HEMLOCK FEDERAL FINANCIAL CORP
S-1, 1996-12-27
Previous: NEW RALCORP HOLDINGS INC, 10-12B, 1996-12-27
Next: TRISTAR CORP, DEF 14A, 1996-12-29



    As filed with the Securities and Exchange Commission on December 27, 1996
                                                Registration No. 333-
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549
                             ______________________
                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                             ______________________

                      HEMLOCK FEDERAL FINANCIAL CORPORATION
             (Exact name of registrant as specified in its charter)

           Delaware                        6035                  Applied For
(State or other jurisdiction of (Primary Standard Industrial  (I.R.S. Employer
 incorporation or organization)  Classification Code Number) Identification No.)

     5700 West 159th Street, Oak Forest, Illinois 60452-3198 (708) 687-9400
(Address,  including zip code,  and telephone  number,  including  area code, of
                   registrant's principal executive offices)

                              Maureen G. Partynski
                Chairman of the Board and Chief Executive Officer
                      Hemlock Federal Financial Corporation
                             5700 West 159th Street
                         Oak Forest, Illinois 60452-3198
                                 (708) 687-9400

(Name, address,  including zip code, and telephone number,  including area code,
                             of agent for service)

                  Please send copies of all communications to:
                              Kip A. Weissman, P.C.
                             Beth A. Freedman, Esq.
                         SILVER, FREEDMAN & TAFF, L.L.P.
                              (A limited liability
                              partnership including
                           professional corporations)
                           1100 New York Avenue, N.W.
                            Seventh Floor, East Tower
                              Washington, DC 20005
                                 (202) 414-6100

                  Approximate date of commencement of proposed
                sale to the public: As soon as practicable after
                 this Registration Statement becomes effective.

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

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]
<TABLE>
<CAPTION>
CALCULATION OF REGISTRATION FEE
====================================================================================================================================
      Title of Each                             Amount            Proposed Maximum             Proposed                Maximum
    Class of Securities                          to be             Offering Price         Aggregate Offering           Amount of
     to be Registered                        Registered(1)           Per Share(1)               Price(1)           Registration Fee
<S>                                        <C>                         <C>                    <C>                        <C>
- ------------------------------------------------------------------------------------------------------------------------------------
Common Stock, $.01 par value               2,076,625 shares            $10.00                 $20,763,250                $6,292
====================================================================================================================================
- ------------------------------
<FN>
(1)  Estimated solely for the purpose of calculating the registration fee.
</FN>
</TABLE>
     The Registrant  hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

<PAGE>


Prospectus
 [LOGO]


                      HEMLOCK FEDERAL FINANCIAL CORPORATION
         (Proposed Holding Company for Hemlock Federal Bank for Savings)

                                $10.00 Per Share
                        1,805,500 Shares of Common Stock
                              (Anticipated Maximum)

Hemlock Federal Financial  Corporation (the "Holding Company") is offering up to
1,805,500  shares  of common  stock,  par value  $0.01  per share  (the  "Common
Stock"),  in connection  with the conversion of Hemlock Federal Bank for Savings
("Hemlock Federal" or the "Bank") from a federally chartered mutual savings bank
to a federally  chartered  stock savings bank and the issuance of all of Hemlock
Federal outstanding stock to the Holding Company (the "Conversion"). Pursuant to
the  Bank's  plan of  conversion  (the  "Plan  of  Conversion"  or the  "Plan"),
non-transferable  rights  to  subscribe  for  the  Common  Stock  ("Subscription
Rights")  have been  given to (i)  Hemlock  Federal's  depositors  with  account
balances of $50 or more as of June 30, 1995 ("Eligible Account  Holders"),  (ii)
tax-qualified  employee plans of Hemlock  Federal and the Holding Company ("Tax-
Qualified Employee Plans"),  provided,  however, that the Tax-Qualified Employee
Plans shall have first priority Subscription Rights to the extent that the total
number of shares of Common Stock sold in the  Conversion  exceeds the maximum of
the  Estimated  Valuation  Range  as  defined  below,  (iii)  Hemlock  Federal's
depositors  with  account  balances  of $50 or  more  as of  December  31,  1996
("Supplemental  Eligible  Account  Holders"),  (iv) certain of its other members
("Other  Members"),   and  (v)  its  employees,   officers  and  directors  (the
"Subscription Offering.)
                                                        (continued on next page)
                               ------------------

           FOR INFORMATION ON HOW TO SUBSCRIBE, PLEASE CALL THE STOCK
                     INFORMATION CENTER AT (708) ___-____.

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

              FOR A DISCUSSION OF CERTAIN FACTORS TO BE CONSIDERED,
                         SEE "RISK FACTORS" AT PAGE __.

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

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

                              THE SHARES OF COMMON
                STOCK OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR
                   SAVINGS DEPOSITS AND ARE NOT INSURED BY THE
                      FEDERAL DEPOSIT INSURANCE CORPORATION
                         OR ANY OTHER GOVERNMENT AGENCY.
<TABLE>
<CAPTION>

====================================================================================================================================
                                                                          Estimated Underwriting Fees           Estimated Net
                                                   Purchase Price(1)    Commissions and Other Expenses(2)    Conversion Proceeds(3)
                                                   -----------------    ---------------------------------    ----------------------
<S>                                                  <C>                            <C>                           <C>
Per Share(4)....................................        $10.00                         $.36                          $9.64
Minimum Total...................................      $13,345,000                    $540,471                     $12,804,529
Midpoint Total..................................      $15,700,000                    $572,970                     $15,127,030
Maximum Total...................................      $18,055,000                    $605,469                     $17,449,531
Maximum Total, As Adjusted(5)...................      $20,763,250                    $642,843                     $20,120,407
====================================================================================================================================
<FN>
         ----------------------
(1)      Determined  on the basis of an appraisal  prepared by Keller & Company,
         Inc. ("Keller") dated December 6, 1996, which states that the estimated
         pro forma market value of the Common Stock ranged from  $13,345,000  to
         $18,055,000 or between 1,334,500 shares and 1,805,500 shares, of Common
         Stock at $10.00 per share.  See "The  Conversion  - Stock  Pricing  and
         Number of Shares to be Issued."

(2)      Consists of the  estimated  costs to the Bank and the  Holding  Company
         arising from the  Conversion,  including  the payment to Charles Webb &
         Company,  a  Division  of Keefe,  Bruyette  & Woods,  Inc.  ("KBW")  of
         estimated  expenses of $40,000 and estimated sales commissions  ranging
         from  $165,471  (at  the  minimum)  to  $230,469  (at the  maximum)  in
         connection  with the sale of shares in the  Offering.  Such fees may be
         deemed to be  underwriting  fees.  See "Use of Proceeds" and "Pro Forma
         Data"  for the  assumptions  used to  arrive  at these  estimates.  The
         Holding   Company  has  agreed  to   indemnify   KBW  against   certain
         liabilities,  including liabilities arising under the Securities Act of
         1933,  as  amended  (the  "Securities  Act").  See  "The  Conversion  -
         Marketing Arrangements" for a more detailed description of underwriting
         fees and expenses.

(3)      Net Conversion proceeds may vary from the estimated amounts,  depending
         on the Purchase  Price,  the number of shares  issued and the number of
         shares sold subject to  commissions.  The Purchase Price and the actual
         number of shares of Common  Stock to be issued in the  Conversion  will
         not be determined until after the close of the Offering.

(4)      Assumes  the sale of the  midpoint  number of shares.  If the  minimum,
         maximum or 15% above the maximum  number of shares are sold,  estimated
         expenses per share would be $.40, $.33 or $.31, respectively, resulting
         in  estimated  net  Conversion  proceeds  per share of $9.60,  $9.67 or
         $9.69, respectively.

(5)      As adjusted to give effect to the sale of up to an  additional  270,825
         shares (15% above the maximum of the Estimated  Valuation  Range) which
         may  be  offered  in  the  Conversion  without  the  resolicitation  of
         subscribers or any right of cancellation,  to reflect changes in market
         and financial  conditions  following the  commencement of the Offering.
         See "Pro Forma Data," and "The Conversion - Stock Pricing and Number of
         Shares to be Issued."
</FN>
</TABLE>

                             Charles Webb & Company
                   A Division of Keefe, Bruyette & Woods, Inc.
                The date of this Prospectus is February __, 1997



<PAGE>



(continued from prior page)


Subscription  Rights  are  non-transferrable.  Persons  found to be  selling  or
otherwise  transferring  their  right  to  purchase  stock  in the  Subscription
Offering or purchasing  Common Stock on behalf of another person will be subject
to  forfeiture  of such rights and  possible  further  sanctions  and  penalties
imposed by the Office of Thrift Supervision (the "OTS"), an agency of the United
States Government. Subject to the prior rights of holders of Subscription Rights
and to market  conditions,  the Holding  Company may also offer the Common Stock
for sale  through  KBW in a public  offering  to  selected  persons to whom this
prospectus  is delivered  (the "Public  Offering"  and when referred to together
with the Subscription Offering, the "Offering").  Depending on market conditions
and  availability of shares,  the shares of Common Stock may be offered for sale
in the Public  Offering on a  best-efforts  basis by a selling group of selected
broker-dealers  to be managed by KBW. The Bank and the Holding  Company  reserve
the right,  in their absolute  discretion,  to accept or reject,  in whole or in
part, any or all orders in the Public Offering.

     The total  number of  shares to be issued in the  Conversion  will be based
upon an appraised valuation of the estimated aggregate pro forma market value of
the Holding  Company and the Bank as  converted.  The  purchase  price per share
("Purchase  Price")  has been fixed at $10.00.  Based on the  current  aggregate
valuation range of $13,345,000 to $18,055,000 (the "Estimated Valuation Range"),
the Holding  Company is  offering up to  1,805,500  shares.  Depending  upon the
market and  financial  conditions  at the time of the  completion  of the Public
Offering,  if any, the total number of shares to be issued in the Conversion may
be increased or decreased  from the 1,805,500  shares offered  hereby,  provided
that the product of the total number of shares multiplied by the price per share
remains within, or does not exceed by more than 15% the maximum of the Estimated
Valuation Range. If the aggregate Purchase Price of the Common Stock sold in the
Conversion  is below  $13,345,000  or above  $20,763,250,  or if the Offering is
extended  beyond ______ ___,  1997,  subscribers  will be permitted to modify or
cancel  their  subscriptions  and to  have  their  subscription  funds  returned
promptly with interest. Under such circumstances, if subscribers take no action,
their subscription funds will be promptly returned to them with interest. In all
other  circumstances,  subscriptions  are irrevocable by  subscribers.  See "The
Conversion - Offering of Holding Company Common Stock."

     With the exception of the Tax-Qualified Employee Plans, no Eligible Account
Holder,  Supplemental  Eligible  Account  Holder or Other Member may purchase in
their capacity as such in the Subscription Offering more than $200,000 of Common
Stock; no person, together with associates of and persons acting in concert with
such  person,  may  purchase  more than  $200,000 of Common  Stock in the Public
Offering  and no person,  together  with  associates  of and  persons  acting in
concert  with such  person,  may  purchase  more than  $700,000 of Common  Stock
offered in the Conversion based on the Estimated  Valuation Range (as calculated
without  giving  effect  to  any  increase  in  the  Estimated  Valuation  Range
subsequent  to the  date  hereof).  Under  certain  circumstances,  the  maximum
purchase limitations may be increased or decreased at the sole discretion of the
Bank and the Holding Company up to 9.99% of the total number of shares of Common
Stock sold in the Conversion or to one percent of shares of Common Stock offered
in the  Conversion.  The minimum  purchase is 25 shares.  See "The  Conversion -
Additional Purchase Restrictions." The Bank and the Holding Company have engaged
KBW as  financial  advisor  and  agent to  consult,  advise  and  assist  in the
distribution of shares of Common Stock, on a best-efforts  basis in the Offering
including,  if necessary,  managing selected broker-dealers to assist in selling
stock in the Public  Offering.  For such services,  KBW will receive a marketing
fee of 1.5% of the total dollar  amount of Common Stock sold in the  Conversion,
excluding purchases by directors, officers, employees and their immediate family
members,  and the employee stock ownership and benefit plans of the Bank and the
Holding Company. If selected dealers are used, the selected dealers will receive
a fee estimated to be up to 4.5% of the aggregate  Purchase Price for all shares
of Common Stock sold in the Offering  through such selected  dealers.  Such fees
may be deemed to be underwriting  commissions.  KBW and the selected dealers may
be deemed to be underwriters.  See "The Conversion - Marketing Arrangements" and
"The Conversion - Offering of Holding Company Common Stock."

     To subscribe for shares of Common Stock in the Subscription  Offering,  the
Holding Company must receive a stock order form ("Order Form") and certification
form,   together  with  full  payment  at  $10.00  per  share  (or   appropriate
instructions  authorizing a withdrawal  from a deposit  account at the Bank) for
all shares for which  subscription  is made, at any office of the Bank, by noon,
Oak Forest,  Illinois time, on March ___, 1997, unless the Subscription Offering
is extended, at the discretion of the Board of Directors, up to an additional 45
days with the approval of the OTS, if necessary,  but without  additional notice
to  subscribers  (the  "Expiration  Date").  The  date by which  orders  must be
received in the Public  Offering,  if any, will be set by the Holding Company at
the time of such  offering  provided  that,  if the Offering is extended  beyond
______,  1997,  each  subscriber will have the right to modify or rescind his or
her subscription.  Subscription funds will be returned promptly with interest to
each subscriber unless he or she  affirmatively  indicates  otherwise.  See "The
Conversion - Offering of Holding  Company Common Stock."  Subscriptions  paid by
check,  bank draft or money order will be placed in a segregated  account at the
Bank and will earn interest at the Bank's passbook rate from the date of receipt
until  completion  or  termination  of the  Conversion.  Payments  authorized by
withdrawal  from deposit  accounts at the Bank will continue to earn interest at
the  contractual  rate until the  Conversion is completed or  terminated;  these
funds will be otherwise unavailable to the depositor until such time. Authorized
withdrawals from  certificate  accounts for the purchase of Common Stock will be
permitted  without  the  imposition  of early  withdrawal  penalties  or loss of
interest.

     The Holding  Company has received  preliminary  approval to have the Common
Stock listed on the Nasdaq  National  Market under the symbol  "____."  Prior to
this offering there has not been a public market for the Common Stock, and there
can be no  assurance  that an active  and liquid  trading  market for the Common
Stock will  develop or that  resales of the Common Stock can be made at or above
the Purchase  Price.  See "Market for Common Stock" and "The  Conversion - Stock
Pricing and Number of Shares to be Issued."

                                        2

<PAGE>


                                [CHART/MAP HERE]



                                       3
<PAGE>


                               PROSPECTUS SUMMARY

         The following  summary does not purport to be complete and is qualified
in its entirety by the detailed  information and financial  statements appearing
elsewhere herein.

Hemlock Federal Financial Corporation

         The Holding Company, Hemlock Federal Financial Corporation was recently
formed by Hemlock Federal under the laws of Delaware for the purpose of becoming
a savings and loan holding company which will own all of the outstanding capital
stock  that  Hemlock  Federal  will  issue in  connection  with the  Conversion.
Immediately following the Conversion, the only significant assets of the Holding
Company will be the capital  stock of Hemlock  Federal,  a note  evidencing  the
Holding  Company's  loan  to the  ESOP  and up to  approximately  50% of the net
proceeds  from the  Conversion.  See "Use of Proceeds."  Upon  completion of the
Conversion,  the Holding Company's  business  initially will consist only of the
business of Hemlock Federal. See "Hemlock Federal Financial Corporation."

Hemlock Federal

         General.  Hemlock Federal is a federally  chartered mutual savings bank
headquartered in Oak Forest, Illinois.  Hemlock Federal was originally chartered
in 1904.  In 1959,  Hemlock  Federal  converted  to a federal  charter.  Hemlock
Federal  currently  serves the financial needs of communities in its market area
through its main office located at 5700 West 159th Street, Oak Forest,  Illinois
60452-3198  and its two branch  offices  located in the  village of Oak Lawn and
Chicago. Its deposits are insured up to applicable limits by the Federal Deposit
Insurance Corporation ("FDIC"). At September 30, 1996, Hemlock Federal had total
assets of $147.0 million, deposits of $129.2 million and equity of $11.4 million
(or 7.7% of total assets).

         Hemlock   Federal  has  been,   and  intends  to  continue  to  be,  an
independent,   community  oriented,  financial  institution.  Hemlock  Federal's
business  involves  attracting  deposits from the general  public and using such
deposits,  together with other funds, to originate primarily one- to four-family
residential mortgages and, to a much lesser extent,  multi-family,  consumer and
other loans primarily in its market area. At September 30, 1996,  $47.7 million,
or 88.7%,  of the Bank's total loan  portfolio  consisted of one- to four-family
residential  mortgage loans. The Bank also invests in mortgage-backed  and other
securities  and  other  permissible  investments.  See  "Business  -  Investment
Activities - Securities" and "- Mortgage-Backed and Related Securities."

         Financial and operational highlights of the Bank include the following:

o        Asset Quality.  Reflecting its emphasis on residential mortgage lending
         in  its  market  area  and on  government-backed  or  investment  grade
         mortgage-backed  and  investment   securities,   the  Bank's  ratio  of
         non-performing  assets to total assets was .05% at September  30, 1996.
         On such date, Hemlock Federal had no foreclosed real estate.

         At September 30, 1996, the Bank's ratio of allowance for loan losses to
         total loans  receivable was 1.24%.  See "Business -  Delinquencies  and
         Non-Performing Assets."

                                        4

<PAGE>




o        Recent  Increased  Emphasis on Lending  Activities.  During much of the
         1980s,  as a result  of fierce  competition  as well as  volatility  in
         interest   rates  and  real  estate  values,   the  Bank   deemphasized
         residential  lending.  However, in the early 1990s, the Bank determined
         to increase its lending staff and its loan  marketing  efforts in order
         to increase its residential  loans.  As a result of these efforts,  the
         Bank's  residential  loans increased from $37.0 million at December 31,
         1993 to $53.1  million at September  30, 1996.  See "Business - Lending
         Activities."

o        Capital  Strength.  At September 30, 1996, the Bank had total equity of
         $11.4 million (7.7% of total assets) and substantially  exceeded all of
         the applicable regulatory capital requirements with tangible,  core and
         risk-based  capital  ratios  of  7.4%,  7.4% and  23.8%,  respectively.
         Assuming on a pro forma basis that $15.7  million,  the midpoint of the
         Estimated  Valuation  Range,  of shares were sold in the Conversion and
         approximately  50% of the net  proceeds  were  retained  by the Holding
         Company,  as of September 30, 1996,  the Bank's capital would have been
         $17.1  million  (11.2% of assets).  See "Pro Forma  Regulatory  Capital
         Analysis."

o        Profitability.  Hemlock  Federal  recorded  net income of $952,000  and
         $539,000,  respectively,  and a return  on  average  assets of .66% and
         .37%, respectively,  for the years ended December 31, 1995 and December
         31, 1994. For the nine months ended  September 30, 1996, the Bank had a
         net loss of $504,000 due to a $1.0 million  contribution to establish a
         foundation and a $840,000 one time special  assessment to  recapitalize
         the Savings Association  Insurance Fund ("SAIF").  See "Hemlock Federal
         Charitable  Foundation."  During the  1990's  the  Bank's net  interest
         margin has  exceeded  its ratio of  operating  expense  (excluding  the
         special SAIF assessment) to average total assets.

o        Interest Rate Sensitivity. The Bank's profitability,  like that of most
         financial  institutions,  is  dependent  to a large extent upon its net
         interest  income,  which is the difference  between its interest income
         and interest  expense.  In managing its  asset/liability  mix,  Hemlock
         Federal  at  times,  depending  on the  relationship  between  long and
         short-term interest rates,  market conditions and consumer  preference,
         places greater  emphasis on maximizing its net interest  margin than on
         matching the interest rate  sensitivity of its assets and  liabilities.
         At September 30, 1996, the net value of the Bank's portfolio equity was
         projected  to  decline  by 14%  and  36% if  there  were  instantaneous
         increases in interest rates of 200 and 400 basis points,  respectively.
         See "Risk  Factors - Interest  Rate Risk  Exposure"  and  "Management's
         Discussion   and  Analysis  of  Financial   Condition  and  Results  of
         Operations - Asset/Liability Management."

o        Mortgage-backed   and  related  securities   portfolio.   In  order  to
         supplement  its lending  portfolio  and to increase the  proportion  of
         short and medium term and/or  adjustable-rate  assets in its portfolio,
         the Bank has maintained a very significant portfolio of mortgage-backed
         securities. At September 30, 1996, $65.9 million or 44.9% of the Bank's
         assets consisted of mortgage-backed  securities.  Since such securities
         generally  carry a lower yield than  residential  loans,  to the extent
         that the  proportion  of the Bank's  assets  consisting  of  securities
         increases, its asset yield and hence its interest rate spread could

                                        5

<PAGE>




         be adversely affected.  See "Risk Factors - Mortgage-Backed  Securities
         Portfolios;   Effect   on  Asset   Yield."   See  also,   "Business   -
         Mortgage-Backed and Related Securities."

o        Core  Deposits.  Management  believes  that the "core"  portions of the
         Bank's regular  savings and money market accounts can have a lower cost
         and be  more  resistant  to  interest  rate  changes  than  certificate
         accounts. Accordingly, the Bank uses customer service initiatives in an
         attempt to maintain  and expand  these  accounts.  However,  the Bank's
         passbook,  NOW and money market  accounts  decreased  $3.2 million from
         fiscal  1994 to  fiscal  1995.  Management  believes  that most of this
         outflow  represents  the most interest rate  sensitive  portion of such
         accounts (indeed,  a substantial  portion of the outflow is believed to
         have been reinvested into certificates of deposit at the Bank) and that
         a majority of the remaining  balance  represents the less interest rate
         sensitive  portion thereof.  At September 30, 1996,  $63.9 million,  or
         49.5%,  of the Bank's total  deposits  consisted  of passbook,  NOW and
         money market accounts.

o        Young Management  Team. The Bank's two top executive  officers are each
         37 years old,  with combined  experience  at the Bank of 26 years.  The
         Board  believes the Bank's  senior  officers  will chart a  successful,
         independent course into the twenty-first century.
         See "Management."

Hemlock Federal Charitable Foundation

       As a part of its long-standing commitment to the local community, Hemlock
Federal  has  established  the  Hemlock  Federal  Bank  For  Savings  Charitable
Foundation,  Inc. (the  "Foundation").  The Foundation was  incorporated  in the
State of  Illinois  under the  General  Not For Profit  Corporation  Act of 1986
during the quarter  ended  September  30, 1996.  During the same  quarter,  $1.0
million was accrued by the Bank to provide  initial  funding for the Foundation.
The Foundation  was  established as a means of supporting the needs of the local
community while  simultaneously  increasing the visibility and reputation of the
Bank. The Board believes that the Foundation will enhance the long term value of
the Bank's franchise.

       The Foundation will be dedicated to the promotion of charitable  purposes
within the  communities in which the Bank operates,  including,  but not limited
to, providing grants or donations to support housing assistance,  not-for-profit
medical  facilities,  community  groups  and  other  types of  organizations  or
projects. The Foundation will be a private foundation under the Internal Revenue
Code of 1986,  as amended (the  "Code").  The  authority  for the affairs of the
Foundation  is  vested  in the  Board of  Trustees  of the  Foundation  which is
comprised of Chairman  Partynski,  President  Stevens and Vice President Rosanne
Pastorek-Belczak. The members of the Board of Trustees will not receive fees for
service on the Board.  The  Directors  of the  Foundation  are  responsible  for
establishing  and carrying out the  policies of the  Foundation  with respect to
grants or donations by the  Foundation,  consistent  with the purposes for which
the  Foundation  was  established.  The  Directors  of the  Foundation  are also
responsible  for  directing  the  activities  of the  Foundation,  including the
management of any shares of the Common Stock held by the  Foundation;  provided,
however,  that the voting of any such shares will be subject to  applicable  OTS
policy regarding foundations.


                                        6

<PAGE>




       The  Bank  currently  intends  to make  additional  contributions  to the
Foundation  of up to 10% of its net  income  on an  annual  basis.  Such  future
contributions  to the Foundation  may be made either in cash or Holding  Company
Common Stock.

       Any such  additional  contributions  will reduce  earnings and may have a
material impact on the Company's earnings for such quarter and for the year. The
Bank does not anticipate making any contributions to the Foundation that are not
tax deductible.  See "Risk Factors Future Contributions to the Bank's Charitable
Foundation," "Pro Forma Data" and "The Conversion."

The Conversion

       The Offering is being made in connection  with the  conversion of Hemlock
Federal from a federally  chartered mutual savings bank to a federally chartered
stock savings bank and the formation of Hemlