan (the  "Trustee") to
purchase  Common  Stock  with  Plan  assets  which  are   attributable  to  such
Participants.  This Prospectus  Supplement relates to the one time election of a
Participant  to direct the purchase of Common Stock under the Plan in connection
with the  Conversion  and to the  purchase  of the Common  Stock  under the Plan
thereafter in the open-market.

      The  Prospectus   dated   November   ____,   1996,  of  the  Company  (the
"Prospectus") which is attached to this Prospectus  Supplement includes detailed
information  with respect to the Conversion,  the Common Stock and the financial
condition,  results of  operation,  and  business of the Bank.  This  Prospectus
Supplement, which provides detailed information with respect to the Plan, should
be read only in conjunction with the Prospectus.  Terms not otherwise defined in
this Prospectus Supplement are defined in the Plan or the Prospectus.

      For a  discussion  of certain  factors that should be  considered  by each
Participant, see "Risk Factors" in the Prospectus.

      THESE  SECURITIES  HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION, THE OFFICE OF THRIFT SUPERVISION,  OR ANY OTHER FEDERAL
AGENCY OR ANY STATE SECURITIES  COMMISSION,  NOR HAS SUCH COMMISSION,  OFFICE OR
OTHER  AGENCY OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE  ACCURACY OR
ADEQUACY OF THIS PROSPECTUS SUPPLEMENT.  ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

      THE SHARES OF COMMON STOCK AND THE PARTICIPATION  INTERESTS UNDER THE PLAN
OFFERED  HEREBY ARE NOT SAVINGS  ACCOUNTS OR DEPOSITS AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

        The date of this Prospectus Supplement is November ____, 1996.


<PAGE>



      No  person  has been  authorized  to give any  information  or to make any
representations  other than those contained in the Prospectus or this Prospectus
Supplement,  and, if given or made, such information or representations must not
be relied upon as having been authorized by the Company,  the Bank, or the Plan.
This  Prospectus   Supplement  does  not  constitute  an  offer  to  sell  or  a
solicitation of an offer to buy any securities in any jurisdiction to any person
to whom it is unlawful to make such offer or solicitation in such  jurisdiction.
Neither the delivery of this  Prospectus  Supplement  and the Prospectus nor any
sale made hereunder shall under any  circumstances  create any implication  that
there has been no change in the  affairs  of the Bank or the Plan since the date
hereof, or that the information herein contained or incorporated by reference is
correct as of any time subsequent to the date hereof. This Prospectus Supplement
should be read only in conjunction  with the Prospectus  that is attached hereto
and should be retained for future reference.


<PAGE>



                               TABLE OF CONTENTS

The Offering.................................................................1

      Securities Offered.....................................................1
      Election to Purchase Common Stock in Connection
           with the Conversion...............................................1
      Value of Participation Interests.......................................1
      Method of Directing Investments........................................1
      Time for Directing Investment..........................................2
      Irrevocability of Investment Direction.................................2
      Direction to Purchase Common Stock After the Conversion................2
      Purchase Price of Common Stock.........................................2
      Nature of Participant's Interest in the
           Common Stock......................................................3
      Voting and Tender Rights of Common Stock...............................3
      Minimum Investment.....................................................3

Description of the Plan......................................................3

      General................................................................3
      Eligibility and Participation..........................................4
      Contributions and Benefits Under the Plan..............................4
      Limitations on Contributions...........................................5
      Investment of Plan Assets..............................................7
      Investment of Contributions...........................................10
      Benefits Under the Plan...............................................12
      Withdrawals and Distributions From the Plan...........................12
      Administration of the Plan............................................14
      Plan Administrator....................................................15
      Reports to Plan Participants..........................................15
      Amendment and Termination.............................................15
      Merger, Consolidation or Transfer.....................................15
      Federal Income Tax Consequences.......................................15
      ERISA and Other Qualifications........................................18
      Restrictions on Resale................................................18
      SEC Reporting and Short-Swing Liability...............................19
      Additional Information................................................20

Legal Opinions..............................................................20

Investment Election Form............................................Appendix A


<PAGE>



                                  THE OFFERING

Securities Offered

      The securities offered hereby are participation  interests in the Plan and
up to 57,274 shares  (assuming the actual purchase price is $10.00 per share) of
Common Stock which may be acquired by the Plan for the accounts of Participants.
The Company is the issuer of the Common  Stock.  Only  employees of the Bank who
meet the  eligibility  requirements  under the Plan may participate in the Plan.
Information  with regard to the Plan is contained in this Prospectus  Supplement
and  information  with regard to the  Conversion  and the  financial  condition,
results of  operation  and  business of the Bank is  contained  in the  attached
Prospectus. The address of the principal executive office of the Company and the
Bank is 1015 Commerce Street, Wellsburg, West Virginia 26070-1532. The Company's
and the Bank's telephone number is (304) 737-3531.

Election to Purchase Common Stock in Connection with the Conversion

      In  connection  with the  Conversion,  the Plan has been amended to permit
each  Participant  the opportunity to direct that all or part of the funds which
represent  his or her  beneficial  interest  in the  assets  of the  Plan may be
transferred  to an investment  fund for the purpose of  purchasing  Common Stock
issued  in  connection   with  the  Conversion   (the  "Employer  Stock  Fund").
Participants  will also be permitted to direct ongoing purchases of Common Stock
under the Plan after the  Conversion.  See  "Direction to Purchase  Common Stock
After  Conversion."  The  Trustee  will  follow  the  Participants'   investment
directions.  Funds not  transferred  to the  Employer  Stock  Fund  will  remain
invested  in  the  other  investment  funds  of  the  Plan  as  directed  by the
Participant (see "Investment of Contributions" herein).

Value of Participation Interests

      The assets of the Plan were valued as of ________________  ____, 1996, and
each Participant was informed of the value of his or her beneficial  interest in
the Plan. This value represented the market value as of _________________  ____,
1996, of past  contributions to the Plan by the Bank and by the Participants and
earnings  thereon,  less  previous  withdrawals,  if any. The assets of the Plan
shall also be valued prior to accepting a Participant's  directed  investment to
ascertain  that such  directed  investment  does not  exceed  the  Participant's
account assets.

Method of Directing Investments

      Appendix  A of this  Prospectus  Supplement  includes  a form to  direct a
transfer to the Employer Stock Fund (the "Investment  Form") of all or a portion
of a Participant's  account under the Plan ("Account").  If a Participant wishes
to transfer all or part of his or her  beneficial  interest in the assets of the
Plan to the purchase of Common Stock issued in  connection  with the  Conversion
under the  Employer  Stock  Fund,  he or she  should  indicate  that  investment
decision on the Investment Form. The Investment Form must be properly  completed
and signed by the Participant in order for such Investment Form to be honored by
the Trustee.  Additionally,  subsequent to the  Conversion,  a  Participant  may
indicate  the directed  investment  of future  contributions  under the Plan for
investment in the Employer Stock Fund as one of various investment  alternatives
under the Plan. If a Participant does not wish to make an investment election to
purchase Common Stock under the Plan in the Conversion, or thereafter, he or she
does not need to take any action.

                                        1


<PAGE>




Time for Directing Investment

      The deadline for submitting the Investment  Form directing the transfer of
amounts to the Employer  Stock Fund in order to purchase  Common Stock issued in
connection with the Conversion is  ________________  ____,  1996. The Investment
Form should be returned to the Bank's Personnel Department by 12:00 noon on such
date.

      Subsequent  to the  Conversion,  Participants  will continue to be able to
direct the investment of their Account under the Plan in the Employer Stock Fund
and in the other investment alternatives, as detailed below.

Irrevocability of Investment Direction

      A   Participant's   direction  to  transfer   amounts   credited  to  such
Participant's  Account  in the  Plan to the  Employer  Stock  Fund in  order  to
purchase  shares of Common  Stock in  connection  with the  Conversion  shall be
irrevocable as of 12:00 noon on ________________ ____, 1996.

Direction to Purchase Common Stock After the Conversion

      Following  completion of the Conversion,  a Participant shall be permitted
to direct that a certain  percentage of such  Participant's  interests in his or
her Account may be transferred to the Employer Stock Fund and invested in Common
Stock, or to the other investment funds available under the Plan. Alternatively,
a  Participant  may  direct  that a  certain  percentage  of such  Participant's
interest in the Employer  Stock Fund be  transferred to his or her Account to be
invested in the other investment funds available in accordance with the terms of
the Plan.  Participants  will be permitted  to direct that future  contributions
made to the Plan by them or on their  behalf will be  invested  in the  Employer
Stock Fund.  Following the initial  election,  the allocation of a Participant's
interest in the Employer Stock Fund may be changed quarterly by filing a written
notice  with  the  Plan's  administrator  (the  "Plan  Administrator").  Special
restrictions apply to transfers directed by those Participants who are officers,
directors  and  principal  shareholders  of the  Company  who are subject to the
provisions  of Section 16(b) of the  Securities  Exchange Act of 1934 (the "1934
Act").  See  "Restrictions  on  Resale"  and "SEC  Reporting  and  Short-  Swing
Liability" herein.

Purchase Price of Common Stock

      The funds  transferred  to the Employer Stock Fund prior to the Conversion
will  be  used  by the  Trustee  to  purchase  shares  of  Common  Stock  in the
Conversion.  The initial  price paid for such shares of Common Stock will be the
same price that is paid by all other persons who purchase shares of Common Stock
in the Conversion (i.e., $10.00 per share of Common Stock).

      Account  assets  directed for  investment in the Employer Stock Fund after
the  Conversion  shall be invested  by the Trustee to purchase  shares of Common
Stock in open market  transactions.  The price paid by the Trustee for shares of
Common  Stock  in the  Conversion,  or  otherwise,  will  not  exceed  "adequate
consideration"  as defined in Section  3(18) of the Employee  Retirement  Income
Security Act of 1974, as amended ("ERISA").

                                        2


<PAGE>



Nature of Participant's Interest in the Common Stock

      The Common Stock will be held in the name of the Trustee for the Plan,  as
trustee.  Each Participant has an allocable  interest in the investment funds of
the Plan but not in any particular assets of the Plan. Accordingly,  no specific
shares of Common  Stock  will be  directly  attributable  to the  Account of any
Participant.  Dividend  rights  associated  with the  Common  Stock  held by the
Employer  Stock Fund shall be allocated to the Employer Stock Fund. Any increase
(or decrease) in the value of such fund  attributed to dividend  rights shall be
reflected in a Participant's allocable interest in the Employer Stock Fund.

Voting and Tender Rights of Common Stock

      The Trustee generally will exercise voting and tender rights  attributable
to all Common Stock held by the Trust as directed by Participants with interests
in the Employer  Stock Fund.  With respect to each matter as to which holders of
Common Stock have a right to vote or tender,  each Participant will be allocated
a number of voting or tender  instruction  rights reflecting such  Participant's
proportionate  interest  in the  Employer  Stock  Fund.  The number of shares of
Common Stock held in the  Employer  Stock Fund that are voted or tendered in the
affirmative  and  negative on each matter shall be  determined  by the number of
voting  instruction  rights  or  tender  instruction  rights  exercised  in  the
affirmative and negative,  respectively,  from the Participants. With respect to
shares  for  which no timely  voting  instruction  rights or tender  instruction
rights are received by the Trustee, the Trustee shall vote or tender such shares
within its discretion as a fiduciary under the Plan or as directed by the Plan's
administrative committee ("Committee").

Minimum Investment

      The  minimum  investment  of  assets  directed  by a  Participant  for the
purchase of Common Stock in the Conversion through investment under the Employer
Stock Fund shall be $_____ and may only be  specified in  increments  of $10.00.
Funds may be directed for the purchase of such Common  Stock  attributable  to a
Participant's  Account whether or not such account assets are 100% vested at the
time of such  investment  election.  With respect to  investment in the Employer
Stock  Fund  after  the  Conversion,  there is no  minimum  level of  investment
specific to this investment fund.

                             DESCRIPTION OF THE PLAN

General

      The Plan was  initially  established  on December 28, 1978.  The Plan is a
deferred   compensation   arrangement   established   in  accordance   with  the
requirements  under Section  401(a) and Section  401(k) of the Internal  Revenue
Code of 1986,  as  amended  (the  "Code").  The Plan has been  submitted  to the
Internal  Revenue  Service  (the  "IRS")  for a  determination  that the Plan is
qualified  under  Section  401(a) of the  Code,  and that its  related  trust is
qualified  under Section  501(a) of the Code. The Bank intends that the Plan, in
operation,  will comply with the  requirements  under Section 401(a) and Section
401(k) of the Code.  The Bank intends to adopt any  amendments  to the Plan that
may be necessary to ensure the continued  qualified status of the Plan under the
Code and applicable Treasury Regulations.

                                        3


<PAGE>




      Employee  Retirement  Income  Security  Act.  The  Plan is an  "individual
account plan" other than a "money  purchase  pension plan" within the meaning of
ERISA.  As  such,  the  Plan is  subject  to all of the  provisions  of  Title I
(Protection of Employee Benefit Rights) and Title II (Amendments to the Internal
Revenue  Code  Relating  to  Retirement  Plans) of  ERISA,  except  the  funding
requirements contained in Part 3 of Title I of ERISA which by their terms do not
apply to an individual account plan (other than a money purchase plan). The Plan
is not subject to Title IV (Plan  Termination  Insurance) of ERISA.  Neither the
funding  requirements  contained  in Part 3 of  Title I of  ERISA  nor the  plan
termination insurance provisions contained in Title IV of ERISA will be extended
to Participants (as defined below) or beneficiaries under the Plan.

      APPLICABLE   FEDERAL  LAW   REQUIRES   THE  PLAN  TO  IMPOSE   SUBSTANTIAL
RESTRICTIONS ON THE RIGHT OF A PLAN PARTICIPANT TO WITHDRAW AMOUNTS HELD FOR HIS
OR HER  BENEFIT  UNDER  THE  PLAN  PRIOR  TO THE  PARTICIPANT'S  TERMINATION  OF
EMPLOYMENT WITH THE BANK. A SUBSTANTIAL  FEDERAL TAX PENALTY MAY ALSO BE IMPOSED
ON  WITHDRAWALS  MADE  PRIOR  TO THE  PARTICIPANT'S  ATTAINMENT  OF AGE  59-1/2,
REGARDLESS OF WHETHER SUCH A WITHDRAWAL OCCURS DURING HIS OR HER EMPLOYMENT WITH
THE BANK OR AFTER TERMINATION OF EMPLOYMENT.

      Reference  to  Full  Text  of  Plan.  The  statements  contained  in  this
Prospectus  Supplement are summaries of certain provisions of the Plan. They are
not  complete and are  qualified in their  entirety by the full text of the Plan
which is an exhibit to the registration  statement filed with the Securities and
Exchange  Commission.  Copies of the Plan are available to all  Participants for
inspection  by filing a request with the Plan  Administrator.  Each  employee is
urged to carefully  read the full text of the Plan before taking any action with
respect to the Plan.

Eligibility and Participation

      All employees of the Employer are eligible to  participate  in the Plan on
the  earlier  of the first day of the Plan Year or the first day of the  seventh
month coinciding with or next following the date the employee reaches the age of
20-1/2 and works at least 1,000 hours during a 12-month period with the Bank. As
of  June  30,  1996,  there  were  approximately  _____  employees  eligible  to
participate  in the Plan and _____  employees had elected to  participate in the
Plan.

Contributions and Benefits Under the Plan

      401(k) Plan  Contributions.  Each  Participant  is  permitted  to elect to
reduce his or her  compensation  (as defined below)  pursuant to a "Compensation
Reduction  Agreement" up to the maximum  percentage  allowable not to exceed the
limits of Code Sections  401(k),  404, and 415, and have that amount  ("Elective
Deferral")  contributed to the Plan on such Participant's  behalf. A Participant
may elect to  commence  salary  reductions  as of January 1, April 1, July 1, or
October 1 of a Plan Year. Changes in the level of such Elective Deferrals may be
made to be  effective  as of the first day of  January  1,  April 1, July 1, and
October 1 of each Plan Year. Participants may suspend such Elective Deferrals by
completing  a form  to  suspend  future  Elective  Deferrals.  Only  once in any
calendar  quarter may an election  be made which would  prospectively  increase,
decrease,  suspend or resume Elective Deferrals made on behalf of a Participant.
"Compensation"  under the Plan generally  means a Participant's  wages,  salary,
fees and other amounts received for personal  services  actually rendered in the
course of employment with the Bank for the calendar year, prior to any reduction
pursuant to a Compensation 

                                        4


<PAGE>


Reduction  Agreement.  For Plan Years  commencing  after  December 31, 1993, the
annual  compensation  of each  Participant  taken into account under the Plan is
limited to  $150,000,  subject to  adjustments  in  accordance  with the Code. A
Participant  may elect to modify the amount  contributed  to the Plan under such
Participant's  Compensation Reduction Agreement quarterly by providing notice to
the Plan  Administrator  in accordance with  procedures  established by the Plan
Administrator  from time to time.  Elective  Deferrals  are  transferred  by the
Employer to the Trustee.

      Matching  Contributions.  The Bank will contribute a Matching Contribution
in addition to each Participant's  Elective Deferral of 50% of the Participant's
Elective  Deferral,  up to a maximum  of 6% of the  Participant's  compensation.
Matching Contributions shall be 100% vested at all times.

      Employer's   Non-Elective   Contributions.   In   addition  to  any  other
contributions,  the Bank may, in its discretion, make Non-Elective Contributions
for a Plan Year,  to the Account of any  employee of the Bank who is eligible to
participate in the Plan ("Eligible Employee").  Such Non-Elective  Contributions
may be limited to the amount necessary to insure that the Plan complies with the
requirements of Code Section  401(k).  No Matching  Contributions  shall be made
with respect to any NonElective Contributions.

Limitations on Contributions

      Limitations on Annual Additions and Benefits. Pursuant to the requirements
of the Code, the Plan provides that the amount of contributions  and forfeitures
allocated to each Participant's  Account during any Plan Year may not exceed the
lesser of 25% of the  Participant's  ss. 415  Compensation  for the Plan Year or
$30,000 (adjusted for increases in the cost of living as permitted by the Code).
A Participant's ss. 415 Compensation is a Participant's Compensation,  excluding
any  employer  contribution  to  the  Plan  or to any  other  plan  or  deferred
compensation  or any  distributions  from a plan or  deferred  compensation.  In
addition,  annual  additions are limited to the extent  necessary to prevent the
limitations for the combined qualified plans of the Bank from being exceeded. To
the extent that these  limitations  would be exceeded by reason of excess annual
additions with respect to a Participant,  the Administrator shall (1) distribute
any Elective  Deferrals (within the meaning of Code Section 402(g)(3)) or return
any voluntary employee  contributions  credited for the "limitation year" to the
extent that the return  would  reduce the "excess  amount" in the  Participant's
accounts (2) hold any "excess amount" remaining after the return of any elective
deferrals  or  voluntary  employee  contributions  in a  "Section  415  suspense
account"  (3) use the "Section  415  suspense  account" in the next  "limitation
year"  (and  succeeding  "limitation  years" if  necessary)  to reduce  employee
contributions for that Participant if that Participant is covered by the Plan as
of the end of the  "limitation  year," or if the  Participant is not so covered,
allocate  and  reallocate  the  "Section  415  suspense  account"  in  the  next
"limitation  year"  (and  succeeding  "limitation  years" if  necessary)  to all
Participants  in the Plan before any  employer or employee  contributions  which
would  constitute  "annual  additions" are made to the Plan for such "limitation
year" (4) reduce employer  contributions to the Plan for such "limitation  year"
by the amount of the "Section 415 suspense  account"  allocated and  reallocated
during such "limitation year."

      Limitation  on 401(k) Plan  Contributions.  The amount of a  Participant's
Elective   Deferrals  (when  aggregated  with  any  elective  deferrals  of  the
Participant under a simplified employee pension plan or a tax-deferred annuity),
on an annual basis,  may not exceed $7,000 adjusted for increases in the cost of
living  as  permitted  by  the  Code  (the   limitation  for  1996  is  $9,500).
Contributions in excess of this limitation ("excess deferrals") will be included
in the  Participant's  gross income for federal  income tax purposes in the year
they are made.  In addition,  any such excess  deferral will again be subject to
federal 

                                      5


<PAGE>


income tax when  distributed by the Plan to the  Participant,  unless the excess
deferral  (together  with any income  allocable  thereto) is  distributed to the
Participant  not later  than the first  April  15th  following  the close of the
taxable  year in which the  excess  deferral  is made.  Any income on the excess
deferral  that is  distributed  not later than such date shall be  treated,  for
federal  income tax purposes,  as earned and received by the  Participant in the
taxable year in which the excess deferral is made.

      Limitation on Plan Contributions for Highly Compensated Employees. Section
401(k) of the Code limits the amount of Elective  Deferrals  that may be made to
the Plan in any Plan Year on behalf of  Highly  Compensated  Employees  (defined
below) in relation to the amount of Elective  Deferrals  made by or on behalf of
all other  employees  eligible to  participate  in the Plan.  Specifically,  the
actual  deferral  percentage  (i.e.,  the  average  of  the  ratios,  calculated
separately for each eligible  employee in each group,  by dividing the amount of
Elective  Deferrals  credited to the Account of such  eligible  employee by such
eligible  employee's  compensation for the Plan Year) of the Highly  Compensated
Employees  may  not  exceed  the  greater  of (i)  125% of the  actual  deferral
percentage of all other  eligible  employees,  or (ii) the lesser of (a) 200% of
the actual  deferral  percentage  of all other  eligible  employees,  or (b) the
actual deferral  percentage of all other eligible  employees plus two percentage
points.

      In general,  a Highly  Compensated  Employee  includes any  employee  who,
during the Plan Year or the preceding  Plan Year, (1) was at any time a 5% owner
(i.e., owns directly or indirectly more than 5% of the stock of an employer,  or
stock possessing more than 5% of the total combined voting power of all stock of
an employer),  (2) received compensation from an employer in excess of $100,000,
(3) received  compensation  from an employer in excess of $66,000 and was in the
group  consisting  of the top 20% of  employees  when  ranked  on the  basis  of
compensation paid during the Plan Year, or (4) was at any time an officer of the
Bank and  received  compensation  in excess of $60,000  (a  "Highly  Compensated
Employee").  The dollar  amounts in the foregoing  sentence  adjust  annually to
reflect increases in the cost of living.

      In  order  to  prevent  the  disqualification  of  the  Plan,  any  amount
contributed by Highly  Compensated  Employees  that exceed the average  deferral
limitation in any Plan Year ("excess  contributions"),  together with any income
allocable  thereto,  must be  distributed to such Highly  Compensated  Employees
before the close of the following Plan Year.  However,  the Bank will be subject
to  a  10%  excise  tax  on  any  excess   contributions   unless   such  excess
contributions,   together  with  any  income  allocable   thereto,   either  are
recharacterized  or are  distributed  before the close of the first 2 1/2 months
following the Plan Year to which such excess contributions relate.

      Top-Heavy Plan Requirements.  If for any Plan Year the Plan is a Top-Heavy
Plan (as  defined  below),  then (i) the Bank may be  required  to make  certain
minimum  contributions  to the Plan on behalf of non-key  employees  (as defined
below), and (ii) certain additional restrictions would apply with respect to the
combination of annual  additions to the Plan and projected annual benefits under
any defined benefit plan maintained by the Bank.

      In general,  the Plan will be regarded as a "Top-Heavy  Plan" for any Plan
Year if, as of the last day of the preceding Plan Year, the aggregate balance of
the Accounts of Participants who are Key Employees  exceeds 60% of the aggregate
balance of the Accounts of all Participants. Key Employees generally include any
employee who, at any time during the Plan Year or any of the four preceding Plan
Years,  is (1) an officer of the Bank having  annual  compensation  in excess of
$60,000 who is in an  administrative or policy-making  capacity,  (2) one of the
ten  employees  having  annual  compensation  in excess of $30,000  and  owning,
directly or indirectly,  the largest interests in the Company, (3) a 5% 

                                      6


<PAGE>


owner of the Company,  (i.e.,  owns directly or  indirectly  more than 5% of the
stock of the Company,  or stock  possessing  more than 5% of the total  combined
voting  power of all  stock  of the  Company)  or (4) a 1% owner of the  Company
having annual compensation in excess of $150,000.

Investment of Plan Assets

      All amounts credited to Participants'  Accounts under the Plan are held in
the Plan Trust (the "Trust") which is administered  by the Trustee  appointed by
the Bank's  Board of  Directors.  Prior to the  Conversion,  all Plan assets are
invested in the funds listed below, except for the Employer Stock Fund. Upon the
Conversion,  the Accounts of a Participant  held in trust under the Plan will be
invested by the Trustee,  at the direction of the Participant,  in the following
funds, including the Employer Stock Fund:

      a.    Money Market
      b.    Intermediate Government Securities
      c.    Quality Bond
      d.    High Yield
      e.    Growth & Income
      f.    Equity Index
      g.    Common Stock
      h.    Global
      i.    International
      j.    Aggressive Stock
      k.    Conservative Investors
      l.    Balanced
      m.    Growth Investors
      n.    Employer Stock Fund

Participants will have the right to transfer the net value of their Accounts (or
portion  thereof)  in any of the  above  listed  funds to any one or more of the
above listed funds, not more than once per calendar quarter.  A brief summary of
such funds is as follows:

      a.  Money Market.
          -------------

      The fund seeks to achieve a high level of current income while  preserving
assets and  maintaining  liquidity.  The fund invests in primarily  high quality
short-term money market instruments.

      b.  Intermediate Government Securities.
          -----------------------------------

      The fund seeks to achieve a high current income  consistent  with relative
stability of principal.  The fund invests primarily in debt securities issued or
guaranteed  by the U.S.  Government,  its agencies and  instrumentalities.  Each
investment  will have a final  maturity  of not more than 10 years or a duration
not exceeding that of a 10-year Treasury note.

      c.  Quality Bond.
          -------------

      The  fund  seeks  to  achieve  a  high  current  income   consistent  with
preservation  of capital.  The fund  invests in  investment  grade fixed  income
securities.



                                      7


<PAGE>


      d.  High Yield.
          -----------

      The fund seeks to achieve a high return by maximizing  current income and,
to the extent  consistent with that objective,  capital  appreciation.  The fund
primarily  invests in a diversified mix of high yield,  fixed income  securities
involving greater volatility of price and risk of principal and income than high
quality fixed income securities. The medium and lower quality debt securities in
which this fund may invest are known as "junk bonds."

      e.  Growth & Income.
          ----------------

      The fund seeks to achieve a high return  through a combination  of current
income and capital  appreciation.  This fund primarily  invests in common stocks
and securities convertible into common stocks.

      f.  Equity Index.
          -------------

      The  fund  seeks  to  achieve  a  total  return,  before  expenses,   that
approximates the investment performance of the Standard & Poor's 500 Index ("S&P
500 Index"),  including  reinvestment of dividends,  at a risk level  consistent
with that of the Index.  The fund invests in selected  securities in the S&P 500
Index  which the  adviser  believes  will,  in the  aggregate,  approximate  the
performance results of the S&P 500 Index.

      g.  Common Stock (Equitable).
          -------------------------

      The fund seeks to achieve a  long-term  growth of capital  and to increase
income.  The fund  invests  primarily  in common  stocks  and other  equity-type
instruments.

      h.  Global.
          -------

      The fund seeks to achieve long-term growth of capital.  The fund primarily
invests  in equity  securities  of  non-United  States as well as United  States
companies.

      i.  International.
          --------------

      The fund seeks to achieve long-term growth of capital.  The fund primarily
invests in equity  securities  selected  principally to permit  participation in
non-United States companies with prospects for growth.

      j.  Aggressive Stock.
          -----------------

      The fund seeks to achieve long-term growth of capital.  The fund primarily
invests in common stocks and other  equity-type  securities issued by medium and
other smaller-sized companies with strong growth potential.



                                      8


<PAGE>

      k.  Conservative Investors.
          -----------------------

      The fund seeks to achieve high total return without, in the fund adviser's
opinion,  undue risk to  principal.  The fund  invests in a  diversified  mix of
publicly  traded  fixed  income and equity  securities;  asset mix and  security
selection are primarily based upon factors expected to reduce risk.

      l.  Balanced.
          ---------

      The fund seeks to achieve  high return  through a  combination  of current
income and capital  appreciation.  The fund primarily  invests in common stocks,
publicly traded debt securities and high quality money market instruments.

      m.  Growth Investors.
          -----------------

      The fund seeks to achieve high total return  consistent with the adviser's
determination  of  reasonable  risk.  The fund invests in a  diversified  mix of
publicly  traded  fixed  income and equity  securities;  asset mix and  security
selection are based upon factors  expected to increase the  possibility  of high
long-term return.

      n.  Employer Stock Fund.
          --------------------

      The Employer  Stock Fund will consist of  investments in Common Stock made
on the effective  date of the  Conversion.  Cash  dividends paid on Common Stock
held in the Employer  Stock Fund will be credited to a cash dividend  subaccount
for each Participant  investing in the Employer Stock Fund. The Trustee will, to
the extent  practicable,  use all amounts held by it in the Employer  Stock Fund
(except the amounts credited to cash dividend subaccounts) to purchase shares of
Common  Stock  of  the  Company  as of the  effective  date  of the  Conversion.
Following the Conversion, the Employer Stock Fund may purchase additional shares
of Common Stock in the open-market or from Accounts directing the sale of Common
Stock.  Prior to investment in Common Stock,  assets held in the Employer  Stock
Fund will be placed in bank deposits or other short-term investments.

      When Common Stock is purchased in the Conversion no sales commissions will
be paid. The Bank expects to pay any transfer fees and other  expenses  incurred
in the purchase of Common Stock for the Employer  Stock Fund in the  Conversion.
Accounts  will be adjusted  to reflect  changes in the value of shares of Common
Stock resulting from stock dividends, stock splits and similar changes.

      As of the date of this Prospectus Supplement, none of the shares of Common
Stock have been issued or are outstanding and there is no established market for
the Common Stock. Accordingly,  there is no record of the historical performance
of the Employer Stock Fund.

      In  connection  with  the  Conversion,  Participants  may,  prior  to  the
expiration of the Subscription  Offering  conducted by the Company in connection
with the Conversion,  elect to liquidate all or part of their investments in the
other investment  funds under the Plan and transfer the liquidation  proceeds to
the  Employer  Stock  Fund.  See "Time  for  Directing  Investment."  Investment
elections will be evidenced by a properly signed and timely delivered Investment
Form.  The Trustee will then subscribe to purchase in the Conversion the maximum
number of  shares  of  Common  Stock of the  Company  that may be  purchased  by
Participants with the amounts allocated to the Employer Stock Fund as of the end
of the subscription period. In all instances, purchases by Participants shall be
subject to the individual  purchase 

                                      9


<PAGE>


limitations  set forth in the Bank's Plan of  Conversion.  In the event that, in
connection  with the  Conversion,  an  insufficient  amount of  Common  Stock is
available  for  purchase  by the Plan to  satisfy  all  requests  to direct  the
investment of account  balances within the Plan to the purchase of Common Stock,
then the available shares of Common Stock shall be allocated among  Participants
in the Plan. Such shares shall be allocated, to the extent possible, in a manner
which shall  permit  each  Participant  to purchase an interest in the  Employer
Stock  Fund  equivalent  to a  number  of  shares  which  will  make  the  total
acquisition  for his or her account  equal to the lesser of the number of shares
subscribed for or 100 shares.  Any shares remaining which may be acquired by the
Plan,  after each  Participant  has been allocated such minimum  interest in the
Employer Stock Fund,  shall be allocated  among  Participants in the Plan in the
proportion which the aggregate  account balances of such  Participants  bears to
the total aggregate  account balances of all Participants who desire to purchase
shares of Common Stock under the Employer Stock Fund.

      The Bank or the Trustee may adopt investment  guidelines,  which may limit
or restrict a  Participant's  investment in the Employer Stock Fund. In no event
may any  Participant  (or a Participant  together with any associate or group of
persons  acting in concert)  purchase in the  aggregate  shares of Common  Stock
through the Employer Stock Fund, or otherwise,  in an amount in excess of 15,000
shares of Common Stock being offered by the Company in the Conversion.  (See the
discussion  under "The  Conversion -- Limitations on Purchases of Shares" in the
accompanying  Prospectus for clarification of purchases  aggregated for purposes
of this purchase limitation.)

      Each  Participant  who makes an  election to direct  investment  of assets
under the Employer Stock Fund may liquidate such investment at a future date, in
whole,  or in part,  by filing a notice  with the  Trustee  in  accordance  with
established  procedures to dispose of such Plan  investment and reinvest the net
proceeds in an alternative investment under the Plan, by submitting such request
to the Plan  Administrator  prior  to any  calendar  month.  The  Trustee  shall
complete  such sale as soon as  administratively  feasible.  The process of such
sale,  net of  expenses,  shall be allocated  to the  Participant's  Account and
reinvested in accordance with the Plan.

      Please refer to the section  "Restrictions on Resale" contained herein for
additional  information  related  to the sale of  Common  Stock  held  under the
Employer Stock Fund as an investment in a Participant's Account.

      Investments in the Employer Stock Fund may involve  certain  special risks
related to investment in Common Stock of the Company.  For a discussion of these
risk factors, see "Risk Factors" in the Prospectus.  Please note that investment
in the  Employer  Stock  Fund  is not an  investment  in a  savings  account  or
certificate  of deposit,  and such  investment  in the Common Stock  through the
Employer Stock Fund is not insured by the FDIC or any other  regulatory  agency.
Further,  no  assurances  can be given  with  respect to the price at which such
Common Stock may be sold in the future.

Investment of Contributions

      The Trust  assets are  invested by the Trustee  pursuant to  Participants'
directions,  as described  below. The assets of any Account shall consist of the
units  credited to such Account.  The units shall be valued from time to time by
the Trustee, but not less than annually.  On the basis of such valuations,  each
Account shall be adjusted to reflect the effect of income collected and accrued,
realized and unrealized profits and losses,  expenses and all other transactions
during the period ending on the applicable valuation date.

      Each Participant  directs that the contributions made shall be invested to
purchase  units for his or her credit in one or more of the above listed  funds.
You may elect a new  investment  mix for future  

                                      10


<PAGE>


contributions  to the Plan  only once per  calendar  quarter.  Participants  are
entitled to designate  what  percentage of employee  contributions  and employer
contributions  made on their  behalf will be invested in the various  investment
funds offered by the Bank.  Reallocation and reinvestment of previously invested
contributions  may be made quarterly.  To the extent that a Participant fails to
make an investment direction, his or her accounts are invested in the investment
fund which provides for short-term investments.

Investment Accounts.

      As of the date of this  Prospectus  Supplement,  no shares of Common Stock
have been issued or are outstanding  and there is no established  market for the
Common Stock.  Accordingly,  there is no record of the historical performance of
the Common Stock.

      The following table provides  performance data with respect to the various
investment funds available to Participants, based on information provided to the
Company  by  the  Equitable  Life   Assurance   Society  of  the  United  States
("Equitable").

      The  information  set forth below with  respect to the various  investment
funds available to Participants  has been reproduced from materials  supplied by
Equitable.  The Bank and the Company take no responsibility  for the accuracy of
such  information.  Additional  information  regarding the available  investment
funds may be available  from Equitable or the Bank.  Participants  should review
any available additional  information regarding these available investment funds
before making an investment decision under the Plan.

<TABLE>
<CAPTION>

                                                         Annualized
                                          -------------------------------------------
                                Year to
FUND                            Date (1)    1 Year     3 Years    5 Years    10 Years
- ----                          -----------   ------     -------    -------    --------
<S>                              <C>         <C>       <C>        <C>         <C>  
Money Market                      1.83%      3.94%      3.19%      2.94%       4.52%
Intermediate Gov't Securities    (0.77)       3.26       2.45       5.53          --
Quality Bond                     (1.57)       3.76         --         --          --
High Yield                        11.05      19.37      10.85      13.35          --
Growth & Income                    6.36      17.30         --         --          --
Equity Index                       9.10      23.55         --         --          --
Common Stock (Equitable)           7.92      19.75      15.23      14.24       11.75
Global                             7.42      18.23      13.16      13.33          --
International                      7.96      17.61         --         --          --
Aggressive Stock                  16.43      33.36      17.15      16.69       14.94
Conservative Investors           (1.74)       4.91       4.07       7.45          --
Balanced                           3.50      11.94       5.98       8.63        7.18
Growth Investors                   4.08      14.50       9.11      13.18          --
</TABLE>

_____________
(1)   As of June 30, 1996.

      The  yields  shown  above  are  derived  from  the  actual  change  in the
accumulation unit value,  which is then adjusted to omit capital changes in such
fund during the period.  The net change is then reduced to reflect the effect of
the annual administrative charge.

Each  Participant  should  note  that past  performance  is not  necessarily  an
indicator of future results.

                                       11
<PAGE>

Benefits Under the Plan

     Vesting.  A Participant,  at all times, has a fully vested,  nonforfeitable
interest  in his or her  Account  with  respect to  Elective  Contributions  and
Matching  Contributions,  and the earnings thereon under the Plan. A Participant
will become vested and have a nonforfeitable  interest in his or her NonElective
Contributions  based on the number of years of service and the vesting  schedule
set forth below.

    Number of Full Years of Service            Nonforfeitable % of Account
    -------------------------------            ---------------------------

      Less than 2 years                                     0%
      2 years but less than 3 years                        20%
      3 years but less than 4 years                        40%
      4 years but less than 5 years                        60%
      5 years but less than 6 years                        80%
      6 or more years                                     100%


Withdrawals and Distributions From the Plan

      Distributions Upon Retirement.  Every Participant may terminate his or her
employment  with the Bank  and  retire  on his or her  Normal  Retirement  Date.
However,  a Participant  may postpone the  termination  of his or her employment
with  the  Bank to a  later  date  in  which  event  the  participation  of such
Participant  in the Plan,  including the right to receive  certain  allocations,
shall  continue  until his or her Late  Retirement  Date.  Upon a  Participant's
Retirement Date or attainment of his Normal Retirement Date without  termination
of  employment  with the Bank,  or as soon  thereafter  as is  practicable,  the
Trustee shall  distribute all amounts  credited to such  Participant's  Combined
Account.

      Distributions  Upon Death.  Upon the death of a Participant  before his or
her Retirement Date or other termination of employment,  all amounts credited to
such Participant's Combined Account shall become fully Vested. The Administrator
shall direct the Trustee to distribute  the value of the deceased  Participant's
accounts to the Participant's Beneficiary.

      Upon the death of a Former Participant, the Administrator shall direct the
Trustee to distribute any remaining vested amounts credited to the accounts of a
deceased  Former  Participant  to such  Former  Participant's  Beneficiary.  Any
security  interest  held by the Plan by  reason  of an  outstanding  loan to the
Participant or Former Participant shall be taken into account in determining the
amount of the Pre- Retirement Survivor Annuity.

      Distributions Upon Disability.  In the event of a Participant's  Total and
Permanent Disability prior to his or her Retirement Date or other termination of
employment,  all amounts credited to such  Participant's  Combined Account shall
become  fully  vested.  In the  event of a  Participant's  Total  and  Permanent
Disability,  the  Trustee  shall  distribute  to such  Participant  all  amounts
credited to such Participant's Combined Account as though he or she had retired.

      Distributions Upon Termination of Employment. On or before the Anniversary
Date  coinciding  with  or  subsequent  to the  termination  of a  Participant's
employment  for any reason other than death,  Total and Permanent  Disability or
retirement,  the Administrator may direct the Trustee to segregate the amount of
the vested portion of such Terminated  Participant's Combined Account and invest
the aggregate amount thereof in a separate,  federally  insured savings account,
certificate of deposit,  common or collective trust fund of a bank or a deferred
annuity. In the event the vested portion of a Participant's  Combined Account is
not segregated, the amount shall remain in a separate account for the 


                                      12


<PAGE>

Terminated  Participant and share in allocations pursuant to the Plan until such
time as a distribution is made to the Terminated Participant.

     Distribution of the funds due to a Terminated  participant shall be made on
the  occurrence  of any event which  would  result in the  distribution  had the
Terminated  Participant  remained  in the  employ  of  the  Employer  (upon  the
Participant's  death,  Total and  Permanent  Disability  or Normal  Retirement).
However, at the election of the Participant,  the Administrator shall direct the
Trustee  to cause the entire  vested  portion  of the  Terminated  Participant's
Combined  Account to be payable to such  Terminated  Participant on or after the
Anniversary  Date coinciding  with or next following  termination of employment.
Any  distribution  under  this  paragraph  shall  be made in a  manner  which is
consistent  with and satisfies the  provisions of the Plan,  including,  but not
limited  to,  all notice  and  consent  requirements  of Code  Sections  417 and
411(a)(11) and the Treasury Regulations thereunder.

      If the value of a Terminated  Participant's Vested benefit does not exceed
$3,500 and has never exceeded $3,500 at the time of any prior distribution,  the
Administrator  shall direct the Trustee to cause the entire Vested benefit to be
paid to such Participant in a single lump sum.

      Pre-Retirement  Distributions.  At such time as a  Participant  shall have
attained  the age of 59-1/2  years,  the  Administrator,  at the election of the
Participant,  shall  direct the  Trustee to  distribute  all or a portion of the
amount then credited to the accounts  maintained  on behalf of the  Participant.
However,  no distribution  from the  Participant's  Account shall occur prior to
100% vesting. In the event that the Administrator makes such a distribution, the
Participant shall continue to be eligible to participate in the Plan on the same
basis as any other employee.

      Notwithstanding   the   above,   pre-retirement   distributions   from   a
Participant's  Elective  Account shall not be permitted prior to the Participant
attaining age 59 1/2 except as otherwise permitted under the terms of the Plan.

      Hardship  Distributions.   The  Administrator,  at  the  election  of  the
Participant,  shall direct the Trustee to distribute to any  Participant  in any
one Plan Year up to the lesser of 100% of his Participant's Elective Account and
his  Participant's  Account  valued  as of the  last  Anniversary  Date or other
valuation  date or the amount  necessary  to  satisfy  the  immediate  and heavy
financial  need of the  Participant.  Any  hardship  distribution  made shall be
deemed  to be made as of the  first  day of the Plan  Year  or,  if  later,  the
valuation  date  immediately  preceding  the  date  of  distribution,   and  the
Participant's  Elective Account and his  Participant's  Account shall be reduced
accordingly. Hardship withdrawals under the Plan shall be authorized only if the
hardship  criteria set forth in the Plan are met. No such hardship  distribution
shall be made from the Participant's Account until such Account has become fully
Vested.

      Notwithstanding  the above,  for Plan Years  beginning  after December 31,
1988, distributions from the Participant's Elective Account pursuant to hardship
distributions  shall  be  limited,  as of  the  date  of  distribution,  to  the
Participant's Elective Account as of the end of the last Plan Year ending before
July 1, 1989,  plus the total  Participant's  Deferred  Compensation  after such
date, reduced by the amount of any previous distributions.

      Qualified Domestic Relations Order Distributions. All rights and benefits,
including elections,  provided to a Participant in this Plan shall be subject to
the rights  afforded to any  "alternative  payee"  under a  "qualified  domestic
relations order."  Furthermore,  a distribution to an "alternate payee" shall be
permitted if such distribution is authorized by a "qualified  domestic relations
order," even if the affected  Participant has not separated from service and has
not reached the "earliest  retirement  age" under the Plan.  "Alternate  payee,"
"qualified domestic relation order" and "earliest retirement age" shall have the
meaning set forth under Code Section 414(p).



                                      13


<PAGE>

      Direct Rollover  Distributions.  Notwithstanding any provision of the Plan
to  the  contrary  that  would  otherwise  limit  a  Participant's  election,  a
Participant  may  elect,  at  the  time  and  in the  manner  prescribed  by the
Administrator,  to have any portion of an eligible  rollover  distribution  paid
directly to an eligible retirement plan specified by the Participant in a direct
rollover.

      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: 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 years or more; any distribution to
the extent such distribution is required under Code Section  401(a)(9);  and the
portion of any distribution  that is not includible in gross income  (determined
without regard to the exclusion for net unrealized  appreciation with respect to
employer securities).

      An eligible retirement plan is an individual  retirement account described
in Code Section  408(a),  an  individual  retirement  annuity  described in Code
Section 408(b), an annuity plan described in Code Section 403(a), or a qualified
trust described in Code Section 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.

      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 Section 414(p),  are distributees
with regard to the interest of the spouse or former spouse. A direct rollover is
a  payment  by the  plan  to  the  eligible  retirement  plan  specified  by the
distributee.

      Distributions of Benefits.  Unless otherwise elected, a Participant who is
married on the "annuity starting date" (as defined in the Plan) and who does not
die before the  "annuity  starting  date" shall  receive the value of all of his
benefits in the form of a joint and  survivor  annuity.  The joint and  survivor
annuity is an annuity that commences  immediately and shall be equal in value to
a  single  life  annuity.   Such  joint  and  survivor  benefits  following  the
Participant's death shall continue to the spouse during the spouse's lifetime at
a rate  equal to 50% of the rate at which  such  benefits  were  payable  to the
Participant.  This  joint  and 50%  survivor  annuity  shall be  considered  the
designated  qualified  joint and survivor  annuity and automatic form of payment
for the purposes of this Plan.  However,  the Participant may elect to receive a
smaller annuity benefit with continuation of payments to the spouse at a rate of
seventy-five percent (75%), or one hundred percent (100%) of the rate payable to
a Participant during his lifetime,  which alternative joint and survivor annuity
shall be equal in value to the  automatic  joint and 50%  survivor  annuity.  An
unmarried  Participant  shall  receive the value of his benefit in the form of a
life annuity. Such unmarried Participant, however, may elect in writing to waive
the life annuity.  The election must comply with the  provisions of this Section
as if it were an election to waive the joint and  survivor  annuity by a married
Participant,  but without the spousal consent  requirement.  The Participant may
elect to have any annuity  provided  for in this  Section  distributed  upon the
attainment  of the  "earliest  retirement  age"  under the Plan.  The  "earliest
retirement  age" is the earliest date on which,  under the Plan, the Participant
could elect to receive retirement benefits.

      In the event a married  Participant duly elects not to receive his benefit
in the form of a joint  and  survivor  annuity,  or if such  Participant  is not
married,  in the form of a life  annuity,  the  Administrator,  pursuant  to the
election  of the  Participant,  shall  direct  the  Trustee to  distribute  to a
Participant or his Beneficiary any amount to which he is entitled under the Plan
in one or more of the following methods:  (1) One lump-sum payment in cash or in
property; (2) Payments over a period certain in monthly, quarterly,  semiannual,
or annual cash installments.  In order to provide such installment payments, the
Administrator  may (A)  segregate the  aggregate  amount  thereof in a separate,
federally  insured savings 

                                      14


<PAGE>

account, certificate of deposit in a bank or savings and loan association, money
market  certificate  or other  liquid  short-term  security  or (B)  purchase  a
nontransferable annuity contract for a term certain (with no life contingencies)
providing  for such  payment.  The period over which such  payment is to be made
shall  not  extend  beyond  the  Participant's  life  expectancy  (or  the  life
expectancy of the Participant and his designated  Beneficiary);  (3) Purchase of
or providing an annuity.  However, such annuity may not be in any form that will
provide  for  payments  over a period  extending  beyond  either the life of the
Participant (or the lives of the Participant and his designated  Beneficiary) or
the  life  expectancy  of  the  Participant  (or  the  life  expectancy  of  the
Participant and his designated Beneficiary).

      Distributions of Common Stock.  Participants receiving a distribution from
the Plan where assets under the Plan have been directed by the Participant to be
invested in the Employer Stock Fund may have such assets  distributed in kind in
the form of Common Stock.

      Nonalienation  of  Benefits.  Except  with  respect to federal  income tax
withholding and as provided with respect to a qualified domestic relations order
(as defined in the Code),  benefits  payable under the Plan 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,  and any  attempt  to  anticipate,  alienate,  sell,
transfer, assign, pledge, encumber, charge or otherwise dispose of any rights to
benefits payable under the Plan shall be void.

      Loans to Participants.  The Trustee may, in the Trustee's discretion, make
loans to Participants and Beneficiaries under the following  circumstances:  (1)
loans  shall  be made  available  to all  Participants  and  Beneficiaries  on a
reasonably  equivalent  basis;  (2) loans shall not be made  available to Highly
Compensated  employees in an amount  greater  than the amount made  available to
other Participants and Beneficiaries;  (3) loans shall bear a reasonable rate of
interest;  (4) loans  shall be  adequately  secured;  and (5) shall  provide for
repayment over a reasonable period of time.

      Participant  loans  (when  added to the  outstanding  balance of all other
loans  made by the Plan to the  Participant)  shall be limited to the lesser of:
(1) $50,000 reduced by the excess (if any) of the highest outstanding balance of
loans from the Plan to the Participant  during the one year period ending on the
day before the date on which such loan is made, over the outstanding  balance of
loans from the Plan to the  Participant on the date on which such loan was made,
or (2)  one-half  (1/2)  of the  present  value of the  non-forfeitable  accrued
benefit of the Participant under the Plan.

Administration of the Plan

     The  Bank  administers  the  Plan.  The  Bank has  delegated  general  plan
administrative  responsibility to Mr. Stephen M. Gagliardi, the President of the
Bank. The address of the Plan Administrator is: 1015 Commerce Street, Wellsburg,
West Virginia 26070-1532.

     The  following  individuals  serve as  trustees  with  respect to the Plan:
Stephen M.  Gagliardi,  Noreen  Mechling,  and Steven D.  Martino  (collectively
referred  to  herein  as  "Trustee").   The  Trustee   receives  and  holds  the
contributions  to the Plan in trust and  distributes  them to  Participants  and
beneficiaries in accordance with the terms of the Plan and the directions of the
Plan  Administrator.  The Trustee is responsible for investment of the assets of
the Trust.  The  current  address  of the  Trustee  is:  1015  Commerce  Street,
Wellsburg, West Virginia 26070-1532.

Plan Administrator

     Pursuant to the terms of the Plan, the Plan is  administered by a Committee
consisting  of one or more  persons  who are  appointed  by and who serve at the
pleasure of the Bank (the "Committee"). Presently, the Committee consists of Mr.
Gagliardi. The address and telephone number of the Committee 

                                      15


<PAGE>


is the  same  as  that  of the  Bank.  The  Committee  is  responsible  for  the
administration  of the  Plan,  interpretation  of the  provisions  of the  Plan,
prescribing  procedure for filing  applications  for benefits,  preparation  and
distribution  of information  explaining the Plan,  maintenance of plan records,
books of account and all other data necessary for the proper  administration  of
the Plan, and preparation and filing of all returns and reports  relating to the
Plan which are  required to be filed with the U.S.  Department  of Labor and the
IRS, and for all disclosures required to be made to Participants,  beneficiaries
and others under Sections 104 and 105 of ERISA.

Reports to Plan Participants

      The Plan  Administrator  will  furnish  to each  Participant  a  quarterly
statement  annually showing (i) the balance in the  Participant's  Account as of
the end of that  period,  (ii) the  amount  of  contributions  allocated  to the
Participant's  Account  for that  period,  and  (iii)  the  adjustments  to such
Participant's  Account to  reflect  earnings  or losses  (if any).  Participants
investing in the Employer  Stock Fund shall also receive a copy of the Company's
Annual Report to  Stockholders  and a proxy  statement  related to the Company's
stockholder meetings.

Amendment and Termination

      It is the  intention  of the  Bank  to  continue  the  Plan  indefinitely.
Nevertheless,  the Bank within its sole discretion may terminate the Plan at any
time.  The Bank reserves the right to make,  from time to time, any amendment or
amendments  to the Plan  that do not cause any part of the Trust to be used for,
or diverted to, any purpose other than the exclusive  benefit of Participants or
their beneficiaries;  provided, however, that the Bank may make any amendment it
determines necessary or desirable, with or without retroactive effect, to comply
with ERISA.

Merger, Consolidation or Transfer

      In the event of the merger or consolidation of the Plan with another plan,
or the transfer of the Trust assets to another plan, the Plan requires that each
Participant would (if either the Plan or the other plan then terminated) receive
a benefit immediately after the merger,  consolidation or transfer that is equal
to or  greater  than  the  benefit  he  would  have  been  entitled  to  receive
immediately  before the merger,  consolidation or transfer (if the Plan had then
terminated).

Federal Income Tax Consequences

      The following discussion is only a brief summary of certain federal income
tax aspects of the Plan which are of general  application  under the Code and is
not intended to be a complete or definitive  description  of the federal  income
tax consequences of participating in or receiving  distributions  from the Plan.
The  summary  is  necessarily  general  in  nature  and does not  purport  to be
complete.  Moreover,  statutory  provisions are subject to change,  as are their
interpretations,  and their  application  may vary in individual  circumstances.
Finally,  the consequences  under applicable state and local income tax laws may
not be the same as under the federal income tax laws.  Participants are urged to
consult  their tax advisors with respect to any  distribution  from the Plan and
transactions involving the Plan.

      The Plan  has been  submitted  to the IRS for a  determination  that it is
qualified  under  Section  401(a) and 401(k) of the Code,  and that the  related
Trust is exempt  from tax  under  Section  501(a)  of the  Code.  A plan that is
"qualified"  under these sections of the Code is afforded  special tax treatment
which include the following: (1) The sponsoring employer is allowed an immediate
tax deduction for the amount contributed to the Plan each year; (2) Participants
pay no current income tax on amounts  contributed by the sponsoring  employer on
their behalf; and (3) earnings of the plan are tax-exempt thereby permitting the
tax-free  accumulation  of  income  and gains on  investments.  The Plan will be
administered to comply 

                                      16


<PAGE>

in operation with the  requirements  of the Code as of the applicable  effective
date of any change in the law. The Bank  expects to timely adopt any  amendments
to the Plan that may be necessary to maintain the  qualified  status of the Plan
under the Code.

      Assuming that the Plan is administered in accordance with the requirements
of the Code,  participation  in the Plan under existing  federal income tax laws
will have the following effects:

            (a)  Amounts   contributed  to  a  Participant's   Account  and  the
      investment  earnings on this Account are not includable in a Participant's
      federal taxable income until such  contributions  or earnings are actually
      distributed or withdrawn from the Plan. Special tax treatment may apply to
      the taxable  portion of any  distribution  that  includes  Common Stock or
      qualifies as a Lump Sum Distribution (as described below).

            (b)  Income earned on assets held by the Trust will not  be  taxable
      to the Trust.

      Lump Sum  Distribution.  A distribution  from the Plan to a Participant or
the beneficiary of a Participant  will qualify as a Lump Sum  Distribution if it
is made: (i) within one taxable year of the Participant or beneficiary;  (ii) on
account of the Participant's  death,  disability or separation from service,  or
after the Participant  attains age 59-1/2;  and (iii) consists of the balance to
the  credit of the  Participant  under  this Plan and all other  profit  sharing
plans, if any,  maintained by the Bank. The portion of any Lump Sum Distribution
that is required to be included in the  Participant's or  beneficiary's  taxable
income for federal income tax purposes (the "total taxable amount")  consists of
the entire  amount of such Lump Sum  Distribution  less the amount of  after-tax
contributions, if any, made by the Participant to any other profit sharing plans
maintained by the Bank which is included in such distribution.

      Averaging  Rules.  The portion of the total  taxable  amount of a Lump Sum
Distribution  that is attributable to participation in this Plan or in any other
profit-sharing  plan maintained by the Bank (the "ordinary income portion") will
be taxable  generally  as  ordinary  income  for  federal  income tax  purposes.
However, a Participant who has completed at least five years of participation in
this Plan  before  the  taxable  year in which the  distribution  is made,  or a
beneficiary who receives a Lump Sum Distribution on account of the Participant's
death (regardless of the period of the Participant's  participation in this Plan
or any other  profit-sharing plan maintained by an employer),  may elect to have
the ordinary income portion of such Lump Sum  Distribution  taxed according to a
special  averaging  rule  ("five-year  averaging").  The election of the special
averaging  rules may apply  only to one Lump Sum  Distribution  received  by the
Participant  or  beneficiary,  provided  such amount is received on or after the
Participant  turns  59-1/2 and the  recipient  elects to have any other Lump Sum
Distribution from a qualified plan received in the same taxable year taxed under
the special averaging rule. Under a special  grandfather  rule,  individuals who
turned 50 by 1986 may elect to have  their  Lump Sum  Distribution  taxed  under
either the five-year  averaging  rule or under the prior law ten-year  averaging
rule.  Such  individuals  also may  elect to have that  portion  of the Lump Sum
Distribution  attributable to the  participant's  pre-1974  participation in the
Plan taxed at a flat 20% rate as gain from the sale of a capital asset.

      Common Stock Included in Lump Sum Distribution. If a Lump Sum Distribution
includes Common Stock,  the  distribution  generally will be taxed in the manner
described  above,  except that the total  taxable  amount will be reduced by the
amount of any net  unrealized  appreciation  with  respect to such Common  Stock
(i.e.,  the  excess  of the  value  of  such  Common  Stock  at the  time of the
distribution  over its cost to the Plan).  The tax basis of such Common Stock to
the  Participant  or  beneficiary  for purposes of computing gain or loss on its
subsequent  sale  will  be the  value  of  the  Common  Stock  at  the  time  of
distribution  less the  amount  of net  unrealized  appreciation.  Any gain on a
subsequent sale or other taxable disposition of such Common Stock, to the extent
of the amount of net unrealized appreciation at the time of distribution will be
considered  long-term  capital  gain  regardless  of the holding  period of such
Common Stock. Any gain on a subsequent sale or other taxable  disposition of the
Common Stock in 

                                      17


<PAGE>


excess of the amount of net unrealized  appreciation at the time of distribution
will be  considered  either  short-term  capital gain or long-term  capital gain
depending  upon the  length of the  holding  period  of the  Common  Stock.  The
recipient  of a  distribution  may  elect  to  include  the  amount  of any  net
unrealized  appreciation in the total taxable amount of such distribution to the
extent allowed by the Treasury Regulations.

      Contribution  to Another  Qualified  Plan or to an IRA. A Participant  may
defer federal income  taxation of all or any portion of the total taxable amount
of a Lump Sum  Distribution  (including the proceeds from the sale of any Common
Stock included in the Lump Sum  Distribution) to the extent that such amount, or
a portion  thereof,  is  contributed,  within  sixty  days after the date of its
receipt  by the  Participant,  to  another  qualified  plan or to an  individual
retirement account ("IRA").  If less than the total taxable amount of a Lump Sum
Distribution  is contributed  to another  qualified plan or to an IRA within the
applicable 60 day period,  the amount not so contributed must be included in the
Participant's  income for federal  income tax  purposes and will not be eligible
for the special averaging rules or for capital gains treatment.  Additionally, a
Participant  may defer the federal  income  taxation of any portion of an amount
distributed from the Plan on account of the Participant's  death,  disability or
separation  from service,  generally,  if the amount is  distributed  within one
taxable year of the Participant,  is equal to at least 50% of the balance of the
Participant's  Account and such amount is contributed,  within 60 days after the
date of its  receipt  by the  Participant,  to an  IRA.  Following  the  partial
distribution of a Participant's  Account,  any remaining  balance under the Plan
(and the balance to the credit of the Participant under any other profit sharing
plan sponsored by the Bank) will not be eligible for the special averaging rules
or for capital gains  treatment.  The  beneficiary  of a Participant  who is the
Participant's  surviving spouse may also defer federal income taxation of all or
any portion of a distribution from the Plan to the extent that such amount, or a
portion thereof, is contributed, within 60 days after the date of its receipt by
the  surviving  spouse,  to an IRA. If all or any  portion of the total  taxable
amount of a Lump Sum  Distribution  is contributed by the surviving  spouse of a
Participant  to an IRA within  the  applicable  60-day  period,  any  subsequent
distribution  from the IRA will not be eligible the special  averaging  rules or
for capital gains treatment.  Any amount received by the Participant's surviving
spouse that is not contributed to another qualified plan or to an IRA within the
applicable 60 day period,  and any amount  received by a non-spouse  beneficiary
will be included in such  beneficiary's  income for federal tax  purposes in the
year in which it is received.

      A payment  from the Plan that is eligible for  "rollover"  can be taken in
two ways.  You can have all or any portion of your  payment  either 1) PAID IN A
"DIRECT  ROLLOVER"  or 2) PAID TO YOU.  A  rollover  is a  payment  of your Plan
benefits to your IRA or to another  employer  plan.  This choice will affect the
federal tax you owe.

      If you choose a DIRECT ROLLOVER

      *     Your payment will not be taxed in the current year and no income tax
            will be withheld.

      *     Your payment will be made directly to your IRA or, if you choose, to
            another employer plan that accepts your rollover.

      *     Your payment will be taxed later when you take it out of the IRA  or
            the employer plan.

      If you choose to have your Plan benefit PAID TO YOU

      *     You  will  receive  only  80%  of  the  payment,  because  the  plan
            administrator is required to withhold 20% of the payment and send it
            to the IRS as income tax  withholding  to be credited  against  your
            taxes.

                                      18


<PAGE>

      *     Your  payment  will be taxed in the current  year unless you roll it
            over. You may be able to use special tax rules that could reduce the
            tax you owe. However,  if you receive the payment before age 59-1/2,
            you also may have to pay an additional 10% tax.

      *     You can  rollover the payment by paying it to your IRA or to another
            employer plan that accepts your rollover within 60 days of receiving
            the payment. The amount rolled over will not be taxed until you take
            it out of the IRA or employer plan.

      *     If you  want  to  roll  over  100%  of the  payment  to an IRA or an
            employer plan, you must find other money to replace the 20% that was
            withheld. If you roll over only the 80% that you received,  you will
            be taxed on the 20% that was withheld and that is not rolled over.

      Additional  Tax on Early  Distributions.  A  Participant  who  receives  a
distribution  from the Plan prior to attaining  age 59-1/2 will be subject to an
additional  income tax equal to 10% of the taxable  amount of the  distribution.
The 10%  additional  income  tax will not  apply,  however,  to the  extent  the
distribution  is  rolled  over  into  an IRA or  another  qualified  plan or the
distribution is (i) made to a beneficiary (or to the estate of the  Participant)
on or after the death of the Participant, (ii) attributable to the Participant's
being disabled within the meaning of Section 72(m)(7) of the Code, (iii) part of
a series of  substantially  equal periodic  payments (not less  frequently  than
annually) made for the life (or life expectancy) of the Participant or the joint
lives (or joint life expectancies) of the Participant and his beneficiary,  (iv)
made to the  Participant  after  separation  from  service  on  account of early
retirement  under the Plan after  attainment  of age 55, (v) made to pay medical
expenses to the extent deductible for federal income tax purposes, (vi) pursuant
to  a  qualified   domestic  relations  order,  or  (vii)  made  to  effect  the
distribution of excess contributions or excess deferrals.

      The  foregoing  is only a brief  summary  of  certain  federal  income tax
aspects of the Plan which are of general  application  under the Code and is not
intended to be a complete or definitive  description  of the federal  income tax
consequences  of  participating  in or  receiving  distributions  from the Plan.
Accordingly,  each Participant is urged to consult a tax advisor  concerning the
federal,  state,  and local tax  consequences of  participating in and receiving
distributions from the Plan.

ERISA and Other Qualifications

       As noted above,  the Plan is subject to certain  provisions  of ERISA and
will be submitted  to the IRS for a  determination  that it is  qualified  under
Section 401(a) of the Code.

Restrictions on Resale

      Any  person  receiving  shares  of Common  Stock  under the Plan who is an
"affiliate" of the Bank or the Company as the term  "affiliate" is used in Rules
144 and 405 under the  Securities  Act of 1933 ("1933  Act")  (e.g.,  directors,
officers and substantial shareholders of the Company) may reoffer or resell such
shares only pursuant to a  registration  statement  filed under the 1933 Act or,
assuming the availability thereof,  pursuant to Rule 144 or some other exemption
of the  registration  requirements  of the 1933 Act.  Any  person  who may be an
"affiliate"  of the Bank or the Company may wish to consult with counsel  before
transferring any Common Stock owned by him. Participants who serve as directors,
officers or 10%  stockholders of the Company are advised to consult with counsel
as to the  applicability  of Section 16 of the 1934 Act which may  restrict  the
sale of Common  Stock where  acquired  under the Plan,  or other sales of Common
Stock.  In addition,  directors and officers of the Bank may be restricted  from
transferring  shares  purchased  in the  Conversion  for a period of one year in
accordance with regulations of the Office of Thrift Supervision.


                                      19


<PAGE>


     Persons who are not deemed to be "affiliates" of the Bank or the Company at
the time of resale will be free to resell any shares of Common Stock received by
them  under  the Plan,  either  publicly  or  privately,  without  regard to the
registration and Prospectus delivery  requirements of the 1993 Act or compliance
with  the  restrictions   and  conditions   contained  in  the  exemptive  rules
thereunder. An "affiliate" is someone who directly or indirectly, through one or
more  intermediaries,  controls,  is controlled by, or is under common  control,
with the Bank or the Company.  Normally, a director,  principal officer or major
shareholder  of a  corporation  may  be  deemed  to be an  "affiliate"  of  that
corporation. A person who may be deemed an "affiliate" at the time of a proposed
resale  will be  permitted  to make  public  resales  of the  Common  Stock only
pursuant to a "reoffer"  prospectus or in accordance with the  restrictions  and
conditions  contained in Rule 144 in any  three-month  period may not exceed the
greater of one  percent of the Common  Stock  then  outstanding  or the  average
weekly  trading  volume  reported on the Nasdaq  System during the four calendar
weeks  prior to the sale.  Such sales may be made only  though  brokers  without
solicitation  and only at a time when the  Company  is  current  in  filing  the
reports required of it under the 1934 Act.

SEC Reporting and Short-Swing Liability

      Section 16 of the 1934 Act imposes reporting and liability requirements on
officers,  directors,  and persons  beneficially owning more than ten percent of
the stock of public  companies,  such as the Company.  Section 16(a) of the 1934
Act requires the filing of reports of beneficial  ownership.  Within ten days of
becoming a person subject to the reporting requirements of Section 16(a), a Form
3 reporting  initial  beneficial  ownership must be filed with the SEC.  Certain
changes  in  beneficial   ownership,   such  as  purchases,   sales,  gifts  and
participation  in savings and  retirement  plans must be reported  periodically,
either on a Form 4 within  ten days after the end of the month in which a change
occurs,  or annually on a Form 5 within 45 days after the close of the Company's
fiscal year.  Participation  in the Employer Stock Fund of the Plan by officers,
directors  and persons  beneficially  owning more than ten percent of the Common
Stock of the Company  must be  reported to the SEC  annually on a Form 5 by such
individuals.

      In addition to the reporting  requirements  described above, Section 16(b)
of the 1934 Act provides for the recovery by the Company of profits  realized by
any officer, director or any person beneficially owning more than ten percent of
the Common Stock ("Section 16(b) Persons")  resulting from the purchase and sale
or sale and purchase of the Common Stock within any  six-month  period.  The SEC
has adopted rules that provide exemption from the profit recovery  provisions of
Section 16(b) for participant- directed employer security transactions within an
employee benefit plan, such as the Plan, provided certain  requirements are met.
These requirements  generally involve  restrictions upon the timing of elections
to acquire or dispose of employer  securities  for the accounts of Section 16(b)
Persons.  Except for  distributions  of Common  Stock due to death,  disability,
retirement,  termination of employment or under a qualified  domestic  relations
order,  under the Plan,  Section  16(b)  Persons are  required to hold shares of
Common Stock distributed for six months after receiving such a distribution.

Additional Information

      This  Prospectus  Supplement  dated  November  ____,  1996, is part of the
Prospectus of the Company dated November ____, 1996. This Prospectus  Supplement
shall be delivered to Plan  Participants in conjunction  with the Prospectus and
is not complete unless it is accompanied by the Prospectus  dated November ____,
1996.


                                       20


<PAGE>
                                 LEGAL OPINIONS

     The  legality of the Common  Stock will be passed  upon by Malizia,  Spidi,
Sloane & Fisch, P.C.,  Washington,  D.C., which acted as special counsel for the
Company  and the Bank in  connection  with the  Conversion.  See the  Prospectus
"Legal and Tax Matters."


                                       21



<PAGE>


               PART II:  INFORMATION NOT REQUIRED IN PROSPECTUS

   
Item 16.    Exhibits and Financial Statement Schedules:
    

            The  financial  statements  and  exhibits  filed  as  part  of  this
            Registration Statement are as follows:

             (a)        List of Exhibits:

             1.1  Agency Agreement with Charles Webb & Company*

   
             2    Plan of Conversion of Advance Financial Savings Bank, f.s.b.*
    

             3(i) Certificate of Incorporation of Advance Financial Bancorp

             3(ii)Bylaws of Advance Financial Bancorp

             4    Specimen Stock Certificate of Advance Financial Bancorp

             5.1  Opinion of Malizia, Spidi, Sloane & Fisch, P.C. regarding 
                  legality of securities registered

             5.2  Opinion of Keller & Company, Inc. as to the value of 
                  subscription rights

             8.1  Federal Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.

             8.2  State Tax Opinion of S.R. Snodgrass, A.C.*

            23.1  Consent of Malizia, Spidi, Sloane & Fisch, P.C. (contained in 
                  its opinions filed as Exhibits 5.1 and 8.1)
   
            23.2  Consent of S.R. Snodgrass, A.C.*
    
            23.3  Consent of Keller & Company, Inc.

            24    Power of Attorney (reference is made to the signature page)

            27    Financial Data Schedule

            99.1  Stock Order Form*

            99.2  Appraisal Report of Keller & Company, Inc.*

            99.3  Marketing Materials

            (b)   Financial Statements Schedules**

   
*     Filed with this amendment
    
**    All schedules  are omitted  because they are not required or applicable or
      the required information is shown in the financial statements or the notes
      thereto.


<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 Wellsburg,  West  Virginia,  as of
October 31, 1996.
    

                                    ADVANCE FINANCIAL BANCORP

                                    By: /s/ Stephen M. Gagliardi
                                       -----------------------------------------
                                    Stephen M. Gagliardi
                                    President
                                    (Duly Authorized Representative)

   
      Pursuant  to  the  requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities indicated as of October 31, 1996.
<TABLE>
<CAPTION>
    
<S>                                           <C>
/s/ Stephen M. Gagliardi                      /s/ Noreen Mechling
- ---------------------------------------       ----------------------------------
Stephen M. Gagliardi                          Noreen Mechling
   
President, Chief Executive Officer, and       Chief Financial Officer, Principal Accounting
Chairman of the Board                         Officer, and Director
    
</TABLE>

                            ADVANCE FINANCIAL BANCORP


                             Up to 1,084,450 Shares

                                  COMMON STOCK
                                ($0.10 Par Value)

                       Subscription Price $10.00 Per Share

                                AGENCY AGREEMENT
                                ----------------

                                November __, 1996

Charles Webb & Company
211 Bradenton Drive
Dublin, Ohio  43017-5034

Ladies and Gentlemen:

        Advance Financial  Bancorp,  a Delaware  corporation (the "Company") and
Advance  Financial  Savings Bank,  F.S.B., a federally  chartered mutual savings
bank  (references to the "Bank" include the Bank in the mutual or stock form, as
indicated  by the  context),  with its deposit  accounts  insured by the Savings
Association   Insurance  Fund  ("SAIF")  administered  by  the  Federal  Deposit
Insurance Corporation ("FDIC"), hereby confirm their agreement with Charles Webb
& Company, a division of Keefe, Bruyette & Woods, Inc. ("Webb") as follows:

        Section  1. The  Offering.  The  Bank,  in  accordance  with its plan of
conversion  adopted by its Board of Directors  (the "Plan"),  intends to convert
from a federally  chartered  mutual savings bank to a federally  chartered stock
savings bank,  and to issue all of its issued and  outstanding  capital stock to
the Company. In addition,  pursuant to the Plan, the Company will offer and sell
up to  1,084,450  shares of its  common  stock,  par value  $0.10 per share (the
"Shares" or "Common  Stock"),  in a  subscription  offering  (the  "Subscription
Offering") to (1) depositors of the Bank with savings  accounts as of August 31,
1995 ("Eligible Account Holders"),  (2) the Bank's Employee Stock Ownership Plan
("ESOP"),  (3) depositors of the Bank with savings  accounts as of September 30,
1996  ("Supplemental  Eligible Account  Holders") and (4) depositors of the Bank
(other than Eligible Account Holders and Supplemental  Eligible Account Holders)
and certain borrowers of the Bank as of _______, 1996 ("Other Members"). Subject
to the prior  subscription  rights of the above-listed  parties,  the Company is
offering for sale in a community  offering (the  "Community  Offering" and, when
referred to together  with the  Subscription  Offering,  the  "Subscription  and
Community

<PAGE>













Offering") conducted concurrently with the Subscription Offering, the Shares not
so subscribed for or ordered in the Subscription  Offering to certain members of
the general public to whom a copy of the Prospectus (as hereinafter  defined) is
delivered,  with a  preference  given to natural  persons who reside in the West
Virginia  and  Ohio  counties  in  which  the Bank  has an  office  (the  "Local
Community") and then to natural  persons  residing in the State of West Virginia
("Other  Subscribers")  (all such offerees being referred to in the aggregate as
"Eligible  Offerees").  It is anticipated  that shares not subscribed for in the
Subscription  and  Community  Offering will be offered to members of the general
public on a best  efforts  basis  through a selected  dealers  arrangement  (the
"Syndicated Community Offering") (the Subscription Offering,  Community Offering
and  Syndicated   Community  Offering  are  collectively   referred  to  as  the
"Offering").  It is acknowledged  that the purchase of Shares in the Offering is
subject to the maximum and minimum purchase limitations as described in the Plan
and that the Company and the Bank may  reject,  in whole or in part,  any orders
received  in  the   Community   Offering  or  Syndicated   Community   Offering.
Collectively, these transactions are referred to herein as the "Conversion."

        The Company has filed with the Securities and Exchange  Commission  (the
"Commission") a registration  statement on Form S-1 (File No.  33-_______)  (the
"Registration  Statement")  containing a prospectus relating to the Offering for
the  registration  of the  Shares  under the  Securities  Act of 1933 (the "1933
Act"),  and has  filed  such  amendments  thereof,  if  any,  and  such  amended
prospectuses as may have been required to the date hereof.  The  prospectus,  as
amended,  on file with the  Commission  at the time the  Registration  Statement
initially became effective is hereinafter  called the "Prospectus,"  except that
if any prospectus is filed by the Company  pursuant to Rule 424(b) or (c) of the
rules  and  regulations  of the  Commission  under  the 1933 Act (the  "1933 Act
Regulations") differing from the prospectus on file at the time the Registration
Statement initially becomes effective,  the term "Prospectus" shall refer to the
prospectus  filed  pursuant  to Rule  424(b) or (c) from and after the time said
prospectus is filed with the Commission.

        In accordance with 12 C.F.R.  Part 563b (the "Conversion  Regulations"),
the Bank has  filed  with the  Office  of  Thrift  Supervision  (the  "OTS")  an
Application  for  Conversion  (the  "Conversion  Application"),   including  the
prospectus,  and has filed such  amendments  thereto,  if any,  as may have been
required by the OTS. The Conversion  Application  has been [approved] by the OTS
and the related  Prospectus has been authorized for use by the OTS. In addition,
the Company has filed with the OTS an Application H-(e)1-S (the "Holding Company
Application")  to become a  registered  savings and loan holding  company  under
Section 10 of the Home  Owners' Loan Act, as amended  ("SLHCA"),  which has been
[approved].

        Section 2.  Retention  of Webb;  Compensation;  Sale and Delivery of the
Shares.  Subject to the terms and conditions  herein set forth,  the Company and
the Bank hereby  appoint  Webb (i) as their  exclusive  financial  advisory  and
marketing agent to utilize its best efforts to solicit  subscriptions for Shares
of the  Common  Stock and to advise and  assist  the  Company  and the Bank with
respect to the Company's sale of the Shares in the Offering and


                                                        -2-


<PAGE>



(ii) to  participate  in the  Offering in the areas of market  making,  research
coverage and syndicate formation (if necessary).

        On the basis of the representations,  warranties,  and agreements herein
contained,  but  subject to the terms and  conditions  herein  set  forth,  Webb
accepts  such  appointment  and agree to consult with and advise the Company and
the  Bank  as to  the  matters  set  forth  in  the  letter  agreement  ("Letter
Agreement"),  dated August 19, 1996,  between the Bank and Webb (a copy of which
is attached hereto as Exhibit A). It is acknowledged by the Company and the Bank
that  Webb  shall  not be  required  to  purchase  any  Shares  and shall not be
obligated to take any action which is  inconsistent  with all  applicable  laws,
regulations,  decisions  or  orders.  In the  event  of a  Syndicated  Community
Offering,  Webb will assemble and manage a selling group of broker-dealers which
are members of the National Association of Securities Dealers, Inc. (the "NASD")
to  participate  in the  solicitation  of  purchase  orders for  shares  under a
selected dealers' agreement ("Selected Dealers'  Agreement"),  the form of which
is set forth as Exhibit B to this Agreement.

        The  obligations of Webb pursuant to this Agreement shall terminate upon
the  completion or termination or abandonment of the Plan by the Company or upon
termination  of the  Offering,  but in no event  later  than 60 days  after  the
completion of the Subscription  Offering (the "End Date").  All fees or expenses
due to Webb but unpaid  will be payable to Webb in next day funds at the earlier
of the Closing Date (as  hereinafter  defined) or the End Date.  In the even the
Offering is extended  beyond the End Date,  the  Company,  the Bank and Webb may
agree to renew this Agreement under mutually acceptable terms.

        In the event the  Company is unable to sell a minimum of 697,000  Shares
within the period  herein  provided,  this  Agreement  shall  terminate  and the
Company shall refund to any persons who have  subscribed  for any of the Shares,
the full amount which it may have  received  from them plus accrued  interest as
set forth in the  Prospectus;  and none of the parties to this  Agreement  shall
have any  obligation  to the other  parties  hereunder,  except as otherwise set
forth in this Section 2 and in Sections 6, 8 and 9 hereof.

        In the event the Offering is terminated for any reason not  attributable
to the action or inaction of Webb,  Webb shall be paid the fees and expenses due
to the date of such termination pursuant to subparagraphs (a) and (d) below.

        If all  conditions  precedent  to the  consummation  of the  Conversion,
including, without limitation, the sale of all Shares required by the Plan to be
sold, are satisfied,  the Company  agrees to issue,  or have issued,  the Shares
sold in the Offering and to release for delivery certificates for such Shares on
the Closing Date (as hereinafter  defined) against payment to the Company by any
means authorized by the Plan, provided however,  that no funds shall be released
to the Company  until the  conditions  specified  in Section 7 hereof shall have
been complied with to the reasonable satisfaction of Webb and their counsel. The
release of Shares against payment therefor shall be made at 10:00 a.m.,  Eastern
Time, on a date


                                                        -3-


<PAGE>



and at a place acceptable to the Company, the Bank and Webb (it being understood
that such date shall not be more than ten business days after termination of the
Offering)  or such other time or place as shall be agreed  upon by the  Company,
the Bank and Webb.  Certificates  for shares shall be delivered  directly to the
purchasers in accordance with their directions.  The date upon which the Company
shall release or deliver the Shares sold in the Offering, in accordance with the
terms herein, is called the "Closing Date."

        Webb  shall  receive  the  following  compensation  for  their  services
hereunder:

        (a)    A  management  fee to Webb in the  amount  of  $25,000,  of which
               $______ has been paid as of the date of this Agreement. Such fees
               shall be deemed to be earned when due.  Should the  Conversion be
               terminated  for any  reason  not  attributable  to the  action or
               inaction  of Webb,  Webb shall have  earned and be entitled to be
               paid  fees  accruing   through  the  stage  at  which  point  the
               termination occurred.

        (b)    A success fee of 1.5% of the dollar  amount of Common  Stock sold
               in the  Subscription  and Community  Offering,  excluding  Common
               Stock purchased by directors, officers and employees (and members
               of their immediate families) of Advance Financial and by the ESOP
               and any tax-qualified or stock-based compensation plan (excluding
               individual  retirement  plans  ("IRAs"))  and  any  similar  plan
               created by the Bank for some or all of its directors or employees
               payable on the Closing Date.

        (c)    If any shares of the Company's  stock remain  available after the
               Subscription and Community Offering,  at the request of the Bank,
               Webb will seek to form a syndicate of  registered  broker-dealers
               to  assist  in the sale of such  common  stock on a best  efforts
               basis,  subject  to the  terms  and  conditions  set forth in the
               selected dealers agreement.  Webb will endeavor to distribute the
               common  stock  among  dealers  in a fashion  which best meets the
               distribution  objectives of the Bank and the Plan of  Conversion.
               Webb  will  be  paid a fee not to  exceed  5.5% of the  aggregate
               Purchase Price of the shares of common stock sold pursuant to the
               selected  dealers  agreement  and then will  pass  onto  selected
               broker-dealers  who assist in the syndicated  community an amount
               competitive  with gross  underwriting  discounts  charged at such
               time for comparable  amounts of stock sold at a comparable  price
               per share in a similar market  environment.  Fees with respect to
               purchases  affected with the assistance of a broker/dealer  shall
               be  transmitted  by Webb to such  broker/dealer.  The decision to
               utilize  selected  broker-dealers  will be made by the Bank  upon
               consultation  with Webb. In the event,  with respect to any stock
               purchases, fees are paid pursuant to this subparagraph 2(c), such
               fees  shall  be in lieu  of,  and  not in  addition  to,  payment
               pursuant to subparagraphs 2(a) and 2(b).



                                                        -4-


<PAGE>



        (d)    The Bank and the Company  hereby  agree to reimburse  Webb,  from
               time  to  time   upon   Webb's   request,   for  its   reasonable
               out-of-pocket  expenses, not to exceed $5,000. In addition,  Webb
               shall be reimbursed for the reasonable fees and expenses of their
               counsel  which  shall not  exceed  $30,000  excluding  "Blue Sky"
               related  fees of counsel.  The Bank will bear the expenses of the
               Offering   customarily  borne  by  issuers   including,   without
               limitation,   OTS,   SEC,   "Blue   Sky,"  and  NASD  filing  and
               registration fees; the fees of the Bank's accountants, conversion
               agent,  attorneys,   appraiser,  transfer  agent  and  registrar,
               printing,  mailing and  marketing  expenses  associated  with the
               Conversion; and the fees set forth under this Section 2.

        Full payment of Webb's actual and  accountable  expenses,  advisory fees
and  compensation  shall be made in next day funds on the earlier of the Closing
Date or a determination by the Bank to terminate or abandon the Plan.

        Webb will provide financial advisory assistance for a period of one year
following  completion of the  Conversion  as set forth in the Letter  Agreement.
Following  this initial  one-year term, if Webb and the Company wish to continue
the relationship, a fee will be negotiated and an agreement entered into at that
time.

        In the event of an  oversubscription  or other  event  which  causes the
Offering to continue beyond the original expiration date, or a resolicitation of
subscribers,  the parties  agree to  renegotiate  the expense cap  applicable to
Webb.

        Section 3. Prospectus;  Offering. The Shares are to be initially offered
in the Offering at the Purchase Price as defined and set forth on the cover page
of the Prospectus.

        Section 4.  Representations  and  Warranties.  The  Company and the Bank
jointly  and  severally  represent  and  warrant  to Webb on the date  hereof as
follows:

        (a) The Registration  Statement was declared effective by the Commission
on _________ __, 1996.  At the time the  Registration  Statement,  including the
Prospectus  contained therein  (including any amendment or supplement  thereto),
became effective,  the Registration  Statement complied in all material respects
with the  requirements  of the 1933  Act and the  1933 Act  Regulations  and the
Registration  Statement,  including the Prospectus  contained therein (including
any amendment or supplement thereto),  and any information regarding the Company
or the Bank contained in Sales Information (as such term is defined in Section 8
hereof)  authorized  by the Company or the Bank for use in  connection  with the
Offering,  did not  contain an untrue  statement  of a material  fact or omit to
state a material  fact  required to be stated  therein or  necessary to make the
statements  therein,  in light of the circumstances  under which they were made,
not misleading, and at the time any Rule 424(b) or (c) Prospectus was filed with
the Commission;  provided,  however,  that the representations and warranties in
this Section 4(a) shall not apply to  statements  or omissions  made in reliance
upon and in conformity with written information furnished to the Company


                                                        -5-


<PAGE>



or the Bank by Webb expressly regarding Webb for use in the Prospectus under the
caption "The  Conversion-Marketing  Arrangements"  or statements in or omissions
from any Sales  Information or information filed pursuant to state securities or
blue sky laws or regulations regarding Webb.

        (b) The  Conversion  Application  was approved by the OTS on _______ __,
1996  and the  related  Prospectus  has  been  authorized  for use by the OTS on
_______ __,  1996.  At the time of the approval of the  Conversion  Application,
including the Prospectus (including any amendment or supplement thereto), by the
OTS and at all times  subsequent  thereto until the Closing Date, the Conversion
Application,  including the  Prospectus  (including  any amendment or supplement
thereto),  will comply in all material respects with the Conversion  Regulations
except to the extent waived by the OTS. The  Conversion  Application,  including
the Prospectus (including any amendment or supplement thereto), does not include
any  untrue  statement  of a  material  fact  required  to be stated  therein or
necessary to make the statements  therein,  in light of the circumstances  under
which  they  were   made,   not   misleading;   provided,   however,   that  the
representations  and  warranties  in  this  Section  4(b)  shall  not  apply  to
statements or omissions  made in reliance  upon and in  conformity  with written
information  furnished  to the Company or the Bank by Webb  expressly  regarding
Webb for use in the Prospectus contained in the Conversion Application under the
caption ["The Conversion-Subscription and Community Marketing" and "- Syndicated
Community Offering"] or statements in or omissions from any sales information or
information  filed pursuant to state  securities or blue sky laws or regulations
regarding Webb.

        (c) The Company filed with the OTS the Holding Company Application which
was approved on ______ __, 1996.

        (d) No order has been issued by the OTS or the Commission  preventing or
suspending  the use of the  Prospectus  and no  action  by or  before  any  such
government   entity  to  revoke  any   approval,   authorization   or  order  of
effectiveness related to the Conversion is, to the best knowledge of the Company
or the Bank, pending or threatened.

        (e) To the best knowledge of the Company, no person has sought to obtain
review of the final action of the OTS in approving or taking no objection to the
Plan or in approving or taking no  objection  to the  Conversion  or the Holding
Company Application  pursuant to the Conversion  Regulations,  the SLHCA, or any
other statute or regulation.

        (f) The Bank has been  organized  and is a  validly  existing  federally
chartered  savings bank in mutual form of  organization  and upon the Conversion
will become a duly organized and validly existing  federally  chartered  savings
bank in capital stock form of organization, in both instances duly authorized to
conduct its  business  and own its  property as  described  in the  Registration
Statement  and the  Prospectus;  the Bank has obtained  all  material  licenses,
permits and other governmental authorizations currently required for the conduct
of its business; all such licenses, permits and governmental  authorizations are
in full force and effect,  and the Bank is in all  material  respects  complying
with all laws, rules, regulations


                                                        -6-


<PAGE>



and orders  applicable to the  operation of its  business;  the Bank is existing
under federal laws and is duly  qualified as a foreign  corporation  to transact
business and is in good standing in each  jurisdiction in which its ownership of
property or leasing of property or the  conduct of its  business  requires  such
qualification,  unless  the  failure to be so  qualified  in one or more of such
jurisdictions  would  not  have a  material  adverse  effect  on the  condition,
financial or otherwise,  or the business,  operations or income of the Bank. The
Bank does not own equity securities or any equity interest in any other business
enterprise  except as described in the Prospectus or as would not be material to
the operations of the Bank.

        (g) The Company has been duly  incorporated and is validly existing as a
corporation  in good  standing  under  the laws of the  State of  Delaware  with
corporate  power and authority to own,  lease and operate its  properties and to
conduct  its  business  as  described  in the  Registration  Statement  and  the
Prospectus, and the Company is qualified to do business as a foreign corporation
in each  jurisdiction  in  which  the  conduct  of its  business  requires  such
qualification,  except where the failure to so qualify would not have a material
adverse  effect on the  condition,  financial  or  otherwise,  or the  business,
operations  or income of the  Company.  The Company has  obtained  all  material
licenses,  permits and other governmental  authorizations currently required for
the  conduct  of its  business;  all such  licenses,  permits  and  governmental
authorizations  are in full force and effect, and the Company is in all material
respects  complying with all laws,  rules,  regulations and orders applicable to
the operation of its business.

        (h) The  Bank's  wholly  owned  subsidiary,  Advance  Financial  Service
Corporation  of West Virginia  ("Advance  Service"),  is duly  incorporated  and
validly  existing as a corporation  in good standing under the laws of the State
of [West  Virginia],  and is duly licensed and possessed of full corporate power
and authority to own its properties and conduct its business as described in the
Prospectus.

        (i) The Bank is a member of the  Federal  Home  Loan Bank of  Pittsburgh
("FHLB-  Pittsburgh").  The deposit accounts of the Bank are insured by the FDIC
up to  the  applicable  limits;  and  no  proceedings  for  the  termination  or
revocation  of such  insurance  are  pending  or, to the best  knowledge  of the
Company  or the Bank,  threatened.  Upon  consummation  of the  Conversion,  the
liquidation account for the benefit of Eligible Account Holders and Supplemental
Eligible  Account  Holders  will be duly  established  in  accordance  with  the
requirements of the Conversion Regulations.

        (j) The Company and the Bank have good and marketable  title to all real
property and other  assets  material to the business of the Company and the Bank
and to those properties and assets  described in the Registration  Statement and
Prospectus as owned by them, free and clear of all liens, charges,  encumbrances
or restrictions,  except such as are described in the Registration Statement and
Prospectus or are not material to the business of the Company and the Bank taken
as a whole; and all of the leases and subleases  material to the business of the
Company and the Bank under which the Company or the Bank hold


                                                        -7-


<PAGE>



properties,   including  those  described  in  the  Registration  Statement  and
Prospectus, are in full force and effect.

        (k)  The   Company  and  the  Bank  have   received   an  opinion   from
[______________________]  with  respect to the West  Virginia  state  income tax
consequences of the proposed transaction; all material aspects of the opinion of
[___________________________]  are accurately summarized in the Prospectus;  and
the facts and  representations  upon which such opinion are based are  truthful,
accurate and complete.

        (l)  The  Company   and  the  Bank  have  all  such  power,   authority,
authorizations,  approvals  and  orders as may be  required  to enter  into this
Agreement,  to carry out the provisions  and conditions  hereof and to issue and
sell (i) the capital  stock of the Bank to the Company and (ii) the Shares to be
sold by the Company as provided herein and as described in the Prospectus.

        (m) The  Company  and the Bank  are not in  violation  of any  directive
received  from the OTS or any other  agency to make any  material  change in the
method of conducting their  businesses so as to comply in all material  respects
with all applicable  statutes and regulations  (including,  without  limitation,
regulations,  decisions,  directives  and orders of the OTS, and,  except as set
forth in the  Registration  Statement  and the  Prospectus,  there is no suit or
proceeding or charge or action before or by any court,  regulatory  authority or
governmental agency or body, pending or, to the knowledge of the Company and the
Bank,  threatened,  which would  materially and adversely affect the Conversion,
the  performance  of this  Agreement  or the  consummation  of the  transactions
contemplated in the Plan and as described in the Registration  Statement and the
Prospectus or which would result in any material adverse change in the condition
(financial or otherwise), earnings, capital or properties of the Company, or the
Bank.

        (n) The financial statements which are included in the Prospectus fairly
present the financial  condition,  results of operations,  retained earnings and
cash flows of the Bank at the  respective  dates thereof and for the  respective
periods covered thereby and comply as to form in all material  respects with the
applicable accounting  requirements of the Regulations of the Commission,  Title
12 of  the  Code  of  Federal  Regulations  and  generally  accepted  accounting
principles  (including  those requiring the recording of certain assets at their
current  market  value).  Such  financial   statements  have  been  prepared  in
accordance with generally accepted accounting  principles  consistently  applied
through  the periods  involved,  present  fairly in all  material  respects  the
information  required  to be stated  therein  and are  consistent  with the most
recent  financial  statements  and other reports filed by the Bank with the OTS,
except that accounting principles employed in such regulatory filings conform to
the requirements of such  authorities and not necessarily to generally  accepted
accounting   principles.   The  other  financial,   statistical  and  pro  forma
information  and related notes  included in the  Prospectus  present  fairly the
information  shown therein on a basis  consistent with the audited and unaudited
financial statements of the Bank included


                                                        -8-


<PAGE>



in the Prospectus,  and as to the pro forma  adjustments,  the adjustments  made
therein have been properly applied on the basis described therein.

        (o) Since the respective  dates as of which  information is given in the
Registration  Statement and the Prospectus:  (i) there has not been any material
adverse  change,  financial or otherwise,  in the condition of the Company,  the
Bank or  Advance  Service  considered  as one  enterprise,  or in the  earnings,
capital or properties of the Company or the Bank,  whether or not arising in the
ordinary  course of business;  (ii) there has not been any material  increase in
the long  term  debt of the  Bank or in  loans  past due 90 days or more or real
estate  acquired  by  foreclosure,  by  deed-in-lieu  of  foreclosure  or deemed
in-substance  foreclosure  or any  material  decrease in surplus and reserves or
total  assets of the Bank nor has the Company or the Bank issued any  securities
or incurred any liability or obligation for borrowing other than in the ordinary
course of  business  and (iii)  there  have not been any  material  transactions
entered  into  by  the  Company  or the  Bank,  except  with  respect  to  those
transactions entered into in the ordinary course of business.

        (p) The capitalization,  liabilities, assets, properties and business of
the Company and the Bank  conform in all material  respects to the  descriptions
thereof contained in the Prospectus.

        (q)  Neither  the  Company  nor the  Bank  has any  material  contingent
liabilities, except as set forth in the Prospectus.

        (r) As of the date  hereof,  neither the  Company,  the Bank nor Advance
Service is in violation of its articles of incorporation or bylaws or charter or
bylaws,  as applicable  (and the Bank will not be in violation of its charter or
bylaws in capital stock form at the time of consummation of the Conversion),  or
in  default  in  the  performance  or  observance  of any  material  obligation,
agreement,  covenant,  or condition  contained in any material contract,  lease,
loan agreement, indenture or other instrument to which it is a party or by which
it or any other  instrument  to which it is a party or by which it or any of its
property  may be bound;  the  consummation  of the  Conversion,  the  execution,
delivery  and  performance  of  this  Agreement  and  the  consummation  of  the
transactions  herein  contemplated have been duly and validly  authorized by all
necessary  corporate  action  on the part of the  Company  and the Bank and this
Agreement  has been validly  executed and  delivered by the Company and the Bank
and is the  valid,  legal and  binding  Agreement  of the  Company  and the Bank
enforceable in accordance with its terms,  except as the enforceability  thereof
may  be  limited  by (i)  bankruptcy,  insolvency,  reorganization,  moratorium,
conservatorship,  receivership  or other similar laws now or hereafter in effect
relating to or affecting the enforcement of creditors'  rights  generally or the
rights of creditors of Federal savings associations and their holding companies,
(ii)  general  equitable  principles,  (iii)  laws  relating  to the  safety and
soundness of insured depository institutions,  and (iv) applicable law or public
policy  with  respect  to the  indemnification  and/or  contribution  provisions
contained herein,  and except that no representation or warranty need be made as
to the  effect or  availability  of  equitable  remedies  or  injunctive  relief
(regardless of whether such enforceability is considered in a


                                                        -9-


<PAGE>



proceeding in equity or at law).  The  consummation  of the  transaction  herein
contemplated  will not: (i) conflict  with or constitute a breach of, or default
under,  the articles of  incorporation  and bylaws of the Company or the charter
and bylaws of the Bank (in either mutual or capital stock form), or any material
contract, lease or other instrument to which the Company or the Bank is a party,
or  any   applicable   law,  rule,   regulation  or  order;   (ii)  violate  any
authorization,  approval,  judgement, decree, order, statute, rule or regulation
applicable to the Company or the Bank, except for such violation which would not
have a  material  adverse  effect on the  financial  condition  and  results  of
operations of the Company and the Bank on a  consolidated  basis;  or (iii) with
the exception of the liquidation account  established in the Conversion,  result
in the creation of any material lien, charge or encumbrance upon any property of
the Company or the Bank.

        (s) No default  exists,  and no event has occurred  which with notice or
lapse of time, or both,  would  constitute a default on the part of the Company,
the Bank or Advance Service,  in the due performance and observance of any term,
covenant or condition of any indenture, mortgage, deed of trust, note, bank loan
or credit  agreement or any other  instrument of agreement to which the Company,
the Bank or  Advance  Service is a party or by which any of them or any of their
property  is bound or  affected  except  such  defaults  which  would not have a
material  adverse effect on the financial  condition or results of operations of
the  Company,  the  Bank and  Advance  Service  on a  consolidated  basis;  such
agreements  are in full  force  and  effect;  and no  other  party  to any  such
agreements has instituted or, to the best knowledge of the Company, the Bank and
Advance Service,  threatened any action or proceeding  wherein the Company,  the
Bank or Advance  Service  would be alleged  to be in  default  thereunder  under
circumstances  where such action or proceeding,  if determined  adversely to the
Company,  the Bank or Advance  Service,  would have a material adverse effect on
the Company, the Bank and Advance Service, taken as a whole.

        (t) Upon  consummation  of the Conversion,  the  authorized,  issued and
outstanding  equity capital of the Company will be within the range set forth in
the Prospectus under the caption "Capitalization," and no shares of Common Stock
have been or will be issued and  outstanding  prior to the Closing Date referred
to in Section  2; the  Shares  will have been duly and  validly  authorized  for
issuance  and,  when issued and  delivered  by the Company  pursuant to the Plan
against payment of the consideration  calculated as set forth in the Plan and in
the Prospectus,  will be duly and validly issued, fully paid and non-assessable;
no  preemptive  rights  exist  with  respect  to the  Shares;  and the terms and
provisions  of  the  Shares  will  conform  in  all  material  respects  to  the
description thereof contained in the Registration  Statement and the Prospectus.
To the best  knowledge  of the  Company and the Bank,  upon the  issuance of the
Shares,  good title to the Shares  will be  transferred  from the Company to the
purchasers  thereof against payment  therefor,  subject to such claims as may be
asserted against the purchasers thereof by third-party claimants.

        (u) No  approval  of any  regulatory  or  supervisory  or  other  public
authority  is required in  connection  with the  execution  and delivery of this
Agreement or the issuance


                                                       -10-


<PAGE>



of the  Shares,  except  for the  approval  of the  Commission,  the OTS and any
necessary  qualification,  notification,  registration  or  exemption  under the
securities or blue sky laws of the various  states in which the Shares are to be
offered,  and except as may be required  under the rules and  regulations of the
NASD and/or the Nasdaq SmallCap Market.

        (v) S.R. Snodgrass A.C., which has certified the financial statements of
the Bank included in the Prospectus as of June 30, 1996 and 1995 and for each of
the years in the three-year  period ended June 30, 1996, has advised the Company
and the Bank in writing that they are, with respect to the Company and the Bank,
independent  public  accountants  within the meaning of the Code of Professional
Ethics of the American Institute of Certified Public Accountants and Title 12 of
the Code of Federal Regulations and Section 571.2(c)(3).

        (v) Keller & Company,  Inc.  which has  prepared  the Bank's  Conversion
Valuation  Appraisal Report as of September 6, 1996 (as amended or supplemented,
if so amended or  supplemented)  (the  "Appraisal"),  has advised the Company in
writing that it is independent of the Company and the Bank within the meaning of
the Conversion Regulations.

        (w) The  Company and the Bank have timely  filed all  required  federal,
state and local tax  returns;  the Company and the Bank have paid all taxes that
have become due and payable in respect of such returns,  except where  permitted
to be extended;  to the best  knowledge of the Bank adequate  reserves have been
made for similar future tax liabilities and no deficiency has been asserted with
respect thereto by any taxing authority.

        (x) The Company and the Bank are in compliance in all material  respects
with the applicable financial  record-keeping and reporting  requirements of the
Currency and Foreign  Transactions  Reporting Act of 1970,  as amended,  and the
regulations and rules thereunder.

        (y) To the  knowledge of the Company and the Bank,  neither the Company,
the Bank nor employees of the Company or the Bank have made any payment of funds
of the Company or the Bank as a loan for the purchase of the Shares.

        (z) Prior to the Conversion, the Bank was not authorized to issue shares
of  capital  stock and  neither  the  Company  nor the Bank has:  (i) issued any
securities  within the last 18 months  (except for notes to evidence  other bank
loans and reverse  repurchase  agreements or other  liabilities  in the ordinary
course of business or as  described  in the  Prospectus);  (ii) had any material
dealings  within the 12 months  prior to the date  hereof with any member of the
NASD,  or any  person  related to or  associated  with such  member,  other than
discussions  and meetings  relating to the proposed  Offering  (and the offering
related to a proposed mutual holding company reorganization which was terminated
prior  to  consummation)  and  routine  purchases  and  sales of  United  States
government and agency  securities;  (iii) entered into a financial or management
consulting agreement except as contemplated  hereunder and except for the Letter
Agreement set forth in Exhibit A; and (iv) engaged any intermediary between Webb
and the Company and the Bank in connection


                                                       -11-


<PAGE>



with the  offering  of the  Shares,  and no person is being  compensated  in any
manner for such service.

        (aa) Except in connection  with "Blue Sky" matters,  the Company and the
Bank  have  not  relied  upon  Webb or  Webb's  counsel  for any  legal,  tax or
accounting advice in connection with the Conversion.

        (bb) The Company is not required to be registered  under the  Investment
Company Act of 1940, as amended.

        Any  certificates  signed  by an  officer  of the  Company  or the  Bank
pursuant  to the  conditions  of this  Agreement  and  delivered  to Webb or its
counsel that refers to this Agreement shall be deemed to be a representation and
warranty by the Company or the Bank to Webb as to the  matters  covered  thereby
with the same  effect  as if such  representation  and  warranty  were set forth
herein.

        Section 5.  Representations and Warranties of Webb.

        (a)    Webb represents and warrants to the Company and the Bank that:

               (i)  Webb  is a  corporation  and is  validly  existing  in  good
standing  under the laws of the State of Ohio with full power and  authority  to
provide the services to be furnished to the Bank and the Company hereunder.

               (ii)  The  execution  and  delivery  of  this  Agreement  and the
consummation of the transactions  contemplated hereby have been duly and validly
authorized by all necessary  action on the part of Webb,  and this Agreement has
been duly and validly executed and delivered by Webb and is the legal, valid and
binding agreement of Webb, enforceable in accordance with its terms.

               (iii) Each of Webb and its employees,  agents and representatives
who shall perform any of the services  hereunder  shall be duly  authorized  and
empowered,  and shall have all  licenses,  approvals  and permits  necessary  to
perform such services.

               (iv) The  execution and delivery of this  Agreement by Webb,  the
consummation  of the  transactions  contemplated  hereby and compliance with the
terms and  provisions  hereof will not conflict  with, or result in a breach of,
any of the terms, provisions or conditions of, or constitute a default (or event
which with notice or lapse of time or both would  constitute  a default)  under,
the  articles of  incorporation  of Webb or any  agreement,  indenture  or other
instrument to which Webb is a party or by which it or its property is bound.


                                                       -12-


<PAGE>



               (v) No approval of any  regulatory or supervisory or other public
authority is required in connection  with Webb's  execution and delivery of this
Agreement, except as may have been received.

               (vi) There is no suit or proceeding or charge or action before or
by any  court,  regulatory  authority  or  government  agency or body or, to the
knowledge  of Webb,  pending or  threatened,  which might  materially  adversely
affect Webb's performance under this Agreement.

        Section 5.1  Covenants of the Company and the Bank.  The Company and the
Bank hereby jointly and severally covenant with Webb as follows:

        (a)  The  Company  has  filed  the   Registration   Statement  with  the
Commission.  The Company  will not, at any time after the date the  Registration
Statement  is  declared  effective,  file any  amendment  or  supplement  to the
Registration  Statement without providing Webb and its counsel an opportunity to
review such amendment or supplement or file any amendment or supplement to which
amendment or supplement Webb or its counsel shall reasonably object.

        (b) The Bank has filed the Conversion Application with the OTS. The Bank
will not, at any time after the  Conversion  Application is approved by the OTS,
file  any  amendment  or  supplement  to  such  Conversion  Application  without
providing  Webb and its  counsel an  opportunity  to review  such  amendment  or
supplement or file any amendment or supplement to which  amendment or supplement
Webb or its counsel shall reasonably object.

        (c) The  Company  will  not,  at any time  before  the  Holding  Company
Application  is approved by the OTS,  file any  amendment or  supplement to such
Holding  Company   Application   without  providing  Webb  and  its  counsel  an
opportunity  to  review  the  nonconfidential  portions  of  such  amendment  or
supplement or file any amendment or supplement to which  amendment or supplement
Webb or its counsel shall reasonably object.

        (d) The  Company  and the Bank will use their best  efforts to cause any
post-effective  amendment to the Registration Statement to be declared effective
by the Commission and any post-effective amendment to the Conversion Application
to be approved by the OTS and will  immediately  upon receipt of any information
concerning  the events  listed  below  notify  Webb:  (i) when the  Registration
Statement,   as  amended,  has  become  effective;   (ii)  when  the  Conversion
Application,  as amended,  has been approved by the OTS;  (iii) when the Holding
Company  Application,  as  amended,  has been  approved  by he OTS;  (iv) of any
comments  from the  Commission,  the OTS or any other  governmental  entity with
respect to the Conversion or the  transactions  contemplated  by this Agreement;
(v) of the request by the Commission,  the OTS or any other governmental  entity
for any amendment or supplement to the  Registration  Statement,  the Conversion
Application or the Holding  Company  Application or for additional  information;
(vi) of the issuance by the commission, the OTS or any other governmental entity
of any order or other action suspending the


                                                       -13-


<PAGE>



Offering or the use of the Registration Statement or the Prospectus or any other
filing of the  Company or the Bank under the  Conversion  Regulations,  or other
applicable  law,  or the threat of any such  action;  (vii) the  issuance by the
Commission,  the OTS or any state  authority  of any stop order  suspending  the
effectiveness  of the  Registration  Statement or the approval of the Conversion
Application or Holding  Company  Application,  or of the initiation or threat of
initiation or threat of any proceedings  for any such purpose;  or (viii) of the
occurrence of any event  mentioned in paragraph  (h) below.  The Company and the
Bank will make  every  reasonable  effort  (i) to prevent  the  issuance  by the
Commission,  the OTS or any state  authority  of any such order and, if any such
order  shall at any time be issued,  (ii) to obtain the  lifting  thereof at the
earliest possible time.

        (e) The Company and the Bank will deliver to Webb and to its counsel two
conformed copies of the Registration  Statement,  the Conversion Application and
the Holding Company  Application,  as originally  filed and of each amendment or
supplement thereto,  including all exhibits.  Further,  the Company and the Bank
will deliver such  additional  copies of the  foregoing  documents to counsel to
Webb as may be required for any NASD and blue sky filings.

        (d) The  Company  and the Bank will  furnish to Webb,  from time to time
during the period when the Prospectus (or any later  prospectus  related to this
offering)  is  required  to be  delivered  under the 1933 Act or the  Securities
Exchange Act of 1934, (the "1934 Act"), such number of copies of such Prospectus
(as amended or  supplemented)  as Webb may  reasonably  request for the purposes
contemplated  by the 1933  Act,  the 1933 Act  Regulations,  the 1934 Act or the
rules  and   regulations   promulgated   under  the  1934  Act  (the  "1934  Act
Regulations").  The Company authorizes Webb to use the Prospectus (as amended or
supplemented,  if amended or supplemented) in any lawful manner  contemplated by
the Plan in connection with the sale of the Shares by Webb.

        (g) The  Company  and the Bank  will  comply  with any and all  material
terms,  conditions,  requirements  and provisions with respect to the Conversion
and the transactions  contemplated  thereby imposed by the Commission,  the OTS,
the  Conversion  Regulations  or the  SLHCA,  and by the 1933 Act,  the 1933 Act
Regulations, the 1934 Act and the 1934 Act Regulations to be complied with prior
to or subsequent  to the Closing Date and when the  Prospectus is required to be
delivered,  the Company and the Bank will comply, at their own expense, with all
material  requirements  imposed  upon  them  by the  Commission,  the  OTS,  the
Conversion  Regulations  or the  SLHCA,  and by  the  1993  Act,  the  1933  Act
Regulations,  the  1934 Act and the 1934  Act  Regulations,  including,  without
limitation,  Rule 10b-5 under the 1934 Act, in each case as from time to time in
force,  so far as  necessary  to permit the  continuance  of sales or dealing in
shares of Common  Stock  during such period in  accordance  with the  provisions
hereof and the Prospectus.

        (h) If, at any time  during the period when the  Prospectus  relating to
the Shares is required to be delivered,  any event  relating to or affecting the
Company,  the Bank or Advance  Service  shall occur,  as a result of which it is
necessary or appropriate, in the


                                                       -14-


<PAGE>



opinion of  counsel  for the  Company  and the Bank to amend or  supplement  the
Registration Statement or Prospectus in order to make the Registration Statement
or Prospectus not misleading in light of the circumstances  existing at the time
the  Prospectus  is delivered to a purchaser,  the Company and the Bank will, at
their  expense,  prepare and file with the Commission and the OTS and furnish to
Webb a  reasonable  number of  copies of an  amendment  or  amendments  of, or a
supplement or supplements to, the Registration Statement and Prospectus (in form
and substance  satisfactory  to Webb and its counsel after a reasonable time for
review) which will amend or supplement the Registration Statement and Prospectus
so that as amended or supplemented it will not contain an untrue  statement of a
material  fact or omit to state a material  fact  necessary in order to make the
statements  therein,  in light  of the  circumstances  existing  at the time the
Prospectus is delivered to a purchaser, not misleading.  For the purpose of this
Agreement,  the  Company  and the Bank each  will  timely  furnish  to Webb such
information  with  respect  to itself  as Webb may from time to time  reasonably
request.

        (i) At the  Closing  Date  referred  to in Section 2, the Plan will have
been adopted by the Boards of Directors of both the Company and the Bank and the
offer and sale of the Shares will have been  conducted in all material  respects
in  accordance  with  the  Plan,  the  Conversion  Regulations,  and  all  other
applicable  laws,  regulations,  decisions  and  orders,  including  all  terms,
conditions, requirements and provisions precedent to the Conversion imposed upon
the  Company  or the Bank by the OTS,  the  Commission  or any other  regulatory
authority and in the manner described in the Prospectus.

        (j)  Upon   completion  of  the  sale  by  the  Company  of  the  Shares
contemplated by the Prospectus,  (i) the Bank will be converted  pursuant to the
Plan to a federally chartered stock savings bank, (ii) all of the authorized and
outstanding  capital  stock of the Bank will be owned by the Company,  and (iii)
the Company will have no direct subsidiaries other than the Bank. The Conversion
will  have  been  effected  in all  material  respects  in  accordance  with all
applicable statutes, regulations, decisions and orders; and, except with respect
to the filing of certain post-sale,  post-Conversion  reports,  and documents in
compliance with the 1933 Act  Regulations or the OTS's letters of approval,  all
terms,  conditions,  requirements  and provisions with respect to the Conversion
(except those that are conditions  subsequent) imposed by the Commission and the
OTS,  if any,  will have been  complied  with by the Company and the Bank in all
material  respects  or  appropriate  waivers  will  have been  obtained  and all
material notice and waiting periods will have been satisfied, waived or elapsed.

        (k) The  Company  and the Bank  will  take  all  necessary  actions,  in
cooperation with Webb, and furnish to whomever Webb may direct, such information
as may be required to qualify or register  the Shares for  offering  and sale by
the Company or to exempt such Shares from registration, or to exempt the Company
as a broker-dealer  and its officers,  directors and employees as broker-dealers
or agents under the applicable securities or blue sky laws of such jurisdictions
in which the Shares are to be offered  and sold as Webb and the  Company and the
Bank may reasonably agree upon; provided, however, that the Company


                                                       -15-


<PAGE>



shall not be obligated  to file any general  consent to service of process or to
qualify to do business in any  jurisdiction in which it is not so qualified.  In
each  jurisdiction  where  any  of the  Shares  shall  have  been  qualified  or
registered as above provided, the Company will make and file such statements and
reports  in each  fiscal  period as are or may be  required  by the laws of such
jurisdiction.

        (l) The liquidation  account for the benefit of Eligible Account Holders
and  Supplemental   Eligible  Account  Holders  will  be  duly  established  and
maintained in  accordance  with the  requirements  of the OTS, and such Eligible
Account  Holders and  Supplemental  Eligible  Account  Holders  who  continue to
maintain  their savings  accounts in the Bank will have an inchoate  interest in
their pro rata portion of the  liquidation  account  which shall have a priority
superior  to that of the  holders  of shares  of Common  Stock in the event of a
complete liquidation of the Bank.

        (m) The Company and the Bank will not sell or issue, contract to sell or
otherwise  dispose of, for a period of 90 days after the Closing  Date,  without
Webb's prior written  consent,  any shares of Common Stock other than the Shares
or  other  than in  connection  with any plan or  arrangement  described  in the
Prospectus.

        (n) The Company  shall  register its Common Stock under Section 12(g) of
the 1934 Act concurrent with the Offering pursuant to the Plan and shall request
that such  registration  be effective  upon  completion of the  Conversion.  The
Company shall maintain the  effectiveness of such registration for not less than
three (3) years or such shorter period as may be required by the OTS.

        (o)  During  the  period  during  which the  Company's  Common  Stock is
registered under the 1934 Act or for three years from the date hereof, whichever
period is  greater,  the Company  will  furnish to its  stockholders  as soon as
practicable  after the end of each fiscal  year an annual  report of the Company
(including a consolidated  balance sheet and statements of consolidated  income,
stockholders'  equity and cash flows of the Company and its  subsidiaries  as at
the end of and for such year,  certified by  independent  public  accountants in
accordance with Regulation S-X under the 1933 Act and the 1934 Act).

        (p) During the period of three years from the date  hereof,  the Company
will  furnish to Webb:  (i) as soon as  practicable  after such  information  is
publicly  available,  a copy of each report of the Company furnished to or filed
with the Commission  under the 1934 Act or any national  securities  exchange or
system on which  any  class of  securities  of the  Company  is listed or quoted
(including,  but not  limited to,  reports on Forms  10-K,  10-Q and 8-K and all
proxy statements and annual reports to stockholders),  (ii) a copy of each other
non-confidential  report of the Company mailed to its stockholders or filed with
the Commission,  the OTS or any other supervisory or regulatory authority or any
national  securities  exchange or system on which any class of securities of the
Company is listed or quoted,  each press  release  and  material  news items and
additional  documents and information with respect to the Company or the Bank as
Webb may reasonably request; and


                                                       -16-


<PAGE>



(iii) from time to time, such other nonconfidential  information  concerning the
Company or the Bank as Webb may reasonably request.

        (q) The Company and the Bank will use the net proceeds  from the sale of
the Shares in the manner set forth in the  Prospectus  under the caption "Use of
Proceeds."

        (r) Other than as permitted by the  Conversion  Regulations,  the SLHCA,
the 1933 Act, the 1933 Act  Regulations,  and the laws of any state in which the
Shares are registered or qualified for sale or exempt from registration, neither
the Company nor the Bank will  distribute any prospectus,  offering  circular or
other offering material in connection with the offer and sale of the Shares.

        (s) The Company  will use its best efforts to (i)  encourage  and assist
two market  makers to  establish  and  maintain a market for the Shares and (ii)
list the Shares on a national or regional  securities  exchange or on the Nasdaq
SmallCap Market effective on or prior to the Closing Date.

        (t) The Bank will maintain  appropriate  arrangements for depositing all
funds  received  from persons  mailing  subscriptions  for or orders to purchase
Shares in the Offering on an interest bearing basis at the rate described in the
Prospectus until the Closing Date and  satisfaction of all conditions  precedent
to the release of the Bank's obligation to refund payments received from persons
subscribing  for or ordering  Shares in the Offering in accordance with the Plan
and as described in the Prospectus or until refunds of such funds have been made
to the  persons  entitled  thereto or  withdrawal  authorizations  cancelled  in
accordance  with the Plan and as  described  in the  Prospectus.  The Bank  will
maintain  such  records  of all  funds  received  to  permit  the  funds of each
subscriber  to be  separately  insured  by  the  FDIC  (to  the  maximum  extent
allowable) and to enable the Bank to make the appropriate  refunds of such funds
in the event that such  refunds are required to be made in  accordance  with the
Plan and as described in the Prospectus.

        (u) The Company will promptly take all necessary action to register as a
savings and loan holding  company  under the SLHCA within 90 days of the Closing
Date.

        (v) The  Company and the Bank will take such  actions  and furnish  such
information  as are  reasonably  requested  by Webb in order  for Webb to ensure
compliance  with  the  NASD's  "Interpretation   Relating  to  Free  Riding  and
Withholding."

        (w) The Bank  will not amend the Plan of  Conversion  without  notifying
Webb prior thereto.

        (x) The Company shall assist Webb, if necessary,  in connection with the
allocation of the Shares in the event of an  oversubscription  and shall provide
Webb with any  information  necessary in allocating the Shares in such event and
such information shall be accurate and reliable.


                                                       -17-


<PAGE>




        (y) Prior to the Closing Date, the Company and the Bank will inform Webb
of any  event or  circumstances  of which it is aware as a result  of which  the
Registration  Statement,  the Conversion Application and/or Prospectus,  as then
amended or supplemented, would contain an untrue statement of a material fact or
omit to state a material fact necessary in order to make the statements  therein
not misleading.

        Section 5.2 Covenants of Webb.  Webb hereby  covenants  with the Company
and the Bank as follows:

        (a) During the period when the Prospectus is used, Webb will comply,  in
all material respects and at its own expense, with all requirements imposed upon
it by the OTS and the NASD and,  to the extent  applicable,  by the 1933 Act and
the 1934 Act and the rules and regulations promulgated thereunder.

        (b) Webb shall return  unused copies of the  Prospectus,  if any, to the
Company promptly upon the completion of the Conversion.

        (c) Webb will distribute  copies of the Prospectus and Sales Information
in connection  with the sales of the common stock only in  accordance  with NASD
and OTS  regulations,  the 1933 Act and the  rules and  regulations  promulgated
thereunder.

        (d) Webb  shall  assist  the Bank in  maintaining  arrangements  for the
deposit of funds and the making of refunds,  as  appropriate  (as  described  in
Section  5.1(r)),  and shall perform the allocation of shares in the event of an
oversubscription,  in conformance  with the Plan and applicable  regulations and
based upon  information  furnished to Webb by the Bank (as  described in Section
5.1(x)).

        Section  6.  Payment  of  Expenses.  Whether  or not the  Conversion  is
completed or the sale of the Shares by the Company is  consummated,  the Company
and the Bank jointly and severally  agree to pay or reimburse  Webb for: (a) all
filing fees in connection with all filings with the NASD; (b) any stock issue or
transfer taxes which may be payable with respect to the sale of the Shares;  (c)
all  reasonable  expenses of the  Conversion,  including but not limited to, the
Company's and the Bank's  attorneys' fees,  transfer agent,  registrar and other
agent  charges,  fees relating to auditing and  accounting or other advisors and
costs of printing all documents necessary in connection with the Conversion; and
(d) all reasonable out-of-pocket expenses incurred by Webb not to exceed $5,000.
Such   out-of-pocket   expenses  include,   but  are  not  limited  to,  travel,
communications and postage.  However, such out-of-pocket expenses do not include
expenses incurred with respect to the matters set forth in (a) and (b) above. In
the event the  Company  is unable  to sell a minimum  of  697,000  Shares or the
Conversion is terminated or otherwise abandoned,  the Company and the Bank shall
reimburse Webb in accordance with Section 2 hereof.

        Section  7.  Conditions  to  Webb's   Obligations.   Webb's  obligations
hereunder,  as to the Shares to be issued at the Closing Date,  are subject,  to
the extent not waived by Webb,


                                                       -18-


<PAGE>



to the condition that all  representations and warranties of the Company and the
Bank herein are, at and as of the  commencement of the Offering and at and as of
the Closing Date, true and correct in all material respects,  the condition that
the Company and the Bank shall have performed all of their obligations hereunder
to  be  performed  on or  before  such  dates,  and  to  the  following  further
conditions:

        (a) At the Closing Date,  the Company and the Bank shall have  conducted
the  Conversion  in all  material  respects  in  accordance  with the Plan,  the
Conversion Regulations,  and all other applicable laws,  regulations,  decisions
and  orders,  including  all  terms,  conditions,  requirements  and  provisions
precedent to the Conversion imposed upon them by the OTS.

        (b) The Registration Statement shall have been declared effective by the
Commission,  the  Conversion  Application  approved by the OTS,  and the Holding
Company Application  approved by the OTS not later than 5:30 p.m. on the date of
this  Agreement,  or with  Webb's  consent at a later time and date;  and at the
Closing Date, no stop order  suspending the  effectiveness  of the  Registration
Statement  shall have been issued  under the 1933 Act or  proceedings  therefore
initiated or threatened by the  Commission,  or any state authority and no order
or  other  action   suspending  the  authorization  of  the  Prospectus  or  the
consummation of the Conversion  shall have been issued or proceedings  therefore
initiated  or,  to the  Company's  or the  Bank's  knowledge  threatened  by the
Commission, the OTS or any state authority.

        (c)    At the Closing Date, Webb shall have received:

               (1) The  favorable  opinion,  dated  as of the  Closing  Date and
addressed to Webb and for its benefit, of Malizia,  Spidi, Sloane & Fisch, P.C.,
special  counsel  for the  Company and the Bank,  in form and  substance  to the
effect that:

                       (i) The Company has been duly incorporated and is validly
existing  as a  corporation  in good  standing  under  the laws of the  State of
Delaware and has  corporate  power and  authority to own,  lease and operate its
properties  and to  conduct  its  business  as  described  in  the  Registration
Statement and the Prospectus.

                       (ii) The Bank is organized  and is validly  existing as a
federally  chartered  savings bank in mutual form of  organization  and upon the
Conversion will become a duly organized and validly existing federally chartered
savings  bank in capital  stock form of  organization,  in both  instances  duly
authorized  to conduct its  business  and own its  property as  described in the
Registration  Statement and Prospectus.  All of the outstanding capital stock of
the Bank will be duly  authorized  and, upon payment  therefor,  will be validly
issued, fully paid and non-assessable and will be owned by the Company, free and
clear of any liens, encumbrances, claims or other restrictions.


                                                       -19-


<PAGE>



                       (iii)  The Bank is a member of the  FHLB-Pittsburgh.  The
Bank is an insured  depository  institution under the provisions of Section 4(a)
of the Federal  Deposit  Insurance Act, as amended,  and no proceedings  for the
termination  or revocation of such  insurance are pending or, to such  counsel's
Actual Knowledge,  threatened; the description of the liquidation account as set
forth in the Prospectus under the caption "The Conversion-  Liquidation  Rights"
to the  extent  that  such  information  constitutes  matters  of law and  legal
conclusions  has been  reviewed by such  counsel and is accurate in all material
respects.

                       (iv) Upon consummation of the Conversion, the authorized,
issued and outstanding capital stock of the Company will be within the range set
forth in the  Prospectus  under the  caption  "Capitalization,"  and  except for
shares issued upon incorporation of the Company,  no shares of Common Stock have
been issued prior to the Closing Date; at the time of the Conversion, the Shares
subscribed  for  pursuant  to the  Offering  will  have  been  duly and  validly
authorized for issuance,  and when issued and delivered by the Company  pursuant
to the Plan against payment of the consideration  calculated as set forth in the
Plan and the  Prospectus,  will be duly and  validly  issued  and fully paid and
non-assessable;  except for subscription rights granted pursuant to the Plan the
issuance  of the Shares is not  subject to  preemptive  rights and the terms and
provisions  of the Shares  conform in all material  respects to the  description
thereof contained in the Prospectus.  To such counsel's Actual  Knowledge,  upon
the issuance of the Shares,  good title to the Shares will be  transferred  from
the Company to the purchasers thereof against payment therefor,  subject to such
claims  as may  be  asserted  against  the  purchasers  thereof  by  third-party
claimants.

                       (v) The execution and delivery of this  Agreement and the
consummation of the transactions  contemplated hereby have been duly and validly
authorized by all necessary  action on the part of the Company and the Bank; and
this  Agreement is a valid and binding  obligation  of the Company and the Bank,
enforceable in accordance with its terms,  except as the enforceability  thereof
may  be  limited  by (i)  bankruptcy,  insolvency,  moratorium,  reorganization,
conservatorship,  receivership  or other similar laws now or hereafter in effect
relating to or affecting the enforcement of creditors'  rights  generally or the
rights of creditors of savings  associations and their holding  companies,  (ii)
general equitable principles, (iii) laws relating to the safety and soundness of
insured depository  institutions,  and (iv) applicable law or public policy with
respect to the indemnification and/or contribution  provisions contained herein,
and except that no opinion need to be expressed as to the effect or availability
of  equitable   remedies  or  injunctive  relief  (regardless  of  whether  such
enforceability is considered in a proceeding in equity or at law).

                       (vi) The Conversion  Application has been approved by the
OTS and the  Prospectus  has been  authorized  for use by the  OTS.  The OTS has
approved the Holding Company Application and issued its letter of approval under
the SLHCA,  and the purchase by the Company of all of the issued and outstanding
capital stock of the Bank has been  authorized by the OTS and no action has been
taken, and to such counsel's Actual Knowledge, none is pending or threatened, to
revoke any such authorization or approval.


                                                       -20-


<PAGE>



                       (vii) The Plan has been duly adopted by the required vote
of the directors of the Company and the Bank and, based upon the  certificate of
the inspector of election, by the members of the Bank.

                       (viii) Subject to the  satisfaction  of the conditions to
the  OTS  approval  of  the  Conversion,  no  further  approval,   registration,
authorization,  consent  or other  order of or notice to any  federal  agency is
required in connection  with the execution and delivery of this  Agreement,  the
issuance of the Shares and the consummation of the Conversion,  except as may be
required under the securities or blue sky laws of various  jurisdictions  (as to
which no opinion need be rendered) and except as may be required under the rules
and  regulations of the NASD and/or the Nasdaq  SmallCap  Market (as to which no
opinion need be rendered).

                       (ix) The  Registration  Statement is effective  under the
1933 Act and no stop order  suspending the  effectiveness  has been issued under
the 1933 Act or  proceedings  therefor  initiated or, to such  counsel's  Actual
Knowledge, threatened by the Commission.

                       (x) At the time the Conversion Application, including the
Prospectus   contained  therein,   was  approved  by  the  OTS,  the  Conversion
Application,  including the Prospectus contained therein, complied as to form in
all material  respects  with the  requirements  of the Home Owners' Loan Act, as
amended   ("HOLA")  and  all  applicable   rules  and  regulations   promulgated
thereunder,  including  the  Conversion  Regulations  (other than the  financial
statements,  the notes thereto,  and other tabular,  financial,  statistical and
appraisal data included therein, as to which no opinion need be rendered).

                       (xi) At the time that the  Registration  Statement became
effective,  (i) the Registration  Statement (as amended or  supplemented,  if so
amended or supplemented) (other than the financial statements, the notes thereto
and other tabular,  financial,  statistical and appraisal data included therein,
as to which no opinion  need be  rendered)  complied as to form in all  material
respects with the requirements of the 1933 Act and the 1933 Act Regulations, and
(ii) the Prospectus (other than the financial statements,  the notes thereto and
other tabular, financial, statistical and appraisal data included therein, as to
which no opinion need be rendered)  complied as to form in all material respects
with the requirements of the 1933 Act and the 1933 Act Regulations.

                       (xii)  The  terms  and  provisions  of the  Shares of the
Company conform, in all material respects,  to the description thereof contained
in the Registration  Statement and Prospectus,  and the form of certificate used
to evidence the Shares is in due and proper form.

                       (xiii)  There  are no legal or  governmental  proceedings
pending or to such counsel's Actual Knowledge,  threatened which are required to
be disclosed in the  Registration  Statement  and  Prospectus,  other than those
disclosed therein, and to such counsel's Actual Knowledge, all pending legal and
governmental proceedings to which the


                                                       -21-


<PAGE>



Company,  the  Bank or  Advance  Service  is a party  or of  which  any of their
property is the subject,  which are not described in the Registration  Statement
and the Prospectus,  including  ordinary  routine  litigation  incidental to the
Company's,  the Bank's or Advance  Service's  business,  are,  considered in the
aggregate, not material.

                       (xiv) To such counsel's  Actual  Knowledge,  there are no
material contracts,  indentures,  mortgages,  loan agreements,  notes, leases or
other  instruments  required to be  described  or referred to in the  Conversion
Application,  the  Registration  Statement or the  Prospectus  or required to be
filed as exhibits  thereto other than those  described or referred to therein or
filed as exhibits thereto.  The description in the Conversion  Application,  the
Registration  Statement  and the  Prospectus  of such  documents and exhibits is
accurate in all material  respects and fairly presents the information  required
to be shown.

                       (xv) To such counsel's Actual Knowledge,  the Company and
the Bank have conducted the Conversion,  in all material respects, in accordance
with all applicable  requirements of the Plan the Conversion Regulations and the
HOLA and the  Plan  complies  in all  material  respects  with,  the  Conversion
Regulations and the HOLA, and all decisions and orders issued thereunder (except
where a written waiver has been received);  no order has been issued by the OTS,
the Commission or any state  authority to suspend the Offering or the use of the
Prospectus,  and no action for such  purposes  has been  instituted  or, to such
counsel's Actual Knowledge, threatened by the OTS or the Commission or any state
authority  and,  to such  counsel's  Actual  Knowledge,  no person has sought to
obtain  regulatory  or judicial  review of the final action of the OTS approving
the Plan, the Conversion  Application,  the Holding  Company  Application or the
Prospectus.

                       (xvi) To such counsel's  Actual  Knowledge,  the Company,
the Bank and Advance  Service  have  obtained  all  material  federal  licenses,
permits and other governmental  authorizations currently required under the HOLA
and the Federal Deposit  Insurance Act and all applicable  rules and regulations
promulgated thereunder for the conduct of their businesses and to such counsel's
Actual   Knowledge   all  such   licenses,   permits   and  other   governmental
authorizations  are in full  force and  effect,  and the  Company,  the Bank and
Advance Service are in all material respects complying therewith, except whether
the failure to have such licenses, permits and other governmental authorizations
or the failure to be in compliance  therewith would not have a material  adverse
affect on the  business  or  operations  of the Bank,  the  Company  and Advance
Service, taken as a whole.

                       (xvii) To such counsel's  Actual  Knowledge,  neither the
Company, nor the Bank is in violation of its articles of incorporation,  bylaws,
or charter, as applicable, or, to such counsel's Actual Knowledge, in default or
violation of any obligation,  agreement,  covenant or condition contained in any
material contract,  indenture,  mortgage,  loan agreement,  note, lease or other
instrument  to which it is a party or by which it or its  property  may be bound
except for such defaults or violations  which would not have a material  adverse
impact on the financial  condition or results of operations of the Company,  the
Bank and Advance  Service on a  consolidated  basis;  to such  counsel's  Actual
Knowledge,


                                                       -22-


<PAGE>



the execution and delivery of this Agreement,  the occurrence of the obligations
herein set forth and the  consummation of the transactions  contemplated  herein
will not conflict with or constitute a breach of, or default under, or result in
the creation or imposition of any lien,  charge or encumbrance upon any property
or  assets  of the  Company  or the  Bank  pursuant  to any  material  contract,
indenture,  mortgage,  loan agreement,  note, lease or other instrument to which
the  Company or the Bank is a party or by which any of them may be bound,  or to
which any of the property or assets of the Company or the Bank is subject (other
than the  establishment  of a  liquidation  account),  and such  action will not
result in any  violation of the  provisions  of the  articles of  incorporation,
bylaws or charter,  as applicable,  of the Company or the Bank or any applicable
federal law,  act,  regulation  (except  that no opinion  need be rendered  with
respect to the securities or blue sky laws of various jurisdictions or the rules
and regulations of the NASD and/or the Nasdaq National Market) or order or court
order, writ, injunction or decree naming the Company or the Bank.

                       (xviii) The Company' articles of incorporation and bylaws
comply in all material respects with the General Corporation Law of the State of
Delaware  ("Delaware  Law").  The Bank's  charter and bylaws in mutual form and,
upon the  completion of the  Conversion,  in stock form,  comply in all material
respects  with the Home  Owners' Loan Act and the rules and  regulations  of the
OTS.

                       (xix) To such  counsel's  Actual  Knowledge,  neither the
Company nor the Bank is in violation of any  directive  from the OTS to make any
material change in the method of conducting its respective business.

                       (xx) The information in the Prospectus under the captions
"Regulation,"  "The  Conversion,"  "Certain  Restrictions  on Acquisition of the
Company" and "Description of Capital Stock," to the extent that such information
constitutes   matters  of  law,   summaries  of  legal  matters,   documents  or
proceedings,  or legal  conclusions,  has been  reviewed by such  counsel and is
correct in all material  respects.  The  description of the  Conversion  process
under the caption "The  Conversion"  in the Prospectus has been reviewed by such
counsel and is in all material respects  correct.  The discussion of statutes or
regulations  described or referred to in the Prospectus  are accurate  summaries
and  fairly  present  the  information  required  to be shown.  The  information
regarding the federal tax opinion under the caption "The Conversion-Tax Effects"
has been  reviewed by such  counsel  and  constitutes  a correct  summary of the
opinion  rendered by such  counsel to the  Company and the Bank with  respect to
such matters.

                          In giving such  opinion,  such  counsel may rely as to
all matters of fact on  certificates of officers or directors of the Company and
the Bank and certificates of public  officials.  Such counsel's opinion shall be
limited to matters governed by federal laws and by Delaware Law. With respect to
matters  involving the  application of West Virginia law, such counsel may rely,
to the extent it deems proper and as specified in its opinion,  upon the opinion
of local counsel (providing that such counsel states that it believes Webb


                                                       -23-


<PAGE>



are justified in relying upon such specified opinion or opinions. The opinion of
Malizia,  Spidi,  Sloan & Fisch,  P.C.  shall be  governed by and subject to the
qualifications  contained in the Legal Opinion Accord ("Accord") of the American
Bar Association  Section of Business Law (1991).  The term "Actual Knowledge" as
used herein shall have the meaning set forth in the Accord. For purposes of such
opinion,  no proceedings  shall be deemed to be pending,  no order or stop order
shall be deemed to be  issued,  and no action  shall be deemed to be  instituted
unless, in each case, a director or executive officer of the Company or the Bank
shall have received a copy of such proceedings,  order, stop order or action. In
addition,  such  opinion  may be limited to present  statutes,  regulations  and
judicial interpretations and to facts as they presently exist; in rendering such
opinion,  such  counsel need assume no  obligation  to revise or  supplement  it
should the present laws be changed by legislative or regulatory action, judicial
decision or otherwise;  and such counsel need express no view, opinion or belief
with respect to whether any proposed or pending legislation,  if enacted, or any
proposed or pending  regulations or policy  statements  issued by any regulatory
agency,  whether or not  promulgated  pursuant  to any such  legislation,  would
affect the validity of the  Conversion or any aspect  thereof.  Such counsel may
assume that any agreement is the valid and binding  obligation of any parties to
such agreement other than the Company, the Bank or Advance Service.

        In addition, such counsel shall provide a letter stating that during the
preparation of the Conversion  Application,  the Registration  Statement and the
Prospectus,  they  participated  in  conferences  with certain  officers of, the
independent  public and internal  accountants for, and other  representatives of
the Company and the Bank, at which  conferences  the contents of the  Conversion
Application,  the Registration  Statement and the Prospectus and related matters
were  discussed  and,  while such  counsel  has not  confirmed  the  accuracy or
completeness  of  or  otherwise  verified  the  information   contained  in  the
Conversion Application,  the Registration Statement or the Prospectus,  and does
not assume any responsibility for such information,  based upon such conferences
and a review of documents  deemed  relevant  for the purpose of rendering  their
opinion  (relying as to materiality  as to factual  matters on  certificates  of
officers and other factual representations by the Company and the Bank), nothing
has come to their  attention that would lead them to believe that the Conversion
Application,  the Registration  Statement,  the Prospectus,  or any amendment or
supplement thereto (other than the financial statements,  the notes thereto, and
other tabular, financial,  statistical and appraisal data included therein as to
which no  statement  need be made)  contained,  as of the  date of  approval  or
effectiveness,  as the  case  may be,  and as of the  Closing  Date,  an  untrue
statement of a material  fact or omitted to state a material fact required to be
stated  therein or necessary  to make the  statements  therein,  in light of the
circumstances under which they were made, not misleading.

               (2) The  favorable  opinion,  dated  as of the  Closing  Date and
addressed to Webb and for their benefit, of [West Virginia counsel],  the Bank's
local  counsel,  in form and  substance to the effect that,  to the best of such
counsel's knowledge, (i) the Company and the Bank have good and marketable title
to all properties and assets which are material


                                                       -24-


<PAGE>



to the business of the Company and the Bank and to those  properties  and assets
described in the Registration  Statement and Prospectus,  as owned by them, free
and clear of all liens,  charges,  encumbrances or restrictions,  except such as
are described in the Registration Statement and Prospectus,  or are not material
in relation  to the  business  of the  Company  and the Bank  considered  as one
enterprise; (ii) all of the leases and subleases material to the business of the
Company and the Bank under which the  Company and the Bank hold  properties,  as
described in the  Registration  Statement and  Prospectus,  ar in full force and
effect;  (iii) the Bank is duly  qualified as a foreign  corporation to transact
business and is in good standing in each  jurisdiction in which its ownership of
property or leasing of property or the  conduct of its  business  requires  such
qualification,  unless  the  failure to be so  qualified  in one or more of such
jurisdictions  would  not  have a  material  adverse  effect  on the  condition,
financial or otherwise, or the business,  operations or income of the Bank; (iv)
Advance  Service's  articles of incorporation  and bylaws comply in all material
respects with [West Virginia Law]; (v) the information  regarding the Oregon tax
opinion  under the caption "The  Conversion - Tax Effects" has been  reviewed by
such  counsel  and  constitutes  a correct  summary of the  opinion  rendered by
_____________________  to the Company and the Bank with respect to such matters;
(vi) Advance  Service has been duly  incorporated  and is validly  existing as a
corporation under the laws of the State of West Virginia and has corporate power
and authority to own,  lease and operate its properties and conduct its business
as described in the Registration Statement and the Prospectus;  (vii) subject to
the  satisfaction  of the conditions to the OTS approval of the  Conversion,  no
further  approval,  registration,  authorization,  consent or other  order of or
notice to any West Virginia regulatory agency is required in connection with the
execution  and  delivery of this  Agreement,  the issuance of the Shares and the
consummation of the  Conversion,  except as may be required under the securities
or blue sky laws of  various  jurisdictions  (as to  which  no  opinion  need be
rendered) and except as may be required  under the rules and  regulations of the
NASD  and/or  the  Nasdaq  SmallCap  Market  (as to  which  no  opinion  need be
rendered);  (viii) to such counsel's Actual Knowledge, the Company, the Bank and
Advance Service have obtained all material West Virginia  licenses,  permits and
other  governmental  authorizations  currently required for the conduct of their
businesses and to such counsel's Actual Knowledge all such licenses, permits and
other governmental authorizations are in full force and effect, and the Company,
the Bank and Advance Service are in all material respects  complying  therewith,
except whether the failure to have such licenses, permits and other governmental
authorizations  or the failure to be in  compliance  therewith  would not have a
material  adverse  affect on the business or operations of the Bank, the Company
and  Advance  Service,  taken as a  whole;  and  (ix) to such  counsel's  Actual
Knowledge,  Advance Service is not in violation of its articles of incorporation
or bylaws,  or, to such counsel's Actual  Knowledge,  in default or violation of
any  obligation,  agreement,  covenant or  condition  contained  in any material
contract,  indenture,  mortgage, loan agreement, note, lease or other instrument
to which it is a party or by which it or its  property  may be bound  except for
such defaults or violations  which would not have a material  adverse  impact on
the financial  condition or results of  operations of the Company,  the Bank and
Advance Service on a consolidated basis.


                                                       -25-


<PAGE>



               (3) The  favorable  opinion,  dated as of the  Closing  Date,  of
Elias,  Matz,  Tiernan & Herrick  L.L.P.  Webb'  counsel,  with  respect to such
matters as Webb may reasonably require.  Such opinion may rely upon the opinions
of  counsel  to the  Company  and the  Bank,  and as to  matters  of fact,  upon
certificates  of officers and  directors  of the Company and the Bank  delivered
pursuant hereto or as such counsel shall reasonably request.

        (d) At the Closing Date,  Webb shall receive a certificate  of the Chief
Executive  Officer  and  the  Chief  Financial  Officer  of  the  Company  and a
certificate of the Chief Executive  Officer and the Chief  Financial  Officer of
the Bank,  both dated as of such Closing Date, to the effect that: (i) they have
reviewed the Prospectus and, in their opinion, at the time the Prospectus became
authorized for final use, the Prospectus did not contain any untrue statement of
a material fact or omit to state a material fact  necessary in order to make the
statements  therein,  in light of the circumstances  under which they were made,
not misleading;  (ii) since the date the Prospectus  became authorized for final
use, no material adverse change in the condition,  financial or otherwise, or in
the  earnings,  capital,  properties  or business of the  Company,  the Bank and
Advance  Service  has  occurred  and,  to their  knowledge,  no other  event has
occurred,  which should have been set forth in an amendment or supplement to the
Prospectus which has not been so set forth, and the conditions set forth in this
Section 7 have been  satisfied;  (iii)  since the  respective  dates as of which
information is given in the  Registration  Statement and  Prospectus,  there has
been no material adverse change in the condition,  financial or otherwise, or in
the earnings, capital or properties of the Company, the Bank or Advance Service,
independently, or of the Company, the Bank and Advance Service considered as one
enterprise,  whether or not arising in the ordinary course of business; (iv) the
representations  and  warranties in Section 4 are true and correct with the same
force and effect a though  expressly made at and as of the Closing Date; (v) the
Company and the Bank have complied in all material  respects with all agreements
and  satisfied  all  conditions on their part to be performed or satisfied at or
prior to the Closing  Date and will  comply in all  material  respects  with all
obligations  to be  satisfied  by them  after  Conversion;  (vi)  no stop  order
suspending the  effectiveness of the  Registration  Statement has been initiated
or,  to the  best  knowledge  of the  Company  or the  Bank,  threatened  by the
Commission or any state authority;  (vii) no order suspending the Offering,  the
Conversion,  the  acquisition of all of the shares of the Bank by the Company or
the  effectiveness of the Prospectus has been issued and no proceedings for that
purpose  are  pending  or, to the best  knowledge  of the  Company  or the Bank,
threatened by the OTS, the Commission or any state authority;  and (viii) to the
best knowledge of the Company or the Bank, no person has sought to obtain review
of the final action of the OTS approving the Plan.

               (e)  Prior  to and at the  Closing  Date:  (i) in the  reasonable
opinion  of Webb,  there  shall  have  been no  material  adverse  change in the
condition,  financial or  otherwise,  or in the earnings or business of the Bank
independently, or of the Company, the Bank and Advance Service considered as one
enterprise,  from that as of the latest dates as of which such  condition is set
forth in the Prospectus other than transactions referred to or


                                                       -26-


<PAGE>



contemplated therein; (iii) the Company or the Bank shall not have received from
the OTS any  direction  (oral or  written)  to make any  material  change in the
method of  conducting  their  business  with  which it has not  complied  (which
direction,  if any, shall have been  disclosed to Webb) or which  materially and
adversely would affect the business, operations or financial condition or income
of the Company and the Bank considered as one enterprise;  (iv) the Company, the
Bank and Advance  Service shall not have been in material  default (nor shall an
event  have  occurred  which,  with  notice  or  lapse  of time or  both,  would
constitute  a  default)  under  any  material  provision  of  any  agreement  or
instrument  relating to any  outstanding  indebtedness;  (v) no action,  suit or
proceedings,  at  law  or in  equity  or  before  or by  any  federal  or  state
commission,  board or other  administrative  agency, shall be pending or, to the
knowledge of the Company,  the Bank or Advance Service,  threatened  against the
Company,  the Bank or  Advance  Service  or  affecting  any of their  properties
wherein  an  unfavorable  decision,  ruling  or  finding  would  materially  and
adversely affect the business operations, financially condition or income of the
Company, the Bank and Advance Service considered as one enterprise; and (vi) the
Shares have been  qualified  or  registered  for  offering  and sale or exempted
therefore  under the  securities or blue sky laws of the  jurisdictions  as Webb
shall have requested and as agreed to by the Company and the Bank.

               (f) Concurrently with the execution of this Agreement, Webb shall
receive  a  letter  from  S.R.  Snodgrass,  A.C.  dated  as of the  date  of the
Prospectus and addressed to Webb: (i) confirming that S.R. Snodgrass,  A.C. is a
firm of  independent  public  accountants  within the meaning of Rule 101 of the
Code of  Professional  Ethics of the  American  Institute  of  Certified  Public
Accountants and applicable  regulations of the OTS and stating in effect that in
S.R. Snodgrass,  A.C.'s opinion the financial  statements of the Bank as of June
30, 1995 and 1996 and for each of the three  years in the period  ended June 30,
1996,  as are  included in the  Prospectus  and covered by its opinion  included
therein,  comply  as to  form  in all  material  respects  with  the  applicable
accounting  requirements and related  published rules and regulations of the OTS
and the 1933 Act; (ii) a statement from S.R. Snodgrass,  A.C. in effect that, on
the basis of certain agreed upon procedures (but not an audit in accordance with
generally  accepted  auditing  standards)  consisting of a reading of the latest
available  unaudited  interim  consolidated  financial  statements  of the  Bank
prepared by the Bank,  a reading of the minutes of the  meetings of the Board of
Directors  and members of the Bank and  consultations  with officers of the Bank
responsible  for  financial  and  accounting  matters,  nothing  came  to  their
attention  which  caused  them to  believe  that:  (A) the  unaudited  financial
statements included in the Prospectus,  are not in conformity with the 1933 Act,
applicable accounting  requirements of the OTS and generally accepted accounting
principles applied on a basis substantially  consistent with that of the audited
financial  statements included in the Prospectus;  or (B) during the period from
the date of the latest unaudited  consolidated  financial statements included in
the  Prospectus to a specified  date not more than three  business days prior to
the date of the  Prospectus,  except as has been  described  in the  Prospectus,
there was any  material  increase  in  borrowings,  other  than  normal  deposit
fluctuations,  by the Bank;  or (C) there was any decrease in  consolidated  net
assets of the Bank at the date of such letter as compared  with amounts shown in
the latest unaudited consolidated statement of condition included in the


                                                       -27-


<PAGE>



Prospectus; and (iii) a statement from S.R. Snodgrass, A.C. that, in addition to
the audit  referred  to in their  opinion  included  in the  Prospectus  and the
performance of the procedures referred to in clause (ii) of this subsection (f),
they have compared with the general  accounting  records of the Bank,  which are
subject to the internal  controls of the Bank, the  accounting  system and other
data prepared by the Bank,  directly from such accounting records, to the extent
specified  in such  letter,  such amounts  and/or  percentages  set forth in the
Prospectus as Webb may reasonably request; and they have reported on the results
of such comparisons.

               (g) At the Closing  Date,  Webb shall  receive a letter from S.R.
Snodgrass,  A.C.  dated the Closing  Date,  addressed  to Webb,  confirming  the
statements made by them in the letter delivered by it pursuant to subsection (f)
of this Section 7, the "specified date" referred to in clause (ii) of subsection
(f) thereof to be a date specified in such letter,  which shall not be more than
three business days prior to the Closing Date.

               (h) At the Closing Date,  Webb shall receive a letter from Keller
& Company,  Inc.,  dated the date thereof and addressed to counsel for Webb, (i)
confirming  that said firm is  independent  of the  Company  and the Bank and is
experienced and expert in the area of corporate appraisals within the meaning of
Title 12 of the Code of Federal  Regulations,  Part 563b, (ii) stating in effect
that the Appraisal  prepared by such firm complies in all material respects with
the applicable requirements of Title 12 of the Code of Federal Regulations,  and
(iii)  further  stating that its opinion of the aggregate pro forma market value
of the Company and the Bank expressed in its Appraisal  dated as of September 6,
1996, and most recently updated, remains in effect.

               (i) The Company and the Bank shall not have  sustained  since the
date of the latest audited financial  statements  included in the Prospectus any
material loss or interference with their businesses from fire, explosion,  flood
or other  calamity,  whether  or not  covered  by  insurance,  or from any labor
dispute or court or governmental action, order or decree,  otherwise than as set
forth or contemplated in the Registration Statement and Prospectus.

               (j) At or prior to the Closing Date,  Webb shall  receive:  (i) a
copy of the  letter  from  the OTS  approving  the  Conversion  Application  and
authorizing  the  use of the  Prospectus;  (ii) a copy  of the  order  from  the
Commission declaring the Registration  Statement effective;  (iii) a certificate
from the OTS evidencing  the existence of the Bank;  (iv)  certificates  of good
standing from the State of Delaware evidencing the good standing of the Company;
(v) a certificate  of good  standing from the State of West Virginia  evidencing
the  good  standing  of  Advance  Service;  (vi) a  certificate  from  the  FDIC
evidencing  the Bank's  insurance of accounts;  and (vii) a  certificate  of the
FHLB-Pittsburgh  evidencing the Bank's membership thereof;  (viii) a copy of the
letter from the OTS approving the Company's Holding Company Application.


                                                       -28-


<PAGE>



               (k) As soon as  available  after the  Closing  Date,  Webb  shall
receive, upon request, a copy of the Bank's Federal stock charter.

               (l) Subsequent to the date hereof,  there shall not have occurred
any of the  following:  (i) a suspension  or limitation in trading in securities
generally on the New York Stock Exchange or in the  over-the-counter  market, or
quotations halted generally on the Nasdaq SmallCap Market, or minimum or maximum
prices for trading have been fixed,  or maximum ranges for prices for securities
have been  required by either of such  exchanges  or the NASD or by order of the
Commission or any other governmental authority; (ii) a general moratorium on the
operations  of commercial  banks or federal  savings  associations  or a general
moratorium  on the  withdrawal  of  deposits  from  commercial  banks or federal
savings  associations  declared  by  federal  or state  authorities;  (iii)  the
engagement  by the  United  States in  hostilities  which have  resulted  in the
declaration,  on or after the date  hereof,  of a national  emergency or war; or
(iv) a material  decline in the price of equity or debt securities if the effect
of such a  declaration  or  decline,  in Webb's  reasonable  judgment,  makes it
impracticable or inadvisable to proceed with the Offering or the delivery of the
shares on the terms and in the manner contemplated in the Registration Statement
and Prospectus.

Section 8.  Indemnification.

        (a) The Company and the Bank  jointly and  severally  agree to indemnify
and hold harmless Webb, its officers,  directors, agents, servants and employees
and each person,  if any, who controls  Webb within the meaning of Section 15 of
the  1933  Act or  Section  20(a) of the 1934  Act,  against  any and all  loss,
liability,  claim,  damage or expense  whatsoever  (including but not limited to
settlement  expenses),  joint or several, that Webb or any of them may suffer or
to which Webb and any such  persons  may  become  subject  under all  applicable
federal or state laws or otherwise,  and to promptly reimburse Webb and any such
persons upon written demand for any expense (including fees and disbursements of
counsel)  incurred  by Webb or any of them  in  connection  with  investigating,
preparing or defending any actions,  proceedings or claims (whether commenced or
threatened) to the extent such losses, claims, damages,  liabilities or actions:
(i)  arise out of or are based  upon any  untrue  statement  or  alleged  untrue
statement of a material  fact  contained in the  Registration  Statement (or any
amendment  or  supplement  thereto),  preliminary  or final  Prospectus  (or any
amendment or supplement thereto),  the Conversion  Application (or any amendment
or  supplement  thereto),  the  Holding  Company  Application  or any  blue  sky
application or other instrument or document  executed by the Company or the Bank
or based upon written  information  supplied by the Company or the Bank filed in
any state or  jurisdiction to register or qualify any or all of the Shares or to
claim an exemption therefrom, or provided to any state or jurisdiction to exempt
the Company as a  broker-dealer  or its  officers,  directors  and  employees as
broker-dealers or agents, under the securities laws thereof  (collectively,  the
"Blue Sky  Application"),  or any application or other document,  advertisement,
oral statement or communication ("Sales Information") prepared, made or executed
by or on behalf of the Company or the Bank with their consent or based upon


                                                       -29-


<PAGE>



written  or oral  information  furnished  by or on behalf of the  Company or the
Bank, whether or not filed in any jurisdiction,  in order to qualify or register
the Shares or to claim an exemption therefrom under the securities laws thereof;
(ii) arise out of or based upon the omission or alleged omission to state in any
of the foregoing documents or information, a material fact required to be stated
therein  or  necessary  to  make  the  statements   therein,  in  light  of  the
circumstances  under which they were made, not  misleading;  or (iii) arise from
any theory of liability whatsoever relating to or arising from or based upon the
Registration Statement (or any amendment or supplement thereto),  preliminary or
final  Prospectus  (or any  amendment or  supplement  thereto),  the  Conversion
Application (or any amendment or supplement  thereto),  any Blue Sky Application
or Sales Information or other  documentation  distributed in connection with the
Conversion;  provided,  however,  that no indemnification is required under this
paragraph (a) to the extent such losses, claims, damages, liabilities or actions
arise out of or are based upon any untrue  material  statement or alleged untrue
material  statements in, or material omission or alleged material omission from,
the Registration Statement (or any amendment or supplement thereto), preliminary
or final  Prospectus  (or any amendment or supplement  thereto),  the Conversion
Application, any Blue Sky Application or Sales Information made in reliance upon
and in conformity  with  information  furnished in writing to the Company or the
Bank by  Webb  regarding  Webb or  statistical  information  regarding  national
averages  provided by Webb for the Sales  Information and provided  further that
such indemnification shall be to the extent permitted by the OTS.

        (b) Webb agrees to indemnify and hold harmless the Company and the Bank,
their  directors and officers and each person,  if any, who controls the Company
or the Bank within the meaning of Section 15 of the 1933 Act or Section 20(a) of
the 1934 Act  against  any and all loss,  liability,  claim,  damage or  expense
whatsoever (including but not limited to settlement expenses), joint or several,
which it, or any of them,  may  suffer or to which it, or any of them may become
subject  under all  applicable  federal  and  state  laws or  otherwise,  and to
promptly  reimburse  the  Company,  the Bank,  and any such persons upon written
demand for any expenses (including reasonable fees and disbursements of counsel)
incurred by it, or any of them, in connection with  investigating,  preparing or
defending any actions,  proceedings or claims (whether  commenced or threatened)
to the extent such losses, claims, damages,  liabilities or actions arise out of
or are based upon any untrue statement or alleged untrue statement of a material
fact  contained in the  Registration  Statement  (or any amendment or supplement
thereto), the Conversion Application (or any amendment or supplement thereto) or
the preliminary or final Prospectus (or any amendment or supplement thereto), or
are based upon the omission or alleged omission to state in any of the foregoing
documents a material fact required to be stated therein or necessary to make the
statements  therein,  in the light of the  circumstances  under  which they were
made, not misleading;  provided,  however,  that Webb's  obligations  under this
Section  8(b) shall  exist  only if and only to the extent (i) that such  untrue
statement or alleged  untrue  statement  was made in, or such  material  fact or
alleged  material  fact was omitted  from,  the  Registration  Statement (or any
amendment or supplement  thereto),  the preliminary or final  Prospectus (or any
amendment or supplement thereto) or the Conversion Application (or any


                                                       -30-


<PAGE>



amendment or supplement thereto),  any Blue Sky Application or Sales Information
in reliance upon and in conformity with information  furnished in writing to the
Company or the Bank by Webb regarding Webb or statistical  information regarding
national averages provided by Webb for the Sales Information.

        (c) Each  indemnified  party  shall give prompt  written  notice to each
indemnifying  party of any  action,  proceeding,  claim  (whether  commenced  or
threatened),  or suit instituted against it in respect of which indemnity may be
sought  hereunder,  but  failure to so notify an  indemnifying  party  shall not
relieve it from any liability  which it may have on account of this Section 8 or
otherwise.  An  indemnifying  party may  participate  at its own  expense in the
defense of such action.  In addition,  if it so elects within a reasonable  time
after  receipt of such notice,  an  indemnifying  party,  jointly with any other
indemnifying  parties receiving such notice,  may assumed defense of such action
with  counsel  chosen by it and  approved by the  indemnified  parties  that are
defendants in such action,  unless such indemnified parties reasonably object to
such assumption on the ground that there may be legal defenses available to them
that are different from or in addition to those  available to such  indemnifying
party.  If an  indemnifying  party  assumes  the  defense  of such  action,  the
indemnifying  parties  shall not be liable for any fees and  expenses of counsel
for the indemnified  parties incurred thereafter in connection with such action,
proceeding or claim,  other than reasonable costs of investigation.  In no event
shall the indemnifying  parties be liable for the fees and expenses of more than
one  separate  firm of  attorneys  (and any special  counsel  that said firm may
retain) for each indemnified party in connection with any one action, proceeding
or claim or separate  but  similar or related  actions,  proceeding  or claim or
separate  but  similar or  related  actions,  proceedings  or claims in the same
jurisdiction arising out of the same general allegations or circumstances.

        (d) The  agreements  contained in this Section 8 and in Section 9 hereof
and the  representations and warranties of the Company and the Bank set forth in
this Agreement  shall remain  operative and in full force and effect  regardless
of:  (i) any  investigation  made  by or on  behalf  of  Webb  or its  officers,
directors or controlling persons,  agents or employees or by or on behalf of the
Company or the Bank or any officers, directors or controlling persons, agents or
employees of the Company or the Bank; (ii) delivery of and payment hereunder for
the Shares; or (iii) any termination of this Agreement.

        Section  9.  Contribution.  In order to provide  for just and  equitable
contribution  in  circumstances  in which the  indemnification  provided  for in
Section 8 is due in  accordance  with its terms but is for any reason  held by a
court to be unavailable  from the Company,  the Bank or Webb,  the Company,  the
Bank and Webb shall  contribute to the  aggregate  losses,  claims,  damages and
liabilities  (including any investigation,  legal and other expenses incurred in
connection  with,  and any amount paid in  settlement  of, any  action,  suit or
proceeding of any claims asserted, but after deducting any contribution received
by the  Company,  the Bank or Webb  from  persons  other  than the  other  party
thereto,  who may also be liable for  contribution)  in such  proportion so that
Webb are  responsible  for that portion  represented by the percentage  that the
fees paid to Webb pursuant to Section 2 of this


                                                       -31-


<PAGE>



Agreement (not including  expenses) bears to the gross proceeds  received by the
Company from the sale of the Shares in the Offering and the Company and the Bank
shall be responsible for the balance. If, however, the allocation provided above
is not permitted by applicable  law or if the  indemnified  party failed to give
the notice required under Section 8 above,  then each  indemnifying  party shall
contribute  to such  amount  paid or payable by such  indemnified  party in such
proportion  as is  appropriate  to reflect not only such  relative  fault of the
Company  and the  Bank on the one  hand  and  Webb  and/or  FBR on the  other in
connection  with the  statements  or  omissions  which  resulted in such losses,
claims,  damages or  liabilities  (or actions,  proceedings or claims in respect
thereto), but also the relative benefits received by the Company and the Bank on
the  one  hand  and  Webb on the  other  from  the  Offering  (before  deducting
expenses).  The relative  fault shall be determined by reference to, among other
things, whether the untrue or alleged untrue statement of a material fact or the
omission or alleged  omission to state a material  fact  relates to  information
supplied by the Company and/or the Bank on the one hand or Webb on the other and
the parties' relative intent, good faith,  knowledge,  access to information and
opportunity to correct or prevent such statement or omission.  The Company,  the
Bank and Webb  agree  that it would not be just and  equitable  if  contribution
pursuant to this  Section 9 were  determined  by pro-rata  allocation  or by any
other  method of  allocation  which  does not take into  account  the  equitable
considerations  referred to above in this  Section 9. The amount paid or payable
by  an  indemnified  party  as a  result  of  the  losses,  claims,  damages  or
liabilities (or actions,  proceedings or claims in respect thereof)  referred to
above in this  Section 9 shall be deemed to include any legal or other  expenses
reasonably  incurred by such indemnified party in connection with  investigating
or defending any such action,  proceeding or claim. It is expressly  agreed that
Webb shall not be  required  to  contribute  any amount  which in the  aggregate
exceeds the amount paid  (excluding  reimbursable  expenses)  to Webb under this
Agreement. It is understood that the above stated limitation on Webb's liability
for  contribution is essential to Webb and that Webb would not have entered into
this Agreement if such  limitation had not been agreed to by the parties to this
Agreement.  No person found guilty of any fraudulent  misrepresentation  (within
the meaning of Section 11(f) of the 1933 Act) shall be entitled to  contribution
from any person who was not found guilty of such  fraudulent  misrepresentation.
The  obligations  of the  Company  and the Bank under  this  Section 9 and under
Section 8 shall be in addition to any  liability  which the Company and the Bank
may  otherwise  have.  For  purposes  of this  Section  9, each of  Webb's,  the
Company's or the Bank's  officers  and  directors  and each person,  if any, who
controls  Webb or the Company or the Bank within the meaning of the 1933 Act and
the 1934 Act shall have the same rights to  contribution as Webb, the Company or
the Bank. Any party entitled to  contribution,  promptly after receipt of notice
of commencement of any action,  suit, claim or proceeding  against such party in
respect of which a claim for  contribution  may be made  against  another  party
under this  Section 9, will  notify  such  party from whom  contribution  may be
sought,  but the  omission  to so notify  such party shall not relieve the party
from whom  contribution  may be sought  from any  other  obligation  it may have
hereunder or otherwise than under this Section 9.


                                                       -32-


<PAGE>



        Section 10. Survival of Agreements, Representations and Indemnities. The
respective indemnities of the Company, the Bank and Webb and the representations
and warranties and other  statements of the Company and the Bank set forth in or
made  pursuant  to this  Agreement  shall  remain  in  full  force  and  effect,
regardless  of  any  termination  or  cancellation  of  this  Agreement  or  any
investigation  made by or on  behalf  of  Webb,  the  Company,  the  Bank or any
controlling  person  referred  to in  Section 8 hereof,  and shall  survive  the
issuance of the Shares,  and any legal  representative,  successor  or assign of
Webb, the Company,  the Bank, and any such controlling  person shall be entitled
to the  benefit  of  the  respective  agreements,  indemnities,  warranties  and
representations.

        Section 11.  Termination.  Webb may terminate its obligations under this
Agreement  by giving the notice  indicated  below in this Section 11 at any time
after this Agreement becomes effective as follows:

               (a) In the event the  Company  fails to sell all of the Shares by
        June 30, 1997,  and in accordance  with the provisions of the Plan or as
        required  by  the  Conversion  Regulations,  and  applicable  law,  this
        Agreement shall terminate upon refund by the Bank to each person who has
        subscribed for or ordered any of the Shares the full amount which it may
        have  received  from such person,  together with interest as provided in
        the Prospectus, and no party to this Agreement shall have any obligation
        to the other  hereunder,  except for payment by the  Company  and/or the
        Bank as set forth in Sections 2(a) and (d), 6, 8 and 9 hereof.

               (b) If any of the  conditions  specified  in  Section 7 shall not
        have been fulfilled when and as required by this Agreement unless waived
        in writing,  or by the Closing  Date,  this  Agreement and all of Webb's
        obligations  hereunder may be cancelled by Webb by notifying the Company
        and the Bank of such  cancellation in writing at any time at or prior to
        the Closing Date, and any such  cancellation  shall be without liability
        of any party to any other party except as otherwise provided in Sections
        2, 6, 8 and 9 hereof.

               (c) If Webb elects to terminate this Agreement with respect to it
        as provided in this Section,  the Company and the Bank shall be notified
        promptly by such Agent by telephone or telegram, confirmed by letter.

        The Company and the Bank may terminate  this  Agreement  with respect to
Webb  in the  event  Webb  is in  material  breach  of the  representations  and
warranties  or  covenants  contained  in Section 5 and such  breach has not been
cured  after the  Company  and the Bank have  provided  Webb with notice of such
breach.

        This Agreement may also be terminated by mutual  written  consent of the
parties hereto.


                                                       -33-


<PAGE>



        Section 12.  Notices.  All  communications  hereunder,  except as herein
otherwise specifically provided,  shall be mailed in writing and if sent to Webb
shall be mailed,  delivered  or  telegraphed  and  confirmed  to Charles  Webb &
Company, 211 Bradenton, Dublin, Ohio 43017-5034,  Attention: Patricia A. McJoynt
(with a copy to  Elias,  Matz,  Tiernan  & Herrick  L.L.P.,  Attention:  John P.
Soukenik) and, if sent to the Company and the Bank,  shall be mailed,  delivered
or  telegraphed  and confirmed to the Company and the Bank at Advance  Financial
Bancorp,  1015  Commerce  Street,  Wellsburg,  West Virginia  26070,  Attention:
Stephen M. Gagliardi,  President (with a copy to Malizia, Spidi, Sloane & Fisch,
P.C., 1301 K Street, N.W., Suite 700 East, Washington, D.C. 20005, Attention:

Samuel J. Malizia, Esq.).

        Section 13.  Parties.  The Company and the Bank shall be entitled to act
and rely on any request,  notice, consent, waiver or agreement purportedly given
on behalf of Webb when the same shall have been given by the  undersigned.  Webb
shall be entitled to act and rely on any  request,  notice,  consent,  waiver or
agreement  purportedly given on behalf of the Company or the Bank, when the same
shall have been given by the  undersigned or any other officer of the Company or
the Bank.  This  Agreement  shall  inure  solely to the benefit of, and shall be
binding upon,  Webb,  the Company,  the Bank, and their  respective  successors,
legal  representatives  and  assigns,  and no  other  person  shall  have  or be
construed  to have any legal or  equitable  right,  remedy or claim  under or in
respect of or by virtue of this Agreement or any provision herein contained.  It
is understood and agreed that this Agreement,  including  Exhibit A thereto,  is
the exclusive  agreement  among the parties  hereto,  and  supersedes  any prior
agreement  among the parties and may not be varied  except in writing  signed by
all the parties.

        Section 14.  Closing.  The closing for the sale of the Shares shall take
place on the Closing Date at such  location as mutually  agreed upon by Webb and
the Company and the Bank. At the closing, the Company and the Bank shall deliver
to Webb in next day funds the  commissions,  fees and  expenses due and owing to
Webb as set forth in Sections 2 and 6 hereof and the opinions  and  certificates
required hereby and other documents deemed reasonably necessary by Webb shall be
executed and delivered to effect the sale of the Shares as  contemplated  hereby
and pursuant to the terms of the Prospectus.

        Section 15. Partial Invalidity. In the event that any term, provision or
covenant  herein or the  application  thereof to any  circumstance  or situation
shall be invalid or unenforceable, in whole or in part, the remainder hereof and
the application of said term,  provision or covenant to any other  circumstances
or situation shall not be affected thereby, and each term, provision or covenant
herein shall be valid and enforceable to the full extent permitted by law.

        Section  16.   Construction.   This  Agreement  shall  be  construed  in
accordance with the laws of the State of Ohio.


                                                       -34-


<PAGE>


        Section 17.  Counterparts.  This  Agreement  may be executed in separate
counterparts,  each of which so executed and delivered shall be an original, but
all of which together shall constitute but one and the same instrument.

        If the foregoing correctly sets forth the arrangement among the Company,
the Bank and Webb,  please  indicate  acceptance  thereof in the space  provided
below for that  purpose,  whereupon  this  letter  and Webb's  acceptance  shall
constitute a binding agreement.

                                          Very truly yours,

ADVANCE FINANCIAL BANCORP                      ADVANCE SAVINGS BANK, F.S.B.

By:                                            By:
    ------------------------------                ------------------------------
    Stephen M. Gagliardi                          Stephen M. Gagliardi
    President and Chief                           President and Chief
      Executive Officer                             Executive Officer

Accepted as of the date first above written

CHARLES WEBB & COMPANY

By:
    ------------------------------
         Patricia A. McJoynt
         Executive Vice President


                                                       -35-




                                                                       EXHIBIT.2
<PAGE>
 
                                                                       EXHIBIT A


                              PLAN OF CONVERSION

                                      FOR

                    ADVANCE FINANCIAL SAVINGS BANK, F.S.B.
                           WELLSBURG, WEST VIRGINIA


1.   INTRODUCTION

     This Plan of Conversion ("Plan") provides for the conversion of Advance
Financial Savings Bank, F.S.B. ("INSTITUTION") into a federal capital stock
savings institution, to be known as "Advance Financial Savings Bank." The Board
of Directors of the INSTITUTION currently contemplates that all of the stock of
the INSTITUTION shall be held by another corporation (the "Holding Company").
The purpose of this conversion is to enable the INSTITUTION to be in the stock
form of organization, like commercial banks and most other corporations. The
conversion will result in an increase in the INSTITUTION's capital available to
support growth and for expansion of its facilities, possible diversification
into other related financial services activities and further enhance the
INSTITUTION's ability to render services to the public and compete with other
financial institutions. The use of the Holding Company would also provide
greater organizational flexibility. Shares of capital stock of the INSTITUTION
will be sold to the Holding Company and the Holding Company will offer the
Conversion Stock upon the terms and conditions set forth herein to Eligible
Account Holders, the tax-qualified employee stock benefit plans (the "Employee
Plans") established by the INSTITUTION or the Holding Company, which may be
funded by the Holding Company, Supplemental Eligible Account Holders, and Other
Members in the respective priorities set forth in this Plan. Any shares of
Conversion Stock not subscribed for by the foregoing classes of persons may be
offered for sale to certain members of the public either directly by the
INSTITUTION and the Holding Company through a Community Offering or through a
Public Offering or Syndicated Public Offering. In the event that the INSTITUTION
decides not to utilize the Holding Company in the conversion, Conversion Stock
of the INSTITUTION, in lieu of the Holding Company, will be sold as set forth
above and in the respective priorities set forth in this Plan. In addition to
the foregoing, the INSTITUTION and the Holding Company intend to implement stock
option plans and other stock benefit plans at the time of or subsequent to the
conversion and may provide employment or severance agreements to certain
management employees and certain other benefits to the directors, officers and
employees of the INSTITUTION as described in the prospectus for the Conversion
Stock.

     This Plan, which has been unanimously approved by the Board of Directors of
the INSTITUTION, must also be approved by the affirmative vote of a majority of
the total number of votes entitled to be cast by Voting Members of the
INSTITUTION at a special meeting to be called for that purpose.  Prior to the
submission of this Plan to the Voting Members for consideration, the Plan must
be approved by the Office of Thrift Supervision (the "OTS").

     Upon conversion, each Account Holder having a Savings Account at the
INSTITUTION prior to conversion will continue to have a Savings Account, without
payment therefor, in the same amount and subject to the same terms and
conditions (except for voting and liquidation rights) as in effect prior to the
conversion.  After conversion, the INSTITUTION will succeed to all the rights,
interests, duties

                                      A-1
<PAGE>
 
and obligations of the INSTITUTION before conversion, including but not limited
to all rights and interests of the INSTITUTION in and to its assets and
properties, whether real, personal or mixed. The INSTITUTION will continue to be
a member of the Federal Home Loan Bank System and all its insured savings
deposits will continue to be insured by the Federal Deposit Insurance
Corporation (the "FDIC") to the extent provided by applicable law.

2.   DEFINITIONS

     For the purposes of this Plan, the following terms have the following
meanings:

     Account Holder - The term Account Holder means any Person holding a Savings
     --------------                                                             
Account in the INSTITUTION.

     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; (ii) a
combination or pooling of voting or other interests in the securities of an
issuer for a common purpose pursuant to any contract, understanding,
relationship, agreement or other arrangement, whether written or otherwise; or
(iii) a person or company which acts in concert with another person or company
("other party") shall also be deemed to be acting in concert with any person or
company who is also acting in concert with that other party, except that any 
tax-qualified employee stock benefit plan will not be deemed to be acting in
concert with its trustee or a person who serves in a similar capacity solely for
the purpose of determining whether stock held by the trustee and stock held by
the plan will be aggregated.

     Associate - The term Associate when used to indicate a relationship with
     ---------                                                               
any person, means (i) any corporation or organization (other than the
INSTITUTION or a majority-owned subsidiary of the INSTITUTION) 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
that for the purposes of Sections 8 and 14 hereof, the term "Associate" does not
include any Tax-Qualified Employee Stock Benefit Plan or any Tax-Qualified
Employee Stock Benefit Plan in which a person has a substantial beneficial
interest or serves as a trustee or in a similar fiduciary capacity, and except
that, for purposes of aggregating total shares that may be held by Officers and
Directors the term "Associate" does not include any Tax-Qualified Employee Stock
Benefit Plan, 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 INSTITUTION or the Holding Company, or any of its parents or
subsidiaries.

     Community Offering - The term Community Offering means the offering for
     ------------------                                                     
sale to certain members of the general public directly by the Holding Company,
of shares not subscribed for in the Subscription Offering.

     Conversion Stock - The term Conversion Stock means the $.10 par value
     ----------------                                                     
common stock offered and issued by the Holding Company upon conversion.

     Director - The term Director means a member of the Board of Directors of
     --------                                                                
the INSTITUTION and, where applicable, a member of the Board of Directors of the
Holding Company.

                                      A-2
<PAGE>
 
     Eligible Account Holder - The term Eligible Account Holder means any person
     -----------------------                                                    
holding a Qualifying Deposit in a Savings Account at the INSTITUTION on the
Eligibility Record Date.

     Eligibility Record Date - The term Eligibility Record Date means the date
     -----------------------                                                  
for determining Eligible Account Holders in the INSTITUTION and is the close of
business on August 31, 1995.

     Employees - The term Employees means all Persons who are employed by the
     ---------                                                               
INSTITUTION.

     Employee Plans - The term Employee Plans means the Tax-Qualified Employee
     --------------                                                           
Stock Benefit Plans, including the Employee Stock Ownership Plan, approved by
the Board of Directors of the INSTITUTION.

     Estimated Valuation Range.  The term Estimated Valuation Range means the
     -------------------------                                               
range of the estimated pro forma market value of the Conversion Stock as
determined by the Independent Appraiser prior to the Subscription Offering and
as it may be amended from time to time thereafter.

     FDIC - The term FDIC means the Federal Deposit Insurance Corporation.
     ----                                                                 

     Holding Company - The term Holding Company means the corporation formed for
     ---------------                                                            
the purpose of acquiring all of the shares of capital stock of the INSTITUTION
to be issued upon its conversion to stock form unless the Holding Company form
of organization is not utilized.  Shares of common stock of the Holding Company
will be issued in the Conversion to Participants and others in a Subscription,
Community, Public or Syndicated Public Offering, or through a combination
thereof.

     Independent Appraiser - The term Independent Appraiser means an appraiser
     ---------------------                                                    
retained by the INSTITUTION to prepare an appraisal of the pro forma market
value of the Conversion Stock.

     Institution - The term INSTITUTION means Advance Financial Savings Bank,
     -----------                                                             
F.S.B., Wellsburg, West Virginia.

     Local Community - The term local community means the incorporated cities
     ---------------                                                         
and counties in which the INSTITUTION has offices.

     Member - The term Member means any Person or entity who qualifies as a
     ------                                                                
member of the INSTITUTION pursuant to its charter and bylaws.

     OTS - The term OTS means Office of Thrift Supervision of the Department of
     ---                                                                       
the Treasury.

     Officer - The term Officer means an executive officer of the INSTITUTION
     -------                                                                 
and may include the Chairman of the Board, Chief Executive Officer, Vice
Presidents in charge of principal business functions, Secretary and Treasurer
and any individual performing functions similar to those performed by the
foregoing persons.

     Order Form - The term Order Form means any form together with attached
     ----------                                                            
cover letter, sent by the INSTITUTION to any Person containing among other
things a description of the alternatives available to such Person under the Plan
and by which any such Person may make elections regarding subscriptions for
Conversion Stock in the Subscription and Community Offerings.

                                      A-3
<PAGE>
 
     Other Member - The term Other Member means any person, who is a Member of
     ------------                                                             
the INSTITUTION (other than Eligible Account Holders or Supplemental Eligible
Account Holders) at the close of business on the voting record date.

     Participants - The term Participants means the Eligible Account Holders,
     ------------                                                            
Employee Plans, Supplemental Eligible Account Holders and Other Members.

     Person - The term Person means an individual, a corporation, a partnership,
     ------                                                                     
an association, a joint-stock company, a trust (including Individual Retirement
Accounts and KEOGH Accounts), any unincorporated organization, a government or
political subdivision thereof or any other entity.

     Plan - The term Plan means this Plan of Conversion of the INSTITUTION as it
     ----                                                                       
exists on the date hereof and as it may hereafter be amended in accordance with
its terms.

     Public Offering - The term Public Offering means the offering for sale
     ---------------                                                       
through the Underwriter to the general public of any shares of Conversion Stock
not subscribed for in the Subscription Offering.

     Purchase Order - The term Purchase Order means any form together with
     --------------                                                       
attached cover letter, sent by the Underwriter to any Person containing among
other things a description of the alternatives available to such Person under
the Plan and by which any such Person may make elections regarding subscriptions
for Conversion Stock in the Public Offering.

     Purchase Price - The term Purchase Price means the per share price at which
     --------------                                                             
the Conversion Stock will be sold in accordance with the terms hereof.

     Qualifying Deposit - The term Qualifying Deposit means the balance of each
     ------------------                                                        
Savings Account of $50 or more in the INSTITUTION at the close of business on
the Eligibility Record Date or Supplemental Eligibility Record Date.  Savings
Accounts with total deposit balances of less than $50 shall not constitute a
Qualifying Deposit.

     SEC - The term SEC refers to the Securities and Exchange Commission.
     ---                                                                 

     Savings Account - The term Savings Account includes savings accounts as
     ---------------                                                        
defined in Section 561.42 of the Rules and Regulations of the OTS and includes
certificates of deposit.

     Special Meeting of Members - The term Special Meeting of Members means the
     --------------------------                                                
special meeting and any adjournments thereof held to consider and vote upon this
Plan.

     Subscription Offering - The term Subscription Offering means the offering
     ---------------------                                                    
of Conversion Stock for purchase through Order Forms to Participants.

     Supplemental Eligibility Record Date - The term Supplemental Eligibility
     ------------------------------------                                    
Record Date means the close of business on the last day of the calendar quarter
preceding the approval of the Plan by the OTS.

     Supplemental Eligible Account Holder -  The term Supplemental Eligible
     ------------------------------------                                  
Account Holder means a holder of a Qualifying Deposit in the INSTITUTION (other
than an officer or trustee or their Associates) at the close of business on the
Supplemental Eligibility Record Date.

                                      A-4
<PAGE>
 
     Tax-Qualified Employee Stock Benefit Plan - The term Tax-Qualified Employee
     -----------------------------------------                                  
Stock Benefit Plan means any defined benefit plan or defined contribution plan,
such as an employee stock ownership plan, stock bonus plan, profit-sharing plan
or other plan, which, with its related trust, meets the requirements to be
"qualified" under Section 401 of the Internal Revenue Code.

     Syndicated Public Offering - The term Syndicated Public Offering means the
     --------------------------                                                
offering of Conversion Stock following the Subscription, Community (if
applicable) or Public Offerings through a syndicate of broker-dealers.

     Underwriter - The term Underwriter means the investment banking firm or
     -----------                                                            
firms through which the Conversion Stock will be offered and sold in the Public
Offering.

     Voting Members - The term Voting Members means those Persons qualifying as
     --------------                                                            
voting members of the INSTITUTION pursuant to its charter and bylaws.

     Voting Record Date - The term Voting Record Date means the date fixed by
     ------------------                                                      
the Directors in accordance with OTS regulations for determining eligibility to
vote at the Special Meeting of Members.

3.   PROCEDURE FOR CONVERSION

     After approval of the Plan by the Board of Directors of the INSTITUTION,
the Plan shall be submitted together with all other requisite material to the
OTS for its approval.  Notice of the adoption of the Plan by the Board of
Directors of the INSTITUTION will be published in a newspaper having general
circulation in each community in which an office of the INSTITUTION is located
and copies of the Plan will be made available at each office of the INSTITUTION
for inspection by the Members.  Upon filing the application with the OTS, the
INSTITUTION also will cause to be published a notice of the filing with the OTS
of an application to convert in accordance with the provisions of the Plan.
Following approval by the OTS, the Plan will be submitted to a vote of the
Voting Members at a Special Meeting of Members called for that purpose.  Upon
approval of the Plan by a majority of the total votes eligible to be cast by the
Voting Members, the INSTITUTION will take all other necessary steps pursuant to
applicable laws and regulations to convert the INSTITUTION to stock form.  The
conversion must be completed within 24 months of the approval of the Plan by the
Voting Members, unless a longer time period is permitted by governing laws and
regulations.

     The Board of Directors of the INSTITUTION intends to take all necessary
steps to form the Holding Company including the filing of an Application on Form
H-(e)1 or H-(e)1-S, if available to the Holding Company, with the OTS.  Upon
conversion, the INSTITUTION will issue its capital stock to the Holding Company
and the Holding Company will issue and sell the Conversion Stock in accordance
with this Plan.

     The Board of Directors of the INSTITUTION may determine for any reason at
any time prior to the issuance of the Conversion Stock not to utilize a holding
company form of organization in the Conversion, in which case, the Holding
Company's registration statement on Form S-1 or Form SB-2 will be withdrawn from
the SEC, the INSTITUTION will take all steps necessary to complete the
conversion from the mutual to the stock form of organization, including filing
any necessary documents with the OTS and will issue and sell the Conversion
Stock in accordance with this Plan.  In such event, any subscriptions or orders
received for Conversion Stock of the Holding Company shall be deemed to be
subscriptions or orders for Conversion Stock of the INSTITUTION without any
further action by the

                                      A-5
<PAGE>
 
INSTITUTION or the subscribers for the Conversion Stock.  Any references to the
Holding Company in this Plan shall mean the INSTITUTION in the event the Holding
Company is eliminated in the Conversion.

     The Conversion Stock will not be insured by the FDIC.  The INSTITUTION will
not knowingly lend funds or otherwise extend credit to any Person to purchase
shares of the Conversion Stock.

4.   HOLDING COMPANY APPLICATIONS AND APPROVALS

     The Holding Company shall make timely applications for any requisite
regulatory approvals, including an Application on Form H-(e)1 or an H-(e)1-S, if
available to the Holding Company, to be filed with the OTS and a Registration
Statement on Form S-1 or Form SB-2 to be filed with the SEC. The INSTITUTION
shall be a wholly owned subsidiary of the Holding Company.

5.   SALE OF CONVERSION STOCK

     The Conversion Stock will be offered simultaneously in the Subscription
Offering to the Eligible Account Holders, Employee Plans, Supplemental Eligible
Account Holders and Other Members in the respective priorities set forth in
Sections 8 through 11 of this Plan. The Subscription Offering may be commenced
as early as the mailing of the Proxy Statement for the Special Meeting of
Members and must be commenced in time to complete the conversion within the time
period specified in Section 3.

     Any shares of Conversion Stock not subscribed for in the Subscription
Offering may be offered for sale in the Community Offering, if any, as provided
in Section 12 of this Plan or offered in a Public Offering or Syndicated Public
Offering, as provided in Section 13, if necessary and feasible.  The
Subscription Offering may be commenced prior to the Special Meeting of Members
and, in that event, the Community Offering or Public Offering may also be
commenced prior to the Special Meeting of Members.  The offer and sale of
Conversion Stock, prior to the Special Meeting of Members shall, however, be
conditioned upon approval of the Plan by the Voting Members.

   
     Shares of Conversion  Stock may be sold in a Syndicated  Public Offering or
in a Public  Offering,  as  provided in Section 13 of this Plan in a manner that
will achieve the widest  distribution  of the Conversion  Stock as determined by
the  INSTITUTION.  In the  event  of a  Syndicated  Public  Offering  or  Public
Offering,  the sale of all Conversion  Stock  subscribed for in the Subscription
Offering will be consummated  simultaneously  on the date the sale of Conversion
Stock in the Syndicated  Public  Offering or Public  Offering is consummated and
only if all unsubscribed for Conversion Stock is sold.
    

     The INSTITUTION may elect to pay fees on either a fixed fee or commission
basis or combination thereof to an investment banking firm which assists it in
the sale of the Conversion Stock in the offerings.

   
     The INSTITUTION may also elect to offer to pay fees on a per share basis to
brokers who assist Persons in  determining to purchase  shares in the Syndicated
Public Offering and whose broker's name appears on the Order Form of the Person.
    

                                      A-6
<PAGE>
 
6.   NUMBER OF SHARES AND PURCHASE PRICE OF CONVERSION STOCK

     The total number of shares (or a range thereof) of Conversion Stock to be
issued and offered for sale will be determined by the Boards of Directors of the
INSTITUTION and the Holding Company, immediately prior to the commencement of
the Offerings, subject to adjustment thereafter if necessitated by a change in
the appraisal due to changes in market or financial conditions, with the
approval of the OTS, if necessary.

     All shares sold in the Conversion will be sold at a uniform price per share
referred to in this Plan as the Purchase Price. The aggregate Purchase Price for
all shares of Conversion Stock will not be inconsistent with the estimated
consolidated pro forma market value of the INSTITUTION. The estimated
consolidated pro forma market value of the INSTITUTION will be determined for
such purpose by the Independent Appraiser. Prior to the commencement of the
Subscription and Community Offerings, an Estimated Valuation Range will be
established, which range will vary within 15% above to 15% below the midpoint of
such range. The number of shares of Conversion Stock to be issued and/or the
Purchase Price may be increased or decreased by the INSTITUTION. In the event
that the aggregate Purchase Price of the Conversion Stock is below the minimum
of the Estimated Valuation Range, or materially above the maximum of the
Estimated Valuation Range, resolicitation of purchasers may be required,
provided that up to a 15% increase above the maximum of the Estimated Valuation
Range will not be deemed material so as to require a resolicitation. Any such
resolicitation shall be effected in such manner and within such time as the
INSTITUTION shall establish, with the approval of the OTS, if required. Up to a
15% increase in the number of shares to be issued which is supported by an
appropriate change in the estimated pro forma market value of the INSTITUTION or
in order to fill the order by the Employee Plans will not be deemed to be
material so as to require a resolicitation of subscriptions.

     Based upon the independent valuation, as updated prior to the consummation
of the Subscription and Community Offerings, the Boards of Directors of the
INSTITUTION and the Holding Company will fix the Purchase Price.

     Notwithstanding the foregoing, no sale of Conversion Stock may be
consummated unless, prior to such consummation, the Independent Appraiser
confirms to the INSTITUTION and Holding Company and to the OTS that, to the best
knowledge of the Independent Appraiser, nothing of a material nature has
occurred which, taking into account all relevant factors, would cause the
Independent Appraiser to conclude that the aggregate value of the Conversion
Stock sold at the Purchase Price is incompatible with its estimate of the
aggregate consolidated pro forma market value of the INSTITUTION. If such
confirmation is not received, the INSTITUTION may cancel the Subscription
Offering, Community Offering and/or the Public Offering and Syndicated Public
Offering, reopen or hold new Offerings to take such other action as the OTS may
permit.

     The Conversion Stock to be issued in the Conversion shall be fully paid and
nonassessable.

7.   PURCHASE BY THE HOLDING COMPANY OF THE STOCK OF THE INSTITUTION

     Upon the consummation of the sale of all of the Conversion Stock, the
Holding Company will purchase from the INSTITUTION all of the capital stock of
the INSTITUTION to be issued by the INSTITUTION in the conversion in exchange
for the Conversion proceeds that are not permitted to be retained by the Holding
Company.

                                      A-7
<PAGE>
 
     The Holding Company will apply to the OTS to retain up to 50% of the
proceeds of the Conversion.  Assuming the Holding Company is not eliminated, a
lesser percentage may be acceptable.

8.   SUBSCRIPTION RIGHTS OF ELIGIBLE ACCOUNT HOLDERS (FIRST PRIORITY)

     A.   Each Eligible Account Holder shall receive, without payment,
nontransferable subscription rights to subscribe for shares of Conversion Stock
equal to the greater of: (i) the maximum established for the Community Offering;
(ii) one-tenth of one percent of the Conversion Stock offered; or (iii) 15 times
the product (rounded down to the next whole number) obtained by multiplying the
total number of shares of Conversion Stock offered by a fraction of which the
numerator is the amount of the Qualifying Deposit of such Eligible Account
Holder and the denominator is the total amount of Qualifying Deposits of all
Eligible Account Holders but in no event greater than the maximum purchase
limitation specified in Section 14 hereof. All such purchases are subject to the
maximum and minimum purchase limitations specified in Section 14 and are
exclusive of an increase in the total number of shares issued due to an increase
in the maximum of the Estimated Valuation Range of up to 15%.

     B.   In the event that Eligible Account Holders exercise Subscription
Rights for a number of shares of Conversion Stock in excess of the total number
of such shares eligible for subscription, the shares of Conversion Stock shall
be allocated among the subscribing Eligible Account Holders so as to permit each
subscribing Eligible Account Holder, to the extent possible, to purchase a
number of shares sufficient to make his or her total allocation of Conversion
Stock equal to the lesser of 100 shares or the number of shares subscribed for
by the Eligible Account Holder. Any shares remaining after that allocation will
be allocated among the subscribing Eligible Account Holders whose subscriptions
remain unsatisfied in the proportion that the amount of the Qualifying Deposit
of each Eligible Account Holder whose subscription remains unsatisfied bears to
the total amount of the Qualifying Deposits of all Eligible Account Holders
whose subscriptions remain unsatisfied. If the amount so 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 until all available shares have been allocated or all subscriptions
satisfied.

     C.   Subscription rights as Eligible Account Holders received by Directors
and Officers and their Associates which are based on deposits made by such
persons during the twelve (12) months preceding the Eligibility Record Date
shall be subordinated to the Subscription Rights of all other Eligible Account
Holders.

9.   SUBSCRIPTION RIGHTS OF EMPLOYEE PLANS (SECOND PRIORITY)

     Subject to the availability of sufficient shares after filling subscription
orders of Eligible Account Holders under Section 8, the Employee Plans shall
receive without payment nontransferable subscription rights to purchase in the
Subscription Offering the number of shares of Conversion Stock requested by such
Plans, subject to the purchase limitations set forth in Section 14.

     The Employee Plans shall not be deemed to be associates or affiliates of or
Persons Acting in Concert with any Director or Officer of the Holding Company or
the INSTITUTION.

                                      A-8
<PAGE>
 
10.  SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS (THIRD PRIORITY)

     A.   In the event that the Eligibility Record Date is more than 15 months
prior to the date of the latest amendment to the Application filed prior to OTS
approval, then, and only in that event, each Supplemental Eligible Account
Holder shall receive, without payment, nontransferable subscription rights
entitling such Supplemental Eligible Account Holder to purchase that number of
shares of Conversion Stock which is equal to the greater of: (i) the maximum
purchase limitation established for the Community Offering; (ii) one-tenth of 1%
of the Conversion Stock Offered; and (iii) or 15 times the product (rounded down
to the next whole number) obtained by multiplying the total number of shares of
Conversion Stock to be issued by a fraction of which the numerator is the amount
of the Qualifying Deposit of the Supplemental Eligible Account Holder and the
denominator is the total amount of the Qualifying Deposits of all Supplemental
Eligible Account Holders. All such purchases are subject to the maximum and
minimum purchase limitations in Section 14 and are exclusive of an increase in
the total number of shares issued due to an increase in the maximum of the
Estimated Valuation Range of up to 15%.

     B.   Subscription rights received pursuant to this Category shall be
subordinated to the subscription rights received by Eligible Account Holders and
by the Employee Plans.

     C.   Any subscription rights to purchase shares of Conversion Stock
received by an Eligible Account Holder in accordance with Section 8 shall reduce
to the extent thereof the subscription rights to be distributed pursuant to this
Section.

     D.   In the event of an oversubscription for shares of Conversion Stock
pursuant to this Section, shares of Conversion Stock shall be allocated among
the subscribing Supplemental Eligible Account Holders as follows:

                    (1)  Shares of Conversion Stock shall be allocated so as to
               permit each such Supplemental Eligible Account Holder, to the
               extent possible, to purchase a number of shares of Conversion
               Stock sufficient to make his total allocation (including the
               number of shares of Conversion Stock, if any, allocated in
               accordance with Section 8) equal to 100 shares of Conversion
               Stock or the total amount of his subscription, whichever is less.

                    (2)  Any shares of Conversion Stock not allocated in
               accordance with subparagraph (1) above shall be allocated among
               the subscribing Supplemental Eligible Account Holders on an
               equitable basis, related to the amounts of their respective
               Qualifying Deposits as compared to the total Qualifying Deposits
               of all subscribing Supplemental Eligible Account Holders.

11.  SUBSCRIPTION RIGHTS OF OTHER MEMBERS (FOURTH PRIORITY)

     A.   Each Other Member shall receive, without payment, nontransferable
subscription rights to subscribe for shares of Conversion Stock in an amount
equal to the greater of the maximum purchase limitation established for the
Community Offering or one-tenth of one percent of the Conversion Stock offered,
subject to the maximum and minimum purchase limitations specified in Section 14
and exclusive of an increase in the total number of shares issued due to an
increase in the maximum of the Estimated Valuation Range of up to 15%, which
will be allocated only after first allocating to Eligible Account

                                      A-9
<PAGE>
 
Holders, the Employee Plans and Supplemental Eligible Account Holders all shares
of Conversion Stock subscribed for pursuant to Sections 8, 9 and 10 above.

     B.   In the event that such Other Members subscribe for a number of shares
of Conversion Stock which, when added to the shares of Conversion Stock
subscribed for by the Eligible Account Holders, the Employee Plans and the
Supplemental Eligible Account Holders is in excess of the total number of shares
of Conversion Stock being issued, the subscriptions of such Other Members will
be allocated among the subscribing Other Members so as to permit each
subscribing Other Member, to the extent possible, to purchase a number of shares
sufficient to make his total allocation of Conversion Stock equal to the lesser
of 100 shares or the number of shares subscribed for by the Other Member. Any
shares remaining will be allocated among the subscribing Other Members whose
subscriptions remain unsatisfied on a 100 shares (or whatever lesser amount is
available) per order basis until all orders have been filled or the remaining
shares have been allocated.

12.  COMMUNITY OFFERING

   
     If less  than  the  total  number  of  shares  of  Conversion  Stock  to be
subscribed for in the Conversion are sold in the Subscription  Offering,  shares
remaining  unsubscribed  may be made  available  for  purchase in the  Community
Offering to certain members of the general public,  which may subscribe together
with any  Associate or group of persons  Acting in Concert for up to that number
of shares of Conversion  Stock as shall equal  $100,000  divided by the Purchase
Price,  subject to the maximum and minimum  purchase  limitations  specified  in
Section 14 and exclusive of an increase in the total number of shares issued due
to an increase in the maximum of the Estimated Valuation Range of up to 15%. The
shares  may be  made  available  in the  Community  Offering  through  a  direct
community  marketing  program  which may  provide for  utilization  of a broker,
dealer,  consultant or investment  banking firm,  experienced  and expert in the
sale of savings  institution  securities.  In the  Community  Offering,  if any,
shares will be  available  for  purchase by the general  public with  preference
given first to natural persons  residing in the Local  Community and second,  to
natural  persons  residing  in the  State  of West  Virginia.  Subject  to these
preferences,  the INSTITUTION shall make distribution of the Conversion Stock to
be sold in the  Community  Offering  in such a manner as to  promote  the widest
distribution of Conversion Stock.
    

     If the Community Purchasers in the Community Offering, whose orders would
otherwise be accepted, subscribe for more shares than are available for
purchase, the shares available to them will be allocated among persons
submitting orders in the Community Offering in an equitable manner as determined
by the Board of Directors. The INSTITUTION may establish all terms and
conditions of such offer.

     The Community Offering, if any, may commence simultaneously with, during or
subsequent to the completion of the Subscription Offering and if commenced
simultaneously with or during the Subscription Offering the Community Offering
may be limited to Community Purchases. The Community Offering must be completed
within 45 days after the completion of the Subscription Offering unless
otherwise extended by the OTS.

     The INSTITUTION and the Holding Company, in their absolute discretion,
reserve the right to reject any or all orders in whole or in part which are
received in the Community Offering, at the time of receipt or as soon as
practicable following the completion of the Community Offering.

                                      A-10
<PAGE>
 
13.  PUBLIC OFFERING AND SYNDICATED PUBLIC OFFERING

   
     Any shares of Conversion Stock not sold in the Subscription  Offering or in
the Community Offering,  if any, may then be sold through the Underwriter to the
general  public at the Purchase  Price in the Public  Offering,  subject to such
terms, conditions and procedures as may be determined by the Boards of Directors
of the  INSTITUTION and the Holding  Company,  in a manner that will achieve the
widest  distribution  of the  Conversion  Stock and  subject to the right of the
INSTITUTION and the Holding Company, in their absolute discretion,  to accept or
reject in whole or in part all  subscriptions  in the  Public  Offering.  In the
Public  Offering,  if any, any person  together  with any  Associate or group of
persons  Acting in Concert may  purchase up to the maximum  purchase  limitation
established  for the  Community  Offering,  subject to the  maximum  and minimum
purchase limitations specified in Section 14 and exclusive of an increase in the
total number of shares issued due to an increase in the maximum of the Estimated
Valuation Range of up to 15%.  Shares  purchased by any Person together with any
Associate or group of persons Acting in Concert  pursuant to Section 12 shall be
counted  toward  meeting  the maximum  purchase  limitation  specified  for this
Section.  Provided that the Subscription Offering has commenced, the INSTITUTION
may commence the Public Offering at any time after the mailing to the Members of
the  Proxy  Statement  to be used in  connection  with the  Special  Meeting  of
Members,  provided that the  completion of the offer and sale of the  Conversion
Stock shall be conditioned upon the approval of this Plan by the Voting Members.
It is expected that the Public Offering, if any, will commence just prior to, or
as soon as practicable after, the termination of the Subscription  Offering. The
Public  Offering shall be completed  within 45 days after the termination of the
Subscription Offering,  unless such period is extended as provided in Section 3,
above.
    

   
     Shares of Conversion Stock not subscribed for in the Subscription Offering,
Community Offering, if any, and Public Offering may be sold in a Syndicated
Public Offering, subject to such terms, conditions and procedures as may be
determined by the Boards of Directors of the INSTITUTION and the Holding
Company, in a manner that will achieve the widest distribution of the Conversion
Stock subject to the right of the INSTITUTION and the Holding Company, in their
absolute discretion, to accept or reject in whole or in part all subscriptions
in the Syndicated Public Offering. In the Syndicated Public Offering, any person
together with any Associate or group of persons Acting in Concert may purchase
up to the maximum purchase limitation established for the Public Offering,
subject to the maximum and minimum purchase limitations specified in Section 14
and exclusive of an increase in the total number of shares issued due to an
increase in the maximum of the Estimated Valuation Range of up to 15%. Shares
purchased by any Person together with any Associate or group of persons Acting
in Concert pursuant to Section 12 shall be counted toward meeting the maximum
purchase limitation specified for this Section. Provided that the Subscription
Offering has commenced, the INSTITUTION may commence the Syndicated Public
Offering at any time after the mailing to the Members of the Proxy Statement to
be used in connection with the Special Meeting of Members, provided that the
completion of the offer and sale of the Conversion Stock shall be conditioned
upon the approval of this Plan by the Voting Members. If the Syndicated Public
Offering is not sooner commenced pursuant to the provisions of the preceding
sentence, the Syndicated Public Offering will be commenced as soon as
practicable following the date upon which the Subscription Offering and
Community Offering, if any, terminate.
    

     If for any reason a Public Offering or Syndicated Public Offering of shares
of Conversion Stock not sold in the Subscription and Community Offerings can not
be effected, other purchase arrangements will be made for the sale of
unsubscribed shares by the INSTITUTION, if possible. Such other purchase
arrangements will be subject to the approval of the OTS.

                                      A-11
<PAGE>
 
14.  LIMITATION ON PURCHASES

     The following limitations shall apply to all purchases of shares of
Conversion Stock:

     A.   The maximum number of shares of Conversion Stock which may be
purchased in the Subscription Offering by any person in the First Priority,
Third Priority and Fourth Priority shall not exceed such number of shares as
shall equal $100,000 divided by the Purchase Price.

     B.   The maximum number of shares of Conversion Stock which may be
subscribed for or purchased in all categories in the Conversion by any Person
(or persons through a single account) or Participant together with any Associate
or group of persons Acting in Concert shall not exceed such number of shares as
shall equal $150,000 divided by the Purchase Price, except for Employee Plans,
which in the aggregate may subscribe for up to 10% of the Conversion Stock
issued.

     C.   The maximum number of shares of Conversion Stock which may be
purchased in all categories in the conversion by Officers and Directors of the
INSTITUTION and their Associates in the aggregate shall not exceed 34% of the
total number of shares of Conversion Stock issued.

     D.   A minimum of 25 shares of Conversion Stock must be purchased by each
Person purchasing shares in the conversion to the extent those shares are
available; provided, however, that the minimum number of shares requirement will
not apply if the number of shares of Conversion Stock purchased times the price
per share exceeds $500.

     If the number of shares of Conversion Stock otherwise allocable pursuant to
Sections 8 through 13, inclusive, to any Person or that Person's Associates
would be in excess of the maximum number of shares permitted as set forth above,
the number of shares of Conversion Stock allocated to each such person shall be
reduced to the lowest limitation applicable to that Person, and then the number
of shares allocated to each group consisting of a Person and that Person's
Associates shall be reduced so that the aggregate allocation to that Person and
his Associates complies with the above maximums, and such maximum number of
shares shall be reallocated among that Person and his Associates as they may
agree, or in the absence of an agreement, in proportion to the shares subscribed
by each (after first applying the maximums applicable to each Person,
separately).

     Depending upon market or financial conditions, the Board of Directors of
the INSTITUTION and the Holding Company, without further approval of the
Members, may decrease or increase the purchase limitations in this Plan,
provided that the maximum purchase limitations may not be increased to a
percentage in excess of 5%. Notwithstanding the foregoing, the maximum purchase
limitation may be increased up to 9.99% provided that orders for Conversion
Stock exceeding 5% of the shares being offered shall not exceed, in the
aggregate, 10% of the total offering. If the INSTITUTION and the Holding Company
increase the maximum purchase limitations, the INSTITUTION and the Holding
Company are only required to resolicit Persons who subscribed for the maximum
purchase amount and may, in the sole discretion of the INSTITUTION and the
Holding Company, resolicit certain other large subscribers. For purposes of this
Section 14, the Directors of the INSTITUTION and the Holding Company shall not
be deemed to be Associates or a group affiliated with each other or otherwise
Acting in Concert solely as a result of their being Directors of the INSTITUTION
or the Holding Company.

                                      A-12
<PAGE>
 
     In the event of an increase in the total number of shares offered in the
conversion due to an increase in the maximum of the Estimated Valuation Range of
up to 15% (the "Adjusted Maximum") the additional shares will be used in the
following order of priority: (i) to fill the Employees Plan's subscription to up
to 10% of the Adjusted Maximum; (ii) in the event that there is an
oversubscription at the Eligible Account Holder level, to fill unfilled
subscriptions of Eligible Account Holders exclusive of the Adjusted Maximum
according to Section 8, with preference given to Community Purchasers; (iii) in
the event that there is an oversubscription at the Supplemental Eligible Account
Holder level, to fill unfilled subscriptions of Supplemental Eligible Account
Holders exclusive of the Adjusted Maximum according to Section 10, with
preference given to Community Purchasers; (iv) in the event that there is an
oversubscription at the Other Member level, to fill unfilled subscriptions of
Other Members exclusive of the Adjusted Maximum in accordance with Section 11,
with preference given to Community Purchasers; and (v) to fill unfilled
Subscriptions in the Community Offering exclusive of the Adjusted Maximum, with
preference given to Community Purchasers.

     Each Person purchasing Conversion Stock in the Conversion shall be deemed
to confirm that such purchase does not conflict with the above purchase
limitations contained in this Plan.

     For a period of three years following the conversion, no Officer, Director
or their Associates shall purchase, without the prior written approval of the
OTS, any outstanding shares of common stock of the Holding Company, except from
a broker-dealer registered with the SEC. This provision shall not apply to
negotiated transactions involving more than one percent of the outstanding
shares of common stock of the Holding Company, the exercise of any options
pursuant to a stock option plan or purchases of common stock of the Holding
Company, made by or held by any Tax-Qualified Employee Stock Benefit Plan or 
Non-Tax Qualified Employee Stock Benefit Plan of the INSTITUTION or the Holding
Company (including the Employee Plans) which may be attributable to any Officer
or Director. 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 its behalf and the purchaser or his 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.

15.  PAYMENT FOR CONVERSION STOCK

     All payments for Conversion Stock subscribed for in the Subscription,
Community, Public and Syndicated Public Offerings must be delivered in full to
the INSTITUTION, together with a properly completed and executed Order Form, or
Purchase Order in the case of the Public or Syndicated Public Offering, on or
prior to the expiration date specified on the Order Form or Purchase Order, as
the case may be, unless such date is extended by the INSTITUTION; provided,
however, that if the Employee Plans subscribes for shares during the
Subscription Offering, the Employee Plan will not be required to pay for the
shares at the time they subscribe but rather may pay for such shares of
Conversion Stock upon consummation of the Conversion. The INSTITUTION may make
scheduled discretionary contributions to an Employee Plan provided such
contributions do not cause the INSTITUTION to fail to meet its regulatory
capital requirement.

     Notwithstanding the foregoing, the INSTITUTION and the Holding Company
shall have the right, in their sole discretion, to permit institutional
investors to submit contractually irrevocable orders in the Community Offering,
Public Offering or Syndicated Public Offering and to thereafter submit payment

                                      A-13
<PAGE>
 
for the Conversion Stock for which they are subscribing in the Community
Offering, Public Offering or Syndicated Public Offering at any time prior to the
completion of the Conversion.

     Payment for Conversion Stock subscribed for shall be made either in cash
(if delivered in person), check or money order. Alternatively, subscribers in
the Offerings may pay for the shares subscribed for by authorizing the
INSTITUTION on the Order Form or Purchase Order to make a withdrawal from the
subscriber's Savings Account at the INSTITUTION in an amount equal to the
purchase price of such shares. Such authorized withdrawal, whether from a
savings passbook or certificate account, shall be without penalty as to
premature withdrawal. If the authorized withdrawal is from a certificate
account, and the remaining balance does not meet the applicable minimum balance
requirement, the certificate shall be canceled at the time of withdrawal,
without penalty, and the remaining balance will earn interest at the passbook
rate. Funds for which a withdrawal is authorized will remain in the subscriber's
Savings Account but may not be used by the subscriber until the Conversion Stock
has been sold or the 45-day period (or such longer period as may be approved by
the OTS) following the Subscription Offering has expired, whichever occurs
first. Thereafter, the withdrawal will be given effect only to the extent
necessary to satisfy the subscription (to the extent it can be filled) at the
Purchase Price per share. Interest will continue to be earned on any amounts
authorized for withdrawal until such withdrawal is given effect. Interest will
be paid by the INSTITUTION at not less than the passbook annual rate on payments
for Conversion Stock received in cash or by money order or check. Such interest
will be paid from the date payment is received by the INSTITUTION until
consummation or termination of the conversion. If for any reason the Conversion
is not consummated, all payments made by subscribers in the Offerings will be
refunded to them with interest. In case of amounts authorized for withdrawal
from Savings Accounts, refunds will be made by canceling the authorization for
withdrawal.

16.  MANNER OF EXERCISING SUBSCRIPTION RIGHTS THROUGH ORDER FORMS

     As soon as practicable after the Prospectus prepared by the Holding Company
and INSTITUTION has been declared effective by the OTS and the SEC, Order Forms
will be distributed to the Participants at their last known addresses appearing
on the records of the INSTITUTION for the purpose of subscribing to shares of
Conversion Stock in the Subscription Offering and will be made available for use
in the Community Offering. Notwithstanding the foregoing, the INSTITUTION may
elect to send Order Forms only to those Persons who request them after such
notice as is approved by the OTS and is adequate to apprise the Participants of
the pendency of the Subscription Offering has been given. Such notice may be
included with the proxy statement for the Special Meeting of Members and may
also be included in a notice of the pendency of the conversion and the Special
Meeting of Members sent to all Eligible Account Holders in accordance with
regulations of the OTS.

     Each Order Form or Purchase Order will be preceded or accompanied by the
Prospectus (if a holding company form of organization is utilized) or the
Offering Circular (if the holding company form of organization is not utilized)
describing the Holding Company (if utilized), the INSTITUTION, the Conversion
Stock and the Offerings. Each Order Form or Purchase Order will contain, among
other things, the following:

     A.   A specified date by which all Order Forms and Purchase Orders must be
received by the INSTITUTION, which date shall be not less than twenty (20), nor
more than forty-five (45) days, following the date on which the Order Forms are
mailed by the INSTITUTION, and which date will constitute the termination of the
Subscription Offering;

                                      A-14
<PAGE>
 
     B.   The purchase price per share for shares of Conversion Stock to be sold
in the Offerings;

     C.   A description of the minimum and maximum number of shares of
Conversion Stock which may be subscribed for pursuant to the exercise of
Subscription Rights or otherwise purchased in the Community Offering, Public
Offering or Syndicated Public Offering;

     D.   Instructions as to how the recipient of the Order Form or Purchase
Order is to indicate thereon the number of shares of Conversion Stock for which
such person elects to subscribe and the available alternative methods of payment
therefor;

     E.   An acknowledgment that the recipient of the Order Form or Purchase
Order has received a final copy of the Prospectus or Offering Circular, as the
case may be, prior to execution of the Order Form or Purchase Order.

     F.   A statement to the effect that all subscription rights are
nontransferable, will be void at the end of the Subscription Offering, and can
only be exercised by delivering within the subscription period such properly
completed and executed Order Form, together with cash (if delivered in person),
check or money order in the full amount of the purchase price as specified in
the Order Form for the shares of Conversion Stock for which the recipient elects
to subscribe in the Subscription Offering (or by authorizing on the Order Form
that the INSTITUTION withdraw said amount from the subscriber's Savings Account
at the INSTITUTION) to the INSTITUTION; and

     G.   A statement to the effect that the executed Order Form or Purchase
Order, once received by the INSTITUTION, may not be modified or amended by the
subscriber without the consent of the INSTITUTION.

     Notwithstanding the above, the INSTITUTION and the Holding Company reserve
the right in their sole discretion to accept or reject orders received on
photocopied or facsimiled order forms or whose payment is to be made by wire
transfer.

17.  UNDELIVERED, DEFECTIVE OR LATE ORDER FORMS: INSUFFICIENT PAYMENT

     In the event Order Forms (a) are not delivered and are returned to the
INSTITUTION by the United States Postal Service or the INSTITUTION is unable to
locate the addressee, (b) are not received back by the INSTITUTION or are
received by the INSTITUTION after the expiration date specified thereon, (c) are
defectively filled out or executed, (d) are not accompanied by the full required
payment, or, in the case of institutional investors in the Community Offering,
Public Offering or Syndicated Public Offering, by delivering irrevocable orders
together with a legally binding commitment to pay in cash, check, money order or
wire transfer the full amount of the purchase price prior to 48 hours before the
completion of the conversion for the shares of Conversion Stock subscribed for
(including cases in which savings accounts from which withdrawals are authorized
are insufficient to cover the amount of the required payment), or (e) are not
mailed pursuant to a "no mail" order placed in effect by the account holder, the
subscription rights of the person to whom such rights have been granted will
lapse as though such person failed to return the completed Order Form within the
time period specified thereon; provided, however, that the INSTITUTION may, but
will not be required to, waive any immaterial irregularity on any Order Form or
Purchase Order or require the submission of corrected Order Forms or Purchase
Orders or the remittance of full payment for subscribed shares by such date as
the INSTITUTION may

                                      A-15
<PAGE>
 
specify. The interpretation of the INSTITUTION of terms and conditions of the
Plan and of the Order Forms or Purchase Orders will be final, subject to the
authority of the OTS.

18.  RESTRICTIONS ON RESALE OR SUBSEQUENT DISPOSITION

     A.   All shares of Conversion Stock purchased by Directors or Officers of
the INSTITUTION or the Holding Company in the conversion shall be subject to the
restriction that, except as provided in Section 18B, below, or as may be
approved by the OTS, no interest in such shares may be sold or otherwise
disposed of for value for a period of one (1) year following the date of
purchase.

     B.   The restriction on disposition of shares of Conversion Stock set forth
in Section 18A above shall not apply to the following:

          (i)    Any exchange of such shares in connection with a merger or
acquisition involving the INSTITUTION or the Holding Company, which has been
approved by the OTS; and

          (ii)   Any disposition of such shares following the death of the
person to whom such shares were initially sold under the terms of the Plan.

     C.   With respect to all shares of Conversion Stock subject to restrictions
on resale or subsequent disposition, each of the following provisions shall
apply;

          (i)    Each certificate representing shares restricted within the
meaning of Section 18A, above, shall bear a legend prominently stamped on its
face giving notice of the restriction;

          (ii)   Instructions shall be issued to the stock transfer agent for
the Holding Company not to recognize or effect any transfer of any certificate
or record of ownership of any such shares in violation of the restriction on
transfer; and

          (iii)  Any shares of capital stock of the Holding Company issued with
respect to a stock dividend, stock split, or otherwise with respect to ownership
of outstanding shares of Conversion Stock subject to the restriction on transfer
hereunder shall be subject to the same restriction as is applicable to such
Conversion Stock.

19.  VOTING RIGHTS OF STOCKHOLDERS

     Upon conversion, the holders of the capital stock of the INSTITUTION shall
have the exclusive voting rights with respect to the INSTITUTION as specified in
its charter. The holders of the common stock of the Holding Company shall have
the exclusive voting rights with respect to the Holding Company.

20.  ESTABLISHMENT OF LIQUIDATION ACCOUNT

     The INSTITUTION shall establish at the time of conversion a liquidation
account in an amount equal to its net worth as of the latest practicable date
prior to conversion. The liquidation account will be maintained by the
INSTITUTION for the benefit of the Eligible Account Holders and Supplemental
Eligible Account Holders who continue to maintain their Savings Accounts at the
INSTITUTION. Each Eligible Account Holder and Supplemental Eligible Account
Holder shall, with respect to his Savings

                                      A-16
<PAGE>
 
Account, hold a related inchoate interest in a portion of the liquidation
account balance, in relation to his Savings Account balance at the Eligibility
Record Date and Supplemental Eligibility Record Date or to such balance as it
may be subsequently reduced, as hereinafter provided.

     In the unlikely event of a complete liquidation of the INSTITUTION (and
only in such event), following all liquidation payments to creditors (including
those to Account Holders to the extent of their Savings Accounts) each Eligible
Account Holder and Supplemental Eligible Account Holder shall be entitled to
receive a liquidating distribution from the liquidation account, in the amount
of the then adjusted subaccount balance for his Savings Account then held,
before any liquidation distribution may be made to any holders of the
INSTITUTION's capital stock. No merger, consolidation, purchase of bulk assets
with assumption of Savings Accounts and other liabilities, or similar
transactions with an FDIC institution, in which the INSTITUTION is not the
surviving institution, shall be deemed to be a complete liquidation for this
purpose. In such transactions, the liquidation account shall be assumed by the
surviving institution.

     The initial subaccount balance for a Savings Account held by an Eligible
Account Holder or Supplemental Eligible Account Holder shall be determined by
multiplying the opening balance in the liquidation account by a fraction, the
numerator of which is the amount of such Eligible Account Holder's and
Supplemental Eligible Account Holder's Qualifying Deposit and the denominator of
which is the total amount of all Qualifying Deposits of all Eligible Account
Holders and Supplemental Eligible Account Holders in the INSTITUTION. Such
initial subaccount balance shall not be increased, but shall be subject to
downward adjustment as described below.

     If, at the close of business on any annual closing date, commencing on or
after the effective date of conversion, the deposit balance in the Savings
Account of an Eligible Account Holder or Supplemental Eligible Account Holder is
less than the lesser of (i) the balance in the Savings Account at the close of
business on any other annual closing date subsequent to the Eligibility Record
Date or Supplemental Eligibility Record Date, as applicable, or (ii) the amount
of the Qualifying Deposit in such Savings Account, the subaccount balance of
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
such downward adjustment, the subaccount balance shall not be subsequently
increased, notwithstanding any subsequent increase in the deposit balance of the
related Savings Account. If any such Savings Account is closed, the related
subaccount shall be reduced to zero.

     The creation and maintenance of the liquidation account shall not operate
to restrict the use or application of any of the net worth accounts of the
INSTITUTION.

21.  TRANSFER OF SAVINGS ACCOUNTS

     Each person holding a Savings Account at the INSTITUTION at the time of
conversion shall retain an identical Savings Account at the INSTITUTION
following conversion in the same amount and subject to the same terms and
conditions (except as to voting and liquidation rights).

                                      A-17
<PAGE>
 
22.  RESTRICTIONS ON ACQUISITION OF THE INSTITUTION AND HOLDING COMPANY

     A.   In accordance with OTS regulations, for a period of three years from
the date of consummation of conversion, no Person, other than the Holding
Company, shall directly or indirectly offer to acquire or acquire the beneficial
ownership of more than 10% of any class of an equity security of the INSTITUTION
without the prior written consent of the OTS.

     B.1. The charter of the INSTITUTION contains a provision stipulating that
no person, except the Holding Company, for a period of five years following the
date of conversion shall directly or indirectly offer to acquire or acquire the
beneficial ownership of more than 10% of any class of an equity security of the
INSTITUTION, without the prior written approval of the OTS. In addition, such
charter may also provide that for a period of five years following the
conversion, shares beneficially owned in violation of the above-described
charter provision shall not be entitled to vote and shall not be voted by any
person or counted as voting stock in connection with any matter submitted to
stockholders for a vote. In addition, special meetings of the stockholders
relating to changes in control or amendment of the charter may only be called by
the Board of Directors, and shareholders shall not be permitted to cumulate
their votes for the election of directors.

     B.2. The Certificate of Incorporation of the Holding Company will contain a
provision stipulating that in no event shall any record owner of any outstanding
shares of the Holding Company's common stock who beneficially owns in excess of
10% of such outstanding shares be entitled or permitted to any vote in respect
to any shares held in excess of 10%. In addition, the Certificate of
Incorporation and Bylaws of the Holding Company provide for staggered terms of
the directors, noncumulative voting for directors, limitations on the calling of
special meetings, a fair price provision for certain business combinations and
certain notice requirements.

     C.   For the purposes of this Section 22, B.1.:

          (i)    The term "person" includes an individual, a group acting in
concert, a corporation, a partnership, an association, a joint stock company, a
trust, an unincorporated organization or similar company, a syndicate or any
other group formed for the purpose of acquiring, holding or disposing of
securities of an insured institution;

          (ii)   The term "offer" includes every offer to buy or acquire,
solicitation of an offer to sell, tender offer for, or request or invitation for
tenders of, a security or interest in a security for value;

          (iii)  The term "acquire" includes every type of acquisition, whether
effected by purchase, exchange, operation of law or otherwise; and

          (iv)   The term "security" includes non-transferable subscription
rights issued pursuant to a plan of conversion as well as a "security" as
defined in 15 U.S.C. (S)78c(a)(10).

                                      A-18
<PAGE>
 
23.  PAYMENT OF DIVIDENDS AND REPURCHASES OF STOCK

     The INSTITUTION shall not declare or pay a cash dividend on, or repurchase
any of, its capital stock if the effect thereof would cause its regulatory
capital to be reduced below (i) the amount required for the Liquidation Account
or (ii) the federal regulatory capital requirement in Section 567.2 of the Rules
and Regulations of the OTS. Otherwise, the INSTITUTION may declare dividends or
make capital distributions in accordance with applicable law and regulations.

24.  AMENDMENT OF PLAN

     If deemed necessary or desirable, the Plan may be substantively amended at
any time prior to solicitation of proxies from Members to vote on the Plan by a
two-thirds vote of the INSTITUTION's Board of Directors, and at any time
thereafter by such vote of such Board of Directors with the concurrence of the
OTS. Any amendment to the Plan made after approval by the Members with the
approval of the OTS shall not necessitate further approval by the Members unless
otherwise required by the OTS. The Plan may be terminated by majority vote of
the INSTITUTION's Board of Directors at any time prior to the Special Meeting of
Members to vote on the Plan, and at any time thereafter with the concurrence of
the OTS.

     By adoption of the Plan, the Members of the INSTITUTION authorize the Board
of Directors to amend or terminate the Plan under the circumstances set forth in
this Section.

25.  CHARTER AND BYLAWS

     By voting to adopt the Plan, members of the INSTITUTION will be voting to
adopt a charter and bylaws to read in the form of charter and bylaws for a
federally chartered stock institution. The effective date of the INSTITUTION's
amended charter and bylaws shall be the date of issuance and sale of the
Conversion Stock as specified by the OTS.

26.  CONSUMMATION OF CONVERSION

     The conversion of the INSTITUTION shall be deemed to take place and be
effective upon the completion of all requisite organizational procedures for
obtaining the federal stock charter for the INSTITUTION and sale of all
Conversion Stock.

27.  REGISTRATION AND MARKETING

     Within the time period required by applicable laws and regulations, the
Holding Company will register the securities issued in connection with the
conversion pursuant to the Securities Exchange Act of 1934 and will not
deregister such securities for a period of at least three years thereafter,
except that the maintenance of registration for three years requirement may be
fulfilled by any successor to the Holding Company. In addition, the Holding
Company will use its best efforts to encourage and assist a market-maker to
establish and maintain a market for the Conversion Stock and to list those
securities on a national or regional securities exchange or the NASDAQ System.

                                      A-19
<PAGE>
 
28.  RESIDENTS OF FOREIGN COUNTRIES AND CERTAIN STATES

     The INSTITUTION will make reasonable efforts to comply with the securities
laws of all States in the United States in which Persons entitled to subscribe
for shares of Conversion Stock pursuant to the Plan reside.  However, no such
Person will be issued subscription rights or be permitted to purchase shares of
Conversion Stock in the Subscription Offering if such Person resides in a
foreign country or in a state of the United States with respect to which any of
the following apply: (i) a small number of Persons otherwise eligible to
subscribe for shares under the Plan reside in such state; (ii) the issuance of
subscription rights or the offer or sale of shares of Conversion Stock to such
Persons would require the INSTITUTION or the Holding Company, as the case may
be, under the securities laws of such state, to register as a broker, dealer,
salesman or agent or to register or otherwise qualify its securities for sale in
such state; or (iii) such registration or qualification would be impracticable
for reasons of cost or otherwise.

29.  EXPENSES OF CONVERSION

     The INSTITUTION shall use its best efforts to assure that expenses incurred
by it in connection with the conversion shall be reasonable.

30.  CONDITIONS TO CONVERSION

     The conversion of the INSTITUTION pursuant to this Plan is expressly
conditioned upon the following:

     (a)  Prior receipt by the INSTITUTION of rulings of the United States
Internal Revenue Service and the State of West Virginia taxing authorities, or
opinions of counsel, substantially to the effect that the conversion will not
result in any adverse federal or state tax consequences to Eligible Account
Holders or the INSTITUTION and the Holding Company before or after the
conversion;

     (b)  The sale of all of the Conversion Stock offered in the conversion; and

     (c)  The completion of the conversion within the time period specified in
Section 3 of this Plan.

31.  INTERPRETATION

     All interpretations of this Plan and application of its provisions to
particular circumstances by a majority of the Board of Directors of the
INSTITUTION shall be final, subject to the authority of the OTS.

                                      A-20



SNODGRASS

Certified Public Accountants

October 1, 1996

[LOGO]

Board of Directors
Advance Financial Savings Bank, f.s.b.
1015 Commerce Street
Wellsburg, WV  26070

    RE:   West Virginia  State Income Tax Opinion  Relating to Conversion of the
          Savings  Bank from a  Federally  Chartered  Mutual  Savings  Bank to a
          Federally Chartered Stock Institution and Simultaneous  Acquisition of
          the Stock of the Stock Savings Bank by Holding Company

Members of the Board:

You have  requested an opinion  from this firm  regarding  the tax  consequences
under the laws of the State of West Virginia relating to the proposed conversion
of   Advance    Financial   Savings   Bank,   f.s.b.   (the   "Bank")   from   a
federally-chartered  mutual savings bank to a federally-chartered  capital stock
savings bank (the "Stock Bank"), and simultaneous  formation of a parent holding
company (the "Holding  Company") which will acquire all of the outstanding stock
of Stock Bank.

You have  previously  received  an opinion of counsel  ("Federal  Tax  Opinion")
stating  that the  conversion  of the Bank would not  result in adverse  federal
income tax  consequences  to the Bank,  the Stock Bank,  or its account  holders
under the Internal  Revenue Code of 1986, as amended  ("Code").  The Federal Tax
Opinion  holds that such a  transaction  qualifies as a tax-free  reorganization
under IRC Section  368(a)(1)(F).  The Federal  Tax  Opinion is  predicated  upon
Revenue  Ruling  80-105,  1980-1 CB 78,  which holds that a similar  transaction
qualified as a tax- free reorganization under IRC Section 368(a)(1)(F).

Based upon the facts and  circumstances  attendant to the conversion as detailed
in the Plan of Conversion, adopted by the Bank on September 3, 1996, as amended,
("Plan of  Conversion"),  and as described  in the Federal Tax Opinion,  and the
provision  of the Code and the Federal Tax Opinion  rendered,  it is our opinion
that the laws of the State of West Virginia will, for income tax purposes, treat
the conversion transaction as detailed in the Plan of Conversion in an identical
manner as it is treated by the Internal Revenue Service for income tax purposes,
and that  under  such  state law no  adverse  income  tax  consequences  will be
incurred by either the Bank, the Stock Bank, or its account  holders as a result
of the implementation of the Plan of Conversion.

S.R. Snodgrass, A.C.
101 Bradford Road, Wexford, PA 15090-6909 Phone: 412-934-0344
Facsimile: 412-934-0345

<PAGE>

Board of Directors
October 1, 1996
Page 2

The opinion herein expressed  specifically does not include,  without limitation
by the  specification  thereof,  an opinion with respect to any franchise tax or
capital  stock taxes which might result from the  implementation  of the Plan of
Conversion.

We hereby consent to the filing of this opinion as an exhibit to the Application
for  Conversion on Form AC ("Form AC") or similar  filing of the Bank filed with
the Office of Thrift  Supervision,  and filing of this  opinion as an exhibit to
the  Registration  Statement  of Form S-1  ("Form  S-1")  to be  filed  with the
Securities and Exchange Commission, and to reference to our firm in the offering
circular contained in the Form AC, Form S-1, and associated documents related to
this opinion.

Very truly yours,




/s/ S.R. Snodgrass, A.C.

S.R. Snodgrass, A.C.


<PAGE>
 
                                                                    EXHIBIT 23.2


                     [LETTERHEAD OF S.R. SNODGRASS, A.C.] 


                         INDEPENDENT AUDITOR'S CONSENT


   
        We consent to the reference to our firm under the caption  "Experts" and
to the use of our report dated August 19, 1996, except for the subsequent events
as described in Note 17, which is as of September  30, 1996 on the  consolidated
financial  statements of Advance Financial Savings Bank, f.s.b., to Amendment #1
to the Registration  Statement (Form S-1), Application for Conversion (Form AC),
and related Prospectus of Advance Financial Bancorp.
    

/s/ S.R. Snodgrass, A.C.

Steubenville, Ohio

   
October 28, 1996
    



STOCK ORDER FORM &                                     Advance Financial Bancorp

CERTIFICATION FORM (Proposed Holding Company for Advance Financial Savings Bank)

Note:  Please  read the Stock Order Form Guide and  Instructions  on the back of
this form before completion.
- --------------------------------------------------------------------------------
Deadline

The Subscription  Offering ends at X.XX p.m.,  Eastern Time, in Wellsburg,  West
Virginia XXXX xx, 1996. Your Stock Order Form and Certification  Form,  properly
executed  and with the correct  payment,  must be received at the address on the
bottom of this form by this deadline, or it will be considered void.
- --------------------------------------------------------------------------------
Number of Shares

   (1) Number of Shares              Price Per Share        (2) Total Amount Due
- ----------------------------                                --------------------
                                X        $10.00       =
- ----------------------------                                --------------------

The minimum  number of shares that may be  subscribed  for is 25 and the maximum
purchase is x,xxx shares in the Subscription Offering. No person,  together with
associates of and persons acting in concert with such person,  may purchase more
than xx,xxx shares of the Common stock in the Subscription  Offering.  The price
per share is based upon a valuation  that is subject to review  prior to filling
individual stock orders.
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S>                                                          <C>
Method of Payment                                            Purchaser Information

(3)  [  ]I authorize Advance Financial Savings Bank to make  (5)  [  ]Check here if you are a director, officer or employee
         withdrawals from my Advance Financial Savings Bank           of Advance Financial Savings Bank or a member of such
         account(s) shown below, and understand that the              person's immediate family.
         amounts will not otherwise be available for              [  ]Check here if you are a depositor or a borrower and
         withdrawal:                                                  enter below information for all accounts you had at
                                                                      the Eligibility Record Date (August 31, 1995), 
(4)  [  ]Enclosed is a check, bank draft or money order               Supplemental Eligibility Record Date (September 30, 1996) 
         payable to Advance Financial Bancorp for                     or the Voting Record Date (, 1996).  If  additional space
         $__________ (or cash if presented in person).                is needed, please utilize the back of this form.
                                                                      Please confirm account(s) by initializing here. __________

Account Number(s)                              Amount(s)

- -------------------------------------------- -----------
                                                                  Account Title (Names on Accounts)                   Account Number

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

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

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

- -------------------------------------------- -----------          ---------------------------------------------------
                            Total Withdrawal
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
(6) Stock Registration

<S>                              <C>                                   <C>    
    [  ]  Individual             [  ]  Uniform Transfer to Minors      [  ]  Partnership
    [  ]  Joint Tenants          [  ]  Uniform Gift to Minors          [  ]  Individual Retirement Account
    [  ]  Tenants in Common      [  ]  Corporation                     [  ]  Fiduciary/Trust (Under Agreement Dated __________)
</TABLE>

- --------------------------------------------------------------------------------
Name                                               Social Security or Tax I.D.

- --------------------------------------------------------------------------------
Name                                               Daytime Telephone

- --------------------------------------------------------------------------------
Street Address                                     Evening Telephone

- --------------------------------------------------------------------------------
City                        State      Zip Code    County of Residence

- --------------------------------------------------------------------------------
NASD Affiliation (This section only applies to those individuals  who  meet  the
delineated criteria)

[ ] Check here if you are a member of the  National  Association  of  Securities
Dealers, Inc. ("NASD"), a person associated with an NASD member, a member of the
immediate  family of any such person to whose  support such person  contributes,
directly or  indirectly,  or the holder of an account in which an NASD member or
person associated with an NASD member has a beneficial interest.  To comply with
conditions under which an exemption from the NASD's  Interpretation With Respect
to Free-Riding and Withholding is available,  you agree, if you have checked the
NASD affiliation  box: (1) not to sell,  transfer or hypothecate the stock for a
period of 90 days following the issuance, and (2) to report this subscription in
writing to the  applicable  NASD member within one day of the payment  therefor.
- --------------------------------------------------------------------------------
Acknowledgment  By signing below, I acknowledge  receipt of the Prospectus dated
XXXX xx,  1996 and  understand  I may not  change or revoke my order  once it is
received by Advance Financial Savings Bank. I also certify that this stock order
is for my account  and there is no  agreement  or  understanding  regarding  any
further  sale or transfer of these  shares.  Federal  regulations  prohibit  any
persons from transferring, or entering into any agreement directly or indirectly
to transfer, the legal or beneficial ownership of conversion subscription rights
or the underlying securities to the account of another person. Advance Financial
Savings Bank will pursue any and all legal and  equitable  remedies in the event
it  becomes  aware of the  transfer  of  subscription  rights and will not honor
orders  known by it to involve such  transfer.  Under  penalties  of perjury,  I
further certify that: (1) the social security number or taxpayer  identification
number given above is correct;  and (2) I am not subject to backup  withholding.
You must  cross out this  item,  (2)  above,  if you have been  notified  by the
Internal Revenue Service that you are subject to backup  withholding  because of
underreporting  interest or dividends on your tax return.  By signing  below,  I
also  acknowledge  that I have not waived any rights under the Securities Act of
1933      and      the      Securities      Exchange      Act      of      1934.
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S>                                                 <C>               <C>                               <C>   
Signature  Sign and date this form. When            Signature         Title (if applicable)             Date
purchasing as a custodian,  corporate
officer,  etc.,  include  title.  An  
additional  signature is required  only if
payment is by  withdrawal  from an account          --------------------------------------------------------------------
that requires more than one signature
to withdraw  funds.  YOUR ORDER WILL BE 
FILLED IN ACCORDANCE WITH THE PROVISIONS
OF THE  PROSPECTUS.  THIS  ORDER  IS NOT            Signature         Title (if applicable)             Date
VALID  IF THE  STOCK  ORDER  FORM  AND
CERTIFICATION  FORM ARE NOT BOTH SIGNED.  
If you need help completing this Form,
you may call the Stock Information Center           ---------------------------------------------------------------------
at (304 xxx-xxxx. THE SHARES OF COMMON
STOCK OFFERED HEREBY ARE NOT SAVINGS  
ACCOUNTS AND ARE NOT INSURED OR GUARANTEED
BY THE FEDERAL DEPOSIT INSURANCE CORPORATION,  
THE SAVINGS ASSOCIATION INSURANCE FUND OR
ANY OTHER GOVERNMENTAL AGENCY.
</TABLE>

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

<S>             <C>                         <C>                <C>                <C>   
                Date Rec'd ___/___/___      Order #  ____      Batch # ____           STOCK INFORMATION CENTER
OFFICE USE      Check #    ___________      Category ____                               1015 Commerce Street
                Amount    $___________      Initials ____                         Wellsburg, West Virginia 26070
                                                                                         (XXX) XXX-XXXX
</TABLE>
- --------------------------------------------------------------------------------



<PAGE>
Stock Ownership Guide
- --------------------------------------------------------------------------------

Individual- The Stock is to be registered in an individual's  name only. You may
not list beneficiaries for this ownership.

Joint Tenants- Joint tenants with right of  survivorship  identifies two or more
owners.  When  stock is held by  joint  tenants  with  rights  of  survivorship,
ownership  automatically  passes to the surviving joint tenant(s) upon the death
of any joint tenant. You may not list beneficiaries for this ownership.

Tenants in Common- Tenants in common may also identify two or more owners.  when
stock is to be held by  tenants  in  common,  upon the  death of one  co-tenant,
ownership  of the stock will be held by the  surviving  co-tenant(s)  and by the
heirs of the deceased co-tenant.  All parties must agree to the transfer or sale
of shares  held by tenants in common.  You may not list  beneficiaries  for this
ownership.

Individual Retirement Account- Individual Retirement Account ("IRA") holders may
make   stock   purchases   from   their   deposits    through   a   pre-arranged
"trustee-to-trustee"  transfer.  Stock may only be held in a self-directed  IRA.
The Advance  Financial  Savings Bank does not offer a self-directed  IRA. Please
contact the Stock  Information  Center if you have any questions  about your IRA
account or to obtain a list of local brokers who will open a self-directed  IRA,
or check with your broker.  There will be no early  withdrawal  or IRS penalties
incurred by these transactions.

Uniform Gift to Minors- For  residents of many states,  stock may be held in the
name of a custodian  for the  benefit of a minor  under the Uniform  Transfer to
Minors Act. For residents in other  states,  stock may be held in a similar type
of ownership under the Uniform Gift to Minors Act of the individual  states. For
either  ownership,  the minor is the  actual  owner of the stock  with the adult
custodian  being  responsible  for the investment  until the child reaches legal
age.

Instructions:  See your  legal  advisor  if you are  unsure  about  the  correct
registration of your stock.

On the first  line,  print the first name,  middle  initial and last name of the
custodian,  with the  abbreviation  "CUST" after the name. Print the first name,
middle  initial and last name of the minor on the second  "NAME" line.  Only one
custodian and one minor may be designated.

Corporation/Partnership-  Corporations/Partnerships  may purchase stock.  Please
provide the Corporation/Partnership's  legal name and Tax I.D. To have depositor
rights,  the  Corporation/Partnership  must have an account  in the legal  name.
Please  contact  the Stock  Information  Center to verify  depositor  rights and
purchase limitations.

Fiduciary/Trust-  Generally,  fiduciary  relationships (such as Trusts, Estates,
Guardianships,  etc.) are  established  under a form of trust  agreement  or are
pursuant to a court order.  Without a legal  document  establishing  a fiduciary
relationship, your stock may not be registered in a fiduciary capacity.

Instructions: On the first "NAME" line, print the first name, middle initial and
last name of the fiduciary if the fiduciary is an  individual.  If the fiduciary
is a corporation,  list the corporate title on the first "NAME" line.  Following
the name,  print the  fiduciary  "title"  such as  trustee,  executor,  personal
representative, etc.

On the second "NAME" line, print either the name of the maker, donor or testator
OR the name of the beneficiary.  Following the name,  indicate the type of legal
document establishing the fiduciary relationship (agreement, court order, etc.).
In the blank after  "Under  Agreement  Dated",  fill in the date of the document
governing the relationship.  The date of the document need not be provided for a
trust created by a will.

An example of  fiduciary  ownership  of stock in the case of a trust is: John D.
Smith, Trustee for Thomas A. Smith Under Agreement Dated 06/09/87

Definition of Associate
- --------------------------------------------------------------------------------

The term  "associate" of a person  defined to mean (i) any  corporation or other
organization (other than Advance Financial Bancorp  ("Bancorp"),  the Bank, or a
majority  owned  subsidiary  of the Bank) of which  such  person is a  director,
officer or partner or is directly or indirectly the beneficial interest or as to
which such person serves a trustee or in a similar fiduciary capacity, provided,
however,  that such term shall not  include  any  tax-qualified  employee  stock
benefit  plan of  Bancorp or the Bank in which  such  person  has a  substantial
beneficial  interest or serves as a trustee or in a similar fiduciary  capacity;
and (iii) any relative or spouse of such person, or any relative of such person,
who either has the same home as such  person or who is a director  or officer of
Bancorp or the Bank or any of their subsidiaries.
<PAGE>

                               CERTIFICATION FORM

              (This Form Must Accompany A Signed Stock Order Form)

     I ACKNOWLEDGE  THAT THE SHARES OF COMMON  STOCK,  $0.10 PAR VALUE PER SHARE
("COMMON STOCK"), OF ADVANCE FINANCIAL BANCORP ARE NOT FEDERALLY INSURED AND ARE

NOT GUARANTEED BY THE BANK OR THE FEDERAL GOVERNMENT.

     If anyone asserts that the shares of Common Stock are federally  insured or
guaranteed,  or are as safe as an insured  deposit,  I should call the Office of
Thrift  Supervision  Acting  Regional  Director,  Robert C.  Albanese,  at (201)
413-1000.

     I further  certify that,  before  purchasing  the shares of Common Stock of
Bancorp,  I received a copy of the Prospectus dated,  __________ ___, 1996 which
discloses  the nature of the shares of Common  Stock being  offered  thereby and
describes  the  following  risks  involved in an  investment in the Common Stock
under the heading "Risk Factors" beginning on page 1 of the Prospectus:

         1.       Potential Impact of Changes in Interest Rates

         2.       Disparity in Insurance Premiums and Special Assessment

         3.       Lack of Growth in the Bank's Market Areas

         4.       Possible Increase in Loan Loss Provision following Expansion 
                  of Loan Portfolio

         5.       Default Rates on Adjustable-Rate Mortgage Loans After Interest
                  Rate Increases

         6.       Decrease in Profitability Since 1994

         7.       Anti-Takeover Provisions

         8.       Possible Voting Control by Management and The Board of 
                  Directors

         9.       Possible Dilutive Effect of RSP and Stock Options and Effect 
                  of Purchase by the RSP and ESOP

         10.      Possible Negative Impact caused by Regulatory Oversight

         11.      Possible Adverse Income Tax Consequences of the  Distribution
                  of Subscription Rights

         12.      Decreased Return on Equity Immediately After Conversion

         13.      Lack of Liquidity for the Common Stock

- --------------------------------------------------------------------------------
Signature                               Signature

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

(Note: If stock is to be held jointly, both parties must sign)

Date:
     ---------------------------

<PAGE>


ITEM INSTRUCTION
- --------------------------------------------------------------------------------

Items 1 and 2- Fill in the number of shares  that you wish to  purchase  and the
total  payment due. The amount due is determined  by  multiplying  the number of
shares by the subscription price of $10.00 per share. The minimum purchase is 25
shares.  The  maximum  purchase  amount  in  the  Conversion  by any  person  is
__________  shares  in the  Subscription  Offering.  No  person,  together  with
associates of and persons acting in concert with such person,  may purchase more
than __________ shares of the Common Stock in the Subscription Offering.

Advance Financial Savings Bank has reserved the right to reject the subscription
of any order received in the Public Offering, if any, in whole or in part.

Item 3- Payment  for shares  may be made in cash  (only if  delivered  by you in
person) or by check, bank draft or money order made payable to Advance Financial
Savings Bank. DO NOT MAIL CASH. If you choose to make a cash payment,  take your
Stock Order  Form,  signed  Certification  Form and payment in person to Advance
Financial  Savings  Bank.  Your funds will earn  interest  at Advance  Financial
Savings Bank's passbook rate, currently ____% per annum.

Item 4- To pay by withdrawal  from a savings  account or  certificate at Advance
Financial  Savings Bank, insert the account number(s) and the Amount(s) you wish
to  withdraw  from each  account.  If more than one  signature  is  required  to
withdraw,  each must sign in the  Signature  box on the front of this  form.  To
withdraw  from an account with  checking  privileges,  please write a check.  No
early withdrawal penalty will be charged on funds used to purchase stock. A hold
will be placed on the  account(s)  for the  amount(s)  you show.  Payments  will
remain in certificate account(s) until the stock offering closes.  However, if a
partial withdrawal reduces the balance of a certificate account to less than the
applicable  minimum,  the remaining balance will thereafter earn interest at the
passbook rate.

Item 5- Please check this box if you were a depositor on the Eligibility  Record
Date  (August 31,  1995),  and/or a depositor  on the  Supplemental  Eligibility
Record  Date  (September  30,  1996) or a  depositor  on the Voting  Record Date
(__________  ___,  1996) and list all names on the  account(s)  and all  account
number(s)  of  those   accounts  you  had  at  these  dates  to  ensure   proper
identification of your purchase rights.

Items 6 and 7- The stock  transfer  industry has  developed a uniform  system of
shareholder  registrations  that we will use in the  issuance of Bancorp  common
stock.  Print the name(s) in which you want the stock registered and the mailing
address of the  registration.  Include the first name,  middle  initial and last
name of the shareholder.  Avoid the use of two initials.  Please omit words that
do not affect ownership rights, such as "Mrs.", "Mr.", "Dr.", "special account",
etc.

Subscription  rights are not  transferable.  If you are a qualified  member,  to
protect your priority over other purchasers as described in the Prospectus,  you
must take ownership in at least one of the account holder's names.

Enter the Social  Security  or Tax I.D.  number of one  registered  owner.  This
registered  owner must be listed on the first  "NAME"  line.  Be sure to include
your  telephone  number because we will need to contact you if we cannot execute
your order as given.  Review the Stock Ownership Guide on this page and refer to
the  instructions  for  Uniform  Gift to  Minors/Uniform  Transfer to Minors and
Fiduciaries.

Account Title (Names on Accounts)      Account Number
- --------------------------------------------------------------------------------

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

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

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

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

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

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

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

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

                     CONVERSION VALUATION APPRAISAL REPORT



                                 Prepared for:

                           Advance Financial Bancorp
                                      and
                     Advance Financial Savings Bank, f.s.b.

                            Wellsburg, West Virginia



                                     As Of:

                               September 6, 1996



                                  Prepared By:

                               Michael R. Keller
                                   President
<PAGE>


                       [KELLER & COMPANY, INC. LETTERHEAD]
                             555 METRO PLACE NORTH
                                   SUITE 524
                               DUBLIN, OHIO 43017
                                 (614) 766-1426
                               (614) 766-1459 FAX





October 1, 1996




Board of Directors
Advance Financial Savings Bank, f.s.b.
1015 Commerce Street
Wellsburg, WV  26070

Gentlemen:

We hereby submit an  independent  appraisal of the pro forma market value of the
to-be-issued  stock of Advance Financial Bancorp (the  "Corporation"),  which is
the newly formed  holding  company of Advance  Financial  Savings Bank,  f.s.b.,
Wellsburg,  West Virginia  ("Advance" or the "Bank").  The Corporation will hold
all of the shares of the common stock of the Bank. Such stock is to be issued in
connection with the Bank's conversion from a federally  chartered mutual savings
bank to a federally  chartered  stock savings bank in accordance with the Bank's
Plan of  Conversion.  This  appraisal  was  prepared and provided to the Bank in
accordance  with the conversion  requirements  and  regulations of the Office of
Thrift Supervision of the United States Department of the Treasury.

Keller & Company, Inc. is an independent  financial institution  consulting firm
that  serves  both banks and  thrift  institutions.  The firm is a  full-service
consulting organization,  as described in more detail in Exhibit A, specializing
in market studies,  business and strategic plans,  stock valuations,  conversion
appraisals,  and fairness  opinions for thrift  institutions and banks. The firm
has affirmed its  independence in this  transaction  with the preparation of its
Affidavit of Independence, a copy of which is included as Exhibit C.

Our appraisal is based on the assumption that the data provided to us by Advance
and the material  provided by the independent  auditor,  S. R. Snodgrass,  A.C.,
Steubenville, Ohio, are both accurate and complete. We did not proceed to verify
the  financial  statements  provided  to  us,  nor  did we  conduct  independent
valuations of the Bank's assets and  liabilities.  We have also used information
from other public sources, but we cannot assure the accuracy of such material.





<PAGE>

Board of Directors
Advance Financial Savings Bank, f.s.b.
October 1, 1996

Page 2


In the completion of this appraisal,  we held discussions with the management of
Advance, with the law firm of Malizia,  Spidi, Sloane & Fisch, P.C., Washington,
D.C., the Bank's conversion counsel, and with S. R. Snodgrass,  A.C. Further, we
viewed the Bank's local economy and primary market area.

This valuation must not be considered as a recommendation  as to the purchase of
stock in the Corporation,  and we can provide no guarantee or assurance that any
person who purchases shares of the  Corporation's  stock in this conversion will
be able to later sell such shares at a price  equivalent to the price designated
in this appraisal.

Our valuation will be updated as required and will give consideration to any new
developments  in the  Bank's  operation  that have an impact  on  operations  or
financial  condition.  Further,  we will give  consideration  to any  changes in
general  market   conditions   and  to  specific   changes  in  the  market  for
publicly-traded  thrift  institutions.  Based on the material impact of any such
changes on the pro forma market value of the Bank as determined by this firm, we
will proceed to make necessary adjustments to the Bank's appraised value in such
appraisal update.

It is our opinion that as of  September  6, 1996,  the pro forma market value or
appraised  value of the  Corporation  is $8,200,000.  Further,  a range for this
valuation is from a minimum of  $6,970,000  to a maximum of  $9,430,000,  with a
super-maximum of $10,844,500.

Very truly yours,

KELLER & COMPANY, INC.



/s/Michael R. Keller
Michael R. Keller
President


<PAGE>

                                TABLE OF CONTENTS


                                                                      PAGE

INTRODUCTION                                                             1

  I.  Description of Advance Financial Savings Bank, f.s.b.
      General                                                            4
      Performance Overview                                               9
      Income and Expense                                                11
      Yields and Costs                                                  16
      Interest Rate Sensitivity                                         17
      Lending Activities                                                19
      Non-Performing Assets                                             23
      Investments                                                       25
      Deposit Activities                                                26
      Borrowings                                                        26
      Subsidiaries                                                      27
      Office Properties                                                 27
      Management                                                        27

II.   Description of Primary Market Area                                28

III.  Comparable Group Selection
      Introduction                                                      34
      General Parameters
        Merger/Acquisition                                              35
        Mutual Holding Companies                                        36
        Trading Exchange                                                36
        IPO Date                                                        37
        Geographic Location                                             37
        Asset Size                                                      38
      Balance Sheet Parameters
        Introduction                                                    39
        Cash and Investments to Assets                                  39
        Mortgage-Backed Securities to Assets                            40
        One- to Four-Family Loans to Assets                             40
        Total Net Loans to Assets                                       41
        Total Net Loans and Mortgage-Backed Securities to Assets        41
        Borrowed Funds to Assets                                        41
        Equity to Assets                                                42
      Performance Parameters
        Introduction                                                    43


<PAGE>



                            TABLE OF CONTENTS (cont.)

                                                                        PAGE

III.  Comparable Group Selection (cont.)
      Performance Parameters (cont.)
        Return on Average Assets                                        43
        Return on Average Equity                                        44
        Net Interest Margin                                             44
        Operating Expenses to Assets                                    45
        Noninterest Income to Assets                                    45
      Asset Quality Parameters
        Introduction                                                    46
        Nonperforming Assets to Asset Ratio                             46
        Repossessed Assets to Assets                                    46
        Loans Loss Reserves to Assets                                   47
      The Comparable Group                                              47
      Summary of Comparable Group Institutions                          49

IV.   Analysis of Financial Performance                                 51

V.    Market Value Adjustments
      Earnings Performance                                              54
      Market Area                                                       54
      Financial Condition                                               58
      Dividend Payments                                                 60
      Subscription Interest                                             60
      Liquidity of Stock                                                61
      Management                                                        61
      Marketing of the Issue                                            62

VI.   Valuation Methods                                                 64
      Price to Book Value Ratio Method                                  65
      Price to Earnings Method                                          66
      Price to Net Assets Method                                        67
      Valuation Conclusion                                              69


<PAGE>



                                 LIST OF EXHIBITS



NUMERICAL                                                               PAGE
EXHIBITS

   1              Balance Sheet - June 30, 1996                         70
   2              Balance Sheet - June 30, 1992 through 1995            71
   3              Income Statement - Year Ended June 30, 1996           72
   4              Income Statement - June 30, 1992 through 1995         73
   5              Selected Consolidated Financial Information           74
   6              Income and Expense Trends                             75
   7              Normalized Earnings Trend                             76
   8              Performance Indicators                                77
   9              Volume/Rate Analysis                                  78
  10              Yield and Cost Trends                                 79
  11              Interest Rate Sensitivity of Net Portfolio Value      80
  12              Loan Portfolio Composition                            81
  13              Loan Maturity Schedule                                82
  14              Loan Originations                                     83
  15              Nonperforming Assets                                  84
  16              Classified Assets                                     85
  17              Allowance for Loan Losses                             86
  18              Investment Portfolio Composition                      87
  19              Mix of Deposits                                       88
  20              Deposit Activity                                      89
  21              Offices of Advance Financial Savings Bank, f.s.b.     90
  22              List of Key Officers and Directors                    91
  23              Key Demographic Data and Trends                       92
  24              Key Housing Data                                      93
  25              Major Sources of Employment                           94
  26              New Housing Permits and Growth Rates                  95
  27              Unemployment Rates                                    96
  28              Market Share of Deposits                              97
  29              National Interest Rates by Quarter                    98
  30              Thrift Stock Prices and Pricing Ratios                99
  31              Key Financial Data and Ratios                        110
  32              Recently Converted Thrift Institutions               122
  33              Acquisitions and Pending Acquisitions                124
  34              Thrift Stock Prices and Pricing Ratios -
                    Mutual Holding Companies                           125



<PAGE>



                            LIST OF EXHIBITS (cont.)



NUMERICAL                                                               PAGE
EXHIBITS



  35              Key Financial Data and Ratios -
                    Mutual Holding Companies                            126
  36              Balance Sheets Parameters -
                    Comparable Group Selection                          127
  37              Operating Performance and Asset Quality Parameters -
                    Comparable Group Selection                          130
  38              Balance Sheet Ratios -
                    Final Comparable Group                              133
  39              Operation Performance and Asset Quality Ratios
                        Final Comparable Group                          134
  40              Balance Sheet Totals - Final Comparable Group         135
  41              Market Area Comparison - Final Comparable Group       136
  42              Balance Sheet - Asset Composition
                        Most Recent Quarter                             137
  43              Balance Sheet - Liability and Equity
                        Most Recent Quarter                             138
  44              Income and Expense Comparison
                        Trailing Four Quarters                          139
  45              Income and Expense Comparison as a Percent of
                        Average Assets - Trailing Four Quarters         140
  46              Yields, Costs & Earnings Ratios
                        Trailing Four Quarters                          141
  47              Dividends, Reserves and Supplemental Data             142
  48              Market Pricing and Financial Ratios - Stock Prices
                        Comparable Group                                143
  49              Valuation Analysis and Conclusions                    144
  50              Pro Forma Minimum Valuation                           145
  51              Pro Forma Mid-Point Valuation                         146
  52              Pro Forma Maximum Valuation                           147
  53              Pro Forma Superrange Valuation                        148
  54              Summary of Valuation Premium or Discount              149


<PAGE>



ALPHABETICAL EXHIBITS
                                                                       PAGE

   A              Background and Qualifications                         150
   B              RB 20 Certification                                   154
   C              Affidavit of Independence                             155


<PAGE>



INTRODUCTION

      Keller &  Company,  Inc.,  an  independent  appraisal  firm for  financial
institutions,  has prepared this Conversion  Appraisal  Report  ("Report") which
provides the pro forma market value of the to-be-issued  common stock of Advance
Financial  Bancorp  (the  "Corporation"),  a Delaware  corporation,  formed as a
holding company to own all of the to-be-issued shares of common stock of Advance
Financial Savings Bank,  f.s.b.,  ("Advance" or the "Bank").  The stock is to be
issued in connection with the Bank's Application for Approval of Conversion from
a federally chartered mutual savings bank to a federally chartered stock savings
bank.  The  Application  is being  filed with the  Office of Thrift  Supervision
("OTS") of the  Department  of the  Treasury  and the  Securities  and  Exchange
Commission  ("SEC").  In accordance with the Bank's conversion,  there will be a
simultaneous issuance of all the Bank's stock to the Corporation,  which will be
formed by the Bank.  Such  Application  for  Conversion has been reviewed by us,
including the  Prospectus and related  documents,  and discussed with the Bank's
management and the Bank's conversion  counsel,  Malizia,  Spidi, Sloane & Fisch,
P.C., Washington, D.C.

      This conversion appraisal was prepared based on the guidelines provided by
OTS entitled  "Guidelines  for  Appraisal  Reports for the  Valuation of Savings
Institutions  Converting  from the  Mutual to Stock  Form of  Organization",  in
accordance with the OTS application  requirements of Regulation Section 563b and
the OTS's  Revised  Guidelines  for  Appraisal  Reports,  and  represents a full
appraisal  report.  The Report provides  detailed  exhibits based on the Revised
Guidelines  and a  discussion  on each of the  fourteen  factors that need to be
considered.  Our  valuation  will be  updated  in  accordance  with the  Revised
Guidelines  and will  consider  any  changes  in market  conditions  for  thrift
institutions.

      The pro forma  market  value is defined as the price at which the stock of
the Corporation  after  conversion  would change hands between a typical willing
buyer and a typical  willing  seller when the former is not under any compulsion
to buy and the latter is not under any compulsion to sell, and with both parties
having reasonable knowledge

                                    1

<PAGE>



Introduction  (cont.)

of relevant facts in an arms-length transaction.  The appraisal assumes the Bank
is a going  concern  and  that  the  shares  issued  by the  Corporation  in the
conversion are sold in non- control blocks.

      In  preparing  this  conversion  appraisal,  we have  reviewed the audited
financial statements for the five fiscal years ended June 30, 1992 through 1996,
and discussed  them with Advance's  management  and with  Advance's  independent
auditors, S. R. Snodgrass, A.C., Steubenville,  Ohio. We have also discussed and
reviewed  with  management  other  financial  matters.   We  have  reviewed  the
Corporation's  preliminary  Form  S-1 and  the  Bank's  preliminary  Form AC and
discussed them with management and with the Bank's conversion counsel.

      We  have  visited  Advance's  home  office  in  Wellsburg  and  branch  in
Follansbee,  West Virginia and have traveled the surrounding  area. The Bank has
also just received approval to establish a branch in Wintersville,  Ohio, across
the Ohio River in Jefferson  County.  There is no scheduled  date for opening at
this point in time. We have studied the economic and demographic characteristics
of the Bank's  primary  market  area  relative to West  Virginia  and the United
States. We have also examined the competitive financial institution  environment
within  which  Advance  operates,   giving   consideration  to  the  area's  key
characteristics, both positive and negative.

      We have given  consideration  to the market  conditions  for securities in
general and for  publicly-traded  thrift stocks in particular.  We have examined
the performance of selected publicly-traded thrift institutions and compared the
performance of Advance to those selected institutions.



                                    2

<PAGE>



Introduction  (cont.)

      Our valuation is not intended to represent and must not be  interpreted to
be a  recommendation  of any  kind  as to the  desirability  of  purchasing  the
to-be-outstanding   shares  of   common   stock  of  the   Corporation.   Giving
consideration  to the fact that this appraisal is based on numerous factors that
can change over time, we can provide no assurance  that any person who purchases
the  stock  of  the   Corporation  in  this   mutual-to-stock   conversion  will
subsequently  be able to sell such  shares at  prices  similar  to the pro forma
market value of the Corporation as determined in this conversion appraisal.

                                    3

<PAGE>



I.    DESCRIPTION OF ADVANCE FINANCIAL SAVINGS BANK, f.s.b.

GENERAL

      Advance  Financial Savings Bank,  f.s.b.,  Wellsburg,  West Virginia,  was
chartered in 1935 as a federally chartered savings and loan association with the
name of Advance  Federal  Savings  and Loan  Association.  The Bank  adopted its
current name in 1989.

      Advance  conducts its  business  from its home office in  Wellsburg,  West
Virginia,  and its branch in Follansbee,  West Virginia,  both located in Brooke
County.  The Bank's primary market area for deposits  consists of Brooke County,
with Wellsburg  being the county seat and largest  community in the county.  The
Bank's lending  market  extends into the adjacent  counties in West Virginia and
into Jefferson County,  Ohio, located to the west and across the Ohio River. The
Bank's lending  market  extends into the adjacent  counties in West Virginia and
into  Jefferson  County,  Ohio,  located to the west and across the Ohio  River.
Advance's  deposits are insured up to applicable  limits by the Federal  Deposit
Insurance  Corporation  ("FDIC")  in  the  Savings  Association  Insurance  Fund
("SAIF").  The Bank is also subject to certain reserve requirements of the Board
of Governors of the Federal Reserve Bank (the "FRB"). Advance is a member of the
Federal Home Loan Bank (the "FHLB") of  Pittsburgh  and is regulated by the OTS,
and by the  FDIC.  As of June 30,  1996,  Advance  had  assets  of  $91,852,000,
deposits of $80,771,000 and equity of $6,200,000.

      In the past five years, legislation has had an impact on the operations in
the financial  institution  industry. In 1989, the Financial Institution Reform,
Recovery,  and  Enforcement Act ("FIRREA")  became  effective and put into place
more stringent  supervisory  standards and higher capital  requirements  for the
thrift industry.  FIRREA  established new capital  requirements and strengthened
OTS' enforcement  powers.  These capital  requirements  continue today under the
FDIC and the FRB and  include a tier one capital  requirement  of 4.0 percent of
total  assets,  and  a  risk-based   capital   requirement  of  8.0  percent  of
risk-weighted assets. OTS now has the power to assess civil money

                                    4

<PAGE>



General  (cont.)

penalties and issue cease and desist orders for violations of regulations deemed
unsafe and unsound practices.

      FIRREA also resulted in an increase in deposit  insurance  premiums  which
thrifts must pay to the FDIC.  A plan for a one-time  premium of 0.70 percent to
0.80 percent of deposits or possibly less to capitalize the SAIF does exist, and
such an  increase  would  have an  adverse  effect on  Advance's  equity and net
income.  Further,  there has been a recent  significant  decrease in premiums on
Bank Insurance Fund ("BIF") deposits, which has an adverse competitive impact on
Advance and could  affect its ability to compete  effectively  with  BIF-insured
banks for deposits.  Such impact could result in a downward  impact on prices of
publicly traded thrift institutions.

      FIRREA's  objective was  strengthened  when the Federal Deposit  Insurance
Corporation  Improvement  Act  ("FDICIA")  was passed,  resulting in  additional
provisions   relating  to  thrift   institutions.   FDICIA   provided   for  the
recapitalization  of  the  insurance  fund.  FDICIA  requires  federally-insured
financial institutions to be examined at least annually and submit independently
audited  financial  reports based on the size of the institution.  Advance meets
the standards for a well capitalized institution.

      Advance is a  community-oriented  institution  which has been  principally
engaged in the  business  of serving  the  financial  needs of the public in its
savings market area and its lending  market,  which extends beyond Brooke County
into adjacent counties and across the Ohio River into Jefferson County.  Advance
has been actively and  consistently  involved in the  origination of residential
mortgage  loans  for the  purchase  and  construction  of  one-  to  four-family
dwellings,  comprising  43.7  percent of its loan  originations  during the year
ended June 30, 1996, and 55.2 percent of its loan originations during the fiscal
year ended June 30,  1995.  At June 30,  1996,  69.1  percent of its gross loans
consisted of residential real estate loans on one- to four-family dwellings, not
including construction

                                    5

<PAGE>



General  (cont.)

loans of 2.4 percent  compared to a higher 73.5 percent at June 30,  1992,  with
the primary  source of its funds being  retail  deposits  from  residents in its
local  communities.  The  Bank is  also  an  originator  of  multifamily  loans,
nonresidential real estate loans, commercial loans,  construction loans and also
offers  consumer  loans on an active basis.  Consumer  loans include  automobile
loans, home equity loans, education loans, secured and unsecured personal loans,
and loans on savings accounts.  Consumer loans represented 12.4 percent of gross
loans at June 30, 1996.  Nonresidential  real estate loans  represented a strong
10.3  percent of the Bank's  total  loans at June 30,  1996,  multifamily  loans
represented 2.1 percent and commercial loans represented 3.8 percent.

      The Bank had $9.4  million,  or 10.2  percent  of its  assets  in cash and
investments  including FHLB stock. The Bank had an additional  $537,000,  or 0.6
percent of its assets, in mortgage-backed securities, with the combined total of
investment securities,  mortgage-backed securities and cash and cash equivalents
being $10.0  million or 10.8 percent of assets.  Deposits and retained  earnings
have been the primary  sources of funds for the Bank's  lending  and  investment
activities  with FHLB  advances  having also served as an  additional  source of
funds.

      The  management  of  Advance  is aware of the  emphasis  being  placed  on
matching the  maturities of assets and  liabilities  and  monitoring  the Bank's
interest rate  sensitivity  position and market value of portfolio  equity.  The
Bank  understands  the nature of interest rate risk and the  potential  earnings
impact during times of rapidly changing rates, either rising or falling. Advance
also  recognizes the need and importance of attaining a competitive net interest
margin due to its more moderate levels of fee and other income.

      The Bank's  gross  amount  of stock to be sold in the  conversion  will be
$8,200,000  or  820,000  shares at $10 per share  based on the  midpoint  of the
appraised  value,  with  net  conversion   proceeds  of  $7,750,000   reflecting
conversion expenses of $450,000. The

                                    6

<PAGE>



General  (cont.)

actual cash proceeds to the Bank of $3.9 million will represent fifty percent of
the net  conversion  proceeds,  including  the  ESOP of  $656,000,  and  will be
invested in mortgage loans,  construction  loans,  and consumer loans over time,
and  initially  invested  in short term  investments.  The Bank may also use the
proceeds  to expand  services,  expand  operations  or other  financial  service
organizations,  diversification into other businesses, or for any other purposes
authorized  by law.  The Holding  Company will use its proceeds to fund the ESOP
and to invest in short- and intermediate-term government securities.

      Advance has seen strong  overall  deposit growth over the past five fiscal
years with deposits increasing a strong 36.7 percent from June 30, 1992, to June
30, 1996, or an average of 9.1 percent per year. The Bank anticipates  growth to
continue in the future.  The Bank has focused on increasing  its loan  portfolio
during the past five years, decreasing its level of investments,  decreasing its
mortgage-backed securities,  reducing nonperforming assets to assets, monitoring
its  earnings  and  increasing  its  capital to assets  ratio.  Equity to assets
increased  from 5.30 percent of assets at June 30, 1992, to 6.75 percent at June
30, 1996.

      Advance's  primary lending  strategy has been to originate and retain both
adjustable-rate  and  fixed-rate  residential  mortgage  loans with  emphasis on
adjustable-rate mortgage loans and also on consumer loans.

      Advance's  share  of one- to  four-family  mortgage  loans  has  decreased
moderately from 73.5 percent of gross loans at June 30, 1992, to 69.1 percent as
of June 30, 1996.  Construction  loans decreased from 3.8 percent of gross loans
at June 30, 1992,  to 2.4 percent at June 30, 1996.  Nonresidential  real estate
loans  increased  from 6.0  percent  of gross  loans at June 30,  1992,  to 10.3
percent at June 30, 1996.  Multifamily  loans increased from 1.7 percent in 1992
to 2.1 percent in 1996. The decrease in one- to four-family  loans was offset by
the Bank's increase in nonresidential real estate loans. The

                                    7

<PAGE>



General  (cont.)

Bank's share of consumer  loans  witnessed a decrease  from 13.6 percent at June
30, 1992, to 12.4 percent at June 30, 1996, and commercial  loans increased from
1.4 percent to 3.8 percent over the same time period.

      Management's  internal  strategy has also included  continued  emphasis on
maintaining an adequate and  appropriate  allowance for loan losses  relative to
loans and nonperforming assets in recognition of the more stringent requirements
within  the  industry  to  establish  and  maintain  a higher  level of  general
valuation  allowances and also in recognition of the Bank's planned  increase in
lending.  At June 30, 1992,  Advance had $119,000 in its loan loss  allowance or
0.23 percent of gross loans,  which  increased  to $325,000  and  represented  a
higher 0.40 percent of gross loans at June 30, 1996.

      Interest  income from loans and investments has been the basis of earnings
with the net interest margin being the key  determinant of net earnings.  With a
dependence on net interest margin for earnings, current management will focus on
maintaining the Bank's net interest margin without undertaking  excessive credit
risk and will not  pursue  any  significant  change  in its  interest  rate risk
position.


                                    8

<PAGE>



PERFORMANCE OVERVIEW

      Advance's  financial  position over the past five fiscal years of June 30,
1992,  through  June  30,  1996,  is  highlighted  through  the use of  selected
financial  data in Exhibit 5.  Advance has focused on  strengthening  its equity
position,  controlling  its  overhead  ratio,  increasing  its  savings and loan
levels,  and  maintaining  its net interest  margin.  Advance has  experienced a
strong rise in assets  from 1992 to 1996 and a smaller but still  strong rate of
increase in deposits  with a greater  than  average  increase in equity over the
past five fiscal years. Due to the strong growth,  the resultant impact has been
a moderate increase in the Bank's equity to assets ratio from 1992 to 1996.

      Advance  witnessed  a total  increase  in assets of $27.5  million or 42.7
percent  for the period of June 30,  1992,  to June 30,  1996,  representing  an
average annual  increase in assets of 10.7 percent.  For the year ended June 30,
1996, assets increased $8.1 million or 9.7 percent. Of those fiscal periods, the
Bank  experienced  its largest  dollar rise in assets of $12.7 million in fiscal
year 1994, which  represented a 19.1 percent increase in assets funded by a rise
in deposits and increase in FHLB advances.  The increase in assets was succeeded
by a $4.8  million or 6.1  percent  increase in assets in fiscal year 1995 and a
10.7 percent increase in 1996.

      The Bank's net loan portfolio,  including  mortgage loans and non-mortgage
loans,  increased  from $50.0 million at June 30, 1992, to $77.6 million at June
30, 1996, and  represented a total  increase of $27.6 million,  or 55.2 percent.
The average annual increase  during that period was 13.8 percent.  That increase
was the result of high levels of loan  originations  of both mortgage  loans and
consumer loans.  For the year ended June 30, 1996,  loans increased $4.5 million
or 6.2 percent.

      Advance has pursued  obtaining  funds through deposit growth in accordance
with the  demand for loans,  and has also made use of FHLB  advances  during the
past.  The  Bank's  competitive  rates  for  savings  in  its  local  market  in
conjunction with its focus on services

                                     9

<PAGE>



Performance Overview (cont.)

have been the sources of retail deposits.  Deposits witnessed a minimal increase
from 1992 to 1993,  followed by strong  increases  in fiscal years 1994 and 1995
and a moderate  increase in 1996, with an average annual rate of increase of 9.1
percent from June 30, 1992, to June 30, 1996. The Bank's  strongest  fiscal year
deposit growth was in fiscal year 1994, when deposits  increased $7.9 million or
13.4 percent.

      Advance  has been able to  increase  its equity each fiscal year from 1992
through 1996. At June 30, 1992, the Bank had equity (GAAP basis) of $3.4 million
representing a 5.30 percent  equity to assets ratio,  increasing to $6.2 million
at June 30, 1996, and  representing  a 6.75 percent equity to assets ratio.  The
rise in the equity to assets ratio is the result of the Bank's stronger earnings
performance  in 1993  through  1995 with the impact  reduced by a strong rise in
assets.  Equity  increased  81.7 percent  from June 30, 1992,  to June 30, 1996,
representing an average annual increase of 20.4 percent.

                                    10

<PAGE>



INCOME AND EXPENSE

      Exhibit 6 presents  selected  operating  data for Advance,  reflecting the
Bank's income and expense trends.  This table provides  selected  audited income
and expense figures in dollars for the fiscal years of 1992 through 1996.

      Advance has  witnessed an increase in its dollar level of interest  income
from June 30, 1992,  through June 30, 1996,  ranging from a high of $6.6 million
in 1996 to a low of $5.2 million in 1993, with a total increase of 23.8 percent,
or an  average  increase  of 5.9  percent  per year.  This  overall  trend was a
combination  of a minimal  decrease  from 1992 to 1993  followed  by a  moderate
increase  from 1993 to 1996.  In fiscal  year 1996,  interest  income  increased
$683,000,  or 11.5  percent to $6.6  million.  The overall  increase in interest
income was due primarily to the Bank's increase in loan volume.

      The Bank's interest expense experienced a declining trend from fiscal year
1992 to 1994,  followed by strong  increases in 1995 and 1996.  Interest expense
decreased $978,000,  or 28.5 percent, from 1992 to 1994, compared to an increase
in  interest  income of  $42,000,  or 0.8  percent,  for the same  time  period.
Interest  expense  then  increased  $685,000 or 27.8  percent from 1994 to 1995,
compared to an increase in  interest  income of $657,000 or 20.9  percent.  Such
increase in interest  income,  was more than offset by the  increase in interest
expense and resulted in a decrease in annual net interest  income to  $2,783,000
for the fiscal year ended June 30, 1995, and a decrease in net interest margin.
 For the year ended June 30, 1996,  interest expense increased  $657,000 or 20.9
percent  compared to an increase in interest income of a larger $683,000 or 11.5
percent and resulting in an increase in net interest income.

      The Bank has made  provisions  for loan  losses  in each of the past  five
fiscal  years  of 1992  through  1996.  The  amounts  of those  provisions  were
determined   in   recognition   of  the  Bank's  level  of  loan   originations,
nonperforming  assets,  charge-offs,  repossessed  assets and  current  industry
norms. The loan loss provisions were $37,000 in 1992,

                                    11

<PAGE>



Income and Expense  (cont.)

$23,000 in 1993,  $57,000 in 1994,  $48,000 in 1995 and  $263,000  in 1996.  The
impact of these loan loss  provisions has been to provide Advance with a general
valuation allowance of $325,000 at June 30, 1996, or 0.40 percent of gross loans
and 73.5 percent of nonperforming assets.

      Total other income or noninterest income indicated an overall rising trend
from fiscal year 1993 to 1996.  The highest level of  noninterest  income was in
fiscal year 1992 at $304,000 or 0.47  percent of assets and the lowest  level at
$218,000  was  in  1993,  representing  0.33  percent  of  assets.  The  average
noninterest  income  level for the past five fiscal  years was  $256,400 or 0.33
percent of  average  assets.  In 1996,  noninterest  income was  $294,00 or 0.32
percent of assets.  Noninterest  income consists primarily of service charges on
deposit accounts.

      The Bank's general and  administrative  expenses or  noninterest  expenses
increased  from  $1,511,000  for the fiscal year of 1992 to  $2,146,000  for the
fiscal year ended June 30, 1996. The dollar increase in noninterest expenses was
$635,000 from 1992 to 1996,  representing an average annual increase of $158,750
or 8.8 percent.  The average  annual  increase in other  expenses was due to the
Bank's normal rise in overhead expenses. On a percent of assets basis, operating
expenses  decreased  from 2.35  percent of assets for the fiscal year ended June
30, 1992,  to 2.34  percent for the fiscal year ended June 30,  1996,  which was
similar to current industry averages of approximately 2.35 percent.

      The net earnings position of Advance has indicated profitable  performance
in each of the past five  fiscal  years ended June 30, 1992  through  1996.  The
annual net income  figures for the past five fiscal years of 1992,  1993,  1994,
1995 and 1996 have been $436,000,  $729,000,  $856,000,  $715,000, and $417,000,
representing  returns on average  assets of 0.69  percent,  1.09  percent,  1.22
percent,  .89 percent,  and .48  percent,  respectively.  The average  return on
assets for the past five fiscal years was .87 percent.

                                    12

<PAGE>



Income and Expense  (cont.)

      Exhibit 7 provides  the Bank's  normalized  earnings or core  earnings for
fiscal  years  1994 to  1996.  The  Bank's  normalized  earnings  eliminate  any
nonrecurring  income  and  expense  items.  There  were  no  income  or  expense
adjustments in fiscal years 1994, 1995 or 1996.

      The key performance  indicators  comprised of selected  operating  ratios,
asset  quality  ratios and capital  ratios are shown in Exhibit 8 to reflect the
results of performance.  The Bank's return on assets  increased from .69 percent
in fiscal  year 1992 to its highest  level of 1.22  percent in fiscal year 1994,
decreasing to .89 percent in fiscal year 1995,  and then down to 0.48 percent in
1996.

      The Bank's average net interest rate spread strengthened from 2.95 percent
in fiscal year 1992 to 3.74 percent in fiscal year 1993,  then increased in 1994
to 4.18  percent  followed by decreases  in 1995 and 1996 to 3.13  percent.  The
Bank's net  interest  margin  indicated a similar  trend,  increasing  from 3.15
percent  in fiscal  year  1992,  to 4.33  percent  in  fiscal  year  1994,  then
decreasing to 3.59 percent in fiscal 1995,  and then  decreasing to 3.36 percent
for the year ended June 30, 1996.  Advance's net interest rate spread  increased
79 basis  points in 1993 to 3.74  percent  from 2.95  percent in 1992,  and then
increased 44 basis points in 1994 to 4.18 percent as the result of a decrease in
cost of funds.  Net interest rate spread then  decreased 80 basis points to 3.38
percent  for fiscal  year 1995 and  decreased  another  25 basis  points to 3.13
percent for the fiscal year ended June 30, 1996. The Bank's net interest  margin
followed a similar trend, increasing 81 basis points to 3.96 percent in 1993 and
then  increasing  37 basis points to 4.33 percent in 1994.  Net interest  margin
decreased 74 basis  points to 3.59 percent in 1995 and  continued to decrease by
20 basis points to 3.39 percent in 1996.




                                    13

<PAGE>



Income and Expense  (cont.)

      The  Bank's  return on average  equity  increased  from 1992 to 1993,  but
decreased in 1993 through  1995.  The return on average  equity  increased  from
13.81 percent in 1992 to 19.48  percent in fiscal year 1993,  and then went down
to 18.05  percent in fiscal year 1994.  The return on equity then  decreased  to
12.84 percent in fiscal year 1995, and decreased further to 6.77 percent for the
fiscal year ended June 30, 1996.

      The Bank's ratio of net interest income after provision for loan losses to
total other expenses.  This ratio reflects an institution's  ability to maintain
its net interest  income relative to noninterest  expenses.  The Bank's ratio of
net interest income after provision for loan losses to noninterest  expenses was
103.6 percent in 1992 and was a slightly  higher 105.0 percent in 1996.  Another
key noninterest expense ratio reflecting efficiency of operation is the ratio of
noninterest  expenses to net interest income and other income referred to as the
"efficiency  ratio".  The  industry  norm is 60.0  percent.  The  Bank  has been
characterized with a higher ratio which was 69.2 percent in 1996.

      Earnings  performance  can be affected by an  institution's  asset quality
position.  The ratio of nonperforming  assets to total assets is a key indicator
of asset quality.  Advance has witnessed a minimal  change in its  nonperforming
asset ratio from 1992 to 1996.  Nonperforming assets consist of loans delinquent
90 days or  more,  nonaccruing  loans  and  repossessed  assets.  The  ratio  of
nonperforming  assets to total  assets was 0.64  percent at June 30,  1992,  and
decreased  to 0.41 percent at June 30,  1993.  The ratio then  increased to 0.63
percent in 1994,  up to 0.69  percent in 1995 and down to 0.48  percent in 1996.
The Bank's allowance for loan losses was a modest 28.81 percent of nonperforming
assets at June 30, 1992,  and was a higher 73.53  percent at June 30, 1996. As a
percentage  of loans,  Advance's  allowance  for loan losses  decreased  to 0.30
percent in 1993, increased to 0.65 percent in 1994, decreased to 0.33 percent in
1995 and increased to 0.55 percent in 1996.



                                    14

<PAGE>



Income and Expense  (cont.)

      Exhibit 9  provides  the  changes in net  interest  income due to rate and
volume  changes for the past two fiscal  years of 1995 and 1996.  In fiscal year
1995, net interest  income  decreased  $140,000,  due to an increase in interest
expense of $685,000  partially offset by a $545,000 increase in interest income.
The increase in interest income was due to an increase due to a change in volume
of  $799,000  reduced  by a  decrease  due to  change in rate of  $254,000.  The
increase  in interest  expense  was due to an  increase  due to rate of $292,000
accented by an increase due to a change in volume of $393,000.

      In fiscal year 1996,  net  interest  income  increased  $26,000,  due to a
$657,000 increase in interest expense more than offset by a $683,000 increase in
interest income.  The increase in interest income was due to a $486,000 increase
due to volume  accented  by a $197,000  increase  due to rate.  The  increase in
interest  expense  was due to a $275,000  increase  due to volume  accented by a
$382,000 increase due to rate.


                                    15

<PAGE>



YIELDS AND COSTS

      The overview of yield and cost trends for the years ended June 30, 1994 to
1996, and at June 30, 1996, can be seen in Exhibit 10, which offers a summary of
key yields on interest-earning assets and costs of interest-bearing liabilities.

      Advance's  weighted  average yield on its loan portfolio  decreased only 6
basis points from fiscal year 1994 to 1996,  from 8.15 percent to 8.09  percent.
The yield on  mortgage-backed  securities  increased 85 basis points from fiscal
year 1994 to 1996 from 8.11  percent to 8.96  percent.  The yield on  investment
securities  decreased  46 basis points from 6.14 percent in 1994 to 5.68 percent
in 1996.  The combined  weighted  average yield on all  interest-earning  assets
decreased 8 basis points to 7.90 percent from 1994 to 1996. The weighted average
yield decreased another 18 basis points to 7.72 percent at June 30, 1996.

      Advance's weighted average cost of interest-bearing  liabilities increased
46 basis points to 4.26 percent from fiscal year 1994 to 1995, which was greater
than the Bank's 34 basis point  decrease in yield,  resulting  in the decline in
the Bank's  interest  rate spread of 80 basis  points from 4.18  percent to 3.38
percent  from  1994  to  1995.  The  Bank's  average  cost  of  interest-bearing
liabilities  continued to increase  from 1995 to 1996 by 51 basis points to 4.77
percent  compared  to a 26 basis  point  increase  in yield on  interest-earning
assets.  The result was a continued  decrease in the Bank's interest rate spread
of 25 basis  points to 3.13  percent  for fiscal  year 1996.  The Bank's cost of
funds then decreased 19 basis points to 4.58 percent at June 30, 1996,  compared
to a 18 basis points  decrease in yield  resulting in a one basis point increase
in  interest  rate  spread to 3.14  percent.  The  Bank's  net  interest  margin
decreased  74 basis points from 4.33 percent in fiscal year 1994 to 3.59 percent
in fiscal year 1995,  decreasing further to 3.36 percent for the year ended June
30, 1996. The Bank's net interest  margin was a similar 3.38 percent at June 30,
1996.





                                    16

<PAGE>



INTEREST RATE SENSITIVITY

      Advance has  monitored  its interest  rate  sensitivity  position  with an
emphasis on  adjustable-rate  mortgage loans which make up 52.2 percent of loans
and a higher 62.3 percent of one-to-four family mortgage loans. Advance is aware
of the thrift industry's  historically higher interest rate risk exposure in the
1980's, which caused a negative impact on earnings and market value of portfolio
equity as a result of significant  fluctuations in interest rates,  specifically
rising rates.  Such exposure was due to the  disparate  rate of maturity  and/or
repricing  of  assets   relative   liabilities   commonly   referred  to  as  an
institution's  "gap".  The larger an  institution's  gap,  the  greater the risk
(interest  rate risk) of earnings loss due to a decrease in net interest  margin
and a decrease in market value of equity or portfolio  loss.  In response to the
potential impact of interest rate volatility and negative earnings impact,  many
institutions have taken steps in the 1990's to minimize their gap position. This
frequently  results in a decline in the  institution's  net interest  margin and
overall earnings performance.  The Bank has taken steps to increase its share of
adjustable-rate  mortgage loans,  however,  the Bank does have a higher level of
consumer loans totaling $9.6 million which are all fixed rate but shorter term.

      The Bank  measures  its  interest  rate  risk  through  the use of its net
portfolio value ("NPV") of the expected cash flows from interest-earning  assets
and  interest-bearing  liabilities and any off-balance sheet contracts.  The NPV
for the Bank is calculated on a quarterly basis by the OTS as well as the change
in the NPV for the Bank under rising and falling interest rates. Such changes in
NPV  under  changing  rates is  reflective  of the  Bank's  interest  rate  risk
exposure.

      There are other factors which have a measurable influence on interest rate
sensitivity.   Such  key  factors  to  consider  when  analyzing  interest  rate
sensitivity  include  loan  origination  activity,  the  loan  payoff  schedule,
accelerated  principal  payments,  deposit  maturities,  interest  rate  caps on
adjustable-rate mortgage loans, and deposit withdrawals.


                                    17

<PAGE>



Interest Rate Sensitivity (cont.)

      Exhibit 11 provides the Bank's NPV as of June 30, 1996,  and the change in
the Bank's NPV under rising and declining  interest rates. Such calculations are
provided  by OTS,  and the focus of this  exposure  table is a 200 basis  points
change in interest rates either up or down.

      The Bank's change in its NPV at June 30, 1996, based on a rise in interest
rates of 200 basis points was a 26.0  percent  decrease,  representing  a dollar
decrease in equity value of  $2,232,000.  In  comparison,  based on a decline in
interest  rates of 200 basis  points,  the Bank's NPV was  estimated to increase
10.0 percent or $857,000 at June 30, 1996. The Bank's exposure at June 30, 1996,
increases to a 59.0 percent  decrease under a 400 basis point rise in rates, and
the NPV is  estimated  to  increase  27.0  percent  based on a 400  basis  point
decrease in rates.

      The Bank is aware of its higher  interest rate risk exposure under rapidly
rising  rates  and  strongly  positive  exposure  under  falling  rates.  Due to
Advance's  recognition  of the need to control its interest rate  exposure,  the
Bank has been more  active in  adjustable-rate  residential  mortgage  loans and
short term consumer loans.

                                    18

<PAGE>



LENDING ACTIVITIES

      Advance  has  focused  its  lending   activity  on  the   origination   of
conventional mortgage loans secured by one- to four-family dwellings. Exhibit 12
provides a summary of Advance's loan  portfolio,  by loan type, at June 30, 1992
through 1996.

      Residential  loans  secured  by one- to  four-family  dwellings  excluding
residential  construction  loans was the  primary  loan type  representing  69.1
percent of the Bank's  gross  loans as of June 30,  1996.  This share has seen a
decrease from 73.5 percent at June 30, 1992. The second largest real estate loan
type as of June 30, 1996, was  nonresidential  real estate loans which comprised
10.3  percent of gross  loans  compared  to a smaller 6.0 percent as of June 30,
1992. The  nonresidential  real estate loan category was also the second largest
real  estate  loan  type in 1992.  The  third  key  real  estate  loan  type was
construction  loans, which represented 2.4 percent of gross loans as of June 30,
1996, compared to a larger 3.8 percent at June 30, 1992. Construction loans were
also the third largest loan category in 1992.  Multifamily loans were the fourth
largest real estate loan type at June 30, 1996,  with 2.1 percent of gross loans
compared  to a lower 1.7 percent in 1992 and making it the fourth  largest  real
estate  loan  category  in  1992.  Most of the  Bank's  construction  loans  are
single-family   residential  loans.  These  four  real  estate  loan  categories
represented 83.8 percent of gross loans at June 30, 1996, compared to a slightly
larger  85.0  percent  of  gross  loans  at  June  30,  1992.  Commercial  loans
represented  3.8  percent of gross  loans at June 30,  1996,  and a smaller  1.4
percent at June 30, 1992.

      The consumer loan  category was the other loan type at June 30, 1996,  and
represented  12.4  percent of gross loans  compared to a larger 13.6  percent at
June 30, 1992.  Consumer loans were the second largest overall loan type at June
30, 1996,  and also the second  largest loan type in 1992.  The Bank  originates
savings account loans, automobile loans, education loans, home equity loans, and
other  secured  and  unsecured  personal  loans.  The  overall  mix of loans has
witnessed  moderate  change from fiscal year-end 1992 to June 30, 1996, with the
Bank having  increased its share of  commercial  loans to offset its decrease in
share of consumer loans and real estate loans.

                                    19

<PAGE>



Lending Activities  (cont.)

      The  emphasis  of  Advance's   lending  activity  is  the  origination  of
conventional  mortgage  loans secured by one- to  four-family  residences.  Such
residences are located in Advance's  retail deposit market area of Brooke County
and extending into adjacent West Virginia  counties and into  Jefferson  County,
located  across  the Ohio  River  in Ohio.  The  Bank  also  originates  interim
construction  loans on single-family  residences  primarily to individual owners
and to  developers.  At June 30, 1996,  69.1  percent of  Advance's  gross loans
consisted  of  loans  secured  by one- to  four-family  residential  properties,
excluding construction loans. Construction loans represented another 2.4 percent
of gross loans.

      The  Bank  originates   adjustable-rate   mortgage  loans,  ("ARMs")  with
adjustment/maturity periods of one, three, and five years. The interest rates on
ARMs are indexed to the weekly average yield on the one year U.S. Treasury bill.
The Bank does offer ARMs with initial interest rates set below the fully indexed
rate. The one-year, three-year and five-year ARMs have a maximum rate adjustment
of 1.0 to 2.0 percent at each adjustment period and a 6.0 to 7.0 percent maximum
adjustment over the life of the loan with payments based on up to a 30 year loan
term.

      The  majority  of ARMs have terms of 15 to 30 years,  and fixed rate loans
have  terms  of  up to  30  years.  The  Bank  retains  its  fixed  rate  loans.
Historically,  the  majority of  Advance's  mortgage  loans are  adjustable-rate
mortgage loans, which represented 53.3 percent of loans due after June 30, 1997.
All of Advance's consumer loans were fixed rate.

      The  original  loan to value  ratio  for  conventional  mortgage  loans to
purchase or refinance one-to four-family  dwellings generally does not exceed 80
percent  at  Advance,  even  though  the Bank will  grant  loans with up to a 95
percent loan to value ratio, but private mortgage  insurance is required for the
amount in excess of 80 percent.


                                    20

<PAGE>



Lending Activities  (cont.)

      Advance has also been an originator of  nonresidential  real estate loans,
commercial loans and has been less active in multifamily  loans in the past. The
Bank will continue to make  multifamily,  commercial,  and  nonresidential  real
estate loans. The Bank had a total of $8.3 million in nonresidential real estate
loans at June 30, 1996, or 10.3 percent of gross loans, compared to $3.1 million
or 6.0 percent of gross loans at June 30, 1992.  Commercial loans have increased
from $732,000 or 1.4 percent of gross loans at June 30, 1992, to $3.1 million or
3.8 percent of gross loans at June 30, 1996.  Multifamily  loans have  increased
from $885,000 or at June 30, 1992,  to $1.7 million at June 30, 1996,  and their
share of loans has increased  from 1.7 percent to 2.1 percent over the same time
period.  The major  portion of  nonresidential  real estate loans are secured by
office buildings,  churches, mixed residential,  restaurants,  retail stores and
other commercial properties.

      Advance  has  also  been  active  in  consumer  lending.   Consumer  loans
originated  consist primarily of automobile loans, home equity loans,  education
loans,  savings account loans, and personal loans,  which represented a combined
total of 12.4 percent of gross loans at June 30, 1996, down from 13.6 percent in
1992. At June 30, 1996, consumer loans totaled $10.1 million.

      Exhibit 13  provides a  breakdown  and  summary  of  Advance's  fixed- and
adjustable-rate  loans,  indicating a predominance of adjustable-rate  loans. At
June 30,  1996,  53.3 percent of the Bank's total loans due after June 30, 1997,
were adjustable-rate,  and 46.7 percent were fixed-rate. It is also evident that
a relatively  strong 54.8 percent of one- to  four-family  residential  mortgage
loans and 62.4 percent of total loans have maturities of less than 15 years.




                                    21

<PAGE>



Lending Activities  (cont.)

      As indicated in Exhibit 14, Advance experienced a moderate decrease in its
one-to  four-family  loan  originations  and a minimal  increase  in total  loan
originations  from fiscal years 1994 to 1996. Total loan  originations in fiscal
year 1996 were $27.6 million compared to $26.7 million in fiscal year 1994, with
fiscal year 1995  indicating a lower $23.9 million,  reflective of reductions in
one-to   four-family   loans  and  commercial  loans.  The  decrease  in  one-to
four-family  residential loan  originations from 1994 to 1996 constituted a $4.2
million  decrease with total loan  originations  increasing  $880,000 due to the
decrease in one- to  four-family  and  construction  loans,  more than offset by
increases in consumer and commercial  loans.  Loan originations for the purchase
of one- to four-family  residences,  including  construction loans,  represented
57.2  percent of total loan  originations  in fiscal  year 1994,  compared  to a
lesser 43.5  percent in fiscal year 1995 and a lower 33.6 percent in fiscal year
1996.  Consumer  loans  increased  their  share of loan  originations  from 13.6
percent  in  1994  to a  strong  29.3  percent  in  1996,  and  commercial  loan
originations  increased their share from 17.5 percent in 1994 to 28.3 percent of
originations in 1996. Overall, loan originations exceeded principal payments and
repayments in fiscal 1994 by $12.6 million,  exceeded  reductions in fiscal year
1995 by $5.9 million, and exceeded reductions in fiscal 1996 by $4.5 million.

                                    22

<PAGE>



NONPERFORMING ASSETS

      Advance understands asset quality risk and the direct relationship of such
risk to delinquent loans and  nonperforming  assets including real estate owned.
The  quality  of  assets  has  been  a key  concern  to  financial  institutions
throughout many regions of the country. A number of financial  institutions have
been confronted with rapid increases in their levels of nonperforming assets and
have been forced to recognize significant losses,  setting aside major valuation
allowances.  A sharp increase in nonperforming  assets has often been related to
specific  regions of the country and has frequently  been associated with higher
risk loans,  including purchased  nonresidential real estate loans.  Advance has
witnessed some volatility in its  nonperforming  assets and has made a concerted
effort to control its nonperforming assets during the past five years.

      Advance's  loans  delinquent 90 days or more totaled  $303,000 at June 30,
1996,  or 0.37 percent of gross loans,  with  delinquent  loans of 30 to 89 days
totaling $792,000 or 0.98 percent of gross loans at June 30, 1996.

      Advance  reviews each loan when it becomes  delinquent 60 days or more, to
assess its collectibility and to initiate direct contact with the borrower.  The
Bank sends the borrower a late payment  notice  within 15 days after the payment
is due. The Bank then  initiates  both written and oral  communication  with the
borrower if the loan remains  delinquent.  When the loan becomes  delinquent  at
least 90 days, the Bank will consider foreclosure proceedings. The Bank does not
normally accrue interest on loans past due 90 days or more.  Loans delinquent 90
days or more and in  management's  opinion  not  adequately  secured  to  insure
collection of the entire balance are placed on a non-accrual status, and at that
point  in  time,  the  Bank  may  contact  an  attorney  to  pursue  foreclosure
procedures.  Advance  had no real  estate  owned  as of June 30,  1996,  but had
$334,000 in real estate owned at June 30, 1995.



                                    23

<PAGE>



Nonperforming Assets  (cont.)

      Exhibit 15 provides a summary of  Advance's  nonperforming  assets at June
30, 1992 through 1996.  Nonperforming assets consist of non-accrual loans, which
includes loans delinquent 90 days or more, real estate acquired in settlement of
loans,  and real estate owned.  The Bank has  historically  carried a lower than
average  level of  nonperforming  assets when compared to its peer group and the
thrift industry in general.  Advance's level of nonperforming assets ranged from
a high of $582,000 or 0.69 percent of total assets at June 30, 1995, to a low of
$270,000  or 0.41  percent  of  assets  at June  30,  1993.  At June  30,  1996,
nonperforming  assets  totaled  $442,000  and  represented  .48 percent of total
assets.

      Advance's  level of  nonperforming  assets  is  higher  than its  level of
classified  assets.  The Bank's  level of  classified  assets was $20,000 or .02
percent of assets at June 30, 1996 (reference Exhibit 16). The Bank's classified
assets  consisted  of  $19,000  in  substandard  assets,  with  $1,000 in assets
classified  as  doubtful  and no assets  classified  as loss.  The Bank also had
$172,000 in assets classified as special mention.

      Exhibit 17 shows Advance's allowance for loan losses for fiscal years 1992
through 1996,  indicating the activity and the resultant  balances.  Advance has
witnessed a moderate  increase in its balance of allowance  for loan losses from
$119,000 in 1992 to $325,000 at June 30, 1996,  $37,000 in 1992, $23,000 in 1993
with provisions of $57,000 in 1994, $48,000 in fiscal 1995 and $263,000 in 1996.
The Bank had net charge-offs of $7,000 in 1992, $23,000 in 1993, $2,000 in 1994,
$24,000 in 1995,  and $136,000 in 1996.  The Bank's ratio of allowance  for loan
losses to gross loans  increased  from 0.23 percent at June 30, 1992, to a still
moderate .40 percent at June 30, 1996,  due to an increase in allowances  with a
significant increase in loans. Allowance for loan losses to nonperforming assets
were 73.5 percent at June 30, 1996.





                                    24

<PAGE>



INVESTMENTS

      The securities  portfolio of Advance has been comprised of U.S. government
and federal  agency  securities,  interest-bearing  deposits in other  financial
institutions,  money fund  securities,  and FHLB  stock.  Exhibit 18  provides a
summary  of  Advance's  investment  portfolio  at June 30,  1994  through  1996.
Investments were $8.5 million at June 30, 1996, compared to $6.7 million at June
30,  1995,  and  $8.8  million  at June  30,  1994.  The  primary  component  of
investments at June 30, 1996, was U.S.  government and federal agency securities
representing 56.5 percent of investments,  followed by interest-bearing deposits
in other financial institutions  representing 36.1 percent, for a combined total
of 92.6 percent. The third key component was FHLB stock representing 6.6 percent
of investment securities.  The securities portfolio had a weighted average yield
of 5.68 percent, and the mortgage-backed securities had a weighted average yield
of 8.96  percent for fiscal year 1996.  The Bank also had cash and  non-interest
bearing cash equivalents of $949,000 or 1.0 percent of assets at June 30, 1996.

      The Bank had  mortgage-backed  securities with a book value of $537,000 at
June  30,  1996,   which   decreased   from  $1.1  million  at  June  30,  1994.
Mortgage-backed  securities  represented  a modest 0.6 percent of assets at June
30, 1996, and 1.4 percent at June 30, 1994, with such lower levels reflective of
the Bank's higher share of loans.

                                    25

<PAGE>



DEPOSIT ACTIVITIES

      The mix of  deposits  at June 30, 1996 is provided in Exhibit 19. The Bank
has a relatively  strong  share of  transaction  accounts  which  totaled  $29.9
million at June 30,  1996,  and  represented  37.0  percent  of total  deposits.
Transaction  accounts  include  passbook/regular  savings,  NOW accounts,  money
market accounts, and non-interest bearing accounts with passbook/regular savings
representing  58.1 percent of  transaction  accounts.  Certificates  of deposits
represented 63.0 percent of total deposits with short term  certificates of 7 to
9 months being the largest  certificate  category  representing  24.5 percent of
certificates  followed  by  jumbo  certificates  representing  15.3  percent  of
certificates  and then 11-12 month  certificates  representing  11.3  percent of
certificates.

      Exhibit 20 shows the Bank's  deposit  activity  for the three  years ended
June 30, 1994 to 1996.  Advance  experienced net increases in deposits in fiscal
years 1994 through 1996,  both  including and excluding  interest  credited.  In
fiscal  year 1994,  there was a net  increase  in  deposits  including  interest
credited of $7.9 million or 13.4 percent, followed by a $7.5 million increase or
11.1  percent in 1995.  In fiscal  year 1996,  an  increase  in deposits of $6.1
million resulted in a 8.1 percent increase in deposits.


BORROWINGS

      Advance has relied on retail  deposits as its primary  source of funds but
has made use of FHLB  advances  during the past five fiscal years ended June 30,
1996. The Bank's  balance of FHLB advances has increased from  $1,350,000 or 2.1
percent of assets at June 30,  1992,  to  $4,376,452  at June 30,  1996,  or 4.8
percent of assets.

                                    26

<PAGE>



SUBSIDIARIES

      Advance  has  one  wholly-owned  subsidiary,   Advance  Financial  Service
Corporation of West Virginia ("AFSC"),  whose primary purpose is to own stock in
Intrieve Corporation,  the Bank's data processing company. The Bank's investment
in the subsidiary was $15,000 at June 30, 1996.


OFFICE PROPERTIES

      Advance has two offices, its home office located in downtown Wellsburg and
a regular  branch in Follansbee,  West  Virginia.  Advance owns its home office,
which provides  off-street  parking,  drive-in  window access and ATM access and
leases its branch facility  (reference Exhibit 21). The Bank's net investment in
its office premises,  excluding furniture,  fixtures and equipment, totaled $1.9
million or 2.1 percent of assets at June 30, 1996. The Bank  currently  plans to
open a new  branch  office in  Wintersville,  Ohio,  in the  future and has just
received regulatory approval to open such office.


MANAGEMENT

      The president, chief executive officer, and managing officer of Advance is
Stephen  M.  Gagliardi.  Mr.  Gagliardi  joined  the  Bank  in 1978  and  became
president,  chief executive officer and a director in 1983. Mr. Gagliardi is the
past Director of the West Virginia Appraiser  Licensing and Certification  Board
(reference, Exhibit 22).

                                    27

<PAGE>



II.   DESCRIPTION OF PRIMARY MARKET AREA

      Advance's  primary  market  area  includes  the  cities of  Wellsburg  and
Follansbee and those outerlying communities  surrounding its offices,  including
all of Brooke County,  West Virginia ("the market area"). The Bank's home office
is located  in the city of  Wellsburg  and its branch is located in  Follansbee,
both located in Brooke County.

      The market area is characterized by average levels of income, a lower than
average housing value and a slightly lower current unemployment rate. The market
area's strongest employment categories are wholesale/retail  trade, services and
manufacturing with a lower level of residents employed in the finance, insurance
and real estate industry category.

      Exhibit 23 provides a summary of key  demographic  data and trends for the
market area, West Virginia and the United States for the periods of 1990,  1995,
and 2000.  The market area showed a decrease in population  than West  Virginia,
while West  Virginia and the United  States both showed  increases  from 1990 to
1995. Overall, the period of 1990 to 1995 was characterized by a decrease of 1.2
percent in the market area  population,  which  decreased  from 26,992 to 26,662
residents, compared to an increase in population of 1.9 percent in West Virginia
and a rise in the national population level by 5.7 percent. During the period of
1995 through 2000,  population is projected to continue to decline in the market
area by a small 0.5 percent, decreasing to 26,529 residents, while population is
expected to increase in West  Virginia by 2.0 percent,  and in the United States
by 5.4 percent.

      In  conformance  with its modestly  decreasing  trend in  population,  the
market area witnessed a decrease in households (families) of 1.0 percent and 0.6
percent,  from  1990 to 1995 and from  1995 to 2000,  respectively,  while  West
Virginia had increases of 1.7 percent and 1.9 percent for the same time periods.
The  United  States  continued  to have the  largest  increases,  growing by 5.6
percent from 1990 to 1995, and by 5.3 percent from

                                    28

<PAGE>



Description of Primary Market Area  (cont.)

1995 to 2000.  From 1990 to 1995,  the market  area  witnessed  a decline in its
households from 10,131 to 10,027. By the year 2000, the market area is projected
to have 9,966 households.

      The market area had higher per capita income levels than West Virginia but
lower per capital  income than the United States in 1990 and 1995. In 1990,  the
market area had an average per capita income of $11,916. West Virginia had a per
capita income of $10,044, while the United States had a higher per capita income
of  $12,313.  From 1990 to 1995,  the  United  States  had the  largest  percent
increase  in per capita  income,  followed  by West  Virginia.  The market  area
experienced  a decrease in its per capita income level of 2.9 percent to $11,573
in 1995,  West  Virginia had an increase in its per capita income of 4.7 percent
to $10,512,  while the United States had an increase in its per capita income of
33.2 percent to $16,405.

      Median  household income figures for the market area were at higher levels
than West Virginia or the United States for 1990.  In 1990,  the average  median
household  income for the market area was $30,563.  The median  household income
levels for West  Virginia  and the  United  States  were  $22,866  and  $28,255,
respectively.  From 1990 to 1995,  the market  area's  median  household  income
decreased by 15.6 percent to $25,791. West Virginia witnessed a decrease of 13.4
percent to $19,826 in 1995.  The  United  States had an  increase  in its median
household income level by a much larger 19.0 percent to $33,610 during that same
tine period.  By the year 2000,  the market area,  West  Virginia and the United
States are projected to witness declines in their median household income levels
to $24,375, $18,516 and $32,972, respectively.

      Exhibit 24  provides a summary of key  housing  data for the market  area,
West Virginia,  and the United States.  Advance's market area had a 79.1 percent
rate of owner- occupancy, which was higher than the 74.1 percent owner-occupancy
rate for West

                                    29

<PAGE>



Description of Primary Market Area  (cont.)

Virginia  and much higher  than the 64.2  percent  for the United  States.  As a
result, the market area supports a lower rate of renter-occupied housing at 20.9
percent compared to 25.9 percent for West Virginia and a higher 35.8 percent for
the United States.

      The market area's median  housing value of $44,100 is lower than both West
Virginia and the United States.  West Virginia's median housing value of $47,900
is 7.9 percent higher than the market area's median  housing  value.  The United
States'  $79,098 median  housing value is 44.2 percent  greater than that of the
market  area.  The average  median rent of the market area is  surpassed  by the
median rent of West Virginia and the United States. The market area had a median
rent of $198,  which was lower than West Virginia's  median rent of $221 and the
United States' median rent value of $374.

      The major business source of employment by industry group, based on number
of employees  for the market area,  West  Virginia and the United States was the
services industry responsible for 35.9 percent, 33.2 percent and 34.0 percent of
employment in 1993 respectively (reference Exhibit 25), compared to a lower 16.1
percent  in  West  Virginia  and  19.2  percent  in  the  United   States.   The
manufacturing  industry was the second major employer in the market area at 31.2
percent.  The  wholesale/retail  trade group was the third major employer in the
market area at 18.6  percent,  compared  to a much  higher 28.2  percent in West
Virginia and 27.5 percent in the United States. The construction group, finance,
insurance  and  real  estate  group,  transportation/utilities  group,  and  the
agriculture/mining  group  combined to provide 15.2 percent of employment in the
market area,  22.4 percent of employment in West  Virginia,  and 19.3 percent in
the United States.
      An  economic  indicator  that  pertains  more  directly to the banking and
thrift  industries  is the  issuance  of new  housing  permits  and  permits for
commercial  buildings  because of its direct  relationship  to lending  activity
(reference  Exhibit 26). In 1991, 11 new housing  permits were authorized in the
market area, 2,457 in West Virginia,  and 796,647 in the United States. In 1992,
the issuance of new housing permits authorized

                                    30

<PAGE>



Description of Primary Market Area  (cont.)

decreased in the market area by 9.1 percent to 10 new permits. West Virginia and
the United  States  witnessed  positive  growth  rates of 22.4  percent and 20.1
percent, respectively, with 3,000 and 956,494 new housing permits authorized. In
1993,  the market  area and the U.S.  increased  their  issuance  of new housing
permits,  while West Virginia  witnessed a decrease in the number of new housing
permits  authorized.  The market area authorized 22 new permits,  an increase of
120.0 percent,  West Virginia  authorized 2,662 new permits,  a decrease of 11.5
percent,  while  the  United  States  exhibited  a growth  of 8.6  percent  with
1,038,907 new permits.

      Commercial  building permits in West Virginia  increased from 1991 through
1993,  with a moderate  increase in 1992  followed by a large  increase in 1993.
West Virginia  increased  its permit  activity by 10.5 percent from 1991 to 1992
issuing  commercial  building  permits  with a  value  of $147  million  in 1992
compared to $133 million in 1991.  In 1993,  West  Virginia  experienced a large
increase  of 93.9  percent in  commercial  building  permit  valuations  to $285
million.  In 1992,  the United States  witnessed a slight  decline in commercial
building permit  valuations of 0.1 percent,  from $56.9 billion in 1991 to $56.8
billion in 1992. The United States rebounded in 1993 with growth of 8.1 percent,
rising to $61.43 billion in the value of new commercial building permits issued.

      The unemployment rate is another key economic indicator.  Exhibit 27 shows
the average unemployment rates in the market area, West Virginia, and the United
States in 1994,  1995 and July,  1996.  The market  area has  historically  been
characterized by a volatile rate of unemployment  when compared to West Virginia
and the United States.  The market area had a decrease in its unemployment  rate
from 8.5  percent  in 1994 down to 6.2  percent  in 1995.  West  Virginia  had a
decrease  in its  unemployment  rate from 8.9  percent to 7.9  percent,  and the
United  States'  unemployment  rate decreased from 6.1 percent to 5.2 percent in
that same time period. In July, 1996, unemployment decreased


                                    31

<PAGE>



Description of Primary Market Area  (cont.)

further in the market area and West Virginia but increased in the United States.
The market  area's  unemployment  decreased  to 5.0  percent,  compared  to West
Virginia at 6.5 percent, and the United States at 5.6 percent.

      Exhibit 28 provides  deposit data for banks,  thrifts and credit unions in
Brooke  County.  Advance's  deposit base in Brooke  County was $74.7  million or
100.0  percent of the total  thrift  deposits,  corresponding  to a smaller  but
strong 39.4 percent share of total deposits,  which totaled $189.7 million.  The
market area is dominated by the banking  industry.  Total deposits in the county
were $189.7 million,  with 59.3 percent of deposits held by banks, compared to a
lower $74.7 million or 39.4 percent of deposits held by thrifts and $2.6 million
or 1.4 percent of total deposits held by credit  unions.  It is evident from the
size of both thrift deposits and bank deposits that Brooke County has a moderate
deposit base with the Bank being the only thrift in the market area and having a
relatively strong penetration for total deposits.

      Exhibit 29 provides interest rate data for each quarter for the years 1992
through 1995 and for the first two quarters of 1996.  The interest rates tracked
are the Prime Rate, as well as 90-Day,  One-Year and Thirty-Year Treasury Bills.
Interest rates  experienced a declining trend in the first two quarters of 1992,
but then began to rise in the second half of the year. In 1993 rates experienced
slight volatility until the last two quarters,  which indicated the beginning of
a rising trend. This rising trend continued  throughout all of 1994 and into the
first  quarter of 1995 with prime at 9.00  percent.  However,  throughout  1995,
interest rates saw dramatic  decreases,  as the prime rate fell to its 1994 year
end level of 8.50 percent. Such decrease in the prime rate continued through the
first  quarter  of 1996 as it fell to 8.25  percent  and then  remained  at 8.25
percent through the second quarter in 1996. Rates on T-bills, however, witnessed
an increase with 30-Year Treasury Bills experiencing the largest increase.


                                    32

<PAGE>



SUMMARY

      To summarize,  Advance's  market area represents an area with a decreasing
population base and number of households  during the mid 1990s.  The market area
has evidenced  higher per capita income and median  household income compared to
West Virginia but lower than the United States. The market area did have a lower
median  housing  value and a lower  average  median  rent  level  than both West
Virginia  and  the  United  States.  The  market  area  currently  has  a  lower
unemployment  rate than West Virginia,  but historically has been  characterized
with a higher  than normal  unemployment  rate.  Further,  the market area has a
moderately  competitive  financial  institution market dominated by banks with a
total deposit base of approximately $189.7 million for all of Brooke County.

                                    33

<PAGE>



III.  COMPARABLE GROUP SELECTION

Introduction

      Integral to the valuation of Advance Financial Bancorp is the selection of
an  appropriate  group  of  publicly-traded  thrift  institutions,   hereinafter
referred to as the "comparable  group".  This section  identifies the comparable
group and describes each parameter used in the selection of each  institution in
the group,  resulting in a comparable  group based on such specific and detailed
parameters,   current   financials  and  recent  trading  prices.   The  various
characteristics  of the selected  comparable group provide the primary basis for
making the necessary  adjustments to the  Corporation's pro forma value relative
to the  comparable  group.  There is also a  recognition  and  consideration  of
financial  comparisons  with all  publicly-traded,  SAIF- insured thrifts in the
United States and all  publicly-traded,  SAIF-insured thrifts in the Midwest and
Ohio.

      Exhibits 30 and 31 present  Thrift Stock Prices and Pricing Ratios and Key
Financial Data and Ratios, respectively, both individually and in aggregate, for
the universe of 338  publicly-traded,  SAIF-insured thrifts in the United States
("all thrifts"),  excluding mutual holding  companies,  used in the selection of
the comparable  group and other financial  comparisons.  Exhibits 30 and 31 also
subclassify  all thrifts by region,  including the 154  publicly-traded  Midwest
thrifts ("Midwest  thrifts") and the 1  publicly-traded  thrift in West Virginia
("West Virginia thrifts"), and by trading exchange.  Exhibit 32 presents prices,
pricing ratios and price trends for all  SAIF-insured  thrifts  completing their
conversions between January 1, 1996, and September 6, 1996.

      The selection of the comparable  group was based on the  establishment  of
both  general and  specific  parameters  using  financial,  operating  and asset
quality   characteristics   of  Advance  as  determinants   for  defining  those
parameters.  The determination of parameters was also based on the uniqueness of
each parameter as a normal indicator of a thrift


                                    34

<PAGE>



Introduction  (cont.)

institution's  operating philosophy and perspective.  The parameters established
and defined are  considered to be both  reasonable  and  reflective of Advance's
basic operation. In as much as the comparable group must consist of at least ten
institutions, the parameters relating to asset size and geographic location have
been expanded as necessary in order to fulfill this requirement.


GENERAL PARAMETERS

Merger/Acquisition

      The  comparable  group will not  include  any  institution  that is in the
process  of a merger or  acquisition  due to the price  impact of such a pending
transaction.  The  thrift  institutions  that were  potential  comparable  group
candidates   but  were  not   considered   due  to   their   involvement   in  a
merger/acquisition or a potential merger/acquisition include the following:

                 Institution                         State
                 -----------                         -----
      Financial Security Corp.                       Illinois
      Workingmens Capital Holdings                   Indiana
      Home Federal Corp.                             Maryland
      Circle Financial Corp.                         Ohio
      Seven Hills Financial Corp.                    Ohio
      Third Financial Corp.                          Ohio
      Bridgeville Savings Bank                       Pennsylvania
      Fidelity Financial Bankshares                  Virginia

      No  thrift  institution  in  Advance's  city,  county  or  market  area is
currently  involved  in  merger/acquisition  activity  or have been  recently so
involved, as indicated in Exhibit 33.


                                    35

<PAGE>



Mutual Holding Companies

      The comparable group will not include any mutual holding companies. Mutual
holding companies  typically  demonstrate  higher price to book valuation ratios
that are the result of their minority ownership  structure that are inconsistent
with those of conventional,  publicly-traded  institutions.  Exhibit 34 presents
pricing  ratios and Exhibit 35 presents  key  financial  data and ratios for all
publicly-traded, SAIF-insured mutual holding companies in the United States. The
following thrift  institutions were potential  comparable group candidates,  but
were not considered due to their mutual holding company form:

                 Institution                                State
                 -----------                                -----

      Webster City Federal Savings Bank, MHC                Iowa
      Leeds Federal Savings Bank, MHC                       Maryland
      Wayne Savings & Loan Co., MHC                         Ohio
      Greater Delaware Valley Savings Bank, MHC             Pennsylvania


Trading Exchange

      It is necessary that each institution in the comparable group be listed on
one of the two  major  stock  exchanges,  the New  York  Stock  Exchange  or the
American Stock Exchange,  or traded  over-the-counter  ("OTC") and listed on the
National   Association  of  Securities   Dealers   Automated   Quotation  System
("NASDAQ").   Such  a  listing   indicates  that  an  institution's   stock  has
demonstrated  trading  activity and is responsive  to normal market  conditions,
which are requirements  for listing.  Of the 356  publicly-traded,  SAIF-insured
institutions,  including 18 mutual holding  companies,  14 are traded on the New
York Stock  Exchange,  17 are traded on the American  Stock Exchange and 325 are
listed on NASDAQ.




                                    36

<PAGE>



IPO Date

Another  general  parameter  for the  selection of the  comparable  group is the
initial  public  offering  ("IPO") date,  which must be at least four  quarterly
periods prior to the trading date of September 6, 1996, used in this report,  in
order to  insure  at least  four  consecutive  quarters  of  reported  data as a
publicly-traded  institution.  The  resulting  parameter  is a required IPO date
prior to March 31, 1995.


Geographic Location

      The  geographic  location of an  institution is a key parameter due to the
impact of various economic and thrift industry conditions on the performance and
trading prices of thrift institution  stocks.  Although  geographic location and
asset size are the two  parameters  that have been  developed  incrementally  to
fulfill the comparable group requirements, the geographic location parameter has
definitely eliminated regions of the United States distant to Advance, including
the western states, the southwestern states and the New England states.

      The  geographic   location  parameter  consists  of  West  Virginia,   its
surrounding states of Maryland,  Ohio,  Pennsylvania,  Virginia and Kentucky, as
well as the states of Illinois  and  Indiana,  for a total of eight  states.  To
extend  the  geographic  parameter  beyond  those  states  could  result  in the
selection of similar thrift institutions with regard to financial conditions and
operating  characteristics,  but  with  different  pricing  ratios  due to their
geographic  regions.  The result  could then be an  unrepresentative  comparable
group  with  regard to price  relative  to the  parameters  and,  therefore,  an
inaccurate value.






                                    37

<PAGE>



Asset Size

      Asset  size  was  another  key  parameter  used  in the  selection  of the
comparable  group. The maximum total assets for any comparable group institution
considered  was  $350  million,   due  to  the  typically   different  operating
strategies, expansion capabilities, liquidity of stock and acquisition appeal of
larger  institutions when compared to Advance,  with assets of approximately $92
million. Such an asset size parameter was necessary to obtain a comparable group
of at least ten institutions.

      In  connection  with asset size, we did not consider the number of offices
or branches in selecting or eliminating  candidates since this characteristic is
directly  related to operating  expenses,  which are  recognized as an operating
performance parameter.


SUMMARY

      Exhibits 36 and 37 show the 47 institutions considered as comparable group
candidates after applying the general parameters, with the shaded lines denoting
the institutions  ultimately selected for the comparable group using the balance
sheet, performance and asset quality parameters established in this section.












                                    38

<PAGE>



BALANCE SHEET PARAMETERS

Introduction

      The balance  sheet  parameters  focused on seven  balance  sheet ratios as
determinants  for selecting a comparable  group, as presented in Exhibit 36. The
balance sheet ratios consist of the following:

          1.    Cash and Investments/Assets
          2.    Mortgage-Backed Securities/Assets
          3.    One- to Four-Family Loans/Assets
          4.    Total Net Loans/Assets
          5.    Total Net Loans and Mortgage-Backed Securities/Assets
          6.    Borrowed Funds/Assets
          7.    Equity/Assets

      The  parameters  enable  the  identification  and  elimination  of  thrift
institutions  that are distinctly and  functionally  different from Advance with
regard to asset mix. The balance sheet parameters also distinguish  institutions
with a  significantly  different  capital  position from  Advance.  The ratio of
deposits to assets was not used as a parameter as it is directly  related to and
affected  by an  institution's  equity  and  borrowed  funds  ratios,  which are
separate parameters.


Cash and Investments to Assets

      Advance's  level of cash and investments to assets was 9.7 percent at June
30, 1996, and reflects the Bank's level of  investments  lower than national and
regional averages.  The Bank's investments consist primarily of U. S. government
and federal  agency  securities and deposits in other  institutions.  During its
last five fiscal years,  Advance's  ratio of cash and  investments to assets has
averaged 11.0 percent, from a high of 13.8 percent at June 30, 1992, to a low of
8.3 percent in fiscal year 1995. It should be noted that Federal Home

                                    39

<PAGE>



Cash and Investments to Assets  (cont.)

Loan Bank stock is not included in cash and  investments,  but rather is part of
other assets in order to be consistent with reporting  requirements  and sources
of statistical and comparative analysis.

      The  parameter  range  for  cash  and  investments  is  broad  due  to the
volatility of this  parameter and to prevent the  elimination  of otherwise good
potential comparable group candidates. The range has been defined as 4.0 percent
of assets to 40.0 of assets, with a midpoint of 22.0 percent.


Mortgage-Backed Securities to Assets

      At June 30, 1996, Advance's ratio of mortgage-backed  securities to assets
was a minimal 0.6  percent,  much lower than both the  regional  average of 10.3
percent and the national average of 13.7 percent.  Inasmuch as many institutions
purchase  mortgage-backed  securities as an alternative  to lending  relative to
cyclical loan demand and prevailing interest rates, this parameter is moderately
broad at 25.0 percent or less of assets and a midpoint of 12.5 percent.


One- to Four-Family Loans to Assets

      Advance's  lending  activity is focused on the  origination of residential
mortgage  loans secured by one- to  four-family  dwellings.  One- to four-family
loans, not including construction loans,  represented 57.7 percent of the Bank's
assets at June 30, 1996,  which is similar to industry  averages.  The parameter
for this  characteristic  requires any comparable group institution to have from
40.0 percent to 70.0 percent of its assets in one- to  four-family  loans with a
midpoint of 55.0 percent.


                                    40

<PAGE>



Total Net Loans to Assets

      At June 30, 1996, Advance had a ratio of total net loans to assets of 85.9
percent and a  consistent  five fiscal year  average of 83.4  percent,  which is
moderately  higher than the national  and regional  averages of 67.3 percent and
68.0 percent,  respectively.  The parameter for the selection of the  comparable
group is from 50.0 percent to 95.0 percent with a midpoint of 72.5 percent.  The
wider  range is simply  due to the fact that,  as the  referenced  national  and
regional averages indicate,  many larger institutions  purchase a greater volume
of  investment  securities  and/or  mortgage-backed  securities  as  a  cyclical
alternative to lending, but may otherwise be similar to Advance.


Total Net Loans and Mortgage-Backed Securities to Assets

      As discussed previously, Advance's shares of mortgage-backed securities to
assets  and  total  net  loans to  assets  were 9.7  percent  and 85.9  percent,
respectively, for a combined share of 86.6 percent. Recognizing the industry and
regional   ratios  of  13.7   percent  and  10.3   percent,   respectively,   of
mortgage-backed  securities to assets,  the parameter  range for the  comparable
group in this category is 60.0 percent to 97.0 percent,  with a midpoint of 78.5
percent.


Borrowed Funds to Assets

      Advance had FHLB  advances of $4.4  million or 4.8 percent of total assets
at June 30,  1996,  which was higher  than its  balance  of $2.8  million or 3.3
percent of total assets at June 30, 1995. At the end of fiscal years 1992,  1993
and 1994,  the Bank  indicated  advances of $1.4 million,  $2.4 million and $6.2
million, respectively,  resulting in a five year average of 4.3 percent. The use
of borrowed funds by some thrift institutions indicates



                                    41

<PAGE>



Borrowed Funds to Assets  (cont.)

an  alternative  to retail  deposits  and may provide a source of term funds for
lending.  The federal  insurance  premium on  deposits  has also  increased  the
attractiveness of borrowed funds.

      The public  demand for longer term funds  increased  in 1995 and the first
half of 1996 due to the higher  cost of  deposits.  The  result was  competitive
rates on longer  term  Federal  Home  Loan Bank  advances,  and an  increase  in
borrowed funds by many  institutions as an alternative to higher cost, long term
certificates.  The  ratio of  borrowed  funds  to  assets,  therefore,  does not
typically  indicate  higher risk or more  aggressive  lending,  but primarily an
alternative to retail deposits.

      The  range of  borrowed  funds to assets  is 30.0  percent  or less with a
midpoint of 15.0 percent, similar to the national average of 13.2 percent.


Equity to Assets

      Advance's  equity to assets ratio as of June 30, 1996,  was 6.75  percent.
After conversion,  based on the midpoint value of $8,200,000 and net proceeds to
the Bank of  approximately  $3.9  million,  Advance's  equity  is  projected  to
stabilize in the area of 10.5  percent.  Based on those equity  ratios,  we have
defined the equity  ratio  parameter  to be 5.0 percent to 18.0  percent  with a
midpoint ratio of 11.5 percent.








                                    42

<PAGE>



PERFORMANCE PARAMETERS

Introduction

      Exhibit 37  presents  five  parameters  identified  as key  indicators  of
Advance's earnings  performance and the basis for such performance.  The primary
performance  indicator  is the Bank's  return on average  assets  ("ROAA").  The
second performance indicator is the Bank's return on average equity ("ROAE"). To
measure the Bank's  ability to generate  net interest  income,  we have used net
interest margin.  The supplemental  source of income for the Bank is noninterest
income,  and the parameter used to measure this factor is noninterest  income to
assets.  The final performance  indicator that has been identified is the Bank's
ratio of  operating  expenses,  also  referred to as  noninterest  expenses,  to
assets,  a  key  factor  in   distinguishing   different  types  of  operations,
particularly  institutions  that are aggressive in secondary market  activities,
which often results in much higher operating costs and overhead ratios.


Return on Average Assets

      The key performance  parameter is the ROAA. Advance's most recent ROAA was
0.48 percent for the twelve  months  ended June 30, 1996,  based on net earnings
after taxes and an identical 0.48 percent based on core earnings after taxes, as
detailed  in Item I of this report and  presented  in Exhibit 7. The Bank's ROAA
over the past five fiscal years, based on net earnings, has ranged from a low of
0.48  percent in 1996 to a high of 1.22  percent in 1994 with an average ROAA of
0.87  percent.  ROAA has declined  steadily  since June 30,  1994.  For the four
quarters following conversion in late 1996, Advance's ROAA is projected to range
between 0.55 percent and 0.70 percent.

      Considering the historical,  current and projected earnings performance of
Advance,  the range for the ROAA parameter  based on net income has been defined
as 0.45 percent to a high of 0.95 percent with a midpoint of 0.70 percent.

                                    43

<PAGE>



Return on Average Equity

      The  ROAE  has  been  used  as a  secondary  parameter  to  eliminate  any
institutions  with an unusually high or low ROAE that is  inconsistent  with the
Bank's  position.  This  parameter  does not provide as much meaning for a newly
converted thrift institution as it does for established stock institutions,  due
to the newness of the capital  structure of the newly  converted  thrift and the
inability to  accurately  reflect a mature ROAE for the newly  converted  thrift
relative to other stock institutions.

      The  consolidated  ROAE for the Bank and the  Corporation  on a pro  forma
basis at the  time of  conversion  will be 4.33  percent  based on the  midpoint
valuation.  Prior to conversion, the Bank's ROAE was 6.77 percent for the twelve
months  ended June 30, 1996,  based on net income,  with a five year average net
ROAE of 14.19 percent.  The parameter range for the comparable  group,  based on
net income, is from 3.0 percent to 15.0 percent with a midpoint of 9.0 percent.


Net Interest Margin

      Advance  had a net  interest  margin of 3.36  percent  based on the twelve
months  ended June 30, 1996,  indicating a declining  trend since June 30, 1994.
The Bank's range of net interest  margin for the past five fiscal years has been
from a low of 3.15  percent  in 1992 to a high of 4.33  percent  in 1994 with an
average of 3.68 percent.

      The parameter  range for the selection of the  comparable  group is from a
low of 2.50 percent to a high of 4.00 percent with a midpoint of 3.25 percent.





                                    44

<PAGE>



Operating Expenses to Assets

      Advance had an average  operating  expense to average assets ratio of 2.48
percent for the twelve months ended June 30, 1996. Although modestly higher than
industry  averages,  the Bank's  operating  expenses  have been stable in recent
years,  ranging from a low of 2.33 percent in fiscal year 1995 to a high of 2.49
percent  in fiscal  year  1993,  with an  average  of 2.42  percent.  The thrift
industry average was 2.29 percent at June 30, 1996.

      The  operating  expense  to  assets  parameter  for the  selection  of the
comparable  group is from a low of 1.75 percent to a high of 3.00 percent with a
midpoint of 2.38 percent.


Noninterest Income to Assets

      Advance  has  experienced  a somewhat  lower than  average  dependence  on
noninterest  income as a source of  additional  income.  The Bank's  noninterest
income to average  assets was 0.34 percent for the twelve  months ended June 30,
1996,  which is below the  industry  average of 0.44  percent  for that  period.
Advance's  noninterest income for the past five fiscal years has fluctuated from
a high of 0.47  percent of average  assets in fiscal  year 1992 to a low of 0.29
percent of assets in fiscal year 1995 with an average ratio of 0.35 percent.

      The range for this parameter for the selection of the comparable  group is
0.60 percent or less of average  assets with a midpoint of 0.30  percent,  lower
than the national average of 0.44 percent.








                                    45

<PAGE>



ASSET QUALITY PARAMETERS

Introduction

      The  final  set of  financial  parameters  used  in the  selection  of the
comparable  group are asset  quality  parameters,  also shown in Exhibit 37. The
purpose of these  parameters  is to insure  that any thrift  institution  in the
comparable  group has an asset quality  position  reasonably  similar to that of
Advance.   The  three  defined  asset  quality  parameters  are  the  ratios  of
nonperforming  assets to total  assets,  repossessed  assets to total assets and
loan loss reserves to total assets at the end of the most recent period.


Nonperforming Assets to Assets Ratio

      Advance's ratio of nonperforming assets to assets was 0.48 percent at June
30, 1996, which is lower than the national  average of 1.20 percent,  lower than
the Midwest regional average of 0.56 percent and lower than to its ratio of 0.69
percent at June 30, 1995. For the five fiscal years ended June 30, 1992 to 1996,
the Bank's ratio  fluctuated  considerably,  from a high of 0.69 percent at June
30, 1995, to a low of 0.41 percent at June 30, 1993, with a five year average of
0.57 percent.

      The parameter range for nonperforming assets to assets has been defined as
1.00 percent of assets or less with a midpoint of 0.50 percent.


Repossessed Assets to Assets

      Advance was absent repossessed assets at June 30, 1996, but had a ratio of
repossessed  assets to total assets of 0.40  percent at June 30,  1995.  For its
five most recent fiscal years, the Bank had ratios of repossessed assets ranging
from a high of 0.40  percent  at June 30,  1995,  to a low of zero at the end of
fiscal year 1996, with a five fiscal year

                                    46

<PAGE>



Repossessed Assets to Assets  (cont.)

average of 0.21  percent.  National and regional  averages were 0.65 percent and
0.47 percent, respectively, at June 30, 1996.

      The range for the  repossessed  assets to total  assets  parameter is 0.60
percent of assets or less with a midpoint of 0.30 percent.


Loans Loss Reserves to Assets

      Advance had a loan loss reserve or allowance  for loan losses of $325,000,
representing a loan loss allowance to total assets ratio of 0.35 percent at June
30,  1996,  which is higher than to its ratio of 0.24  percent at June 30, 1995,
reflecting a larger provision for loan losses taken in fiscal year 1996. For its
last five fiscal  years,  the Bank's loan loss reserve  averaged 0.23 percent of
assets.

      The loan loss allowance to assets  parameter  range used for the selection
of the comparable  group focused on a minimum  required ratio of 0.15 percent of
assets.


THE COMPARABLE GROUP

      With the application of the parameters  previously identified and applied,
the final comparable  group  represents ten institutions  identified in Exhibits
38, 39 and 40.  The  comparable  group  institutions  range in size  from  $76.4
million to $332.5  million with an average asset size of $217.8 million and have
an average of 4.6 offices  per  institution  compared to Advance  with assets of
$91.9 million and two offices.  Two of the comparable  group  institutions  were
converted in 1988, one in 1990, three in 1993 and four in 1994.



                                    47

<PAGE>



The Comparable Group  (cont.)

      Exhibit 41 presents a comparison of Advance's market area demographic data
with that of each of the institutions in the comparable group.


                                    48

<PAGE>



SUMMARY OF COMPARABLE GROUP INSTITUTIONS

      Enterprise  Federal  Bancorp,  Lockland,  Ohio, is the holding company for
Enterprise  Federal Savings Bank, which operates five offices in the Cincinnati,
Ohio,  area.  With  assets  of  $213.9  million  and  equity  of $31.6  million,
Enterprise  reported an ROAA of 0.92 percent and an ROAE of 5.39 percent for its
most recent four quarters.

      Equitable  Federal  Savings  Bank,  Wheaton,   Maryland,  is  a  federally
chartered stock savings bank, operating four branches and serving Montgomery and
Prince George's  Counties,  Maryland.  With current assets of $267.8 million and
equity of $14.2  million,  the Bank reported an ROAA of 0.78 percent and an ROAE
of 14.98 percent for its most recent four quarters.

      First Financial Bancorp, Inc., Belvidere, Illinois, is the holding company
for First Federal Savings Bank of Belvidere. The Bank serves Boone and Winnebago
Counties in  Illinois  with two full  service  offices in  Belvidere  and a loan
origination office in Rockford,  Illinois.  The Bank has assets of $94.5 million
and equity of $7.8  million,  and  reported an ROAA of 0.68 percent for its most
recent four quarters.

      First Franklin  Corporation,  Cincinnati,  Ohio, is the holding company of
Franklin  Savings & Loan Company which  operates  seven  branches in the Greater
Cincinnati  Metropolitan Area, all in Hamilton County. The Company has assets of
$216.5 million and equity of $20.3  million.  For its most recent four quarters,
the Company reported an ROAA of 0.62 percent and an ROAE of 6.56 percent.

      Glenway  Financial  Corp.,  Cincinnati,  Ohio, is the holding  company for
Centennial Savings Bank, which serves the Hamilton County and Greater Cincinnati
market area from its six full  service  offices.  The Bank  currently  has total
assets of $273.8 million and total equity of $26.5 million, and reported an ROAA
of 0.56 percent and an ROAE of 5.82 percent for its most recent four quarters..



                                    49

<PAGE>



Summary of Comparable Group Institutions  (cont.)

      Harvest  Home  Financial  Corporation,  Cincinnati,  Ohio,  is the holding
company for Harvest Home Savings Bank,  which operates three offices serving the
Greater  Cincinnati area. The Bank had assets of 76.4 million and equity of 12.7
million at the end of its most  recent  quarter,  and  reported  an ROAA of 0.75
percent for its trailing four quarters.

      MFB Corp.,  Mishawaka,  Indiana,  is the  holding  company  for  Mishawaka
Federal  Savings.  Mishawaka  Federal  operates  four offices in  Mishawaka  and
surrounding St. Joseph County. As of the most recent quarter,  Mishawaka Federal
had total assets of $210.6 million,  and total equity of $37.7 million.  For the
most recent four quarters, Mishawaka Federal reported an ROAA of 0.73 percent.

      OHSL Financial  Corp.,  Cincinnati,  Ohio, is the holding  company for Oak
Hills  Savings and Loan  Company,  F.A.  The  Company's  headquarters  and three
offices  are  all  in  Hamilton  County,   and  serve  the  Greater   Cincinnati
Metropolitan  Area. The Company currently has total assets of $209.0 million and
equity of $25.4  million,  and  reported an ROAA of 0.95  percent and an ROAE of
7.55 percent for its most recent four quarters..

      Western Ohio  Financial  Corporation,  Springfield,  Ohio,  is the holding
company for Springfield  Federal Savings and Loan  Association.  The Association
operates six  full-service  offices  serving  Clark and Hamilton  Counties.  The
Association  had assets of $332.5 million and equity of $55.6 million at the end
of its most recent  quarter and  reported an ROAA of 0.89 percent and an ROAE of
3.88 percent for its trailing four quarters.

      Winton  Financial  Corp.,  Cincinnati,  Ohio,  is the  holding  for Winton
Savings and Loan Company,  which operates four branches in the western  Hamilton
County  area  around  Cincinnati.  At the end of its most  recent  quarter,  the
Company  had total  assets of $282.8  million and equity of $21.0  million,  and
reported  an ROAA of 0.94  percent  and an ROAE of  12.39  percent  for its most
recent four quarters.


                                    50

<PAGE>



IV.  ANALYSIS OF FINANCIAL PERFORMANCE

      This section reviews and compares the financial  performance of Advance to
all thrifts,  regional  thrifts,  West Virginia thrifts and the ten institutions
constituting  Advance's  comparable  group,  as selected  and  described  in the
previous  section.  The  comparative  analysis  focuses on financial  condition,
earning performance and pertinent ratios as presented in Exhibits 42 through 47.

      As  presented  in Exhibits 42 and 43, at June 30,  1996,  Advance's  total
equity of 6.75  percent  of  assets  was lower  than the 11.84  percent  for the
comparable group, the 13.10 for all thrifts, the 14.69 percent ratio for Midwest
thrifts,  and the 12.01 percent ratio for West Virginia thrifts.  The Bank had a
85.94  percent share of net loans in its asset mix,  higher than the  comparable
group at 70.07  percent,  and also higher than all thrifts at 67.29  percent and
Midwest  thrifts at 67.95  percent and  considerably  higher than West  Virginia
thrifts at 38.07  percent.  Advance's  share of net loans,  higher than industry
averages,  is primarily  the result of its lower levels of cash and  investments
and mortgage-backed securities of 9.67 percent 0.58 percent,  respectively.  The
comparable group had a higher 11.97 percent share of mortgage-backed securities,
and also a higher 12.94 percent share of cash and  investments.  All thrifts had
13.73 percent of assets in mortgage-backed  securities and 15.09 percent in cash
and  investments.  Advance's  share of deposits  of 87.93  percent of assets was
higher than the  comparable  group,  and also  higher than the three  geographic
categories, reflecting the Bank's lower 5.21 percent share of FHLB advances. The
comparable  group had deposits of 74.34 percent and borrowings of 12.93 percent.
All thrifts  averaged a 72.25  percent  share of deposits  and 13.16  percent of
borrowed funds,  while Midwest thrifts had a 71.03 percent share of deposits and
an 13.07 percent share of borrowed funds. West Virginia thrifts averaged a 71.82
percent share of deposits and a 15.46 percent share of borrowed  funds.  Advance
was absent  goodwill  and other  intangibles,  compared to 0.15  percent for the
comparable group, 0.32 percent for all thrifts, 0.15 percent for Midwest thrifts
and 0.62 percent for West Virginia thrifts.




                                    51

<PAGE>



Analysis of Financial Performance  (cont.)

      Operating performance  indicators are summarized in Exhibits 44 and 45 and
provide a synopsis of key sources of income and key expense items for Advance in
comparison to the comparable  group,  all thrifts,  and regional thrifts for the
trailing four quarters.

      As shown in Exhibit 46, for the twelve months ended June 30, 1996, Advance
had a yield on average  interest-earning assets higher than the comparable group
and also  higher than the three  geographical  categories.  The Bank's  yield on
interest-earning  assets was 7.90 percent  compared to the  comparable  group at
7.53 percent,  all thrifts at 7.73 percent,  Midwest thrifts at 7.70 percent and
West Virginia thrifts at 7.53 percent.

      The Bank's cost of funds for the twelve  months ended June 30,  1996,  was
lower than the comparable  group and two of the three  geographical  categories.
Advance had an average  cost of  interest-bearing  liabilities  of 4.77  percent
compared to 5.06 percent for the comparable group, 4.92 percent for all thrifts,
5.02  percent for Midwest  thrifts  and a lower 4.40  percent for West  Virginia
thrifts.  The Bank's interest income and interest  expense ratios resulted in an
interest rate spread of 3.13 percent, which was higher than the comparable group
at 2.47  percent,  all  thrifts  at 2.80  percent  and  Midwest  thrifts at 2.68
percent,  and  identical  to West  Virginia  thrifts  at 3.13  percent.  Advance
demonstrated  a net interest  margin of 3.36 percent for the twelve months ended
June 30, 1996, based on average  interest-earning  assets, which was higher than
the comparable group ratio of 3.08 percent.  All thrifts averaged a similar 3.35
percent net  interest  margin for the  trailing  four  quarters,  as did Midwest
thrifts at 3.33 percent, with West Virginia thrifts at a higher 3.69 percent.

      Advance's major source of income is interest earnings,  as is evidenced by
the  operations  ratios  presented  in  Exhibit  45.  The Bank  made a  $263,000
provision  for loan  losses  during  the  twelve  months  ended  June 30,  1996,
representing  0.30  percent of average  assets.  Such a provision  reflects  the
Bank's  objective to strengthen its reserves for loan losses as it increases its
level of higher risk consumer loans following  conversion and to be more similar
to industry norms with regard to its ratio of general valuation allowance to

                                    52

<PAGE>



Analysis of Financial Performance  (cont.)

loans. The comparable group indicated a provision  representing  0.02 percent of
assets,  with all thrifts at 0.12 percent,  Midwest  thrifts at 0.08 percent and
West Virginia thrifts at 0.03 percent.

      The Bank's  non-interest  income was  $294,000 or 0.34  percent of average
assets for the twelve months ended June 30, 1996. Such  non-interest  income was
higher than the  comparable  group at 0.20 percent and West Virginia  thrifts at
0.19 percent,  but lower than all thrifts at 0.44 percent and Midwest thrifts at
0.40  percent.  For the twelve months ended June 30, 1996,  Advance's  operating
expense ratio was 2.48 percent,  higher than the comparable  group and the three
geographical  averages.  The comparable group's operating expense ratio was 2.14
percent, while all thrifts averaged 2.29 percent,  Midwest thrifts averaged 2.20
percent and West Virginia thrifts averaged 2.18 percent.

      The overall impact of Advance's  income and expense ratios is reflected in
the Bank's net income and return on assets. For the twelve months ended June 30,
1996,  the Bank had an ROAA of 0.48  percent  based on net  income and an almost
identical  ROAA of 0.47  percent  based core  income.  For its most  recent four
quarters, the comparable group had a higher net ROAA of 0.78 percent, and also a
higher ROAA of 0.69 percent  based on core income.  All thrifts also  averaged a
higher net ROAA of 0.88 percent, while Midwest thrifts and West Virginia thrifts
averaged  a lower 0.93  percent  and 1.00  percent,  respectively.  All  thrifts
indicated a core ROAA of 0.81 percent,  while Midwest  thrifts and West Virginia
thrifts  averaged a core ROAA of 0.87  percent and 1.00  percent,  respectively,
both of which were higher than the core ROAA of Advance.

                                    53

<PAGE>



V.   MARKET VALUE ADJUSTMENTS

      This is a conclusive  section where  adjustments are made to determine the
pro  forma  market  value  or  appraised  value  of the  Corporation  based on a
comparison of Advance with the comparable  group.  These  adjustments  will take
into  consideration  such  key  items  as  earnings  performance,  market  area,
financial condition, dividend payments,  subscription interest, liquidity of the
stock to be issued, management, and market conditions or marketing of the issue.
It must be noted,  however, that all of the institutions in the comparable group
have their differences, and as a result, such adjustments become necessary.


EARNINGS PERFORMANCE

      In analyzing earnings performance, consideration was given to the level of
net interest  income,  the level and volatility of interest  income and interest
expense  relative to changes in market area conditions and to changes in overall
interest  rates,  the quality of assets as it relates to the presence of problem
assets which may result in  adjustments  to  earnings,  the level of current and
historical  classified  assets and real  estate  owned,  the level of  valuation
allowances to support any problem assets or nonperforming  assets, the level and
volatility of non-interest income, and the level of non-interest expenses.

      As  discussed  earlier,  the Bank's  historical  business  philosophy  has
focused on maintaining  its net interest  income,  further  reducing its current
ratio of nonperforming assets, increasing its level of interest sensitive assets
relative to interest sensitive liabilities and thereby improving its sensitivity
measure and its overall  interest rate risk,  maintaining  an adequate  level of
general valuation  allowances to reduce the impact of any unforeseen losses, and
closely  monitoring  and  improving its level of overhead  expenses.  The Bank's
current philosophy will continue to focus on maintaining its net interest spread
and net interest  margin,  reducing its overhead  expenses,  increasing  its net
income and return on assets,  generating  additional  non-interest  income,  and
increasing its level of interest sensitive assets relative to interest sensitive
liabilities.

                                    54

<PAGE>



Earnings Performance  (cont.)

      Earnings are often related to an institution's  ability to generate loans.
The Bank was an active and  consistent  originator of mortgage and  non-mortgage
loans in fiscal  years 1994 to 1996.  During the  twelve  months  ended June 30,
1996,  originations exceeded those in fiscal year 1995 by 15.3 percent, with the
increases in the  categories of  non-residential  real estate loans,  commercial
loans and consumer loans.  Originations  during the twelve months ended June 30,
1996, were approximately  $25.6 million compared to $23.9 million in fiscal year
1995 and a similar $26.7 million in fiscal year 1994.

      Notwithstanding  a moderate  increase in principal  repayment  levels from
fiscal  year 1994 to fiscal  year 1995 and also from  fiscal year 1995 to fiscal
year  1996,  the  Bank  experienced  a net  increase  of  $12.4  million  in its
outstanding loans during that period.  The Bank's focus has historically been on
the origination of one- to four-family  mortgage loans, but in fiscal years 1995
and 1996,  non-mortgage  loans,  consisting  of commercial  and consumer  loans,
exceeded one- to  four-family  loans.  In fiscal year 1994,  one- to four-family
loans  constituted  39.3  percent  of  originations,  with  that  loan  category
decreasing  to 30.1  percent  and 22.9  percent  in fiscal  years 1995 and 1996,
respectively. Non-mortgage loans constituted 31.1 percent, 50.7 percent and 57.6
percent of loan originations in fiscal years 1994, 1995 and 1996,  respectively.
During those three years,  construction loan originations declined modestly from
17.9  percent  to  10.7  percent,  and  non-residential   originations  remained
generally  constant.  The impact of these  primary  lending  efforts has been to
generate a yield on average  interest-earning assets of 7.90 percent for Advance
for the twelve  months  ended June 30,  1996,  compared to 7.53  percent for the
comparable group, 7.73 percent for all thrifts and 7.70 for Midwest thrifts. The
Bank's  level of  interest  income to average  assets was 7.62  percent  for the
twelve months ended June 30, 1996, which was modestly higher than the comparable
group at 7.31 percent,  all thrifts and Midwest thrifts both at 7.42 percent and
West Virginia thrifts at 7.28 percent for their most recent four quarters.



                                    55

<PAGE>



Earnings Performance  (cont.)

      The  Bank's  net  interest  margin  of  3.36  percent,  based  on  average
interest-earning  assets for the twelve  months ended June 30, 1996,  was higher
than the  comparable  group at 3.08  percent  and similar to all thrifts at 3.35
percent. In addition to its higher yield and net interest margin, Advance's cost
of interest-bearing liabilities of 4.77 percent for the twelve months ended June
30, 1996,  was lower than the comparable  group at 5.06 percent,  and also lower
than all thrifts at 4.92 percent and Midwest thrifts at 5.02 percent.  Advance's
net interest  spread of 3.13 percent for the twelve  months ended June 30, 1996,
was also higher than the comparable  group at 2.47 percent,  all thrifts at 2.80
percent and Midwest thrifts at 2.68 percent.

      The Bank's ratio of noninterest  income to assets was 0.34 percent for the
twelve  months ended June 30,  1996,  higher than the  comparable  group at 0.20
percent,  but lower than all thrifts at 0.44 percent and Midwest thrifts at 0.40
percent. A component of Advance's  non-interest income in fiscal year 1996 was a
non-recurring gain on the sale of loans in the amount of $20,000,  which was the
basis of the Bank's  lower core  income as  detailed  in Exhibit 7. The Bank has
indicated noninterest income higher than the comparable group, but its operating
expenses have also been  significantly  higher than the  comparable  group,  all
thrifts and Midwest thrifts.  For the twelve months ended June 30, 1996, Advance
had an operating  expenses to assets  ratio of 2.48 percent  compared to a lower
2.14  percent for the  comparable  group,  2.29 percent for all thrifts and 2.20
percent for Midwest thrifts.

      For the  twelve  months  ended June 30,  1996,  Advance  generated  higher
noninterest  income and a higher net interest  margin relative to its comparable
group, but the Bank's higher operating  expenses offset those relative benefits.
Additionally,  the Bank had a significantly  higher provision for loan losses of
0.30  percent  of average  assets  during  fiscal  year  1996,  compared  to the
comparable group's lower 0.02 percent.  Consequently,  the Bank's net income was
significantly  lower than its comparable  group for the twelve months ended June
30, 1996. Based on net earnings, the Bank had a return on average assets of 0.69
percent in fiscal year 1992,  1.09 percent in fiscal year 1993,  1.22 percent in
fiscal

                                    56

<PAGE>



Earnings Performance  (cont.)

year 1994,  0.89  percent in fiscal year 1995,  and 0.48  percent in fiscal year
1996.  For its most recent four quarters,  the comparable  group had a lower net
ROAA of 0.90 percent, while all thrifts indicated a slightly lower 0.88 percent.
The Bank's core or normalized  earnings,  as shown in Exhibit 7, were  $404,000,
indicating  a 0.47  percent  core  return on assets for the most  recent  twelve
months ended June 30, 1996. That core ROAA was also significantly lower than the
comparable  group at 0.69  percent,  all thrifts at 0.81 and Midwest  thrifts at
0.87 percent.  It should be noted that if the Bank's fiscal year 1996  provision
for loan losses had been $52,000, the average of the preceding two fiscal years,
rather than  $263,000,  Advance's  ROAA would have been 0.63  percent for fiscal
year 1996.  The higher  provision,  however,  results in a ratio of reserves for
loan losses to assets of 0.35 percent,  which is only  modestly  higher than the
comparable  group at 0.27  percent,  but  remains  considerably  lower  than the
industry  average of 0.65 percent.  Considering the Bank's  increasing  trend in
non-mortgage  loan  originations  in recent years,  as well as its level of high
risk real  estate  loans,  we have  elected  not to effect a core or  normalized
earnings adjustment relative to the higher 1996 provision.

      Advance's  earnings  stream will  continue to be  dependent on the overall
trends in interest rates, with little reliance on its non-interest  income, with
net  interest  income  having  been  generally  flat during the most recent four
fiscal  years  of  1993  through  1996.  The  Bank's  cost  of  interest-bearing
liabilities  will continue to adjust upward as deposits  reprice at higher rates
and continue their gradual movement toward medium term instruments.  This upward
pressure on savings costs is likely to continue based on current rates, although
the rate of increase may subside somewhat during the next few years. It has also
been  recognized  that not only is Advance's  current ROAA is lower than that of
its  comparable  group  for the most  recent  four  quarters,  the Bank has also
experienced a consistent downward trend in its ROAA, net interest margin and net
interest  spread since June 30, 1994. In recognition  of the foregoing  earnings
related factors,  a minimum  downward  adjustment has been made to Advance's pro
forma market value for earnings performance.



                                    57

<PAGE>



MARKET AREA

      Advance's  primary market area consists of Brooke  County,  West Virginia,
including the cities of Wellsburg and Follansbee and the communities surrounding
its two offices.  As  discussed in Section II, this market area has  evidenced a
decreasing population base and a corresponding decrease in households during the
past several years. The unemployment  level has been volatile,  and is currently
somewhat lower than the comparable  group markets,  West Virginia and the United
States.  The  unemployment  rate in  Advance's  market area county  averaged 5.0
percent in June, 1996, compared to 6.5 percent for West Virginia and 5.6 percent
for the United States.  Per capita and household  income levels in Brooke County
are above below state  averages,  but below the comparable  group  average.  The
market  area is also  characterized  by lower  median  housing  values and lower
median rents than the comparable group, West Virginia and the United States. The
market  area is  generally  rural and  agricultural,  with the  services  sector
indicating  the  largest  share  of  market  area  employment,  followed  by the
manufacturing  sector.  The level of financial  competition in the Bank's market
area is moderate and dominated by the banking industry. Being the only thrift in
the market area,  Advance,  nevertheless,  had net  increases in deposits in its
most recent  three fiscal years of 1994  through  1996,  as deposits,  including
interest,  exceeded withdrawals. In recognition of all these factors, we believe
that no adjustment is warranted for the Bank's market area.


FINANCIAL CONDITION

      The financial  condition of Advance is discussed in Section I and shown in
Exhibits  1, 2, 5, 15, 16 and 17, and is  compared  to the  comparable  group in
Exhibits 42, 44 and 45. The Bank's total equity ratio before conversion was 6.75
percent at June 30,  1996,  which was lower than the  comparable  group at 11.84
percent, Midwest thrifts at 14.69 percent and all thrifts at 13.10 percent. With
a conversion at the midpoint, the Corporation's pro forma equity to assets ratio
will increase to 14.0  percent,  and the Bank's pro forma equity to assets ratio
will increase to approximately 10.5 percent.


                                    58

<PAGE>



Financial Condition  (cont.)

      The Bank's mix of assets  indicates  some areas of  significant  variation
from its  comparable  group.  Advance  had a higher  share of net loans at 85.94
percent of total assets at June 30, 1996,  compared to the  comparable  group at
70.07  percent and all thrifts at 67.29  percent.  The Bank's  share of cash and
investments was a significantly lower 9.67 percent compared to 12.94 percent for
the  comparable  group and 15.09  percent for all  thrifts.  Advance's  ratio of
mortgage-backed securities to total assets was only 0.58 percent,  significantly
below the  comparable  group at 11.97 percent and all thrifts at 13.73  percent.
The Bank's  87.93  percent  share of  deposits  and 4.76  percent  share of FHLB
advances  were both below the  comparable  group's 74.32 percent of deposits and
12.93 percent of borrowed funds.

      The Bank was absent both goodwill and repossessed  real estate compared to
percentages of 0.13 and 0.65 of repossessed real estate for the comparable group
and all thrifts,  respectively.  The  financial  condition of Advance is further
affected by its level of nonperforming  assets at 0.48 percent of assets at June
30, 1996,  compared to a modestly lower 0.43 percent for the  comparable  group.
The Bank's ratio of nonperforming assets to total assets in fiscal year 1996 was
lower than its fiscal year 1995 ratio of 0.69 percent, which increased from 0.63
percent at June 30, 1994,  but higher than its ratio of 0.41 percent at June 30,
1993.

      The Bank had a slightly  higher  share of high risk real  estate  loans at
12.98 percent compared to 12.25 percent for the comparable group, but the Bank's
share was lower than all  thrifts at 14.49  percent.  Advance  had  $325,000  in
general  valuation  allowances or 73.53 percent of nonperforming  assets at June
30, 1996, compared to the comparable group's higher 151.60 percent, with Midwest
thrifts at 157.22  percent  and all thrifts at 91.98  percent,  also higher than
Advance.  The Bank's ratio is reflective of its  historically  average levels of
non-performing assets and classified loans. As previously discussed,  the Bank's
0.35  percent  ratio of  allowance  for loan  losses to total  assets,  although
modestly  higher than the  comparable  group,  is lower than industry  averages.
Advance has also experienced

                                    59

<PAGE>



Financial Condition  (cont.)

higher levels of interest rate risk, as reflected by its higher  exposure  under
conditions of rising interest rates. Overall, we believe that a minimum downward
adjustment is warranted for Advance's current financial condition.


DIVIDEND PAYMENTS

      Advance has  indicated  its  intention  to pay an initial  cash  dividend,
although the specific amount of such dividend has not been indicated. The actual
payment of cash  dividends  will be  dependent  upon such  factors  as  earnings
performance,  capital position, growth level, and regulatory limitations.  Seven
of the ten  institutions  in the  comparable  group  pay cash  dividends  for an
average  dividend  yield of 3.31  percent for those seven  institutions,  and an
average dividend yield of 2.32 percent for all ten institutions.

      Currently,  many  thrifts are  committing  to initial  cash  dividends  in
comparison to the more common absence of such a dividend  commitment in 1994 and
some 1995  conversions.  As a result,  we believe that no  adjustment to the pro
forma market value is warranted at this time related to dividend payments.


SUBSCRIPTION INTEREST

      The general interest in thrift conversion offerings was often difficult to
gauge in 1995. Based upon recent offerings,  subscription and community interest
weakened  significantly  in early 1995 but regained  some strength by the second
half of the year.  In the first half of 1996,  interest in new issues was mixed,
with the number of  conversions  decreasing  from the same period in 1995.  Such
interest has frequently been directly  related to the financial  performance and
condition  of the  thrift  institution  converting,  the  strength  of the local
economy, general market conditions and aftermarket price trends.

                                    60

<PAGE>



Subscription Interest  (cont.)

      Advance will focus its offering to depositors  and residents in its market
area. The board of directors and officers  anticipate  purchasing  approximately
$700,000 or 8.5 percent of the conversion stock based on the appraised  midpoint
valuation.  Advance will form an 8.0 percent ESOP, which plans to purchase stock
in the initial offering.  Additionally, the Prospectus restricts to $100,000 the
amount of stock in the  subscription  offering that may be purchased by a single
person, or by persons and associates acting in concert.

      The Bank has secured the  services of Charles  Webb & Company  ("Webb") to
assist the Bank in the marketing and sale of the conversion stock.  Based on the
size of the offering,  current market conditions,  local market interest and the
terms  of the  offering,  we  believe  that a  minimum  downward  adjustment  is
warranted for the Bank's anticipated subscription interest.


LIQUIDITY OF THE STOCK

      Advance  will  offer  its  shares  through  concurrent   subscription  and
community offerings with the assistance of Webb. If necessary, Webb will conduct
a syndicated  community  offering upon the  completion of the  subscription  and
community  offering.  Advance will pursue two market  makers for the stock.  The
Bank's  offering  is much  smaller  in size  to  that of the  comparable  group,
considerably below the national average and, more  significantly,  approximately
80.0 percent below the West Virginia average. It is likely,  therefore, that the
stock of Advance will be less liquid than thrift  stocks  nationally  and in its
West  Virginia  market  area.  Therefore,  we believe  that a moderate  downward
adjustment  to the pro forma market value is warranted at this time  relative to
the liquidity of the stock.






                                    61

<PAGE>



MANAGEMENT

      The president  and chief  executive  officer  of  Advance  is  Stephen  M.
Gagliardi.  Mr.  Gagliardi  joined the Bank in 1978 and was  elected  president,
chief executive officer and director in 1983.

      Mr.  Gagliardi and the management of Advance have made a concerted  effort
to increase  deposits and market share,  and to increase lending activity and to
strengthen  asset quality.  Advance has been able to strengthen its equity level
and increase its equity ratio over the past few years and its asset  quality has
improved since 1992. The Bank's non-interest expenses historically have been and
currently  are  modestly  higher  than the  comparable  group  and all  thrifts.
Although net earnings are below the comparable  group,  net interest  spread and
net interest margin are currently above comparable group and industry  averages.
It is our opinion that a minimum upward adjustment to the pro forma market value
is warranted for management.


MARKETING OF THE ISSUE

      The response to a newly issued thrift  institution stock is more difficult
to predict,  due to the  volatility  of new thrift  stocks.  Further,  with each
conversion, there is a high level of uncertainty with regard to the stock market
particularly  thrift  institution stocks and interest rate trends. The impact of
recent  increases in interest  rates has made it more  difficult for more thrift
institutions  to  strengthen  their  earnings  and  resulted in downward  market
prices.  Recent conflicts of opinion on interest rate trends and the recent rise
in interest rates have resulted in some significant stock  volatility.  Further,
the impact of the difference in a thrift's premium level on deposits compared to
BIF-insured  institutions  is  another  key  concern,  along  with  the one time
assessment of SAIF-insured  thrifts to increase the  capitalization  of the SAIF
insurance fund.




                                    62

<PAGE>



Marketing of the Issue  (cont.)

      The  necessity  to build a new issue  discount  into the stock  price of a
converting  thrift has prevailed in the thrift industry in recognition of higher
uncertainty among investors as a result of the thrift  industry's  dependence on
interest rate trends.  We believe that a new issue discount applied to the price
to book  valuation  approach  continues and is  considered to be reasonable  and
necessary in the pricing of the Corporation, and we have made a maximum downward
adjustment to the Corporation's pro forma market value in recognition of the new
issue discount.

                                    63

<PAGE>



VI.   VALUATION METHODS

      Under normal stock market conditions,  the most frequently used method for
determining  the pro forma market value of common stock for thrift  institutions
by this firm is the price to book value ratio method.  The focus on the price to
book value method is due to the  volatility of earnings in the thrift  industry.
As earnings in the thrift industry  improved in late 1993, 1994 and 1995,  there
has been more emphasis placed on the price to earnings method,  but the price to
book value  method  continues  to be the  primary  valuation  method.  These two
pricing methods have both been used in determining the pro forma market value of
the Corporation.

      In  recognition  of  the  volatility  and  variance  in  earnings  due  to
fluctuations in interest rates, the continued differences in asset and liability
repricing and the frequent disparity in value between the price to book approach
and the price to earnings approach,  a third valuation method has been used, the
price to net assets  method.  The price to net assets  method is used less often
for valuing ongoing  institutions;  however,  this method becomes more useful in
valuing   converting   institutions   when  the  equity  position  and  earnings
performance of the institutions under consideration are different.

      In addition to the pro forma  market  value,  we have  defined a valuation
range with the minimum of the range being 85.0  percent of the pro forma  market
value,  the  maximum of the range being  115.0  percent of the pro forma  market
value,  and a super maximum  being 115.0  percent of the maximum.  The pro forma
market  value or  appraised  value  will also be  referred  to as the  "midpoint
value".









                                    64

<PAGE>



PRICE TO BOOK VALUE METHOD

      The price to book value method focuses on a thrift institution's financial
condition,  and  does  not  give  as  much  consideration  to the  institution's
performance  as measured by net  earnings.  Therefore,  this method is sometimes
considered  less  meaningful  for  institutions  that do  provide  a  consistent
earnings trend. Due to the earnings  volatility of many thrift stocks, the price
to  book  value  method  is  frequently   used  by  investors  who  rely  on  an
institution's financial condition rather than earnings performance.

      Consideration  was given to the adjustments to the Bank's pro forma market
value  discussed  in Section  V. A minimum  upward  adjustment  was made for the
Bank's  management.   Minimum  downward   adjustments  were  made  for  earnings
performance,  financial condition and subscription interest. A moderate downward
adjustment was made for the liquidity of Advance's stock and a maximum  downward
adjustment was made for the marketing of the issue. No adjustments were made for
dividend payments or for the Bank's market area.

      Exhibit 48 shows the average and median price to book value ratios for the
comparable group which were 89.80 percent and 87.59 percent,  respectively.  The
total  comparable  group indicated a moderately wide range,  from a low of 72.29
percent (Harvest Home Financial Corporation) to a high of 106.03 percent (Winton
Financial  Corp.).  This variance cannot be attributed to any one factor such as
the institution's  equity ratio or earnings  performance.  Excluding the low and
the high in this group, the price to book value range narrowed moderately from a
low of 81.19 percent to a high of 104.70 percent.

      Taking  into  consideration  all  of the  previously  mentioned  items  in
conjunction  with the  adjustments  made in Section V, we have  determined a pro
forma price to book value ratio of 63.24  percent at the  midpoint,  and ranging
from a low of 58.57  percent at the  minimum  to a high of 71.08  percent at the
super maximum for the Corporation.




                                    65

<PAGE>



Price to Book Value Method  (cont.)

      The  Corporation's  price  to  book  value  ratio  of  63.24  is  strongly
influenced  by the  Bank's  financial  condition  and local  market,  as well as
overall and  geographical  levels of  subscription  interest  in thrift  stocks.
Further,  the  Corporation's  equity to assets after  conversion  will be in the
range  of 13.0  percent  to 14.0  percent  compared  to  11.84  percent  for the
comparable group.  Based on this price to book value ratio and the Bank's equity
of  $6,200,000  at June 30, 1996,  the  indicated pro forma market value for the
Bank using this approach is $8,200,901 at the midpoint (reference Exhibit 49).


PRICE TO EARNINGS METHOD

      The focal point of this method is the  determination  of the earnings base
to be used and secondly,  the  determination of an appropriate price to earnings
multiple.  The recent  earnings  position of Advance is  displayed in Exhibit 3,
indicating  after tax net earnings for the twelve months ended June 30, 1996, of
$417,000.  Exhibit 7 indicates the derivation of the Bank's identical normalized
earnings of $417,000 for the twelve months ended June 30, 1996. To arrive at the
pro forma market value of the Bank by means of the price to earnings method,  we
used the earnings base of $417,000.

      In determining the appropriate price to earnings multiple for the Bank, we
reviewed the range of price to net earnings and price to core  multiples for the
comparable  group and all  publicly-traded  thrifts.  The  average  price to net
earnings  multiple  for the  comparable  group was  14.56,  while the median was
13.98.  The average  price to core  earnings  multiple  was 16.93 and the median
multiple was 15.07.  The comparable  group's price to net earnings  multiple was
lower than the average for all  publicly-traded,  SAIF-insured thrifts of 16.25,
but higher than their median of 13.71.  The price to core earnings  multiple for
all thrifts was also higher than the  comparable  group with an average at 17.46
times core earnings and a median at 14.84 times core earnings.  The range in the
price to net earnings  multiple for the comparable  group was from a low of 7.88
(Equitable  Federal  Savings  Bank) to a high of 21.83 (MFB Corp.).  The primary
range in the price to net earnings

                                    66

<PAGE>



Price to Earnings Method  (cont.)

multiple for the comparable group, excluding the high and low ranges, was from a
low price to earnings  multiple of 9.07 to a high of 21.71  times  earnings  for
eight of the ten institutions in the group.

      Consideration  was given to the adjustments to the Corporation's pro forma
market value  discussed in Section V. In  recognition of these  adjustments,  we
have determined a price to earnings multiple of 14.61 at the midpoint,  based on
Advance's  earnings of $417,000 for twelve months ended June 30, 1996. The price
to  earnings  multiple  is from  12.96  times  earnings  at the  minimum  of the
valuation range to 17.72 times earnings at the supermaximum.

      Based on such the Bank's earnings base of $417,000 (reference Exhibit 49),
the pro forma market value of the Corporation using the price to earnings method
is $8,198,858 at the midpoint.


PRICE TO NET ASSETS METHOD

      The final valuation method is the price to net assets method.  This method
is not as  frequently  used due to the fact that it does not focus as much on an
institution's equity position or earnings performance. Exhibit 48 indicates that
the average price to net assets ratio for the comparable group was 10.30 percent
and the median was 13.13  percent.  The range in the price to net assets  ratios
for the comparable  group varied from a low of 5.55 percent  (Equitable  Federal
Savings Bank) to a high of 14.53 percent (MFB Corp.).  It narrows minimally with
the  elimination of the two extremes in the group to a low of 7.64 percent and a
high of 14.32 percent.



                                    67

<PAGE>



Price to Assets Method  (cont.)

      Pursuant to the adjustments made previously for Advance, it is our opinion
that an  appropriate  price to net  assets  ratio  for the  Corporation  is 8.23
percent at the midpoint,  which is slightly lower than the  comparable  group at
10.30 and ranges from a low of 7.08  percent at the minimum to 10.61  percent at
the super maximum.

      Based  on the  Bank's  June  30,  1996,  asset  base of  $91,852,000,  the
indicated  pro  forma  market  value of the  Corporation  using the price to net
assets method is $8,201,340 at the midpoint (reference Exhibit 49).

                                    68

<PAGE>



VALUATION CONCLUSION

      Exhibit 55 provides a summary of the  valuation  premium or  discount  for
each of the valuation ranges when compared to the comparable group based on each
of the  valuation  approaches.  At the midpoint  value,  the price to book value
ratio of 63.25  percent  for the  Corporation  represents  a  discount  of 29.57
percent  relative to the comparable  group and decreases to 20.83 percent at the
super maximum.  The price to earnings  multiple of 14.61 for the  Corporation at
the midpoint value indicates a premium of 0.35 percent,  increasing to a premium
of 21.75 percent at the super maximum. The price to assets ratio at the midpoint
represents a discount of 20.04 percent, changing to a premium of 3.03 percent at
the super maximum.

      It is our opinion that as of September 6, 1996, the pro forma market value
of the Corporation is $8,200,000 at the midpoint, representing 820,000 shares at
$10.00  per  share.  The  valuation  range for this  stock is from a minimum  of
$6,970,000  or 697,000  shares at $10.00 per share to a maximum of $9,430,000 or
943,000 shares at $10.00 per share,  with such range being defined as 15 percent
below the appraised  value to 15 percent above the  appraised  value.  The super
maximum  is  $10,844,500  or  1,084,450  shares at $10.00  per share  (reference
Exhibits  49 to 54).  The  appraised  value of Advance  Financial  Bancorp as of
September 6, 1996, is $8,200,000.

                                    69



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission