ADVANCE FINANCIAL BANCORP
10KSB, 1999-09-23
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: CAPITA EQUIPMENT RECEIVABLES TRUST 1996-1, 8-K, 1999-09-23
Next: GOUNG HEI INVESTMENT CO LTD, 10KSB, 1999-09-23



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-KSB
(Mark One)
[X]  Annual report  pursuant to section 13 or 15 (d) of the Securities  Exchange
     Act of 1934

     For the fiscal year ended   June 30, 1999

                                       OR

[  ]     Transition report pursuant to section 13 or 15(d) of the Securities
         Exchange Act of 1934
         For the transition period from              to             .
                                        ------------    ------------

Commission File No. 0-21885

                            Advance Financial Bancorp
                            -------------------------
                 (Name of Small Business Issuer in Its Charter)

Delaware                                                         55-0753533
- -------------------------------                              -------------------
(State or Other Jurisdiction of                               (I.R.S. Employer
Incorporation or Organization)                               Identification No.)

1015 Commerce Street, Wellsburg, West Virginia                     26070
- ----------------------------------------------                     -----
(Address of Principal Executive Offices)                         (Zip Code)

Issuer's Telephone Number, Including Area Code:                (304) 737-3531
                                                              ----------------

Securities registered under to Section 12(b) of the Exchange Act:       None
                                                                        ----

Securities registered under to Section 12(g) of the Exchange Act:

                     Common Stock, par value $0.10 per share
                     ---------------------------------------
                         Preferred Share Purchase Rights
                         -------------------------------
                                (Title of Class)

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

         Check if there is no  disclosure  of  delinquent  filers in response to
Item 405 of  Regulation  S-B contained in this form,  and no disclosure  will be
contained,  to the  best of  registrant's  knowledge,  in  definitive  proxy  or
information statements incorporated by reference in Part III of this Form 10-KSB
or any amendment to this Form 10-KSB. [ ]

         State issuer's revenues for its most recent fiscal year.  $9,941,000

         The aggregate  market value of the voting and non-voting common  equity
held by  non-affiliates  of the  registrant,  based on the average bid and asked
price of the registrant's Common Stock on August 31, 1999, was $8.1 million.

         As of August 31, 1999, there were issued and outstanding 971,285 shares
of the registrant's Common Stock.

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

                       DOCUMENTS INCORPORATED BY REFERENCE

     1.   Portions  of the Annual  Report to  Stockholders  for the Fiscal  Year
          ended June 30, 1999. (Part II)

     2.   Portions of the Proxy Statement for the Annual Meeting of Stockholders
          for the Fiscal Year ended June 30, 1999. (Part III)


<PAGE>

                                     PART I

         Advance  Financial  Bancorp (the  "Company") may from time to time make
written or oral "forward-looking  statements," including statements contained in
the Company's  filings with the  Securities and Exchange  Commission  (including
this Annual Report on Form 10-KSB and the exhibits  thereto),  in its reports to
Stockholders and in other communications by the Company,  which are made in good
faith by the Company  pursuant to the "Safe  Harbor"  provisions  of the Private
Securities Litigation Reform Act of 1995.

         These forward-looking statements involve risks and uncertainties,  such
as statements of the Company's plans,  objectives,  expectations,  estimates and
intentions,  that are subject to change based on various important factors (some
of which are beyond the Company's control). The following factors, among others,
could cause the Company's  financial  performance to differ  materially from the
plans,  objectives,  expectations,  estimates and  intentions  expressed in such
forward-looking statements: the strength of the United States economy in general
and  the  strength  of  the  local  economies  in  which  the  Company  conducts
operations;  the effects of, and changes in, trade, monetary and fiscal policies
and laws,  including  interest  rate  policies of the Board of  Governors of the
Federal  Reserve  System,   inflation,   interest  rate,   market  and  monetary
fluctuations;  the timely  development  of and  acceptance  of new  products and
services of the company and the perceived  overall  value of these  products and
services by users,  including  the  features,  pricing  and quality  compared to
competitors'  products and  services;  the  willingness  of users to  substitute
competitors' products and services for the Company's products and services;  the
success of the  Company in  gaining  regulatory  approval  of its  products  and
services,  when required;  the impact of changes in financial services' laws and
regulations   (including  laws  concerning   taxes,   banking,   securities  and
insurance);  technological changes;  acquisitions;  changes in consumer spending
and  savings  habits;  and the  success  of the  Company at  managing  the risks
involved in the foregoing.

         The Company  cautions that the foregoing  list of important  factors is
not  exclusive.  The Company does not  undertake  to update any  forward-looking
statement,  whether written or oral, that may be made from time to time by or on
behalf of the company.

Item 1.  Business
- -----------------

General

         The Company is a Delaware  corporation  organized in September  1996 at
the  direction  of  Advance  Financial  Savings  Bank (the  "Bank"  or  "Advance
Financial")  to acquire  all of the  capital  stock that the Bank  issued in its
conversion  from the mutual to stock form of ownership  (the  "Conversion").  On
December 31, 1996,  the Bank  completed the Conversion and became a wholly owned
subsidiary  of the  Company.  The Company is a unitary  savings and loan holding
company which, under existing laws,  generally is not 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
conducts no significant business or operations of its own other than holding all
of the outstanding  stock of the Bank and investing the Company's portion of the
net proceeds obtained in the conversion.

         The Bank,  chartered in 1935 under the name Advance Federal Savings and
Loan of West Virginia, is a federally chartered stock savings bank headquartered
in Wellsburg,  West Virginia.  Advance  Financial is subject to examination  and
comprehensive  regulation  by the Office of Thrift  Supervision  ("OTS") and its
deposits  are  federally  insured  by the  Savings  Association  Insurance  Fund
("SAIF").  The  Bank is a

                                       2
<PAGE>

member of and owns capital stock in the FHLB of Pittsburgh,  which is one of the
12 regional banks in the FHLB System.

         Advance  Financial  operates  a  traditional   savings  bank  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
one- to four- family residential real estate,  non-residential  real estate, and
commercial loans. To a lesser extent, the Bank also originates multi-family real
estate loans and consumer loans.

Competition

         Advance  Financial is one of many  financial  institutions  serving its
market area which  consists of Brooke and Hancock  counties of West Virginia and
portions of Jefferson  County,  Ohio and Washington  County,  Pennsylvania.  The
competition for deposit products comes from other insured financial institutions
such as commercial banks,  thrift  institutions,  credit unions, and multi-state
regional banks in the Bank's market area.  Deposit  competition  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.



                                       3


<PAGE>



Lending Activities

         Analysis of Loan  Portfolio.  Set forth below is selected data relating
to the  composition  of the Bank's loan  portfolio  by type of loan on the dates
indicated:

<TABLE>
<CAPTION>
                                                                   June 30,
                                             -------------------------------------------------
                                                      1999                         1998
                                             ------------------------- -----------------------
                                                Amount       Percent   Amount        Percent
                                                ------       -------   ------        -------
                                                          (Dollars in Thousands)
<S>                                          <C>             <C>     <C>           <C>
Type of Loans:
Real Estate Loans:
  One- to four-family(1) ................... $  59,674         53.45% $  59,359       58.91%
  Non-residential ..........................    23,216         20.80     15,581       15.46
  Construction .............................     2,073          1.86      5,017        4.98
  Multi-family .............................     2,689          2.41      1,786        1.77
                                             ---------    ----------   ---------   --------
Total real estate loans ....................    87,652         78.52     81,743       81.12
                                             ---------    ----------   ---------   --------
Consumer Loans:
  Automobile ...............................     8,648          7.74      7,659        7.60
  Other ....................................     2,344          2.10      2,347        2.33
  Share ....................................     1,360          1.22      1,297        1.29
  Home improvement .........................     1,195          1.07      1,001         .99
  Education ................................        41           .04         42         .04
                                             ---------    ----------   ---------   --------
Total consumer loans .......................    13,588         12.17     12,346       12.25
                                             ---------    ----------   ---------   --------

Commercial loans ...........................    10,388          9.31      6,676        6.63
                                             ---------    ----------  ---------   ---------
     Total loans ...........................   111,628        100.00%   100,765      100.00%
                                                          ==========              =========

Less:
  Loans in process .........................    (1,007)                  (3,061)
  Deferred loan origination fees and costs..      (139)                    (181)
  Allowance for loan losses ................      (582)                    (478)
                                             ---------                 --------
     Total loans, net ...................... $ 109,900                 $ 97,045
                                             =========                 ========
</TABLE>

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

         (1)      At June 30, 1998, includes loans held for sale of $1,455.

                                       4
<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, 1999. The table does
not include  prepayments or scheduled principal  repayments.  All mortgage loans
are shown as maturing based on contractual maturities.
<TABLE>
<CAPTION>
                                                     Due after
                                      Due within     1 through      Due after
                                        1 year        5 years        5 years        Total
                                        ------        -------        -------        -----
                                                         (In Thousands)

<S>                                     <C>            <C>          <C>          <C>
One- to four-family real estate...       $  5,841       $  2,519       $ 51,314    $  59,674
Non-residential real estate.......            121          1,076         22,019       23,216
Construction......................          2,073             --             --        2,073
Multi-family real estate..........             14            125          2,550        2,689
Consumer..........................            862         10,795          1,931       13,588
Commercial........................          2,134          3,147          5,107       10,388
                                          -------        -------        -------     --------
Total.............................       $ 11,045       $ 17,662       $ 82,921    $ 111,628
                                          =======        =======        =======     ========
</TABLE>

         The following table sets forth the dollar amount of all loans due after
June 30,  2000,  which have fixed  interest  rates and  floating  or  adjustable
interest rates.
<TABLE>
<CAPTION>
                                                             Floating or
                                          Fixed Rates     Adjustable Rates             Total
                                          -----------     ----------------             -----
                                                            (In Thousands)
<S>                                            <C>                <C>               <C>
     One- to four-family real estate...         $ 22,532           $ 31,301          $  53,833
     Non-residential real estate.......           12,240             10,855             23,095
     Construction......................               --                 --                 --
     Multi-family......................            1,418              1,258              2,676
     Consumer..........................           12,726                 --             12,726
     Commercial........................            2,246              6,007              8,253
                                                --------           --------           --------
         Total.........................         $ 51,162           $ 49,421          $ 100,583
                                                 =======            =======           ========
</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's
one- to four-family  residential  loan portfolio also includes  second  mortgage
loans and home equity  loans  secured by second  mortgages.  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.  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
type 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 type 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
and

                                       5
<PAGE>

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. It is the current
policy of the Bank to remain a portfolio lender for its adjustable rate loans.

         Adjustable-rate  mortgage  loans  decrease  the risks  associated  with
changes in interest rates by more closely reflecting these changes,  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 adjustable-rate mortgage loan documents, thereby potentially
limiting their  effectiveness  during periods of rising  interest  rates.  These
risks have not had an adverse effect on the Bank.

         Non-Residential  Real Estate Loans.  Non-residential  real estate loans
consist  of  loans  made  for the  purpose  of  purchasing  or  refinancing  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.  Loans  secured by  non-residential  property may be
originated in amounts up to 80% of the appraised  value for a maximum term of 20
years.   Non-residential  lending  entails  significant  additional  risks  when
compared   with  one-  to   four-family   residential   lending.   For  example,
non-residential 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.

         Construction Loans. The Bank makes construction loans primarily for the
construction of single-family  dwellings.  Approximately 90% 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. At June
30, 1999, such loans amounted to $2,073,000.  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. At June 30, 1999, such loans amounted to $1,923,000.

         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%.

         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

                                       6
<PAGE>

the 35% limitation for certain consumer loans, such as home improvement,  credit
card, education, savings account or passbook loans.

         The Bank  originates  automobile  loans with terms of up to 6 years for
new  automobiles  and up to 5 1/2  years  for  used  automobiles.  Most of these
automobile  loans are originated  directly by the Bank. The Bank also originates
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
generally does not have recourse against the automobile dealer in the event of a
default by the  borrower.  Each  indirect  auto loan is originated 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.  At June 30,  1999,  the  Bank  had  indirect
automobile  loans  of  $3,010,000,  or,  22.15%,  of  its  total  consumer  loan
portfolio.

         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 sale. Floor plan financing  typically  involves high loan origination volume
and repayment within 90 days of origination.

         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 Senior Vice  President of the Bank each have the authority to
approve  applications  for mortgage  loans up to $100,000,  consumer loans up to
$40,000 for secured  loans and up to $10,000 for  unsecured  loans.  Eight other
loan officers have authority to approve  secured credit  applications in varying
amounts up to $35,000.

         The loan committee  considers all  applications for commercial loans up
to $250,000,  whether  secured or unsecured,  and all consumer  loans in amounts
above the lending limit  established  above. 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  that
title is clear.  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.  Flood insurance is also
required for loans on property that is located in a flood zone.

         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

                                       7
<PAGE>

no  commitment  fees or points to secure  commitments.  A customer may lock in a
fixed rate for 30 days by depositing a nonrefundable  fee with the Bank. 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, 1999, the Bank had
$2,104,000  of  outstanding  commitments  to  originate  loans and  $857,000  in
undisbursed funds related to construction loans.

         Loans to One  Borrower.  A savings  association  may not make a loan or
extend  credit to a single or related group of borrowers in excess of 15% of the
associations's unimpaired capital and surplus. An additional amount may be lent,
equal to 10% of the unimpaired capital and surplus, under certain circumstances.

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.

         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 applied to interest  income.  Loans are returned to accrual  status when, in
management's  judgment, the borrower has the ability and intent to make periodic
principal  and  interest  payments  (this  generally  requires  that the loan be
brought current in accordance with its original terms).


                                       8
<PAGE>

         Non-Performing  Assets.  The  following  table sets  forth  information
regarding  non-accrual  loans,  real estate owned, and certain other repossessed
assets and loans. As of the dates indicated,  the Bank had no loans  categorized
as troubled debt restructuring within the meaning of SFAS 15.


                                                             At June 30,
                                                          ----------------
                                                           1999      1998
                                                           ----      ----
                                                       (Dollars in Thousands)
Loans accounted for on a non-accrual basis:
Mortgage loans:
  One- to four-family.................................     $ 90      $185
  Multi-family........................................        2       --
  Non-residential.....................................      317       --
  Construction........................................       47       --
Consumer..............................................      --          2
Commercial............................................      --         96
                                                           ----      ----
    Total non-accrual loans...........................      456       283
                                                           ----      ----
Accruing loans greater than 90 days past due:
Mortgage loans:
    One- to four-family...............................      --        --
    Multi-family......................................      --        --
    Commercial........................................      --        --
    Construction......................................      --        --
Consumer..............................................      220       169
Commercial............................................       89       --
                                                           ----      ----
Total accruing loans greater than 90 days past due....      309       169
                                                           ----      ----
Total non-performing loans............................      765       452
Real estate acquired in settlement of loans...........       50        76
Other non-performing assets...........................        9        13
                                                           ----      ----
Total non-performing assets...........................     $824      $541
                                                           ====      ====
Total non-performing loans to total loans.............      .69%      .45%
                                                           ====      ====
Total non-performing loans to total assets............      .59%      .40%
                                                           ====      ====
Total non-performing assets to total assets...........      .63%      .47%
                                                           ====      ====

         Interest income that would have been recorded on loans accounted for on
a non-accrual basis was not material for the year ended June 30, 1999.

         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 net worth 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

                                       9
<PAGE>

warranted.  Assets may be  designated  "special  mention"  because of  potential
weakness  that  does  not  currently  warrant   classification  in  one  of  the
aforementioned categories.

         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.

         The  following  table  sets  forth  the  Bank's  classified  assets  in
accordance with the Bank's classification system:

                                                      At June 30, 1999
                                                      ----------------
                                                      (In Thousands)
                            Special Mention.........     $   201
                            Substandard.............       1,049
                            Doubtful................          22
                            Loss....................         --
                                                         -------
                            Total...................     $ 1,272
                                                         =======

         Real Estate  Acquired in Settlement of Loans.  Real estate  acquired by
the  Bank as a  result  of  foreclosure  or by deed  in lieu of  foreclosure  is
classified as real estate owned until it is sold. When property is acquired,  it
is recorded at the fair value at the date of foreclosure less estimated costs of
disposition.

         Allowances for Loan Losses.  It is  management's  policy to provide for
losses on unidentified loans in its loan portfolio.  A provision for loan losses
is charged to operations based on management's evaluation of the losses that may
be incurred in the Bank's loan  portfolio.  Such  evaluation,  which  includes a
review of all loans of which full  collectibility  of interest and principal may
not be reasonably assured, considers the Bank's past loan loss experience, known
and inherent  risks in the  portfolio,  adverse  situations  that may affect the
borrower's ability to repay, estimated value of any underlying  collateral,  any
existing guarantees,  past performance of the loan, available  documentation for
the loan, legal impediments to collection,  financial condition of the borrower,
and current economic conditions.

         Management  will  continue  to review  the  entire  loan  portfolio  to
determine the extent, if any, to which further additional loss provisions may be
deemed  necessary.  There can be no assurance that the allowance for losses will
be adequate to cover losses which may in fact be realized in the future and that
additional provisions for losses will not be required.


                                      10
<PAGE>

         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,
                                                                      -------------------
                                                                       1999          1998
                                                                       ----          ----
                                                                    Dollars in Thousands)

<S>                                                                <C>           <C>
Total loans outstanding............................................ $ 111,628     $ 100,765
                                                                    =========     =========
Average loans outstanding..........................................   103,764     $  93,708
                                                                    =========     =========

Allowance balance (at beginning of period)......................... $     478     $     368
Provision:
  Real estate......................................................        70           178
  Consumer.........................................................        24            40
  Commercial.......................................................        56            36
Charge-offs:
  Real estate......................................................        (8)           (6)
  Consumer.........................................................       (20)          (34)
  Commercial.......................................................       (20)         (118)
Recoveries:
  Real estate......................................................        --            --
  Consumer.........................................................         2            14
  Commercial.......................................................        --            --
                                                                    ---------     ---------
Allowance balance (at end of period)............................... $     582     $     478
                                                                    =========     =========

Allowance for loan losses as a percent of total loans outstanding..       .52%          .47%
                                                                    =========     =========
Net loans charged off as a percent of average loans outstanding....       .04%          .17%
                                                                    =========     =========
</TABLE>


                                       11
<PAGE>



Analysis of the Allowance for Loan Losses

         The  following  table sets forth the  allocation  of the  allowance  by
category,  which  management  believes can be allocated  only on an  approximate
basis.  The  allocation  of the  allowance to each  category is not  necessarily
indicative  of future loss and does not  restrict  the use of the  allowance  to
absorb losses in any category.

                                              June 30,
                           -------------------------------------------------
                                 1999                        1998
                           ---------------------   -------------------------
                                     Percent of                  Percent of
                                      Loans in                    Loans in
                                        Each                        Each
                                      Category                    Category
                                      to Total                    to Total
                            Amount     Loans            Amount     Loans
                            ------     -----            ------     -----
                                        (Dollars in Thousands)
Types of Loans
Real Estate:
  One- to four-family......  $  93     53.45%            $ 128     58.91%
  Non-residential..........    230     20.80                89     15.46
  Multi-family.............     16      2.41                11      1.77
  Construction.............     --      1.86                --      4.98
Consumer...................    115     12.17               102     12.25
Commercial.................    128      9.31               148      6.63
                              ----      ----               ---      ----
     Total.................  $ 582    100.00%            $ 478    100.00%
                              ====    ======             =====    ======

Investment Activities and Mortgage-Backed Securities

         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.  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,  1999,  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, 1999 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.

                                       12
<PAGE>

         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  Federal  Home  Loan  Mortgage
Corporation  ("FHLMC"),  Government National Mortgage Association ("GNMA"),  and
Federal National Mortgage Association ("FNMA").

         The  Bank's  mortgage-backed  securities  were  classified  as  held to
maturity  and  available  for sale at June 30, 1999 and were all issued by GNMA,
FNMA 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, FNMA and GNMA make up a majority of the pass-through
certificates market.

Investment Activities

         Investment Portfolio. The following table sets forth the carrying value
of the Bank's securities at the dates indicated.

<TABLE>
<CAPTION>
                                                                                         At June 30,
                                                                                   -----------------------
                                                                                      1999          1998
                                                                                   --------     ----------
                                                                                        (In Thousands)
<S>                                                                               <C>           <C>
          Securities held to maturity:
            Interest-bearing deposits in other financial institutions...........   $ 2,964       $ 7,749
            U.S. government agency securities...................................     1,000         1,746
            FHLB stock..........................................................       630           622
            Mortgage-backed securities..........................................     2,473           339
                                                                                    ------        ------
              Total securities held to maturity.................................     7,067        10,456
                                                                                    ------        ------
          Securities available for sale:
            U.S. government and agency securities...............................     4,361            --
            Common stock........................................................        89           221
            Money fund securities...............................................        31            43
            Mortgage-backed securities..........................................     1,833            --
                                                                                    ------        ------
              Total securities available for sale...............................     6,314           264
                                                                                    ------        ------
          Total investment and mortgage-backed securities.......................   $13,381       $10,720
                                                                                    ======        ======
</TABLE>

                                       13
<PAGE>



         The  following  table sets forth  information  regarding  the scheduled
maturities,  carrying  values,  market value and weighted average yields for the
Bank's  investment  securities  portfolio at June 30, 1999. The following  table
does not take into  consideration  the effects of  scheduled  repayments  or the
effects of possible prepayments.

<TABLE>
<CAPTION>
                                                                      At June 30, 1999
                              ------------------------------------------------------------------------------------------------------
                                 Less than           1 to            Over 5 to           Over 10                 Total
                                  1 year            5 years          10 years             years                Securities
                              ----------------  ---------------   --------------    -----------------   ----------------------------
                              Carrying Average  Carrying Average  Carrying Average   Carrying Average   Carrying           Market
                               Value    Yield    Value    Yield    Value    Yield     Value    Yield      Value   Yield     Value
                               -----    -----    -----    -----    -----    -----     -----    -----      -----   -----     -----
                                                                     (Dollars in Thousands)
<S>                            <C>        <C>    <C>      <C>    <C>        <C>     <C>        <C>     <C>        <C>    <C>
Securities held to maturity:
  Interest-bearing deposits
    in other financial
    institutions..............  $2,964     5.24%  $  --       --% $   --       --%   $   --       --%   $ 2,964    5.24%  $ 2,964
  U.S. government and
    agency securities.........      --       --      --       --     500     6.33       500     6.74      1,000    6.54       971
  FHLB stock(1)...............     630     6.50      --       --      --       --        --       --        630    6.50       630
  Mortgage-backed securities..      --       --      --       --      --       --     2,473     6.73      2,473    6.73     2,457
                                 -----             ----             ----              -----               -----             -----
      Total securities held
        to maturity...........   3,594     6.48      --       --     500     6.33     2,973     6.73      7,067    6.07     7,022
                                 -----     ----    ----     ----     ---     ----     -----     ----      -----    ----     -----

Securities available for sale:
  U.S. government and
    agency securities.........      --       --   1,470     5.81   1,460     6.50     1,431     8.68      4,361    6.53     4,361
  Common stock................      89     1.40      --       --      --       --        --       --         89    1.40        89
  Money fund securities.......      --       --      --       --      31     7.50        --       --         31    7.50        31
  Mortgage-backed securities..      --       --      --       --      --       --     1,833     6.44      1,833    6.44     1,833
                                 -----            -----            -----              -----               -----             -----
      Total securities
        available for sale....      89     1.40   1,470     5.81   1,491     6.52     3,264     6.55      6,314    6.44     6,314
                                 -----     ----   -----     ----   -----     ----     -----     ----      -----    ----     -----

Total investment and
  mortgage-backed securities..  $3,683     5.36% $1,470     5.81% $1,991     6.47%   $6,237     6.84%   $13,381    6.25%  $13,336
                                 =====     ====   =====     ====   =====     ====     =====     ====     ======    ====    ======

</TABLE>
- ----------------------------
(1)  Recorded at cost.


                                       14
<PAGE>



Sources of Funds

         General. Deposits are the major external source of the Bank's funds for
lending and other investment purposes.  The Bank derives funds from amortization
and prepayment of loans and, to a much lesser  extent,  maturities of investment
securities,  borrowings,  mortgage-backed  securities and 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.

         Deposits.  Consumer and commercial  deposits are attracted  principally
from within the Bank's  primary  market area through the offering of a selection
of  deposit  instruments  including  regular  savings  accounts,   money  market
accounts, and term certificate 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.  At June 30, 1999, the Bank had no
brokered accounts.

         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, 1999.

                       Maturity Period                    Time Deposits
                       ---------------                    -------------
                                                         (In Thousands)

                Within three months..................        $   700
                More than three through six months...          1,032
                More than six through nine months....          1,885
                Over nine months.....................          3,641
                                                             -------
                Total................................        $ 7,258
                                                              ======

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 and certain other assets.  Each FHLB credit
program 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.

Employees

         At June 30, 1999 the Bank had 54 full-time  and 4 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.

Regulation

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


                                       15
<PAGE>

Company Regulation

         General.  The  Company is 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 has 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.

         Qualified  Thrift  Lender Test.  As a unitary  savings and loan holding
company, the Company generally is not subject to activity restrictions, provided
the Bank  satisfies  the Qualified  Thrift  Lender  ("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 unless such other  associations  each also
qualify  as a QTL  and  were  acquired  in a  supervisory  acquisition.
See  "-Regulation of the Bank - Qualified Thrift Lender Test."

Regulation of the Bank

         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 statutory and
regulatory   requirements.   The  Bank  is  also  subject  to  certain   reserve
requirements promulgated by the Federal Reserve Board.

         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 are found 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 savings  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.

         Insurance of Deposit  Accounts.  The deposit  accounts held by the Bank
are insured by the SAIF to a maximum of  $100,000  for each  insured  member (as
defined by law and  regulation).  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.


                                       16
<PAGE>

         A member of the SAIF pays an annual insurance premium to the FDIC of at
least 0.064% of total deposits of that member.  The FDIC also maintains  another
insurance  fund,  the Bank  Insurance  Fund  ("BIF"),  which  primarily  insures
commercial bank deposits. Most members of BIF pay a lower premium to the FDIC.

         After 1999, 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.

         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) a leverage ratio (core capital) equal to
at least 4% of total adjusted assets (3% for institutions  receiving the highest
rating on the CAMEL financial  institution rating system),  and (3) a risk-based
capital requirement equal to 8.0% of total risk-weighted assets.

         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 dividend  would (1) reduce the  regulatory  capital of the Bank below the
amount required for the liquidation  account  established in connection with the
conversion  from mutual to stock form or (2) reduce the amount of capital of the
Bank below the amounts required in accordance with other OTS regulations.

         Qualified  Thrift  Lender Test.  Savings  institutions  must meet a QTL
test. If the Bank maintains an appropriate level of Qualified Thrift Investments
(primarily  residential  mortgages and related  investments,  including  certain
mortgage-related  securities) ("QTIs") 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
qualifying  QTIs. An  association  must be in compliance  with the QTL test on a
monthly basis in nine out of every 12 months.  As of June 30, 1999, the Bank was
in compliance  with its QTL  requirement  with 74.26% of its assets  invested in
QTIs.

         Federal  Home  Loan  Bank  System.  The Bank is a member of the FHLB of
Pittsburgh,  which  is  one of 12  regional  FHLBs  that  administers  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 or 5%
of its  outstanding  borrowings to the FHLB of  Pittsburgh,  at the beginning of
each year.

         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

                                       17
<PAGE>

vary from time to time (between 4% and 10%) depending  upon economic  conditions
and savings  flows of all savings  associations.  At June 30,  1999,  the Bank's
actual liquid asset ratio was 13.69%.

         Federal  Reserve  System.   The  Federal  Reserve  Board  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  Board may be
used to satisfy the liquidity  requirements that are imposed by the OTS. At June
30,  1999,  the  Bank  was  in  compliance  with  these  Federal  Reserve  Board
requirements.

Item 2.  Description of Property
- --------------------------------

         (a)      Properties.

                  The Bank operates from its main office and two branch office.
<TABLE>
<CAPTION>

                                                                                 Year Leased
                  Location                                Leased or Owned        or Acquired
                  --------                                ---------------        -----------

<S>                 <C>                                  <C>                          <C>
                    1015 Commerce Street                  Owned                        1984
                    Wellsburg, West Virginia

                  OFFICES:
                    1409 Main Street                      Leased (1)                   1996
                    Follansbee, West Virginia

                    805 Main Street
                    Wintersville, Ohio                    Leased (2)                   1997
</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. In addition,  the Bank owns property
                           at 901 Main Street, Follansbee,  West Virginia, which
                           was formerly a branch office.

                  (2)      The Wintersville office opened June 8, 1998. The Bank
                           holds a ten year  lease  (with two five year  renewal
                           options) on the land upon which its branch  office is
                           located. The Bank owns the branch building.

         (b) Investment  Policies.  See "Item 1.  Business"  above for a general
description  of the Bank's  investment  policies and any  regulatory or Board of
Directors' percentage of assets limitations  regarding certain investments.  The
Bank's  investments are primarily  acquired to produce  income,  and to a lesser
extent, possible capital gain.

                  (1)    Investments in Real Estate or Interests in Real Estate.
See "Item 1.  Business - Lending  Activities  and - Regulation of the Bank," and
"Item 2. Description of Property."

                  (2)    Investments in Real Estate Mortgages.  See "Item 1.
Business - Lending Activities and - Regulation of the Bank."

                  (3)  Investments  in  Securities  of or  Interests  in Persons
Primarily  Engaged in Real Estate  Activities.  See "Item 1.  Business - Lending
Activities and - Regulation of the Bank."


                                       18
<PAGE>

         (c)     Description of Real Estate and Operating Data.  Not Applicable.

Item 3.  Legal Proceedings
- --------------------------

         There are various  claims and lawsuits in which the Company or the Bank
are  periodically  involved,  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 Bank's business. In the opinion of management,  no material loss
is expected from any of such pending claims or lawsuits.

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

         No matter was submitted to a vote of security holders during the fourth
quarter of the fiscal year.


                                     PART II

Item 5.  Market for Common Equity and Related Stockholder Matters
- -----------------------------------------------------------------

         The  information  contained under the section  captioned  "Stock Market
Information" of the Company's  Annual Report to stockholders for the fiscal year
ended June 30, 1999 (the "Annual Report") is incorporated herein by reference.

Item 6.  Management's Discussion and Analysis or Plan of Operation
- ------------------------------------------------------------------

         The  information  contained  in  the  section  captioned  "Management's
Discussion and Analysis of Financial Condition and Results of Operations" in the
Annual Report is incorporated herein by reference.

Item 7.  Financial Statements
- -----------------------------

         The  Registrant's   financial  statements  listed  under  Item  13  are
incorporated herein by reference.

Item 8.  Changes  in  and  Disagreements  with  Accountants  On  Accounting  and
         Financial Disclosure.
- --------------------------------------------------------------------------------

         Not applicable.

                                    PART III

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

         The  information  required  under this item is  incorporated  herein by
reference  to the  Proxy  Statement  for the 1999  Annual  Meeting  (the  "Proxy
Statement")  contained under the sections  captioned  "Section 16(a)  Beneficial
Ownership  Reporting  Compliance,"  "Proposal I - Election of Directors," and "-
Biographical Information."


                                       19
<PAGE>

Item 10.  Executive Compensation
- --------------------------------

         The  information  required by this item is incorporated by reference to
the  Proxy  Statement  contained  under  the  section  captioned  "Director  and
Executive Officer Compensation."

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

         (a)      Security Ownership of Certain Beneficial Owners
         (b)      Security Ownership of Management

                  The information required by these items is incorporated herein
                  by  reference  to the  Proxy  Statement  contained  under  the
                  sections  captioned  "Principal  Holders"  and  "Proposal  I -
                  Election of Directors."

         (c)      Management of the Company knows of no arrangements,  including
                  any pledge by any person of  securities  of the  Company,  the
                  operation of which may at a subsequent date result in a change
                  in control of the Company.

Item 12.  Certain Relationships and Related Transactions
- --------------------------------------------------------

         The  information  required  by this  item  is  incorporated  herein  by
reference to the Proxy Statement  contained under the section captioned "Certain
Relationships and Related Transactions."

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

         (a) Listed below are all  financial  statements  and exhibits  filed as
part of this report.

               1.   The consolidated balance sheets of Advance Financial Bancorp
                    and  Subsidiary as of June 30, 1999 and 1998 and the related
                    consolidated  statements of income, changes in stockholders'
                    equity  and cash flows for each of the years in the two year
                    period ended June 30, 1999,  together with the related notes
                    and the  independent  auditors'  report of S. R.  Snodgrass,
                    A.C. independent certified public accountants.

               2.   Schedules omitted as they are not applicable.


                                       20
<PAGE>



                  3. The  following  exhibits  are  included  in this  Report or
incorporated herein by reference:
<TABLE>
<CAPTION>

                     (a)      List of Exhibits:
                            <S>    <C>
                               3(i)   Certificate of Incorporation of Advance Financial Bancorp *
                               3(ii)  Amended Bylaws of Advance Financial Bancorp
                               4(i)   Specimen Stock Certificate *
                               4(ii)  Shareholder Rights Plan **
                              10      Employment Agreement between the Bank and Stephen M.
                                      Gagliardi ***
                              10.1    1998  Stock   Option  Plan  ****
                              10.2    Restricted  Stock  Plan and Trust  Agreement ****
                              13      Portions  of the 1999 Annual Report to
                                      Stockholders
                              21      Subsidiaries  of  the Registrant
                                      (See "Item  1- Description of Business")
                              23      Consent  of S.R.  Snodgrass, A.C.
                              27      Financial Data Schedule  (electronic filing only)
</TABLE>

         -------------------
          *    Incorporated by reference to the  registration  statement on Form
               S-1  (File  No.  333-13021)  declared  effective  by  the  SEC on
               November 12, 1996.
          **   Incorporated  by  reference  to the Form 8-K (File  No.  0-21885)
               filed with the SEC on July 17, 1997.
          ***  Incorporated  by  reference to the June 30, 1997 Form 10KSB filed
               with the SEC on September 24, 1997.
          **** Incorporated  by reference to the Proxy Statement for the Special
               Meeting of  Stockholders  on January  20, 1998 and filed with the
               SEC on December 12, 1997.

         (b)   None.


                                       21
<PAGE>

                                   SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its   behalf   by   the   undersigned,   thereunto   duly   authorized   as   of
September 23, 1999.

                           ADVANCE FINANCIAL BANCORP


                           By:   /s/Stephen M. Gagliardi
                                 -----------------------------------------------
                                 Stephen M. Gagliardi
                                 President, Chief Executive Officer and Director
                                 (Duly Authorized Representative)

         Pursuant to the  requirement  of the  Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities indicated as of September 23, 1999.


/s/Stephen M. Gagliardi                              /s/George H. Johnson
- ------------------------------------------           ---------------------------
Stephen M. Gagliardi                                 George H. Johnson
President, Chief Executive Officer and Director      Director
(Principal Executive Officer)

/s/John R. Sperlazza                                 /s/Steven D. Martino
- ------------------------------------------           ---------------------------
John R. Sperlazza                                    Steven D. Martino
Director                                             Senior Vice President

/s/William E. Watson                                 /s/Gary Young
- ------------------------------------------           ---------------------------
William E. Watson                                    Gary Young
Director                                             Director

/s/James R. Murphy                                   /s/William B. Chesson
- ------------------------------------------           ---------------------------
James R. Murphy                                      William B. Chesson
Director                                             Director


/s/Stephen M. Magnone
- ------------------------------------------
Stephen M. Magnone
Treasurer (Principal Accounting Officer)




                                 EXHIBIT 3(ii)

<PAGE>

                                 AMENDED BYLAWS
                                       OF
                            ADVANCE FINANCIAL BANCORP


                                    ARTICLE I
                                Principal Office

         The home office of Advance  Financial  Bancorp (the "Company") shall be
at 1015 Commerce Street in the City of Wellsburg, County of Brooke, in the State
of West  Virginia  or at such other  place  within or without  the State of West
Virginia  as the  board of  directors  shall  from time to time  determine.  The
Company may also have offices at such other  places  within or without the State
of West Virginia as the board of directors shall from time to time determine.


                                   ARTICLE II
                                  Stockholders

         SECTION  1. Place of  Meetings.  All annual  and  special  meetings  of
stockholders  shall be held at the  principal  office of the  Company or at such
other  place  within  or  without  the  State of West  Virginia  as the board of
directors may determine and as designated in the notice of such meeting.

         SECTION 2. Annual Meeting. A meeting of the stockholders of the Company
for the election of directors and for the  transaction  of any other business of
the  Company  shall be held  annually  at such  date  and  time as the  board of
directors may determine.

         SECTION 3. Special  Meetings.  Special meetings of the stockholders for
any  purpose  or  purposes  may be called at any time by the  president  or by a
majority of the board of directors or by a committee of the board of  directors,
whose  members will be  designated  from time to time by the board of directors,
and which  committee  will have been  delegated  the power and authority to call
such meetings.


         SECTION 4. Conduct of Meetings.  Annual and special  meetings  shall be
conducted in accordance  with the rules and procedures  established by the board
of directors. The board of directors shall designate, when present, any director
or the president to preside at such meetings.

         SECTION 5. Notice of Meetings.  Written notice stating the place,  day,
and hour of the meeting  and the  purpose or  purposes  for which the meeting is
called shall be mailed by the secretary or the officer  performing  such duties,
not less than ten days nor more than  sixty  days  before  the  meeting  to each
stockholder of record entitled to vote at such meeting. If mailed,  notice shall
be deemed to be delivered when deposited in the United States mail, addressed to
the  stockholder  at the  address as it appears on the stock  transfer  books or
records of the  Company as of the record  date  prescribed  in Section 6 of this
Article II, with  postage  thereon  prepaid.  If a  stockholder  is present at a
meeting, or in writing waives notice thereof before or after the meeting, notice
of the meeting to such stockholder shall be unnecessary.  When any stockholders'
meeting, either annual or special, is adjourned for more than thirty days, or if
after the  adjournment  a new record  date is fixed for the  adjourned  meeting,
notice of the  adjourned  meeting  shall be given as in the case of an  original
meeting.  It shall not be  necessary to give any notice of the time and place of
any  meeting  adjourned  for  thirty  days  or  less  or of the  business  to be
transacted at such adjourned meeting,  other than an announcement at the meeting
at which such adjournment is taken.




<PAGE>



         SECTION  6.  Fixing of Record  Date.  For the  purpose  of  determining
stockholders entitled to notice of or to vote at any meeting of stockholders, or
any  adjournment  thereof,  or  stockholders  entitled to receive payment of any
dividend,  or in order to make a  determination  of  stockholders  for any other
proper purpose, the board of directors shall fix in advance a date as the record
date for any such determination of stockholders.  Such date in any case shall be
not more than sixty  days,  and in case of a meeting of  stockholders,  not less
than ten days prior to the date on which the particular  action,  requiring such
determination  of  stockholders,  is  to  be  taken.  When  a  determination  of
stockholders  entitled to vote at any meeting of  stockholders  has been made as
provided in this  section,  such  determination  shall apply to any  adjournment
thereof;  provided,  however,  that the board of directors  may fix a new record
date for the adjourned meeting.

         SECTION 7.  Voting  Lists.  The officer or agent  having  charge of the
stock  transfer  books for shares of the Company  shall make,  at least ten days
before  each  meeting of  stockholders,  a complete  record of the  stockholders
entitled  to  vote at such  meeting  or any  adjournment  thereof,  arranged  in
alphabetical  order,  with the address of and the number of shares held by each.
The record, for a period of ten days before such meeting,  shall be kept on file
at the  principal  office of the Company,  and shall be subject to inspection by
any  stockholder for any purpose germane to the meeting at any time during usual
business hours. Such record shall also be produced and kept open at the time and
place of the meeting and shall be subject to the  inspection of any  stockholder
for any purpose germane to the meeting during the whole time of the meeting. The
original  stock  transfer  books  shall be the only  evidence  as to who are the
stockholders entitled to examine such record or transfer books or to vote at any
meeting of stockholders.

         SECTION 8. Quorum. A majority of the outstanding  shares of the Company
entitled to vote,  represented in person or by proxy,  shall constitute a quorum
at a meeting of stockholders.  If less than a majority of the outstanding shares
are  represented  at a meeting,  a majority  of the  shares so  represented  may
adjourn the meeting  from time to time,  subject to the notice  requirements  of
Section 5 of this Article II. At such adjourned  meeting at which a quorum shall
be present or represented,  any business may be transacted which might have been
transacted at the meeting as originally notified.  The stockholders present at a
duly  organized  meeting may continue to transact  business  until  adjournment,
notwithstanding  the  withdrawal  of enough  stockholders  to leave  less than a
quorum.

         SECTION 9. Proxies. At all meetings of stockholders,  a stockholder may
vote  by  proxy  executed  by the  stockholder  in the  manner  provided  by the
Certificate  of  Incorporation.  Proxies  solicited on behalf of the  management
shall be  voted as  directed  by the  stockholder  or,  in the  absence  of such
direction,  as  determined  by a  majority  of the  board of  directors  or by a
majority  of a  committee  of the  board of  directors,  whose  members  will be
designated from time to time by the board of directors, and which committee will
have been  delegated  the power and  authority  to act on behalf of the board of
directors.  No proxy  shall be valid  after  eleven  months from the date of its
execution unless otherwise provided in the proxy.

         SECTION 10. Voting.  At each election for directors  every  stockholder
entitled to vote at such  election  shall be entitled to one vote for each share
of stock held by him.  Directors shall be elected by a plurality of votes of the
shares  present in person or represented by proxy at the meeting and entitled to
vote on the election of directors.  Unless otherwise provided in the Certificate
of  Incorporation,  by statute,  or by these  Bylaws,  in matters other than the
election of directors, a majority of the shares present in person or represented
by proxy at a lawful meeting and entitled to vote on the subject  matter,  shall
be sufficient to pass on a transaction or matter.


                                       -2-

<PAGE>



         SECTION 11. Voting of Shares in the Name of Two or More  Persons.  When
ownership of stock stands in the name of two or more persons,  in the absence of
written  directions  to the  Company  to the  contrary,  at any  meeting  of the
stockholders of the Company,  any one or more of such  stockholders may cast, in
person or by proxy, all votes to which such ownership is entitled.  In the event
an  attempt is made to cast  conflicting  votes,  in person or by proxy,  by the
several persons in whose names shares of stock stand, the vote or votes to which
these  persons  are  entitled  shall be cast as  directed by a majority of those
holding  such stock and  present in person or by proxy at such  meeting,  but no
votes shall be cast for such stock if a majority cannot agree.

         SECTION 12. Voting of Shares by Certain Holders. Shares standing in the
name of another corporation may be voted by any officer,  agent, or proxy as the
bylaws of such corporation may prescribe,  or, in the absence of such provision,
as the board of directors of such  corporation may determine.  Shares held by an
administrator,  executor, guardian, trustee, or conservator may be voted by such
person,  either in person or by proxy,  without a transfer  of such  shares into
such person's  name.  Shares  standing in the name of a receiver may be voted by
such  receiver,  and shares  held by or under the  control of a receiver  may be
voted by such receiver without the transfer thereof into such receiver's name if
authority to do so is contained  in an  appropriate  order of the court or other
public authority by which such receiver was appointed.

                  A  stockholder  whose shares are pledged  shall be entitled to
vote such  shares  until the shares have been  transferred  into the name of the
pledgee,  and  thereafter,  the pledgee  shall be entitled to vote the shares so
transferred.

                  Neither  treasury shares of its own stock held by the Company,
nor shares held by another corporation,  if a majority of the shares entitled to
vote for the  election of directors  of such other  corporation  are held by the
Company,  shall be voted at any  meeting  or counted  in  determining  the total
number of outstanding shares at any given time for purposes of any meeting.

         SECTION  13.  Inspectors  of  Election.  In advance  of any  meeting of
stockholders,  the board of  directors  may  appoint  any  persons,  other  than
nominees  for office,  as  inspectors  of election to act at such meeting or any
adjournment  thereof.  The number of inspectors shall be either one or three. If
the  board  of  directors  so  appoints  either  one or three  inspectors,  that
appointment  shall not be altered at the meeting.  If inspectors of election are
not so  appointed,  the chairman of the board of directors or the  president may
make such appointment at the meeting.  In case any person appointed as inspector
fails to  appear  or fails or  refuses  to act,  the  vacancy  may be  filled by
appointment  by the board of  directors  in  advance  of the  meeting  or at the
meeting by the chairman of the meeting or the president.

                  Unless  otherwise  prescribed by applicable law, the duties of
such inspectors shall include: determining the number of shares of stock and the
voting power of each share, the shares of stock represented at the meeting,  the
existence  of a quorum,  the  authenticity,  validity  and  effect  of  proxies;
receiving votes, ballots or consents; hearing and determining all challenges and
questions in any way arising in connection with the right to vote;  counting and
tabulating all votes or consents;  determining the result;  and such acts as may
be proper to conduct the election or vote with fairness to all stockholders.

         SECTION  14.  Nominating  Committee.  The  board  of  directors,  or  a
committee of the board of directors  delegated  such power and  authority by the
board of  directors,  shall act as a  nominating  committee  for  selecting  the
management  nominees for election as directors.  Except in the case of a nominee
substituted  as a  result  of the  death  or other  incapacity  of a  management
nominee,  the  nominating  committee  shall deliver  written  nominations to the
secretary at least twenty days prior to the date of the annual

                                       -3-

<PAGE>



meeting.  Provided such committee  makes such  nominations,  no nominations  for
directors  except those made by the nominating  committee shall be voted upon at
the annual meeting unless other  nominations by stockholders are made in writing
and delivered to the secretary of the Company in accordance  with the provisions
of Article II, Section 15 of these Bylaws.

         SECTION  15.  Notice for  Nominations  and  Proposals.  Nominations  of
candidates for election as directors at any annual meeting of  stockholders  may
be made (a) by, or at the  direction of, a majority of the board of directors or
a committee  thereof in accordance with Section 14 of these Bylaws or (b) by any
stockholder  entitled to vote at such annual meeting.  Only persons nominated in
accordance  with the  procedures  set forth in this Section 15 shall be eligible
for election as directors at an annual meeting. Ballots bearing the names of all
the persons who have been  nominated  for  election  as  directors  at an annual
meeting in accordance  with the procedures set forth in this Section 15 shall be
provided for use at the annual meeting.

         Nominations,  other than those made in  accordance  with  Section 14 of
these  Bylaws,  shall be made  pursuant  to  timely  notice  in  writing  to the
Secretary  of the  Company  as set forth in this  Section  15. To be  timely,  a
stockholder's  notice  shall be  delivered  to, or mailed and  received  at, the
principal  office of the Company not less than 60 days prior to the  anniversary
date of the immediately preceding annual meeting of stockholders of the Company;
provided,  however,  that with respect to the first  scheduled  annual  meeting,
notice by the  stockholder  must be so  delivered  or received no later than the
close of business on the tenth day following the day on which notice of the date
of the  scheduled  meeting must be delivered or received no later than the close
of  business  on  the  fifth  day  preceding  the  date  of  the  meeting.  Such
stockholder's  notice shall set forth (a) as to each person whom the stockholder
proposes to nominate  for  election or  re-election  as a director and as to the
stockholder  giving the notice (i) the name, age, business address and residence
address of such person,  (ii) the  principal  occupation  or  employment of such
person,  (iii) the  class and  number  of  shares  of  Company  stock  which are
Beneficially   Owned  (as  defined  in  Article  XIII  of  the   Certificate  of
Incorporation) by such person on the date of such stockholder  notice,  and (iv)
any other  information  relating to such person that is required to be disclosed
in  solicitations of proxies with respect to nominees for election as directors,
pursuant to Regulation 14A under the Securities Exchange Act of 1934, as amended
(the "Exchange Act"), including,  but not limited to, information required to be
disclosed by Items 4, 5, 6 and 7 of Schedule 14A to be filed with the Securities
and Exchange  Commission  (or any successors of such items or schedule or, if no
successor  to such items  exists,  then in  accordance  with these items as they
existed  upon  the date of the  adoption  of  these  Bylaws);  and (b) as to the
stockholder  giving the notice (i) the name and  address,  as they appear on the
Company's  books, of such stockholder and any other  stockholders  known by such
stockholder  to be  supporting  such  nominees  and (ii) the class and number of
shares of Company stock which are Beneficially  Owned by such stockholder on the
date  of  such  stockholder  notice  and,  to the  extent  known,  by any  other
stockholders  known by such  stockholder  to be supporting  such nominees on the
date of such stockholder  notice. At the request of the board of directors,  any
person  nominated  by, or at the  direction  of,  the Board  for  election  as a
director at an annual meeting shall furnish to the Secretary of the Company that
information  required to be set forth in a  stockholder's  notice of  nomination
which pertains to the nominee.

         Proposals, other than those made by or at the direction of the board of
directors,  shall be made  pursuant to timely notice in writing to the Secretary
of the Company as set forth in this Section 15. For stockholder  proposals to be
included in the Company's proxy materials,  the stockholder must comply with all
the timing and informational  requirements of Rule 14a-8 of the Exchange Act (or
any  successor  regulation  or,  if no  successor  regulation  exists,  then  in
accordance  with the  regulation  as it existed upon the date of the adoption of
these  Bylaws).  With respect to  stockholder  proposals to be considered at the
annual  meeting  of  stockholders  but  not  included  in  the  Company's  proxy
materials, the stockholder's notice

                                       -4-

<PAGE>



shall be delivered  to, or mailed and received at, the  principal  office of the
Company not less than 60 days prior to the  anniversary  date of the immediately
preceding  annual meeting of  stockholders  of the Company.  Such  stockholder's
notice  shall set forth as to each  matter  the  stockholder  proposes  to bring
before the annual meeting (a) a brief  description of the proposal desired to be
brought before the annual  meeting and the reasons for conducting  such business
at the annual meeting, (b) the name and address, as they appear on the Company's
books, of the stockholder  proposing such business and, to the extent known, any
other stockholders known by such stockholder to be supporting such proposal, (c)
the class and number of shares of the Company stock which are Beneficially Owned
by the  stockholder  on the date of such  stockholder  notice and, to the extent
known, by any other stockholders known by such stockholder to be supporting such
proposal on the date of such stockholder  notice, and (d) any financial interest
of the stockholder in such proposal (other than interests which all stockholders
would have).

         The board of directors may reject any  nomination  by a stockholder  or
stockholder proposal not timely made in accordance with the requirements of this
Section  15. If the  board of  directors,  or a  designated  committee  thereof,
determines  that the  information  provided in a  stockholder's  notice does not
satisfy the  informational  requirements of this Section 15 in any respect,  the
Secretary of the Company shall notify such  stockholder of the deficiency in the
notice.  The  stockholder  shall have an  opportunity  to cure the deficiency by
providing  additional  information to the Secretary  within such period of time,
not to exceed  five days  from the date such  deficiency  notice is given to the
stockholder,  as the  board of  directors  or such  committee  shall  reasonably
determine. If the deficiency is not cured within such period, or if the board of
directors  or  such  committee   reasonably   determines   that  the  additional
information  provided by the stockholder,  together with information  previously
provided,  does not satisfy the  requirements of this Section 15 in any respect,
then the  board  of  directors  may  reject  such  stockholder's  nomination  or
proposal.  The Secretary of the Company  shall notify a  stockholder  in writing
whether such  stockholder's  nomination  or proposal has been made in accordance
with the time and informational requirements of this Section 15. Notwithstanding
the  procedures set forth in this  paragraph,  if neither the board of directors
nor such committee makes a  determination  as to the validity of any nominations
or proposals by a stockholder, the presiding officer of the annual meeting shall
determine and declare at the annual  meeting  whether the nomination or proposal
was made in  accordance  with the terms of this  Section  15.  If the  presiding
officer determines that a nomination or proposal was made in accordance with the
terms of this Section 15, the  presiding  officer shall so declare at the annual
meeting and ballots  shall be provided  for use at the meeting  with  respect to
such nominee or proposal.  If the presiding officer determines that a nomination
or proposal  was not made in  accordance  with the terms of this Section 15, the
presiding shall so declare at the annual meeting and the defective nomination or
proposal shall be disregarded.


                                   ARTICLE III
                               Board of Directors

         SECTION 1.  General  Powers.  The  business  and affairs of the Company
shall be under the direction of its board of  directors.  The board of directors
shall  annually  elect a  president  from among its members and may also elect a
chairman  of the board  from among its  members.  The board of  directors  shall
designate,  when  present,  any  director  or the  president  to  preside at its
meetings.

         SECTION 2. Number,  Term,  and Election.  The board of directors  shall
consist of seven (7) members and shall be divided  into three  classes as nearly
equal in number as  possible.  The  members of each class shall be elected for a
term of three years and until their  successors  are elected or  qualified.  The
board of directors  shall be classified in accordance with the provisions of the
Company's Certificate of

                                       -5-

<PAGE>



Incorporation.  The board of directors may increase the number of members of the
board of directors but in no event shall the number of directors be increased in
excess of fifteen.

         SECTION 3. Place of  Meetings.  All annual and special  meetings of the
board of directors  shall be held at the  principal  office of the Company or at
such other place  within or without  the State of West  Virginia as the board of
directors may  determine  and as  designated  in the notice of such meeting,  if
necessary.

         SECTION  4.  Regular  Meetings.  A  regular  meeting  of the  board  of
directors  shall be held  without  other notice than this Bylaw at such time and
date as the board of directors may determine.

         SECTION 5. Special Meetings. Special meetings of the board of directors
may be called by or at the request of the  president,  the chairman of the board
of directors,  or by one-third of the directors.  The persons authorized to call
special  meetings of the board of directors  may fix any place within or without
the State of West  Virginia as the place for holding any special  meeting of the
board of directors called by such persons.

         Members of the board of directors may  participate in special  meetings
by means of conference  telephone or similar  communications  equipment by which
all persons participating in the meeting can hear each other.

         SECTION 6. Notice. Written notice of any special meeting shall be given
to each director at least two days previous thereto  delivered  personally or by
telegram or at least five days previous thereto delivered by mail at the address
at which the director is most likely to be reached.  Such notice shall be deemed
to be delivered  when  deposited in the United  States mail so  addressed,  with
postage thereon prepaid if mailed or when delivered to the telegraph  company if
sent by  telegram.  Any  director  may waive  notice of any meeting by a writing
filed with the secretary before, during, or after the meeting. The attendance of
a director at a meeting  shall  constitute  a waiver of notice of such  meeting,
except where a director  attends a meeting for the express  purpose of objecting
to the transaction of any business because the meeting is not lawfully called or
convened.  Neither  the  business to be  transacted  at, nor the purpose of, any
meeting of the board of  directors  need be specified in the notice or waiver of
notice of such meeting.

         SECTION 7.  Quorum.  A majority  of the  number of  directors  fixed by
Section 2 of  Article  III shall  constitute  a quorum  for the  transaction  of
business  at any  meeting  of the  board of  directors,  but if less  than  such
majority  is present  at a meeting,  a majority  of the  directors  present  may
adjourn the meeting from time to time.  Notice of any adjourned meeting shall be
given in the same manner as prescribed by Section 6 of Article III.

         SECTION 8. Manner of Acting.  The act of the majority of the  directors
present at a meeting at which a quorum is present shall be the act of the entire
board of directors,  unless a greater number is prescribed by these Bylaws,  the
Certificate of Incorporation, or the laws of Delaware.

         SECTION 9. Action Without a Meeting.  Any action  required or permitted
to be taken by the  board of  directors  at a  meeting  may be taken  without  a
meeting if a consent in  writing,  setting  forth the action so taken,  shall be
signed by all of the directors.


                                       -6-

<PAGE>



         SECTION 10. Resignation. Any director may resign at any time by sending
a written  notice of such  resignation  to the  principal  office of the Company
addressed to the president.  Unless otherwise  specified herein such resignation
shall take effect upon receipt thereof by the president.

         SECTION 11. Vacancies.  Any vacancy occurring in the board of directors
shall be filled in accordance  with the provisions of the Company's  Certificate
of Incorporation.  Any directorship to be filled by reason of an increase in the
number of directors may be filled by the  affirmative  vote of two-thirds of the
directors then in office.  The term of such director shall be in accordance with
the provisions of the Company's Certificate of Incorporation.

         SECTION 12.  Removal of Directors.  Any director or the entire board of
directors  may be  removed  for  cause  and  then  only in  accordance  with the
provisions of the Company's Certificate of Incorporation.

         SECTION 13. Compensation.  Directors, as such, may receive a stated fee
for their services. By resolution of the board of directors,  a reasonable fixed
sum, and reasonable  expenses of  attendance,  if any, may be allowed for actual
attendance at each regular or special meeting of the board of directors. Members
of either standing or special  committees may be allowed such  compensation  for
actual attendance at committee meetings as the board of directors may determine.
Nothing  herein shall be  construed  to preclude  any director  from serving the
Company in any other capacity and receiving remuneration therefor.

         SECTION  14.  Presumption  of Assent.  A director of the Company who is
present at a meeting of the board of directors at which action on any  corporate
matter is taken shall be presumed to have  assented to the action  taken  unless
the  director's  dissent or  abstention  shall be entered in the  minutes of the
meeting or unless the director shall file a written  dissent to such action with
the person acting as the secretary of the meeting before the adjournment thereof
or shall forward such dissent by registered mail to the secretary of the Company
immediately  after the  adjournment of the meeting.  Such right to dissent shall
not apply to a director who votes in favor of such action.


                                   ARTICLE IV
                      Committees of the Board of Directors

         The board of directors may, by resolution  passed by a simple  majority
of a quorum,  designate  one or more  committees,  as they may  determine  to be
necessary or appropriate for the conduct of the business of the Company, and may
prescribe the duties, constitution, and procedures thereof. Each committee shall
consist of one or more directors of the Company.  The board may designate one or
more directors as alternate members of any committee, who may replace any absent
or disqualified member at any meeting of the committee.

         The board of directors shall have power,  by the affirmative  vote of a
majority  of the  authorized  number of  directors,  at any time to  change  the
members of, to fill  vacancies  in, and to discharge any committee of the board.
Any member of any such  committee may resign at any time by giving notice to the
Company  provided,  however,  that notice to the board of  directors,  the chief
executive  officer,  the chairman of such  committee,  or the secretary shall be
deemed to constitute  notice to the Company.  Such resignation shall take effect
upon receipt of such notice or at any later time specified therein; and, unless

                                       -7-

<PAGE>



otherwise  specified  therein,  acceptance  of  such  resignation  shall  not be
necessary to make it effective.  Any member of any such committee may be removed
at any time, either with or without cause, by the affirmative vote of a majority
of the  authorized  number of  directors  at any meeting of the board called for
that purpose.



                                    ARTICLE V
                                    Officers

         SECTION 1. Positions. The officers of the Company shall include a chief
executive officer,  president,  one or more vice presidents,  a secretary, and a
treasurer,  each of whom shall be elected by the board of directors. The offices
of the  secretary  and  treasurer  may be held  by the  same  person  and a vice
president  may also be  either  the  secretary  or the  treasurer.  The board of
directors may designate one or more vice  presidents as executive vice president
or senior vice president. The board of directors may also elect or authorize the
appointment  of such other  officers as the business of the Company may require.
The officers  shall have such  authority and perform such duties as the board of
directors may from time to time authorize or determine. In the absence of action
by the board of  directors,  the  officers  shall have such powers and duties as
generally pertain to their respective offices.

         SECTION 2.  Election  and Term of Office.  The  officers of the Company
shall be elected  annually by the board of directors at the first meeting of the
board of directors  held after each annual meeting of the  stockholders.  If the
election of officers is not held at such meeting, such election shall be held as
soon  thereafter  as possible.  Each officer shall hold office until a successor
shall have been duly elected and qualified, until death or resignation, or until
removal  in the manner  hereinafter  provided.  Election  or  appointment  of an
officer,  employee,  or agent shall not of itself create  contract  rights.  The
board of  directors  may  authorize  the  Company  to enter  into an  employment
contract  with any officer in  accordance  with state law; but no such  contract
shall  impair the right of the board of  directors  to remove any officer at any
time in accordance with Section 3 of this Article V.

         SECTION  3.  Removal.  Any  officer  may be  removed by the vote of the
majority of the board of directors whenever, in its judgment, the best interests
of the Company will be served thereby,  but such removal,  other than for cause,
shall be without  prejudice  to the  contract  rights,  if any, of the person so
removed.

         SECTION  4.  Vacancies.  A  vacancy  in any  office  because  of death,
resignation, removal, disqualification, or otherwise, may be filled by the board
of directors for the unexpired portion of the term.

         SECTION 5.  Remuneration.  The  remuneration  of the officers  shall be
fixed  from  time to time by the  board of  directors  and no  officer  shall be
prevented  from  receiving such salary by reason of the fact that the officer is
also a director of the Company.




                                       -8-

<PAGE>



                                   ARTICLE VI
                      Contracts, Loans, Checks and Deposits

         SECTION 1.  Contracts.  To the extent  permitted by applicable law, and
except as otherwise prescribed by the Company's  Certificate of Incorporation or
these Bylaws with respect to certificates for shares, the board of directors may
authorize  any  officer,  employee,  or agent of the  Company  to enter into any
contract or execute and deliver any  instrument  in the name of and on behalf of
the Company. Such authority may be general or confined to specific instances.

         SECTION 2. Loans. No loans shall be contracted on behalf of the Company
and no evidence of indebtedness shall be issued in its name unless authorized by
the board of  directors.  Such  authority may be general or confined to specific
instances.

         SECTION 3. Checks,  Drafts, Etc. All checks, drafts or other orders for
the payment of money,  notes, or other  evidences of indebtedness  issued in the
name of the  Company  shall be signed  by one or more  officers,  employees,  or
agents of the Company in such manner as shall from time to time be determined by
resolution of the board of directors.

         SECTION 4.  Deposits.  All funds of the Company not otherwise  employed
shall be deposited  from time to time to the credit of the Company in any of its
duly authorized depositories as the board of directors may select.


                                   ARTICLE VII
                   Certificates for Shares and Their Transfer

         SECTION 1. Certificates for Shares.  The shares of the Company shall be
represented by  certificates  signed by the president or a vice president and by
the  treasurer or by the  secretary  of the Company,  and may be sealed with the
seal of the Company or a facsimile thereof.  Any or all of the signatures upon a
certificate may be facsimiles if the certificate is  countersigned by a transfer
agent,  or  registered  by a  registrar,  other  than the  Company  itself or an
employee  of the  Company.  If any  officer  who has  signed or whose  facsimile
signature  has been  placed upon such  certificate  shall have ceased to be such
officer before the  certificate is issued,  it may be issued by the Company with
the same effect as if the person were such officer at the date of its issue.

         SECTION 2. Form of Share  Certificates.  All certificates  representing
shares  issued by the  Company  shall  set forth  upon the face or back that the
Company will furnish to any  stockholder  upon request and without charge a full
statement of the designations,  preferences, limitations, and relative rights of
the shares of each class authorized to be issued, the variations in the relative
rights and preferences between the shares of each such series so far as the same
have been fixed and  determined,  and the authority of the board of directors to
fix and determine the relative rights and preferences of subsequent series.

         Each certificate representing shares shall state upon the face thereof:
that the Company is organized under the laws of the State of Delaware;  the name
of the person to whom issued; the number and class of shares; the date of issue;
the designation of the series,  if any, which such certificate  represents;  and
the par value of each share represented by such certificate, or a statement that
the shares

                                       -9-

<PAGE>



are without par value.  Other matters in regard to the form of the  certificates
shall be determined by the board of directors.

         SECTION 3. Payment for Shares.  No certificate  shall be issued for any
share until such share is fully paid.

         SECTION  4. Form of  Payment  for  Shares.  The  consideration  for the
issuance of shares shall be paid in accordance  with the  provisions of Delaware
law.

         SECTION 5.  Transfer of Shares.  Transfer of shares of capital stock of
the Company shall be made only on its stock transfer  books.  Authority for such
transfer shall be given only by the holder of record thereof or by such person's
legal representative, who shall furnish proper evidence of such authority, or by
the person's  attorney  thereunto  authorized by power of attorney duly executed
and filed with the Company.  Such  transfer  shall be made only on surrender for
cancellation of the certificate for such shares. The person in whose name shares
of  capital  stock  stand on the  books of the  Company  shall be  deemed by the
Company to be the owner thereof for all purposes.

         SECTION 6. Stock  Ledger.  The stock ledger of the Company shall be the
only  evidence  as to who are the  stockholders  entitled  to examine  the stock
ledger,  the list  required  by  Section  7 of  Article  II, or the books of the
Company, or to vote in person or by proxy at any meeting of stockholders.

         SECTION 7. Lost  Certificates.  The board of directors may direct a new
certificate to be issued in place of any certificate  theretofore  issued by the
Company alleged to have been lost,  stolen, or destroyed,  upon the making of an
affidavit  of that fact by the person  claiming the  certificate  of stock to be
lost,  stolen,  or destroyed.  When authorizing such issue of a new certificate,
the board of directors may, in its  discretion  and as a condition  precedent to
the  issuance  thereof,  require the owner of such lost,  stolen,  or  destroyed
certificate, or the owner's legal representative,  to give the Company a bond in
such sum as it may  direct  as  indemnity  against  any  claim  that may be made
against the Company with respect to the  certificate  alleged to have been lost,
stolen, or destroyed.

         SECTION  8.  Beneficial  Owners.  The  Company  shall  be  entitled  to
recognize the exclusive  right of a person  registered on its books as the owner
of shares to  receive  dividends,  and to vote as such  owner,  and shall not be
bound to recognize any equitable or other claim to or interest in such shares on
the part of any other  person,  whether or not the Company shall have express or
other notice thereof, except as otherwise provided by law.


                                  ARTICLE VIII
                            Fiscal Year; Annual Audit

         The  fiscal  year of the  Company  shall end on the last day of June of
each year.  The Company shall be subject to an annual audit as of the end of its
fiscal year by independent  public  accountants  appointed by and responsible to
the board of directors.



                                      -10-

<PAGE>


                                   ARTICLE IX
                                    Dividends

         Subject to the  provisions  of the  Certificate  of  Incorporation  and
applicable  law, the board of directors may, at any regular or special  meeting,
declare dividends on the Company's  outstanding capital stock.  Dividends may be
paid in cash, in property, or in the Company's own stock.


                                    ARTICLE X
                                 Corporate Seal

         The corporate seal of the Company shall be in such form as the board of
directors shall prescribe.


                                   ARTICLE XI
                                   Amendments

         The Bylaws may be  altered,  amended,  or repealed or new Bylaws may be
adopted in the manner set forth in the Certificate of Incorporation.













                                      -11-







                                   EXHIBIT 13

<PAGE>
- --------------------------------------------------------------------------------
                            ADVANCE FINANCIAL BANCORP

Corporate Profile

     Advance  Financial  Bancorp  (the  "Company")  is  a  Delaware  corporation
organized in September 1996 at the direction of Advance  Financial  Savings Bank
(the  "Bank") to acquire  all of the  capital  stock that the Bank issued in its
conversion  from a mutual to a stock form of ownership  (the  "Conversion").  On
December 31, 1996,  the Bank  completed the Conversion and became a wholly owned
subsidiary  of the  Company.  The Company is a unitary  savings and loan holding
company which, under existing laws,  generally is not 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
conducts no significant business or operations of its own other than holding all
the outstanding stock of the Bank and investing the Company's portion of the net
proceeds obtained in the Conversion.

The Bank  chartered  in 1935 under the name  Advance  Federal  Savings  and Loan
Association  of West  Virginia,  is a federally  chartered  stock  savings  bank
headquartered  in Wellsburg,  West Virginia.  The Bank is subject to examination
and  comprehensive  regulation  by the  Office  of  Thrift  Supervision  and its
deposits are federally  insured by the Savings  Association  Insurance Fund. The
Bank is a member of and owns stock in the  Federal  Home Loan Bank  ("FHLB")  of
Pittsburgh, which is one of the 12 regional banks in the FHLB System.

     The Bank operates a traditional  savings bank 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 one to four family
residential real estate,  non-residential real estate and commercial loans. To a
lesser  extent,  the Bank also  originates  multi-family  real estate  loans and
consumer loans.

Stock Market Information

     The Company's  common stock has been traded on the NASDAQ  SmallCap  Market
under the trading  symbol of "AFBC" since it commenced  trading in January 1997.
The following table reflects high and low bid quotations as published by NASDAQ.
The quotations reflect inter-dealer prices,  without retail mark-up,  mark-down,
or commission, and may not represent actual transactions.
                                                               Dividends
         Date                             High ($)   Low ($)   Declared ($)
         ----                             --------   -------   ------------

July 1, 1997 to September 30, 1997          16.75     14.88        .08
October 1, 1997 to December 31, 1997        17.88     16.50        .08
January 1, 1998 to March 31, 1998           20.88     17.38        .08
April 1, 1998 to June 30, 1998              19.50     17.88        .08
July 1, 1998 to September 30, 1998          18.13     13.88        .08
October 1, 1998 to December 31, 1998        14.38     12.63        .08
January 1, 1999 to March 31, 1999           13.50     11.63        .08
April 1, 1999 to June 30, 1999              12.63     10.44        .08

     The number of  stockholders of record of common stock as of the record date
of August 31, 1999, was  approximately  466. This does not reflect the number of
persons or entities who held stock in nominee or "street"  name through  various
brokerage firms. At August 31, 1999, there were 971,285 shares outstanding.  The
Company's  ability  to pay  dividends  to  stockholders  is  dependent  upon the
dividends  it  receives  from the Bank.  The Bank may not  declare or pay a cash
dividend  on any of its stock if the  effect  thereof  would  cause  the  Bank's
regulatory  capital  to be  reduced  below  (1)  the  amount  required  for  the
liquidation  account  established in connection with the conversion,  or (2) the
regulatory capital requirements imposed by the OTS.

Selected Financial Ratios and Other Data
                                                        For the Years Ended
                                                             June 30
                                                        -------------------
                                                         1999 %     1998 %
                                                        -------------------
Return on average assets
     (net income divided by average total assets)            .64       .78
Return on average equity
     (net income divided by average equity)                 5.22      5.34
Average equity to average assets ratio
     (average equity divided by average assets)            12.34     14.61
Equity to assets at period end                             11.54     13.07
Net interest spread                                         3.30      3.30
Dividend payout ratio                                      37.02     37.65
Net yield on average interest-earning assets                3.80      3.98
Non-performing loans to total assets                         .59       .40
Non-performing loans to total loans                          .70       .46
Allowance for loan losses to non-performing assets         70.67     88.29
<PAGE>
- --------------------------------------------------------------------------------

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

     The Private  Securities  Litigation Reform Act of 1995 contains safe harbor
provisions regarding forward-looking  statements.  When used in this discussion,
the words  "believes",  "anticipates",  "contemplates",  "expects",  and similar
expressions are intended to identify forward-looking statements. Such statements
are subject to certain risks and uncertainties, which could cause actual results
to differ materially from those projected. Those risks and uncertainties include
changes in interest  rates,  risks  associated with the ability to control costs
and expenses,  and general economic  conditions.  Advance Financial Bancorp (the
"Company")  undertakes  no  obligation  to  publicly  release the results of any
revisions  to those  forward-looking  statements  which  may be made to  reflect
events or  circumstances  after the date hereof or to reflect the  occurrence of
unanticipated events.

Overview

     The Company's  results from  operations are primarily  dependent on its net
interest  income,  which is the  difference  between the interest  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 noninterest  expenses,  such as compensation and employee benefits,
noninterest income, such as service charges on deposit related services, and the
Company's provision for loan losses.

Asset and Liability Management

     The  Company's  net  interest  income is  sensitive  to changes in interest
rates, as the rates paid on interest-bearing liabilities generally change faster
than the rates  earned on  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 net interest  income,
the Company  manages  interest rate  sensitivity  and  asset/liability  products
through an asset/liability management committee (the "Committee"). The Committee
meets as necessary to  determine  the rates of interest for loans and  deposits.
Rates on deposits are primarily  based on the Company's  need for funds and on a
review of rates offered by other financial  institutions in the Company's market
area.  Interest rates on loans are primarily based on the interest rates offered
by other financial  institutions  in the Company's  market area, as well as, the
Company's cost of funds.

     The Committee manages the imbalance between its interest-earning assets and
interest-bearing   liabilities  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  Company's  liquidity  needs,  growth and
capital adequacy.  The Committee's  principal strategy is to reduce the interest
rate sensitivity of 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.

     In an effort to reduce  interest  rate  risk and  protect  itself  from the
negative  effects of rapid or prolonged  changes in interest rates,  the Company
has also 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,
the  Company  originates  one year,  three  year and five year  adjustable  rate
mortgage loans.


Net Portfolio Value

     The Company  computes  amounts by which the net present  value of cash flow
assets,  liabilities  and off balance  sheet items  ("NPV")  would change in the
event of a range of assumed changes in market interest rates.  The  computations
estimate the effect on the Company's NPV from  instantaneous and permanent 1% to
3% (100 to 300 basis points) increases or decreases in market interest rates.


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




Based upon the Office of Thrift  Supervision  assumptions,  the following  table
presents the Company's NPV at June 30, 1999.


                 Changes in rates     NPV Ratio (1)              Change(2)
                 ----------------     -------------              ---------
                     +300 bp              9.51 %                  (241) bp
                     +200 bp             10.75                    (120) bp
                     +100 bp             11.57                    ( 35) bp
                        0 bp             11.92
                     -100 bp             12.05                      13  bp
                     -200 bp             11.87                    (  5) bp
                     -300 bp             11.86                    (  6) bp

(1) Calculated as the estimated NPV divided by present value of total assets.
(2) 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.

       These  calculations  indicate  that the  Company's  NPV could not only be
  adversely  affected by increases in interest rates but also could be adversely
  affected  by a  decrease  in  interest  rates of 200 or 300 basis  points.  In
  addition,  the  Company  may be deemed  to have  more  than a normal  level of
  interest rate risk under applicable regulatory capital requirements.

       Computations of prospective effects of hypothetical interest rate changes
  are  based on  numerous  assumptions,  including  relative  levels  of  market
  interest rates,  prepayments,  and deposit run-offs,  and should not be relied
  upon as indicative of actual  results.  Certain  shortcomings  are inherent in
  such  computations.  Although  certain assets and liabilities may have similar
  maturity  or periods of  repricing  they may react at  different  times and in
  different  degrees to changes in market interest rates.  The interest rates on
  certain types of assets and liabilities may fluctuate in advance of changes in
  market  interest  rates,  while rates on other types of assets and liabilities
  may lag behind  changes in market  interest  rates.  Certain  assets,  such as
  adjustable rate mortgages,  generally have features which restrict  changes in
  interest  rates on a short-term  basis and over the life of the asset.  In the
  event of a change in interest rates,  prepayments and early withdrawal  levels
  could  deviate  significantly  from those assumed in making  calculations  set
  forth above. Additionally,  an increased credit risk may result as the ability
  of many  borrowers  to  service  their  debt may  decrease  in the event of an
  interest rate increase.


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

Average Balance Sheet

     The  following  table  sets  forth  certain  information  relating  to  the
Company's  average  balance  sheet and reflects the average  yield on assets and
average cost of  liabilities  for the periods  indicated and the average  yields
earned and rates paid.  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  month-end  balances.
Management does not believe that the use of month-end  balances instead of daily
average  balances  has  caused  any  material  differences  in  the  information
presented.

<TABLE>
<CAPTION>
                                                                     Year Ended June 30,                            At June 30,
                                                 ------------------------------------------------------------ ----------------------
                                                              1999                           1998                      1999
                                                 ----------------------------- ------------------------------ ---------------------
                                                   Average             Average  Average               Average               Average
                                                                       Yield                          Yield/                Yield/
                                                   Balance  Interest    Cost    Balance    Interest    Cost      Balance     Cost
                                                 ---------- --------  -------- --------- ----------  -------- -----------  --------
<S>                                              <C>        <C>       <C>     <C>         <C>       <C>      <C>         <C>
Interest-earning assets:
  Loans receivable (1)                            $103,764   $8,517     8.21%   $93,708     $7,737     8.26%    $109,338     8.04%
  Investment securities (2)                          9,696      554     5.71%     9,376        640     6.83%       9,936     5.19%
  Mortgage-backed securities                         2,031      121     5.95%       357         33     9.24%       4,365     6.87%
                                                 ---------- --------  -------- --------- ----------  -------- -----------  --------
     Total interest-earning assets                 115,491    9,192     7.95%   103,441      8,410     8.13%     123,639     7.77%
                                                            --------  --------           ----------  --------              --------
Non-interest-earning assets                          6,286                        5,192                            6,464
                                                 ----------                    ---------                      -----------
     Total assets                                 $121,777                     $108,633                         $130,103
                                                 ==========                    =========                      ===========

Interest-bearing liabilities:
  Interest-bearing demand deposits                 $19,846      650     3.28%   $15,739        559     3.55%     $22,028     3.05%
  Certificates of deposit                           59,066    3,257     5.51%    48,808      2,814     5.77%      63,562     5.15%
  Savings deposits                                  15,103      404     2.67%    14,589        414     2.84%      16,317     2.72%
  Short-term borrowings                              9,042      486     5.37%     9,716        505     5.20%       9,000     5.30%
                                                 ---------- --------  -------- --------- ----------  -------- -----------  --------
     Total interest-bearing liabilities            103,057    4,797     4.65%    88,852      4,292     4.83%     110,907     4.39%
                                                            --------  --------           ----------  --------              --------
Non-interest bearing liabilities                     3,693                        3,907                            4,176
                                                 ----------                    ---------                      -----------
     Total liabilities                             106,750                       92,759                          115,083
Stockholders' equity                                15,027                       15,874                           15,020
                                                 ----------                    ---------                      -----------
     Total liabilities and stockholders'
       equity                                     $121,777                     $108,633                         $130,103
                                                 ==========                    =========                      ===========

Net interest income                                         $ 4,395                        $ 4,118
                                                            ========                     ==========
Interest rate spread (3)                                                3.30%                          3.30%                 3.38%
                                                                      ========                       ========              ========
Net Yield on interest-earning assets (4)                                3.81%                          3.98%                 3.83%
                                                                      ========                       ========              ========
Ratio of average interest-earning assets  to
  average interest-bearing liabilities                                112.07%                        116.42%               111.48%
                                                                      ========                       ========              ========

</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.


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

Rate/Volume Analysis

The table below sets forth  certain  information  regarding  changes in interest
income and interest expense of the Company 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 average  volume  multiplied  by old rate) and (ii ) changes in rate
(changes in rate  multiplied  by old  average  volume).  Changes,  which are not
solely  attributable to rate or volume,  are allocated to changes in rate due to
rate sensitivity of interest-earning assets and interest-bearing liabilities.

<TABLE>
<CAPTION>
                                                                                Year Ended June 30,
                                                                ----------------------------------------------------
                                                                                   1999 vs 1998
                                                                ----------------------------------------------------
                                                                                Increase (Decrease)
                                                                                      Due to
                                                                ----------------------------------------------------
                                                                     Volume              Rate                Net
                                                                ----------------------------------------------------
                                                                              (Dollars in Thousands)
<S>                                                                  <C>               <C>                 <C>
              Interest Income:
                Loans receivable                                         $830               ($50)               $780
                Investment securities                                      22               (108)                (86)
                Mortgage-backed securities                                155                (67)                 88
                                                                ----------------------------------------------------
                   Total interest-earning assets                       $1,007              ($225)               $782
                                                                ----------------------------------------------------
              Interest Expense:
                Interest-bearing demand
                 deposits                                                $146               ($55)               $91
                Certificates of Deposit                                   592               (149)               443
                Savings Deposits                                           15                (25)               (10)
                Short-term borrowings                                     (35)                16                (19)
                                                                ----------------------------------------------------
                   Total interest-bearing liabilities                     718               (213)               505
                                                                ----------------------------------------------------

              Net change in interest income                              $289               ($12)              $277
                                                                ====================================================
</TABLE>


Comparison of Financial Condition

     The Company's total assets increased approximately $15,742,000,  or 13.79%,
to $129,927,000 at June 30, 1999, from $114,185,000 at June 30, 1998,  primarily
as a result of the  opening in June 1998 of the  Wintersville,  Ohio branch (the
"Wintersville  branch").  The  Wintersville  branch  contributed   approximately
$13,000,000 in loan and deposit growth for the year ended June 30, 1999.

     Total cash and cash  equivalents  decreased by  $4,724,000 to $4,360,000 at
June 30, 1999 from $9,084,000 at June 30, 1998. This decrease was used primarily
to purchase  investment  securities and mortgage-backed  securities.  Management
maintains a level of cash and equivalents,  which is desirable to meeting normal
cash flow  requirements  of its  customers  for the funding of loan requests and
repayment of deposits.

     Investment  securities  increased $3,471,000 to $5,481,000 at June 30, 1999
from  $2,010,000 at June 30, 1998.  This increase is primarily the result of the
purchase of available  for sale agency bonds with call  provisions  ranging from
four months to 18 months and rates  averaging  6.43%.  Management has classified
these investments as available for sale for liquidity  purposes while maximizing
interest   yields  in   excess  of  the   federal   overnight   rates   paid  on
interest-bearing demand deposits.

     Mortgage-backed  securities  increased $3,967,000 to $4,306,000 at June 30,
1999 from $339,000 at June 30, 1998.  This increase is made up of two adjustable
rate mortgage-backed instruments and six fixed rate instruments.  The adjustable
rate  instruments  were  classified  as held to maturity due to their ability to
absorb interest rate  fluctuations.  The fixed rate  instruments  were placed in
available  for  sale  for  liquidity  purposes.  The  purchase  of  these  eight
mortgage-backed securities is a result of management's response to the Company's
declining loan portfolio ratio of one to four family mortgages. The ratio of one
to four family mortgages has declined as a result of the Company's interest rate
management program of selling fixed rate mortgages on the secondary market.


<PAGE>
- --------------------------------------------------------------------------------
  Net loans  receivable  increased  $14,310,000 to $109,900,000 at June 30, 1999
from $95,590,000 at June 30, 1998. The net increase is primarily attributable to
increases  in   non-residential   and  multi-family   mortgages  of  $8,538,000,
commercial  loans of  $3,712,000,  consumer  loans of $1,242,000 and one to four
family  mortgages of $1,769,000,  offset by a net decrease in  construction  and
loans in process of $890,000.  Such increases are  attributable  to the economic
health of the Bank's  primary  lending area and the  competitive  pricing of the
Bank's loan products.  The funding for the loan growth was provided primarily by
an increase in deposits.

     Deposits  increased by  $16,787,000 or 18.96% to  $105,339,000  at June 30,
1999 from  $88,552,000 at June 30, 1998. This increase  represents  increases in
certificate  of  deposits  of  $9,616,000,  core  savings  and NOW  deposits  of
$2,427,000, money market demand deposits of $3,169,000,and  non-interest-bearing
demand  deposits of  $1,575,000.  As noted  above,  the increase in deposits was
primarily from the Wintersville branch.

     Stockholders  equity increased $65,000 to $14,993,000 at June 30, 1999 from
$14,928,000 at June 30, 1998.  Through June 30, 1999, the Company  initiated the
payment of dividends of $.32 per share, while maintaining capital ratios well in
excess of regulatory  guidelines.  The Board of Directors will determine  future
dividend  policies in light of earnings and financial  condition of the Company,
including applicable governmental regulations and policies.

Comparison  of the Results of  Operations  for the Years Ended June 30, 1999 and
1998

     Net Income. Net income for the year ended June 30,1999 decreased $64,000 or
7.55% to $784,000  from  $848,000 for the same period  ended June 30, 1998.  The
primary  reason for the decrease in net income was due to the costs  incurred to
operate and facilitate the growth of the Wintersville branch.

     Net Interest Income. The Company's net interest income increased  $276,000,
or 6.70%, to $4,394,000 for the year ended June 30, 1999 from $4,118,000 for the
same period  ended 1998.  The  interest  rate spread  remained at 3.30% for both
periods ended June 30, 1999 and 1998.

     Interest  Income.  Total interest income increased  $782,000,  or 9.30%, to
$9,192,000  for the year ended June 30, 1999 from  $8,410,000 for the comparable
1998 period. The increase in interest income resulted primarily from an increase
in earnings on average loans of $780,000.  Average  principal  balances of loans
increased  $10,056,000  to  $103,764,000  for the year ended June 30,  1999 from
$93,708,000   for  the   comparable   1998   period.   However,   the  yield  on
interest-earning  assets  decreased  18 basis points to 7.95% for the year ended
June 30, 1999 from 8.13% for the comparable 1998 period. Such decrease in yields
for  fiscal  1999  was  primarily  due  to the  origination  of  lower  yielding
investments and mortgage-backed  securities,  which reflect current market rates
of interest.

     Interest Expense.  Total interest expense  increased  $505,000 or 11.79% to
$4,797,000  for the year ended June 30,  1999  compared  to  $4,292,000  for the
comparable 1998 period.  The increase in expense is primarily due to an increase
in the average volume of  interest-bearing  demand deposits of $3,436,000 and an
increase  in the average  volume of  certificates  of  deposits of  $10,258,000.
However,  the average cost on  interest-bearing  liabilities  decreased 18 basis
points to 4.65% for the year ended June 30,  1999 from 4.83% for the  comparable
1998 period. Such decrease reflects an overall decrease in the costs of deposits
which was offset  slightly by the use of more  expensive  Federal Home Loan Bank
advances.

     Provision for Loan Losses.  For the year ended June 30, 1999, the provision
for loan losses was  $150,000 as compared to $254,000  for the  comparable  1998
period. Net charge-offs for the period ended June 30, 1999 were $45,000 compared
to $144,000 for the comparable 1998 period. Management continually evaluates the
adequacy of the allowance for loan losses,  which  encompasses  the overall risk
characteristics of the various portfolio segments,  past experience with losses,
the impact of economic  conditions on  borrowers,  and other  relevant  factors.
While the loan mix has  changed  slightly  over the past two  years,  management
believes that the underlying  collateral supporting such loans provides adequate
coverage.  The Company  maintains a desirable  level in its loan loss provisions
based upon the  Company's  review of the  market,  loan  portfolio,  and overall
assessment  of  the  adequacy  of  the  valuation  allowance.  There  can  be no
assurance,  however,  that additional  provisions will not be required in future
periods.

     Noninterest Income. Noninterest income increased by $191,000, or 34.23%, to
$749,000  for the year ended June 30, 1999  compared  to  $558,000  for the same
period ended 1998. Service charges on deposit accounts increased by $106,000, or
39.41%,  due to the  increase  in volume and number of  deposit  accounts  and a
slight increase in fees. In addition,  there was an increase of $36,000 from the
recognition  of  servicing  rights  on  fixed-rate  mortgage  loans  sold in the
secondary market.


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

     Noninterest Expense.  Noninterest expense increased $674,000, or 22.07%, to
$3,728,000 for the year ended June 30, 1999 from  $3,054,000 for the same period
ended  1998.  Compensation  and  benefits  increased  $368,000,  or 26.72%,  due
primarily to additional  hiring of employees to operate the Wintersville  branch
coupled with an increase of $87,000 associated with the funding of the Company's
Restricted Stock Plan for employees. Occupancy and equipment increased $204,000,
or 53.20%,  due  primarily  to the new  Wintersville  branch that opened in June
1998. Professional fees decreased by $39,000 in fiscal 1999 due to a decrease in
services for compliance with regulatory requirements and employee benefit plans.
Data processing  increased  $45,000,  or 15.17%, due primarily to the additional
transaction  volume that was created by the opening of the Wintersville  branch.
Other operating  expense increased by $96,000 in fiscal 1999 due primarily to an
increase  in  Director's  Restricted  Stock Plan of $47,000  and an  increase of
$42,000 as a result of increased  operational  costs of  additional  transaction
volumes relating to the use of ATMs and credit card programs

     Income Taxes. Income tax expense decreased $39,000 or 7.49% to $482,000 for
the year ended June 30, 1999 compared to $521,000 for the same period ended 1998
due to a 7.54%  decrease in income before  income taxes.  The effective tax rate
for income taxes as of the years ended June 30, 1999 and 1998 was 38%.

     Liquidity and Capital Resources. The Company's primary sources of funds are
deposits,  repayment  of loans and  mortgage-backed  securities,  maturities  of
investments and  interest-bearing  deposits,  funds provided from operations and
advances from the FHLB of Pittsburgh.  While  scheduled  repayments of loans and
mortgage-backed   securities  and   maturities  of  investment   securities  are
predicable  sources of funds,  deposit  flows and loan  prepayments  are greatly
influenced  by the general level of interest  rates,  economic  conditions,  and
competition.  The Company  uses its  resources  primarily  to fund  existing and
future loan  commitments,  maturing  certificates  of deposit and demand deposit
withdraws,   investments  in  other  interest-bearing  assets,   maintenance  of
necessary liquidity, and to meet operating expenses.

     Net cash provided by operating  activities for the year ended June 30, 1999
was $2,821,000 as compared to net cash used by operating  activities of $183,000
for the same  period  ended  1998.  This  increase in cash was the result of net
proceeds  from  the  sale  of  loans  amounting  to  $1,455,000,   amortization,
depreciation and loan loss provision of $573,000 and net income of $784,000.

     Net cash used for  investing  activities  for the year ended June 30,  1999
increased $16,367,000 to $22,420,000 from $6,053,000 for the year ended June 30,
1998.  This increase was primarily  attributable to a $4,756,000 net increase in
loans  funded and a  $13,537,000  increase in the net amount of  investment  and
mortgage-backed  securities purchased coupled with a decrease in the amount used
for the purchase of premises and equipment of $1,888,000.

     Net cash provided by financing  activities for the year ended June 30, 1999
increased  $6,348,000 to $14,875,000  from  $8,527,000 for the same period ended
1998.  The  increase  was  primarily a result of an increase in net  deposits of
$8,305,000  and a  reduction  in the amount of  company  stock  repurchased  for
treasury and benefit plans of $1,267,000 coupled with a decrease in net advances
from the FHLB of $3,253,000.

     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.  Management  monitors  projected
liquidity  needs  and  determines  the  level  desirable  based  in  part on the
Company's  commitments to make loans and  management's  assessment of the Bank's
ability to generate funds.


YEAR 2000 EVALUATION

     Rapid  and  accurate   data   processing  is  essential  to  the  Company's
operations.  Many computer programs can only distinguish the final two digits of
the year entered (a common programming practice in prior years) and are expected
to read  entries for the year 2000 as the year 1900 or as zero and an  incorrect
attempt to compute  payment,  interest,  delinquency and other data. The Company
has  been  evaluating  both  information   technology   (computer  systems)  and
non-information  technology systems (e.g. vault timers, electronic door lock and
elevator controls). Based upon such evaluations;  management has determined that
the Company has year 2000 risk in three areas: (1) Company's own computers,  (2)
Computers of others used by the Company's borrowers, and (3) Computers of others
who provide the Company with data processing.

     Company's Own Computers.  As of June 30, 1999, the Company has upgraded its
computer  system to comply with the year 2000 risk. Such costs expended were not
material to the  financial  statements  of the  Company.  The  Company  does not
anticipate any additional costs throughout the remainder of calendar 1999.


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

     Borrowers.  The Company has evaluated most of their  borrowers and does not
believe the year 2000  problem  should,  on an  aggregate  basis,  impact  their
ability to make payments to the Company. The Company believes that most of their
residential  borrowers are not dependent on their home  computers for income and
that none of their commercial  borrowers are so large that the year 2000 problem
would  render them unable to collect  revenue or rent and, in turn,  continue to
make loan  payments to the  Company.  The Company  does not expect any  material
costs to address  this risk area and  believes  they are year 2000  compliant in
this risk area.

     Data Processing.  This risk is primarily focused on one third party service
bureau that provides  virtually all of the Company's data processing.  Effective
November of 1998,  this service bureau has advised the Company that they are now
year 2000 compliant.

     Contingency  Plan.  The Company is continuing to monitor any changes to the
service  bureau and any effects  that it might have on their status as year 2000
compliant.  If the service  bureau fails,  the Company will attempt to locate an
alternative  service  bureau  that is year 2000  compliant.  If the  Company  is
unsuccessful, it will use its existing computer system to enter deposit balances
and interest on these accounts.  If this labor-intensive  approach is necessary,
management and employees will become much less efficient.  However,  the Company
believes that they would be able to operate in this manner  indefinitely,  until
their existing service bureau,  or their  replacement,  is able to again provide
data  processing  services.  If very  few  institutional  service  bureaus  were
operating  in the year 2000,  the  Company's  replacement  costs,  assuming  the
Company could negotiate an agreement, could be material. The written contingency
and business  resumption plan has been completed,  validated and tested. In July
of 1999,  the Board of Directors of the Company  approved such plan. The plan is
updated for any changes in the Company's  mission  critical  applications.  Plan
updates and  changes  through the  remainder  of 1999 are subject to  additional
validation, testing, and approval upon implementation.

     While the Company's  year 2000 plan was designed to  significantly  address
the year 2000 problems,  the occurrence of the following could negatively impact
the Company:

(a)  utility service companies may be unable to provide the necessary service to
     implement  the  Company's  data  systems  or  provide  sufficient  sanitary
     conditions for its offices; or
(b)  the Company's  service bureau  provider  could have a major  malfunction in
     their  system or their  service  could be  disrupted  due to their  utility
     providers, or some combination of the two; or
(c) the Company may have to transact its business manually.

     Successful  and timely  completion  of the year 2000 plan is based upon the
Company's best estimates derived from various assumptions of future events which
are  inherently  uncertain,  including  the progress and results of its external
service  bureau,  testing  plans,  and  all  vendors,   suppliers  and  customer
readiness.

     Despite the Company's best efforts to address the year 2000  problems,  the
vast  number  of  external  entities  that have  direct  and  indirect  business
relationships  with the Company,  such as,  customers,  vendors,  payment system
providers and other financial institutions,  make it impossible to assure that a
failure to achieve  compliance by one or more of these entities would not have a
material adverse impact on the Company's business or its consolidated  financial
statements.


 <PAGE>
SNODGRASS
Certified Public Accountants and Consultants





[LOGO]




                         Report of Independent Auditors



Board of Directors and Stockholders
Advance Financial Bancorp


We have audited the accompanying consolidated balance sheet of Advance Financial
Bancorp  and  subsidiary  as  of  June  30,  1999  and  1998,  and  the  related
consolidated  statements of income,  changes in stockholders'  equity,  and cash
flows  for  the  years  then  ended.   These   financial   statements   are  the
responsibility of the Company'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
Bancorp and  subsidiary  as of June 30, 1999 and 1998,  and the results of their
operations  and their cash flows for the years  then  ended in  conformity  with
generally accepted accounting principles.


/s/S.R. Snodgrass, A.C.

Steubenville, Ohio
July 30, 1999

















<PAGE>
                            ADVANCE FINANCIAL BANCORP
                           CONSOLIDATED BALANCE SHEET
<TABLE>
<CAPTION>
                                                                                                       June 30,
                                                                                          ------------------------------------
                                                                                               1999                  1998
                                                                                          --------------        --------------
<S>                                                                                      <C>                   <C>
ASSETS Cash and cash equivalents:
     Cash and amounts due from banks                                                        $  1,395,704          $  1,334,831
     Interest-bearing deposits with other institutions                                         2,964,166             7,749,362
                                                                                             -----------           -----------
              Total cash and cash equivalents                                                  4,359,870             9,084,193
                                                                                             -----------           -----------

Investment securities:
     Securities held to maturity (fair value of $970,914
      and $1,753,325)                                                                            999,896             1,745,667
     Securities available for sale                                                             4,481,475               264,020
                                                                                             -----------           -----------
              Total investment securities                                                      5,481,371             2,009,687
                                                                                             -----------           -----------

Mortgage-backed securities:
     Securities held to maturity (fair value of $2,456,645
      and $364,031)                                                                            2,472,681               339,362
     Securities available for sale                                                             1,832,845                     -
                                                                                             -----------           -----------
              Total mortgage-backed securities                                                 4,305,526               339,362
                                                                                             -----------           -----------

Loans held for sale                                                                                    -             1,454,700
Loans receivable (net of allowance for loan losses of
 $582,280 and $477,654)                                                                      109,899,551            95,590,197
Premises and equipment, net                                                                    4,084,793             4,082,857
Federal Home Loan Bank stock, at cost                                                            629,500               622,200
Accrued interest receivable                                                                      664,058               617,980
Other assets                                                                                     501,967               384,237
                                                                                            ------------          ------------

              TOTAL ASSETS                                                                  $129,926,636          $114,185,413
                                                                                            ============          ============

LIABILITIES
Deposits                                                                                    $105,338,770          $ 88,551,543
Advances from Federal Home Loan Bank                                                           9,000,000            10,000,000
Advance payments by borrowers for taxes and insurance                                            196,993               193,346
Accrued interest payable and other liabilities                                                   397,421               512,402
                                                                                            ------------         -------------
              TOTAL LIABILITIES                                                              114,933,184            99,257,291
                                                                                            ------------         -------------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
Preferred stock, $.10 par value; authorized 500,000 shares; none issued                                -                     -
Common stock, $.10 par value, 2,000,000 shares authorized;
 1,084,450 shares issued at June 30, 1999 and 1998                                               108,445               108,445
Additional paid in capital                                                                    10,316,719            10,288,928
Retained earnings - substantially restricted                                                   7,623,733             7,130,056
Unallocated shares held by Employee Stock Ownership Plan (ESOP)                                 (597,767)             (715,158)
Unallocated shares held by Restricted Stock Plan (RSP)                                          (682,357)             (869,636)
Treasury stock (103,165 and 53,802 shares at cost)                                            (1,626,890)           (1,000,863)
Accumulated other comprehensive loss                                                            (148,431)              (13,650)
                                                                                            -------------         ------------
              TOTAL STOCKHOLDERS' EQUITY                                                      14,993,452            14,928,122
                                                                                            ------------          ------------

              TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                    $129,926,636          $114,185,413
                                                                                            ============          ============
</TABLE>

See accompanying notes to the consolidated financial statements.




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

                            ADVANCE FINANCIAL BANCORP
                        CONSOLIDATED STATEMENT OF INCOME
<TABLE>
<CAPTION>
                                                                                                   Year Ended June 30,
                                                                                               ---------------------------------
                                                                                                   1999                1998
                                                                                               -----------          ------------

<S>                                                                                          <C>                  <C>
INTEREST AND DIVIDEND INCOME
     Loans                                                                                     $ 8,516,921          $7,736,893
     Investment securities                                                                         188,158             303,509
     Interest-bearing deposits with other institutions                                             325,233             298,514
     Mortgage-backed securities                                                                    120,688              33,087
     Federal Home Loan Bank stock                                                                   40,560              37,973
                                                                                               -----------          ----------
              Total interest and dividend income                                                 9,191,560           8,409,976
                                                                                               -----------          ----------

INTEREST EXPENSE
     Deposits                                                                                    4,311,105           3,786,395
     Advances from Federal Home Loan Bank                                                          486,141             505,356
                                                                                               -----------          ----------
              Total interest expense                                                             4,797,246           4,291,751
                                                                                               -----------          ----------

NET INTEREST INCOME                                                                              4,394,314           4,118,225

Provision for loan losses                                                                          150,000             253,606
                                                                                               -----------          ----------

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES                                              4,244,314           3,864,619
                                                                                               -----------          ----------

NONINTEREST INCOME
     Service charges on deposit accounts                                                           374,831             268,941
     Gain on sale of loans                                                                          92,909              97,668
     Gain on sale of investments                                                                    13,745                   -
     Other income                                                                                  267,703             191,606
                                                                                               -----------          ----------
              Total noninterest income                                                             749,188             558,215
                                                                                               -----------          ----------

NONINTEREST EXPENSE
     Compensation and employee benefits                                                          1,743,773           1,376,134
     Occupancy and equipment                                                                       588,702             384,261
     Professional fees                                                                             143,285             182,041
     Advertising                                                                                   120,726             121,155
     Data processing                                                                               340,113             295,323
     Other operating expenses                                                                      791,151             694,913
                                                                                               -----------          ----------
              Total noninterest expense                                                          3,727,750           3,053,827
                                                                                               -----------          ----------

Income before income taxes                                                                       1,265,752           1,369,007
Income taxes                                                                                       481,925             520,797
                                                                                               -----------          ----------

NET INCOME                                                                                     $   783,827         $   848,210
                                                                                               ===========         ===========

EARNINGS PER SHARE:
     Basic                                                                                     $       .83         $       .85
     Diluted                                                                                   $       .83         $       .85


</TABLE>

See accompanying notes to the consolidated financial statements.



<PAGE>
                            ADVANCE FINANCIAL BANCORP
            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>
                                                         Retained    Unallocated  Unallocated               Accumulated    Total
                                           Additional    Earnings      Shares       Shares                      Other      Stock-
                                 Common     Paid In    Substantially    Held         Held      Treasury    Comprehensive  holders'
                                 Stock      Capital     Restricted     By ESOP      By RSP      Stock          Loss       Equity
                                 -----      -------     ----------     -------      ------      -----          ----       ------
<S>                           <C>         <C>          <C>          <C>         <C>          <C>           <C>         <C>
Balance, June 30, 1997           $108,445  $10,221,528  $6,597,836    $(796,195)  $       -            -   $   (6,569)  $16,125,045
Comprehensive income:
   Net income                                              848,210                                                          848,210
   Net unrealized
     loss on securities                                                                                        (7,081)       (7,081)
                                                                                                                        -----------
Comprehensive income                                                                                                        841,129
Purchase of treasury stock                                                                    (1,000,863)                (1,000,863)
Purchase of stock for RSP                                                          (893,587)                               (893,587)
Accrued compensation expense
   for RSP                                                                           67,583                                  67,583
RSP forfeited shares                                                                (43,632)                                (43,632)
Release of earned ESOP shares                   67,400                   81,037                                             148,437
Cash dividends declared
  ($.32 per share)                                        (315,990)                                                        (315,990)
                               ----------  -----------  ----------   ----------  ----------   ----------   ----------   -----------

Balance, June 30, 1998            108,445   10,288,928   7,130,056     (715,158)   (869,636)  (1,000,863)     (13,650)   14,928,122
Comprehensive income:
   Net income                                              783,827                                                          783,827
   Net unrealized
     loss on securities                                                                                      (134,781)     (134,781)
                                                                                                                        -----------
Comprehensive income                                                                                                        649,046
Purchase of treasury stock                                                                      (626,027)                  (626,027)
Accrued compensation expense
  for RSP                                                                           201,881                                 201,881
RSP forfeited shares                                                                (14,602)                                (14,602)
Release of earned ESOP shares                   27,791                  117,391                                             145,182
Cash dividends declared
   ($.32 per share)                                       (290,150)                                                        (290,150)
                               ----------  -----------  ----------   ----------  ----------   -----------------------   -----------

Balance  June 30, 1999         $  108,445  $10,316,719  $7,623,733   $ (597,767) $ (682,357)  $ (1,626,890) $(148,431)  $14,993,452
                               ==========  ===========  ==========   ==========  ==========   ============ ==========   ===========
</TABLE>
See accompanying notes to the consolidated financial statements.


<PAGE>

                            ADVANCE FINANCIAL BANCORP
                      CONSOLIDATED STATEMENT OF CASH FLOWS
<TABLE>
<CAPTION>

                                                                                                   Year Ended June 30,
                                                                                         --------------------------------------

                                                                                               1999                  1998
                                                                                         ---------------         --------------
<S>                                                                                        <C>                  <C>
OPERATING ACTIVITIES
     Net income                                                                             $    783,827           $   848,210
     Adjustments to reconcile net income to net cash provided by
      operating activities:
         Depreciation, amortization and accretion, net                                           423,127               135,894
         Provision for loan losses                                                               150,000               253,606
         Gain on sale of investments                                                             (13,745)                    -
         Gain on sale of loans                                                                   (92,909)              (97,668)
         Origination of loans held for sale                                                   (8,658,980)           (8,136,349)
         Proceeds from the sale of loans                                                      10,206,589             6,779,317
         (Increase) decrease in accrued interest receivable                                      (46,078)               37,687
         Increase in accrued interest payable                                                      3,644                10,029
         Other, net                                                                               65,687               (13,339)
                                                                                            ------------            --------------

              Net cash provided by (used for) operating activities                             2,821,162              (182,613)
                                                                                            ------------            ------------

INVESTING ACTIVITIES
     Investment securities held to maturity:
         Purchases                                                                            (2,987,051)           (1,000,000)
         Maturities and repayments                                                             3,737,988             7,100,000
     Investment securities available for sale:
         Purchases                                                                            (4,498,871)             (231,875)
         Maturities and repayments                                                                11,440                11,555
         Proceeds from sale                                                                      139,995                     -
     Mortgage-backed securities held to maturity:
         Purchases                                                                            (2,516,658)                    -
         Maturities and repayments                                                               380,968                28,210
     Mortgage-backed securities available for sale:
         Purchases                                                                            (2,046,363)                    -
         Maturities and repayments                                                               149,274                     -
     Purchases of Federal Home Loan Bank Stock                                                    (7,300)              (45,500)
     Net increase in loans                                                                   (14,459,354)           (9,703,390)
     Purchases of premises and equipment                                                        (324,250)           (2,211,714)
                                                                                            -------------           -------------

              Net cash used for investing activities                                         (22,420,182)           (6,052,714)
                                                                                            ------------            ------------

FINANCING ACTIVITIES
     Net increase in deposits                                                                 16,787,227             8,482,465
     Proceeds of advances from Federal Home Loan Bank                                                  -             7,000,000
     Repayments of advances from Federal Home Loan Bank                                       (1,000,000)           (4,747,449)
     Net change in advances for taxes and insurance                                                3,647                 6,608
     Purchase of treasury stock                                                                 (626,027)           (1,000,863)
     Purchase of RSP stock                                                                             -              (893,587)
     Cash dividends paid                                                                        (290,150)             (320,074)
                                                                                            ------------            ----------

         Net cash provided by financing activities                                            14,874,697             8,527,100
                                                                                            ------------            ----------

         (Decrease) increase in cash and cash equivalents                                     (4,724,323)            2,291,773

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                                 9,084,193             6,792,420
                                                                                            ------------            ----------

CASH AND CASH EQUIVALENTS AT END OF YEAR                                                    $  4,359,870            $9,084,193
                                                                                            ============            ==========

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



<PAGE>
                            ADVANCE FINANCIAL BANCORP
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

     Nature of Operations and Basis of Presentation
     ----------------------------------------------

     In December 1996,  Advance  Financial Bancorp (the "Company") was formed as
     part of a corporate  reorganization completed in connection with the mutual
     - to - stock conversion of Advance Financial Savings Bank, (the "Bank"). As
     a  result  of this  transaction,  the  Bank  and its  wholly-owned  service
     corporation  subsidiary,  Advance  Financial  Service  Corporation  of West
     Virginia became wholly-owned  subsidiaries of the Company.  The Company and
     its  subsidiaries  derive  substantially  all their income from banking and
     bank-related  services which include interest  earnings on residential real
     estate,  commercial  real  estate,  commercial  loans,  and  consumer  loan
     financing,   as  well  as  interest  earnings  on  investment   securities,
     interest-bearing  deposits with other financial  institutions,  and charges
     for deposit  services to its customers.  The Bank is a federally  chartered
     stock savings bank located in  Wellsburg,  WV. The Company and the Bank are
     subject to regulation and supervision by the Office of Thrift Supervision.

     The consolidated  financial  statements include the accounts of the Company
     and its wholly-owned subsidiary, the Bank, and its wholly-owned subsidiary,
     Advance  Financial  Service  Corporation  of West  Virginia.  All  material
     intercompany   balances   and   transactions   have  been   eliminated   in
     consolidation.  The Company's  fiscal year end for  financial  reporting is
     June 30. For  regulatory  and income tax  reporting  purposes,  the Company
     reports on a December 31 calendar year basis.

     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 as
     of the date of the balance  sheet and revenues and expenses for the period.
     Actual results could differ  significantly from those estimates.  The major
     accounting policies and practices are summarized below.

     Investment Securities Including Mortgage-Backed Securities
     ----------------------------------------------------------

     Debt and Equity  securities  consist of  mortgage-backed  securities,  U.S.
     Government  and federal agency  obligations,  money funds and common stock.
     Securities  are  classified  as available for sale or held to maturity upon
     their acquisition based upon management's  intent and ability.  The company
     does not hold any securities as trading.  Securities  classified as held to
     maturity are stated at cost and adjusted  for  amortization  of premium and
     accretion  of discount,  which are computed  using a level yield method and
     are recognized as adjustments of interest income.  Securities classified as
     available  for sale are  carried at  estimated  fair value with  unrealized
     holding gains and losses reflected as a separate component of shareholders'
     equity. Realized gains and losses on the sale of debt and equity securities
     are  computed  using  the  specific  identification  method.  Interest  and
     dividends on investment securities are recognized as income when earned.

     Common  stock  of the  Federal  Home  Loan  Bank  (the  "FHLB")  represents
     ownership  in an  institution  which is  wholly  owned  by other  financial
     institutions.  This equity  security is accounted  for at cost and reported
     separately on the accompanying Consolidated Balance Sheet.

     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,
     1999,  there were no loans  held for sale.  At June 30,  1998,  the cost of
     loans held for sale approximated market value.


<PAGE>
1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Loans
     -----

     Loans are stated at unpaid principal balances,  less loans in process,  net
     deferred loan fees, and the allowance for loan losses. Interest on loans is
     credited  to income as earned on an accrual  basis.  Loan  origination  and
     commitment  fees and  certain  direct  loan  origination  costs  are  being
     deferred  and the net amount  amortized  as an  adjustment  of the  related
     loan's yield.  The Company is amortizing these amounts over the contractual
     life of the related loans using the interest method.

     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 represent large groups
     of   smaller-balance,   homogeneous  loans  that  are  to  be  collectively
     evaluated. Management considers an insignificant delay, which is defined as
     less than 90 days by the Company, will not cause a loan to be classified as
     impaired. A loan is not impaired during a period of delay in payment if the
     Company  expects to collect all amounts due including  interest  accrued at
     the  contractual  interest  rate  during  the  period of  delay.  All loans
     identified  as impaired are  evaluated  independently  by  management.  The
     Company  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
     said collateral.  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.

     Loans considered to be nonperforming  include  nonaccrual  loans,  accruing
     loans  delinquent  more  than  90  days  and  restructured  loans.  A loan,
     including an impaired loan, is classified as nonaccrual when collectability
     is in doubt. When a loan is placed on nonaccrual status, unpaid interest is
     reversed and an allowance is established by a charge to income equal to all
     accrued interest. Income is subsequently recognized only to the extent that
     cash payments are received.  Loans are returned to accrual  status when, in
     management's  judgement,  the  borrower  has the ability and intent to make
     periodic  principal and interest payments (this generally requires that the
     loan be brought current in accordance with its original terms).

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

     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 changes in the near term.

     Real Estate Acquired in Settlement of Loans
     -------------------------------------------

     Real estate  acquired in  settlement of loans is classified 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 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.

     Premises 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.
<PAGE>
1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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

     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.  The Company and its subsidiary  file a consolidated
     income tax return.

     Earnings Per Share
     ------------------

     The Company  provides dual  presentation of basic and diluted  earnings per
     share.  Basic  earnings  per share is  calculated  by  dividing  net income
     available to common stockholders by the  weighted-average  number of common
     shares  outstanding  during  the  period.  Diluted  earnings  per  share is
     calculated  by  dividing  net  income  available  to  common  stockholders,
     adjusted   for   the   effects   of  any   dilutive   securities,   by  the
     weighted-average  number of common  shares  outstanding,  adjusted  for the
     effects of any dilutive securities.

     Comprehensive Income
     --------------------

     Effective  July  1,  1998,  the  Company  adopted  Statement  of  Financial
     Accounting Standards No. 130, "Reporting Comprehensive Income." In adopting
     Statement No. 130, the Company is required to present  comprehensive income
     and its components in a full set of  general-purpose  financial  statements
     for all periods presented. The Company has elected to report the effects of
     Statement  No.  130 as part of the  Consolidated  Statement  of  Changes in
     Shareholders' Equity.

     Cash Flow Information
     ---------------------

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

     Cash  payments  for  interest  for the fiscal years ended June 30, 1999 and
     1998 were $4,793,602 and $4,281,722, respectively. Cash payments for income
     taxes for the fiscal  years ended June 30, 1999 and 1998 were  $468,000 and
     $533,795, respectively.

     Stock Options
     -------------

     The Company maintains a stock option plan for the directors,  officers, and
     employees.  The stock options  typically have expiration terms of ten years
     subject  to  certain  extensions  and  early  terminations.  The per  share
     exercise price of a stock option shall be, at a minimum,  equal to the fair
     value of a share of common stock on the date the option is granted. Because
     the exercise  price of the Company's  stock options equals the market price
     of the underlying  stock on the date of grant, no  compensation  expense is
     recognized in the Company's financial statements. If applicable,  pro forma
     net income and  earnings per share would be presented to reflect the impact
     of the stock option plan  assuming  compensation  expense had been affected
     based on the fair value of the stock options granted under this plan.

     Recent Accounting Pronouncements
     --------------------------------

     In June 1998, the Financial  Accounting Standards Board issued Statement of
     Financial   Accounting   Standards  No.  133,  "Accounting  for  Derivative
     Instruments and Hedging  Activities." The statement provides accounting and
     reporting   standards  for  derivative   instruments,   including   certain
     derivative  instruments  embedded  in other  contracts,  by  requiring  the
     recognition  of those items as assets or  liabilities  in the  statement of
     financial position,  recorded at fair value. Statement No. 133, precludes a
     held-to-maturity  security from being designated as a hedged item, however,
     at the  date  of  initial  application  of this  statement,  an  entity  is
     permitted   to   transfer   any   held-to-maturity    security   into   the
     available-for-sale  or trading  categories.  The unrealized holding gain or
     loss on such transferred  securities shall be reported  consistent with the
     requirements of Statement No. 115,  "Accounting for Certain  Investments in
     Debt and Equity Securities." Such transfers do not raise an issue regarding
     an entity's intent to hold other debt securities to maturity in the future.
     This statement  applies  prospectively for all fiscal quarters of all years
     beginning after June 15, 2000.
<PAGE>
1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     Recent Accounting Pronouncements (continued)
     --------------------------------------------

     The Financial Accounting Standards Board also issued Statement of Financial
     Accounting  Standards No. 134,  "Accounting for Mortgage-backed  Securities
     Retained  After the  Securitization  of  Mortgage  Loans Held for Sale by a
     Mortgage  Banking  Enterprise."  This  statement  requires  that  after the
     securitization   of  mortgage  loans,  an  entity  classify  the  resulting
     mortgage-backed  securities or other retained interest based on its ability
     and intent to sell or hold these  securities in accordance  with  Statement
     No. 115. This Statement applies to the first fiscal quarter beginning after
     December 31, 1998.

     The Company does not believe the effect of the adoption of these accounting
     statements will be material.

     Reclassification of Comparative Amounts
     ---------------------------------------

     Certain  comparative  account  balances  for the  prior  period  have  been
     reclassified  to  conform  to  the  current  period  classifications.  Such
     reclassifications did not effect net income.

2.   EARNINGS PER SHARE

     Basic "Earnings Per Share" (EPS) is based on the weighted average number of
     common  shares  outstanding  during the year.  Diluted  EPS is based on the
     weighted average of common shares  outstanding and common share equivalents
     outstanding during the year.

     There were no  convertible  securities  which would effect the numerator in
     calculating basic and diluted earnings per share; therefore,  net income as
     presented on the Consolidated Statement of Income for 1999 and 1998 will be
     used as the numerator.  The following table sets forth a reconciliation  of
     the denominator of the basic and diluted earnings per share computation.
<TABLE>
<CAPTION>
                                                                            1999         1998
                                                                       -----------  ------------
<S>                                                                     <C>         <C>
         Denominator:
              Denominator for basic earnings per share
               weighted-average shares                                     946,576     1,001,108
         Effect of dilutive securities:
              Employee stock options                                             -           423
                                                                       -----------  ------------
         Dilutive potential common shares                                        -           423
                                                                       -----------  ------------
         Denominator for diluted earnings per share - adjusted
               weighted-average assumed conversion                         946,576     1,001,531
                                                                       ===========  ============
</TABLE>
<PAGE>
3.   INVESTMENT SECURITIES

     The amortized  cost and estimated  fair value of investments at June 30 are
as follows:

<TABLE>
<CAPTION>
                                                                                  1999
                                                         ---------------------------------------------------------
                                                                          Gross          Gross
                                                          Amortized      Unrealized     Unrealized      Fair
                                                            Cost          Gains         Losses          Value
                                                          ----------- -----------      ----------      -----------
<S>                                                      <C>         <C>              <C>             <C>
     Held-to-maturity
     ----------------
         U.S. Government and Agency Obligations           $   999,896 $         -      $  (28,982)     $   970,914
                                                          ----------- -----------      ----------      -----------
     Available-for-sale
     ------------------
         U.S. Government and Agency Obligations             4,498,042           -        (136,664)       4,361,378
         Common stocks                                        105,625           -         (16,875)          88,750
         Money Fund Securities                                 40,682           -          (9,335)          31,347
                                                         ------------ -----------      -----------    ------------
              Total available for sale                      4,644,349           -        (162,874)       4,481,475
                                                          ----------- -----------       ----------      ----------
              Total Investment Securities                  $5,644,245 $         -       $(191,856)      $5,452,389
                                                           ========== ===========       ==========      ==========
</TABLE>

<TABLE>
<CAPTION>
                                                                                  1998
                                                         ---------------------------------------------------------
                                                                          Gross          Gross
                                                          Amortized      Unrealized   Unrealized        Fair
                                                            Cost          Gains         Losses          Value
                                                           ---------- -----------      ----------       ----------
<S>                                                       <C>        <C>              <C>              <C>
     Held-to-maturity
     ----------------
         U.S. Government and Agency Obligations            $1,745,667 $     8,344      $     (686)      $1,753,325
                                                           ---------- -----------      ----------       ----------
     Available-for-sale
     ------------------
         Common stocks                                        231,875           -         (11,250)         220,625
         Money Fund Securities                                 52,827           -          (9,432)          43,395
                                                         ------------------------      ----------     ------------
              Total available for sale                        284,702           -         (20,682)         264,020
                                                          -----------------------      ----------      -----------

              Total Investment Securities                  $2,030,369  $    8,344      $  (21,368)      $2,017,345
                                                           ==========  ==========      ==========       ==========
</TABLE>

     The weighted average  interest rate on investment  securities was 6.58% and
6.69% at June 30, 1999 and 1998, respectively.

     The  amortized  cost and estimated  fair value of investment  securities at
     June  30,  1999,  by  contractual  maturity,   are  shown  below.  Expected
     maturities will differ from contractual  maturities  because  borrowers may
     have  the  right  to call or  repay  obligations  with or  without  call or
     repayment penalties.

                                                Amortized        Fair
                                                  Cost           Value
                                                ----------     ----------
         One year or less                      $   105,625    $    88,750
         After one through five years            1,499,730      1,470,238
         After five through ten years            2,040,505      1,985,750
         After ten years                         1,998,385      1,907,651
                                                ----------     ----------
              Total                             $5,644,245     $5,452,389
                                                ==========     ==========

     Gains on sales were  $13,745  and $0 for the years  ended June 30, 1999 and
     1998,  respectively.  No losses on sales were  realized  during either year
     ended June 30,  1999 and 1998.  Proceeds on sale of  investment  securities
     available for sale were $139,995 and $-0- for the years ended June 30, 1999
     and 1998 respectively.
<PAGE>

4.   MORTGAGE-BACKED SECURITIES

     The amortized cost and estimated fair value of  mortgage-backed  securities
at June 30 are as follows:

<TABLE>
<CAPTION>
                                                                                   1999
                                                            ----------------------------------------------------
                                                                             Gross       Gross
                                                           Amortized      Unrealized   Unrealized       Fair
                                                               Cost          Gains       Losses         Value
                                                             ----------   ----------     ---------    ----------
<S>                                                        <C>             <C>        <C>            <C>
     Held-to-maturity
     ----------------
         Government National Mortgage Association           $   837,676     $  7,701   $   (2,465)    $  842,912
         Federal Home Loan Mortgage Corporation                 133,581        9,893            -        143,474
         Federal National Mortgage Association                1,501,424           -       (31,165)     1,470,259
                                                             ----------      -------     ---------    ----------
              Total held to maturity                          2,472,681       17,594      (33,630)     2,456,645
                                                             ----------      -------     ---------    ----------

     Available-for-sale
     ------------------
         Government National Mortgage Association             1,413,784            -      (48,958)     1,364,826
         Federal National Mortgage Association                  481,081            -      (13,062)       468,019
                                                            -----------      -------     ---------   -----------
              Total available for sale                        1,894,865            -      (62,020)     1,832,845
                                                             ----------      -------     ---------    ----------

              Total Mortgage backed securities               $4,367,546      $17,594     $(95,650)    $4,289,490
                                                             ==========      =======     =========    ==========
</TABLE>

<TABLE>
<CAPTION>
                                                                                   1998
                                                            ----------------------------------------------------
                                                                             Gross       Gross
                                                             Amortized    Unrealized   Unrealized       Fair
                                                               Cost          Gains       Losses         Value
                                                             ----------      -------    ---------     ----------
<S>                                                         <C>             <C>       <C>            <C>
     Held-to-maturity
     ----------------
         Government National Mortgage Association            $  174,659      $10,875   $        -     $  185,534
         Federal Home Loan Mortgage Corporation                 164,703       13,794            -        178,497
                                                             ----------      -------    ---------     ----------
              Total mortgage backed securities               $  339,362      $24,669   $        -     $  364,031
                                                             ==========      =======   ==========     ==========
</TABLE>

     Mortgage-backed securities provide for periodic, generally monthly payments
     of principal and interest and have contractual  maturities ranging from ten
     to thirty years at June 30, 1999. 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.  Mortgage  backed  securities  with a book value of $705,780 and a
     fair value of $703,515 are one year adjustable  types currently  paying 6%.
     The remaining  instruments are all fixed rate types ranging from 6% to 10%.
     Certain  instruments  have been  recorded as available  for sale based upon
     managements'  evaluation of liquidity needs while optimizing  return at the
     time of purchase.

     There were no sales of mortgage  backed  securities for either period ended
June 30, 1999 or 1998.



<PAGE>


5.   LOANS RECEIVABLE

     Loans receivable are comprised of the following at June 30:
<TABLE>
<CAPTION>
                                                         1999                 1998
                                                      -------------      -------------
<S>                                                   <C>               <C>
         Mortgage loans:
              1 - 4 family                               59,673,803        $57,904,667
              Multi-family                                2,689,531          1,786,427
              Non-residential                            23,216,018         15,581,130
              Construction                                2,073,165          5,017,202
                                                      -------------       ------------
                   Total mortgage loans                  87,652,517         80,289,426
                                                      -------------       ------------

         Consumer loans:
              Home improvement                         $  1,195,518          1,000,801
              Automobile                                  8,647,953          7,659,017
              Share loans                                 1,360,054          1,296,684
              Other                                       2,384,401          2,389,041
                                                       ------------      -------------
                   Total consumer loans                  13,587,926         12,345,543
                                                       ------------       ------------

         Commercial loans                                10,387,570          6,675,780
                                                       ------------       ------------

         Less:
              Loans in process                            1,006,813          3,061,801
              Net deferred loan fees                        139,369            181,097
              Allowance for loan losses                     582,280            477,654
                                                       ------------      -------------
                                                          1,728,462          3,720,552
                                                       ------------       ------------

                  Total loans                          $109,899,551        $95,590,197
                                                       ============        ===========
</TABLE>

     Single  family  mortgage  loans  serviced  for Freddie  Mac,  which are not
     included  in  the  Consolidated  Balance  Sheet,  totaled  $19,040,615  and
     $10,972,452 at June 30, 1999 and 1998, respectively.

     The Company 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 Company has in particular classes of financial instruments.

     The Company'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 Company
     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:
<TABLE>
<CAPTION>
                                                         1999               1998
                                                      -----------       ------------
<S>                                                  <C>                 <C>
         Commitments to originate loans
              Fixed rate                              $   637,060         $1,875,700
              Variable rate                           $ 1,467,300         $1,639,200
         Loans in process                             $ 1,006,813         $3,061,801
         Unused lines of credit                       $ 7,456,372         $5,951,178
         Letters of credit                            $    22,500         $   48,214
</TABLE>

     The range of interest  rates on fixed rate loan  commitments  was 7.375% to
9.25% at June 30, 1999.



<PAGE>

5.   LOANS RECEIVABLE (CONTINUED)

     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. Loan
     commitments  generally  expire  within  30 days or have  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  Company
     evaluates each customer's  creditworthiness  on a case-by-case  basis.  The
     amount of  collateral  obtained,  if deemed  necessary  by the Company 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.

     In the  normal  course  of  business,  loans  are  extended  to  directors,
     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, 1999 is as follows:

                                            Amount
           1998           Additions         Collected            1999
         ---------        -------------     ----------        -----------

          $969,459           $1,544,500       $809,935         $1,704,024

     The Company's  primary business  activity is with customers  located within
     its local trade  area.  Residential,  consumer,  and  commercial  loans are
     granted. The Company also selectively funds loans originated outside of its
     trade area provided such loans meet its credit policy guidelines.  Although
     the Company has a diversified  loan  portfolio,  at June 30, 1999 and 1998,
     loans  outstanding  to  individuals  and  businesses are dependent upon the
     local economic conditions in its immediate trade area.

6.   ALLOWANCE FOR LOAN LOSSES

     Activity  in the  allowance  for loan losses for the years ended June 30 is
summarized as follows:

                                                     1999                1998
                                                   ----------          ---------

         Balance, beginning of period                $477,654           $367,779
         Add:
              Provisions charged to operations        150,000            253,606
              Loan recoveries                           1,529             14,280
                                                   ----------          ---------
                  Total                               629,183            635,665
         Less loans charged off                        46,903            158,011
                                                    ---------           --------

         Balance, end of period                      $582,280           $477,654
                                                     ========           ========

     Nonperforming  loans  totaled  $765,126  and  $449,481 at June 30, 1999 and
1998, respectively.

     At June 30, 1999, the total investment in impaired loans was $385,922.  The
     entire  $385,922  was  subject to a specific  allowance  for loan losses of
     $25,468.  The average  investment  in impaired  loans during the year ended
     June 30, 1999 was $377,753,  and interest income recognized during the year
     was $12,315.  The interest income potential based upon the original term of
     the contracts on these  impaired  loans was $31,313 for the year ended June
     30,  1999.  At June  30,  1998,  the  Company  had no  loans  that  met the
     definition of impaired.



<PAGE>

7.   PREMISES AND EQUIPMENT, NET

     Premises and equipment are summarized by major classification as follows:

                                                  1999                1998
                                                -----------       ------------

         Land                                   $   303,857         $  303,857
         Buildings and improvements               3,409,515          3,376,313
         Furniture, fixtures, and equipment       1,909,094          1,622,477
                                                -----------         ----------
              Total                               5,622,466          5,302,647
         Less accumulated depreciation            1,537,673          1,219,790
                                                -----------         ----------

              Premises and equipment, net       $ 4,084,793         $4,082,857
                                                ===========         ==========

     Depreciation  charged to  operations  amounted to $322,314 and $184,508 for
the years ended June 30, 1999 and 1998, respectively.

8.   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 outstanding  home loans or 5% of its  outstanding  borrowings to the
     Federal Home Loan Bank of  Pittsburgh  as calculated at December 31 of each
     year.

9.   ACCRUED INTEREST RECEIVABLE

     Accrued interest receivable consists of the following:

                                                    1999                1998
                                                  ---------          ---------

         Investment securities                     $ 43,509          $  33,741
         Mortgage-backed securities                  28,741              6,436
         Loans receivable                           591,808            577,803
                                                   --------           --------
              Total                                $664,058           $617,980
                                                   ========           ========

10.  DEPOSITS

     Deposit accounts are summarized at June 30 as follows:
<TABLE>
<CAPTION>
                                                                   1999                          1998
                                                     ----------------------------   ----------------------------
                                                                      Percent of                     Percent of
                                                       Amount          Portfolio      Amount          Portfolio
                                                      -------------   -----------    ------------    -----------
<S>                                                  <C>                 <C>        <C>                   <C>
         Non-interest-bearing                         $   3,734,867       3.6%       $  2,159,434          2.4%
                                                      -------------    ------        ------------       ------

         Savings accounts                                16,379,596      15.6          14,877,841         16.8
         NOW accounts                                     9,060,464       8.6           8,135,315          9.2
         Money market accounts                           12,447,642      11.8           9,278,592         10.5
                                                      -------------     -----        ------------       ------
                                                         37,887,702      36.0          32,291,748         36.5
                                                      -------------     -----        ------------       ------

         Time certificates of deposit:
              2.00 -  4.00%                               2,260,291       2.1           1,675,183          1.9
              4.01 -  6.00%                              45,841,219      43.5          32,688,606         36.9
              6.01 - 8.00%                               15,614,691      14.8          19,736,572         22.3
                                                      -------------     -----        ------------       ------
                                                         63,716,201      60.4          54,100,361         61.1
                                                      -------------     -----        ------------       ------

                  Total                                $105,338,770     100.0%        $88,551,543        100.0%
                                                       ============     =====         ===========        =====
</TABLE>


<PAGE>

10.  DEPOSITS (CONTINUED)

     The scheduled  maturities of time  certificates of deposit at June 30, 1999
are as follows:

                                                            Amount
                                                            ------

         Within one year                                   $46,016,799
         Beyond one year but within two years               10,532,169
         Beyond two years but within three years             2,703,099
         Beyond three years but within five years            2,992,677
         Beyond five years                                   1,471,457
                                                          ------------

              Total                                        $63,716,201
                                                           ===========

     The Company had time certificates  with a minimum  denomination of $100,000
     in the amount of  approximately  $7,258,263 and $9,762,016 at June 30, 1999
     and 1998,  respectively.  Deposits in excess of $100,000 are not  Federally
     insured. The Company does not have any brokered deposits.

     Interest  expense by  deposit  category  for the years  ended June 30 is as
follows:

                                                      1999            1998
                                                    ----------    ------------

         Passbooks                                  $  404,099      $  414,293
         NOW and Money Market Deposit accounts         649,652         558,786
         Time certificates                           3,257,354       2,813,316
                                                    ----------      ----------
              Total                                 $4,311,105      $3,786,395
                                                    ==========      ==========

11.  ADVANCES FROM FEDERAL HOME LOAN BANK

     Advances  from  the  Federal  Home  Loan  Bank at June 30  consists  of the
following:

           Principal        Interest    Interest
               Due             Due        Rate        1999            1998
          -----------       ---------   --------   -----------   -------------

 Advance  03-25-2002        Monthly       5.51%     $3,000,000     $ 3,000,000
 Advance  11-04-2002        Monthly       5.37%      5,000,000       5,000,000
 Advance  01-23-2008        Monthly       4.88%         -            1,000,000
 Advance  01-23-2008        Monthly       4.94%      1,000,000       1,000,000
                                                    ----------    ------------
                                                    $9,000,000     $10,000,000
                                                    ==========     ===========

     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.  All advances have fixed  interest  rates with
     putable options.

     In addition,  the Bank entered into a "RepoPlus" Advance credit arrangement
     which is renewable annually and incurs no service charges. During 1999, the
     Bank had a borrowing  limit of  approximately  $52 million  with a variable
     rate of interest,  based upon the FHLB's cost of funds. All borrowings from
     the FHLB are secured by a blanket  lien on  qualified  collateral,  defined
     principally as investment  securities and mortgage loans which are owned by
     the Bank free and clear of any liens or encumbrances.




<PAGE>
12.  INCOME TAXES

     The  components  of income  tax  expense  for the years  ended  June 30 are
summarized as follows:

                                                1999                1998
                                             ----------          ---------
         Currently payable:
              Federal                          $410,461           $435,077
              State                              59,453             66,422
                                               --------           --------
                                                469,914            501,499
              Deferred                           12,011             19,298
                                               --------           --------
                  Total                        $481,925           $520,797
                                               ========           ========

     The  following  temporary  differences  gave rise to deferred tax asset and
liabilities:

<TABLE>
<CAPTION>
                                                            1999                 1998
                                                           ---------          ---------
<S>                                                       <C>                 <C>
         Deferred tax assets
              Allowance for loan losses                    $ 197,975           $162,402
              Loan origination fees, net                      21,520             32,820
              Net unrealized loss on securities               76,464              7,032
              Other, net                                      10,241             11,110
                                                           ---------          ---------
                  Deferred tax assets                        306,200            213,364
                                                           ---------           --------
         Deferred tax liabilities
              Premise and equipment depreciation             235,712            211,607
              Bad debt reserves for tax reporting purposes    91,802            110,162
              Other, net                                      54,867             25,197
                                                           ---------          ---------
                  Deferred tax liabilities                   382,381            346,966
                                                           ---------           --------
                  Net deferred tax liabilities             $  76,181           $133,602
                                                           =========           ========
</TABLE>
     During 1996 the Small  Business Job  Protection  Act (the "Act") was signed
     into law. The Act  eliminated  the  percentage  of taxable  income bad debt
     deduction for thrift  institutions  for tax years  beginning after December
     31, 1995. The Act provides that bad debt reserves accumulated prior to 1988
     be  exempt  from  recapture.  The  recapture  tax will be paid in six equal
     installments  beginning  with the 1998 tax year. At December 31, 1998,  the
     Bank had accumulated $270,005 in post 1987 bad debt reserves.

     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>
                                                                              1999                    1998
                                                                  ---------------------     --------------------
                                                                   Amount       Percent      Amount      Percent
<S>                                                                <C>          <C>         <C>          <C>
         Provision at statutory rate                                $430,356     34.0%       $465,331     34.0%
         State income tax expense, net of federal
          tax benefit                                                 40,504      3.2          43,839      3.2
         Tax exempt interest                                          (8,441)     (.7)         (6,294)     (.5)
         Other, net                                                   19,506      1.5          17,921      1.3
                                                                    --------    -----        --------    -----
              Actual expense and effective rate                     $481,925     38.0%       $520,797     38.0%
                                                                    ========     ====        ========     ====
</TABLE>
13.  RETIREMENT PLAN

     The Company 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 Company will match 50% of the employees' voluntary
     contributions up to 3% of the employee's 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 Company's  contributions for the benefit of covered employees  amounted
     to  $25,579  and  $37,019  for the  years  ended  June 30,  1999 and  1998,
     respectively.
<PAGE>

14.  RESTRICTED STOCK PLAN (RSP)

     In 1998,  the  Board of  Directors  adopted  a RSP for  certain  directors,
     officers  and  employees  which was approved by  stockholders  at a special
     meeting held on January 20, 1998.  The  objective of this Plan is to enable
     the Company and the Bank to retain its corporate  officers,  key employees,
     and directors who have the experience and ability necessary to manage these
     entities.  Directors,  officers,  and key  employees  who are  selected  by
     members of a Board  appointed  committee  are eligible to receive  benefits
     under the RSP. The non-employee directors of the Company and the Bank serve
     as trustees for the RSP, which has the  responsibility  to invest all funds
     contributed by the Bank to the Trust created for the RSP.

     On February 23, 1998,  the Trust  purchased  with funds  contributed by the
     Bank,  43,378  shares of the common  stock of the  Company.  As of June 30,
     1999,  15,180  shares have been issued to  non-employee  directors,  23,438
     shares have been issued to officers,  and 4,760 shares  remained  unissued.
     Directors, officers, and key employees who terminate their association with
     the Company  shall  forfeit the right to any shares  which were awarded but
     not  earned.  Shares are vested  over a four year  period  from their grant
     date.  A total of 16,856  shares  were  vested as of June 30,  1999.  Total
     operating  expense  attributed  to the RSP amounted to $201,881 and $67,583
     for the years ended June 30, 1999 and 1998 respectively.

15.  EMPLOYEE STOCK OWNERSHIP PLAN (ESOP)

     In conjunction  with the Bank's  conversion from mutual to stock,  the Bank
     adopted an ESOP for the  benefit of  officers  and  employees  who have met
     certain eligibility  requirements  related to age and length of service. An
     ESOP trust was created,  and acquired  86,756 shares of common stock in the
     Company's  initial public offering,  using proceeds of a loan obtained from
     the Company,  which bears  interest at the Wall Street  Journal prime rate,
     adjusted  quarterly.  The loan,  which is  secured  by the  shares of stock
     purchased,  calls for quarterly  interest over a ten year period and annual
     principal payments of $86,756.

     The Bank makes quarterly  contributions  to the trust to allow the trust to
     make the required  loan  payments to the Company.  Shares are released from
     collateral based upon the proportion of annual  principle  payments made on
     the loan each year and  allocated  to  qualified  employees.  As shares are
     released from collateral,  the Bank reports compensation expense based upon
     the amounts  contributed or committed to be  contributed  each year and the
     shares become  outstanding for earnings per share  computations.  Dividends
     paid on  allocated  ESOP shares are  recorded  as a  reduction  in retained
     earnings.  Dividends paid on  unallocated  shares were added to participant
     accounts  and  reported as  compensation  for the year ended June 30, 1999.
     Compensation  expense for the ESOP was  $145,182 and $148,437 for the years
     ended June 30, 1999 and 1998, respectively.

     The following table represents the components of the ESOP shares:

                                                        1999         1998
                                                      ----------   ----------

         Allocated shares                                22,632       11,549

         Shares released for allocation                   4,338        4,338

         Shares distributed                              (1,922)      (1,015)

         Unreleased shares                               59,786       70,869
                                                         ------       ------

              Total ESOP shares                          84,834       85,741
                                                         ======       ======

         Fair value of unreleased ESOP shares           $717,432   $1,293,350
                                                        ========   ==========


<PAGE>

16.  STOCK OPTION PLAN

     In December  1997,  the Board of Directors  adopted a Stock Option Plan for
     the directors,  officers,  and employees which was approved by stockholders
     at a special  meeting  held on January 20,  1998.  An  aggregate of 108,445
     shares of authorized but unissued common stock of the Company were reserved
     for  future  issuance  under the plan.  The stock  options  typically  have
     expiration  terms of ten years  subject  to  certain  extensions  and early
     terminations. The per share exercise price of a stock option shall be, at a
     minimum, equal to the fair value of a share of common stock on the date the
     option is granted.  Proceeds  from the  exercise  of the stock  options are
     credited  to common  stock for the  aggregate  par value and the  excess is
     credited to additional paid-in capital.

     On January 20, 1998,  qualified stock options were granted for the purchase
     of 65,061 shares  exercisable  at the market price of $18.75 per share at a
     rate of one fourth per year beginning  January 20, 1998. All options expire
     ten years  from the date of grant.  At June 30,  1999,  the  initial  stock
     options granted remain outstanding with none being exercised.

     Effective  July  1,  1996,  the  Company  adopted  Statement  of  Financial
     Accounting   Standards  Statement  No.  123,  "Accounting  for  Stock-Based
     Compensation." This statement encourages,  but does not require the Company
     to  recognize  compensation  expense  for all awards of equity  instruments
     issued.  The statement  establishes a fair value based method of accounting
     for  stock-based   compensation   plans.   The  standard   applies  to  all
     transactions  in which an entity  acquires  goods or  services  by  issuing
     equity  instruments  or by incurring  liabilities  in amounts  based on the
     price of the entity's common stock or other equity  instruments.  Statement
     No. 123 permits  companies  to  continue  to account for such  transactions
     under Accounting  Principles Board No. 25,  "Accounting for Stock Issued to
     Employees," but requires  disclosure in a note to the financial  statements
     pro forma net income and  earnings  per share as if the Company had applied
     the new method of accounting.

     Under Accounting  Principles Board Opinion 25, no compensation  expense has
     been  recognized with respect to the options granted under the stock option
     plans. Had compensation  expense been determined on the basis of fair value
     pursuant to Statement No.
     123, net income and earnings per share would have been reduced as follows:

                                                     1999                1998
                                                 -----------          ----------

         Net Income:
              As reported                          $783,827             $848,210
                                                   ========             ========

              Pro forma                            $767,939             $601,588
                                                   ========             ========

         Basic Earnings Per Share:
              As reported                       $       .83         $        .85
                                                ===========         ============
              Pro forma                         $       .81         $        .60
                                                ===========         ============

         Diluted Earnings Per Share:
              As reported                       $       .83         $        .85
                                                ===========         ============
              Pro forma                         $       .81         $        .60
                                                ===========         ============

     The following table presents share data related to the stock option plans:

                                                     1999                 1998
                                                     -------             -------

         Outstanding, beginning                       65,061                   -

              Granted                                      -              65,061
              Exercised                                    -                   -
              Forfeited                                    -                   -
                                                     -------             -------

         Outstanding, ending (at $18.75 per share)    65,061              65,061
                                                      ======              ======


<PAGE>

16.  STOCK OPTION PLAN (CONTINUED)

     The fair value of the option grant was  estimated  using the  Black-Scholes
     option-pricing model with the following  weighted-average  assumptions used
     for the grant in 1999 and 1998,  respectively:  expected  dividend yield of
     2.67% and 1.71%; expected volatility of 8.9% and 20.94%; risk-free interest
     rate of 6.02% and 5.55%; and expected lives of 8 and 9 years.

     Dividend  Equivalent  Rights  may be granted  concurrently  with any option
     granted.  These  rights  provide that upon the payment of a dividend on the
     Common  Stock,  the  holder  of  such  Options  shall  receive  payment  of
     compensation  in an amount  equivalent  to the dividend  payable as if such
     Options had been  exercised  and such Common  Stock held as of the dividend
     date. Dividend Equivalent Rights were granted  concurrently with respect to
     the stock options granted in 1998.

     Compensation  expense resulting from Dividend Equivalent Rights was $20,820
     and $5,205 for the years ended June 30, 1999 and 1998, respectively.

17.  PREFERRED SHARE PURCHASE RIGHTS PLAN

     In July 1997,  the Board of Directors  adopted a Preferred  Share  Purchase
     Rights Plan and  correspondingly  issued one Preferred Share Purchase Right
     ("a  Right")  for each  share of common  stock of the  Company.  Each Right
     entitles  the   registered   holder  to  purchase   from  the  Company  one
     one-hundredth  of a share of the Company's junior  Participating  Preferred
     Stock,   Series  A  ("Preferred   Shares"),   at  a  price  of  $37.00  per
     one-hundredth  of a Preferred  Share. The Rights will not be exercisable or
     separable  from the common shares until ten business days after a person or
     group  acquire  15% or more  or  tenders  for 50% or more of the  Company's
     outstanding  common  shares.  The Plan also  provides that if any person or
     group  becomes  an  "Acquiring  Person,"  each  Right,  other  than  Rights
     beneficially owned by the Acquiring Person (which will thereafter be void),
     will  entitle  its holder to receive  upon  exercise  that number of common
     shares having a market value of two times the exercise  price of the Right.
     In the  event  the  Company  is  acquired  in a merger  or  other  business
     combination transaction, each Right will entitle its holder to receive upon
     exercise of the Right,  at the Right's then current  exercise  price,  that
     number of the  acquiring  company's  common shares having a market value of
     two times the  exercise  price of the Right.  The  company is  entitled  to
     redeem  the  Rights at a price of one cent per  Right at any time  prior to
     them becoming exercisable, and the Rights expire on July 17, 2007. The Plan
     was designed to protect the interest of the Company's  shareholders against
     certain coercive tactics sometimes employed in takeover attempts.

18.  COMMITMENTS AND CONTINGENT LIABILITIES

     Lease Commitments
     -----------------

     The future  lease  commitments  as of June 30, 1999 for all  noncancellable
     equipment and land leases follows:
                                       Fiscal Year
                                     Ending June 30,         Amount
                                     ---------------         ------

                                           2000              $   71,758
                                           2001                  73,558
                                           2002                  76,338
                                           2003                  78,338
                                           2004                  77,518
                                    2005 and thereafter       1,827,700
                                                             ----------
                                                             $2,205,210
                                                             ==========

     Litigation
     ----------

     The  Company 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.


<PAGE>

19.  OTHER COMPREHENSIVE INCOME

     Other  comprehensive  income  included  in the  Consolidated  Statement  of
     Stockholders'  Equity  consists  solely of  unrealized  gains and losses on
     available  for  sale  securities.  The  change  in net  unrealized  loss on
     available for sale  securities  includes  reclassification  adjustments  to
     reclassify  gains,  net of tax for sales of the related  security of $4,673
     and $-0- for the years ended June 30, 1999 and 1998.

20.  CONVERSION AND REORGANIZATION

     In accordance with regulations,  at the time that the Bank converted from a
     mutual savings bank to a stock savings bank, a portion of retained earnings
     was  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  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.

21.  FAIR VALUE DISCLOSURE OF FINANCIAL INSTRUMENTS

     The estimated carrying amounts and fair values at June 30 are as follows:
<TABLE>
<CAPTION>
                                                            1999                               1998
                                                --------------------------------  ------------------------------
                                                                    Estimated         Estimated
                                                   Carrying            Fair            Carrying          Fair
                                                    Amount             Value           Amount            Value
                                                    ------             -----           ------            -----

<S>                                            <C>                <C>            <C>              <C>
         Financial assets:
              Cash and cash equivalents           $  4,359,870      $  4,359,870   $  9,084,193     $  9,084,193
              Investment securities
                    Held to maturity                   999,896           970,914      1,745,667        1,753,325
                    Available-for-sale               4,481,475         4,481,475        264,020          264,020
              Mortgage-backed securities:
                   Held to maturity                  2,472,681         2,456,645        339,362          364,031
                   Available for sale                1,832,845         1,832,845              -                -
              Loans receivable                     109,899,551       110,308,000     95,590,197       96,816,000
              Federal Home Loan Bank Stock             629,500           629,500        622,200          622,200
              Accrued interest receivable              664,058           664,058        617,980          617,980
              Loans held for sale                            -                 -      1,454,700        1,454,700
                                                  ------------      ------------   ------------     ------------
                  Total                           $125,339,876      $125,703,307   $109,718,319     $110,976,449
                                                  ============      ============   ============     ============
</TABLE>

<TABLE>
<CAPTION>
                                                               1999                               1998
                                                --------------------------------  ------------------------------
                                                                    Estimated         Estimated
                                                   Carrying            Fair           Carrying           Fair
                                                    Amount             Value           Amount            Value
                                                    ------             -----           ------            -----
<S>                                              <C>               <C>             <C>             <C>
         Financial liabilities:
              Deposits                            $105,338,770      $105,243,000    $ 88,551,543    $ 88,954,000
              Advances from Federal
               Home Loan Bank                        9,000,000         9,000,000      10,000,000       9,992,000
              Advance payment by borrowers
               for taxes and insurance                 196,993           196,993         193,346         193,346
              Accrued interest payable                  50,357            50,357          46,713          46,713
                                                  ------------      ------------    ------------    ------------
                  Total                           $114,586,120      $114,490,350    $ 98,791,602    $ 99,186,059
                                                  ============      ============    ============    ============
</TABLE>


<PAGE>

21.  FAIR VALUE DISCLOSURE OF FINANCIAL INSTRUMENTS (CONTINUED)

     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.

     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 Company.

     The Company 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 Cash Equivalents,  Federal Home Loan Bank Stock, Accrued  Interest
     ---------------------------------------------------------------------------
     Receivable,  Accrued Interest Payable, and Advance Payment by Borrowers for
     ---------------------------------------------------------------------------
     Taxes and Insurance
     -------------------

     The fair value is equal to the current carrying value.

     Investment Securities, Mortgage-backed Securities, and Loans Held for Sale
     --------------------------------------------------------------------------

     The fair value of investment  securities,  mortgage-backed  securities  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.

     Loans, Deposits, and Advances from Federal Home Loan Bank
     ---------------------------------------------------------

     The fair value of loans is estimated by  discounting  the future cash flows
     using a  simulation  model  which  estimates  future cash flows and employs
     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 year end.  Fair values for time  deposits and advances from
     Federal  Home  Loan  Bank  are  estimated  using  a  discounted  cash  flow
     calculation  and applies  contractual  costs currently being offered in the
     existing  portfolio to current  market rates being offered for deposits and
     notes of similar remaining maturities.

     Commitments to Extend Credit
     ----------------------------

     These financial instruments are generally not subject to sale and estimated
     fair values are not readily available.  The carrying value,  represented by
     the net deferred fee arising from the unrecognized commitment, and the fair
     value,  determined by discounting  the remaining  contractual  fee over the
     term of the commitment  using fees currently  charged to enter into similar
     agreements  with  similar  credit  risk,  are not  considered  material for
     disclosure.  The contractual amounts of unfunded  commitments are presented
     in Note 4.



<PAGE>

22.  CAPITAL REQUIREMENTS

     The Company,  on a consolidated  basis, and the Bank are subject to various
     regulatory  capital  requirements  administered  by the federal  regulatory
     agencies. Failure to meet minimum capital requirements can initiate certain
     mandatory,  and possibly additional discretionary actions by the regulators
     that, if undertaken,  could have a direct  material  effect on the entity's
     financial statements.  Under capital adequacy guidelines and the regulatory
     framework for prompt corrective  action, the Company and the Bank must meet
     specific  capital  guidelines  that  involve  quantitative  measures of the
     entities'  assets,  liabilities,  and  certain  off-balance  sheet items as
     calculated under  regulatory  accounting  practices.  The Company's and the
     Bank's capital amounts and  classification  are also subject to qualitative
     judgments by the regulators  about  components,  risk-weighting,  and other
     factors.

     Quantitative  measures  established  by the  regulation  to ensure  capital
     adequacy  require the Company and the Bank to maintain  minimum amounts and
     ratios of Total and Tier I  capital  (as  defined  in the  regulations)  to
     risk-weighted  assets,  and of tangible and core capital (as defined in the
     regulations)  to adjusted  assets (as defined).  Management  believes as of
     June 30,  1999  that the  Company  and the Bank meet all  capital  adequacy
     requirements to which they are subject.

     As of June 30, 1999,  the most recent  notification  from the Company's and
     Bank's primary  regulatory  authorities have categorized the entity as well
     capitalized under the regulatory framework for prompt corrective action. To
     be  categorized  as well  capitalized,  the Company must  maintain  minimum
     tangible,  core,  and risk-based  ratios.  There have been no conditions or
     events since that  notification  that management  believes have changed the
     Company's or the Bank's category.

     The following  table  reconciles  the  Company's  and Bank's  capital under
     generally accepted accounting principles to regulatory capital:
<TABLE>
<CAPTION>
                                                            Company                           Bank
                                                            June 30,                         June 30,
                                                 -------------------------------  ------------------------------
                                                      1999             1998            1999             1998
                                                 -------------    --------------  -------------    -------------

<S>                                               <C>               <C>            <C>              <C>
         Total equity                              $14,993,452       $14,928,122    $13,481,216      $12,804,649
         Unrealized loss on debt securities            137,293             6,225        137,293            6,225
                                                 -------------     -------------  -------------   --------------

         Tier I, core, and tangible capital         15,130,745        14,934,347     13,618,509       12,810,874

         Allowance for loan losses                     582,280           477,654        582,280          477,654
                                                 -------------     -------------   ------------    -------------

         Risk-based capital                        $15,713,025       $15,412,001    $14,200,789      $13,288,528
                                                   ===========       ===========    ===========      ===========
</TABLE>


<PAGE>
22.  CAPITAL REQUIREMENTS (CONTINUED)

     The actual capital amounts and ratios were as follows:
<TABLE>
<CAPTION>
                                                                             Company at June 30,
                                                              --------------------------------------------------
                                                                          1999                          1998
                                                              ----------------------      ----------------------
                                                               Amount        Ratio         Amount         Ratio
                                                               ------        -----         ------         -----
<S>                                                          <C>             <C>         <C>             <C>
     Total Capital to Risk-Weighted Assets
     -------------------------------------
         Actual                                               $15,713,025     17.02%      $15,412,001     19.27%
         For Capital Adequacy Purposes                          7,385,779      8.00         6,398,080      8.00
         To be "Well Capitalized"                               9,232,224     10.00         7,997,600     10.00

     Tier I Capital to Risk-Weighted Assets
         Actual                                               $15,130,745     16.39%      $14,934,347     18.67%
         For Capital Adequacy Purposes                          3,692,890      4.00         3,199,040      4.00
         To be "Well Capitalized"                               5,539,334      6.00         4,798,560      6.00

     Core Capital to Adjusted Assets
         Actual                                               $15,130,745     11.58%      $14,934,347     12.95%
         For Capital Adequacy Purposes                          5,227,400      4.00         4,612,000      4.00
         To be "Well Capitalized"                               6,534,250      5.00         5,765,000      5.00

     Tangible Capital to Adjusted Assets
         Actual                                               $15,130,745     11.58%      $14,934,347     12.95%
         For Capital Adequacy Purposes                          1,960,530      1.50         1,729,500      1.50
         To be "Well Capitalized"                                 N/A         N/A             N/A          N/A
</TABLE>

<TABLE>
<CAPTION>
                                                                                  Bank at June 30,
                                                              ------------------------------------------------------
                                                                        1999                       1998
                                                              ---------------------      ---------------------------
                                                               Amount        Ratio         Amount         Ratio
                                                               ------        -----         ------         -----
<S>                                                          <C>              <C>        <C>             <C>
     Total Capital to Risk-Weighted Assets
         Actual                                               $14,200,789      15.79%     $13,288,528     17.31%
         For Capital Adequacy Purposes                          7,193,840       8.00        6,139,760      8.00
         To be "Well Capitalized"                               8,992,300      10.00        7,674,700     10.00

     Tier I Capital to Risk-Weighted Assets
         Actual                                               $13,618,509      15.14%     $12,810,874     16.69%
         For Capital Adequacy Purposes                          3,596,920       4.00        3,069,880      4.00
         To be "Well Capitalized"                               5,395,380       6.00        4,604,820      6.00

     Core Capital to Adjusted Assets
         Actual                                               $13,618,509      10.42%     $12,810,874     11.13%
         For Capital Adequacy Purposes                          5,227,400       4.00        4,602,840      4.00
         To be "Well Capitalized"                               6,534,250       5.00        5,753,550      5.00

     Tangible Capital to Adjusted Assets
         Actual                                               $13,618,509      10.42%     $12,810,874     11.13%
         For Capital Adequacy Purposes                          1,960,275       1.50        1,726,065      1.50
         To be "Well Capitalized"                                 N/A           N/A           N/A          N/A

</TABLE>


<PAGE>

23.  PARENT COMPANY

     The following are parent only condensed financial statements:


                             CONDENSED BALANCE SHEET
<TABLE>
<CAPTION>

                                                                           June 30,
                                                                      1999           1998
                                                                  -----------   -----------
<S>                                                              <C>           <C>
ASSETS
Cash                                                              $       576   $       300
Deposits with subsidiary bank                                       2,170,019     2,819,809
Investment in subsidiary bank                                      12,883,449    12,089,491
Securities available for sale                                          88,750       220,625
Loan receivable from ESOP                                             597,767       715,158
Other assets                                                            9,204        43,136
                                                                  -----------   -----------

     TOTAL ASSETS $                                               $15,749,765   $15,888,519
                                                                  ===========   ===========


LIABILITIES AND STOCKHOLDERS' EQUITY
Restricted stock plan payable                                     $   682,357   $   869,634
Other liabilities                                                      73,956        90,763
Stockholders' equity                                               14,993,452    14,928,122
                                                                  -----------   -----------

     TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                   $15,749,765   $15,888,519
                                                                  ===========   ===========

</TABLE>

                          CONDENSED STATEMENT OF INCOME
<TABLE>
<CAPTION>

                                                                    Year Ended June 30,
                                                                     1999         1998
                                                                  ---------    ---------
<S>                                                              <C>          <C>
INCOME
     Interest income - loans                                      $  52,536    $  64,468
     Interest income - investments                                    2,802       16,550
     Gain On sale of investments                                     13,745         --
                                                                  ---------    ---------
              Total interest income                                  69,083       81,018

OPERATING EXPENSES                                                  114,542      131,706
                                                                  ---------    ---------

     Loss before equity in undistributed earnings of subsidiary     (45,459)     (50,688)
     Equity in undistributed earnings of subsidiary                 807,472      877,871
                                                                  ---------    ---------
                Income before income taxes                          762,013      827,183
     Income tax benefit                                              21,814       21,027
                                                                  ---------    ---------

              NET INCOME                                          $ 783,827    $ 848,210
                                                                  =========    =========
</TABLE>



<PAGE>

23.  PARENT COMPANY (CONTINUED)


                        CONDENSED STATEMENT OF CASH FLOWS
<TABLE>
<CAPTION>

                                                                            Year Ended June 30,
                                                                              1999           1998
                                                                         -----------    -----------
<S>                                                                     <C>            <C>
OPERATING ACTIVITIES
     Net income                                                          $   783,827    $   848,210
     Adjustments to reconcile net income to net cash
      provided by operating activities:
         Undistributed net income of subsidiary                             (807,472)      (877,871)
         Gain on sale of investments                                         (13,745)          --
         Other, net                                                           46,667         73,833
                                                                         -----------    -----------
                  Net cash provided by operating activities                    9,277         44,172
                                                                         -----------    -----------

INVESTING ACTIVITIES
     Purchase of securities available for sale                                  --         (231,875)
     Proceeds from sale of investment securities                             139,995           --
     ESOP loan repayments                                                    117,391         81,037
                                                                         -----------    -----------
                  Net cash provided by (used for) investing activities       257,386       (150,838)
                                                                         -----------    -----------

FINANCING ACTIVITIES
     Purchase of Treasury Stock                                             (626,027)    (1,000,863)
     Cash dividends paid                                                    (290,150)      (320,074)
                                                                         -----------    -----------
                  Net cash used for financing activities                    (916,177)    (1,320,937)
                                                                         -----------    -----------

                  Decrease in cash and cash equivalents                     (649,514)    (1,427,603)

CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD                            2,820,109      4,247,712
                                                                         -----------    -----------

CASH AND CASH EQUIVALENTS - END OF PERIOD                                $ 2,170,595    $ 2,820,109
                                                                         ===========    ===========
</TABLE>

38





                                   EXHIBIT 23



<PAGE>
                         CONSENT OF INDEPENDENT AUDITORS




As independent  auditors,  we hereby consent to the incorporation of our report,
dated July 30, 1999,  incorporated by reference in this annual report of Advance
Financial  Bancorp  on Form 10KSB for the year  ended  June 30,  1999,  into the
Company's previously filed Form S-8 Registration Statement File No. 333-74681.



/s/S.R. Snodgrass A.C.

S.R. Snodgrass, A.C.
Steubenville, Ohio

September 23, 1999



<TABLE> <S> <C>


<ARTICLE>                                            9

<LEGEND>
     THIS SCHEDULE  CONTAINS SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM THE
     ANNUAL  REPORT ON FORM 10-KSB AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
     TO SUCH FINANCIAL INFORMATION.
</LEGEND>

<MULTIPLIER>                                   1000

<S>                                            <C>
<PERIOD-TYPE>                                  12-MOS
<FISCAL-YEAR-END>                              JUN-30-1999
<PERIOD-END>                                   JUN-30-1999
<CASH>                                           1,395
<INT-BEARING-DEPOSITS>                           2,964
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                      6,314
<INVESTMENTS-CARRYING>                           3,473
<INVESTMENTS-MARKET>                             3,428
<LOANS>                                        109,900
<ALLOWANCE>                                        582
<TOTAL-ASSETS>                                 129,927
<DEPOSITS>                                     105,339
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                                594
<LONG-TERM>                                      9,000
                                0
                                          0
<COMMON>                                           108
<OTHER-SE>                                      14,885
<TOTAL-LIABILITIES-AND-EQUITY>                 129,927
<INTEREST-LOAN>                                  8,517
<INTEREST-INVEST>                                  675
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                 9,192
<INTEREST-DEPOSIT>                               4,311
<INTEREST-EXPENSE>                               4,797
<INTEREST-INCOME-NET>                            4,394
<LOAN-LOSSES>                                      150
<SECURITIES-GAINS>                                  14
<EXPENSE-OTHER>                                  3,728
<INCOME-PRETAX>                                  1,266
<INCOME-PRE-EXTRAORDINARY>                       1,266
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       784
<EPS-BASIC>                                      .83
<EPS-DILUTED>                                      .83
<YIELD-ACTUAL>                                    3.80
<LOANS-NON>                                        456
<LOANS-PAST>                                       309
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   478
<CHARGE-OFFS>                                       48
<RECOVERIES>                                         2
<ALLOWANCE-CLOSE>                                  582
<ALLOWANCE-DOMESTIC>                               582
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            557



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission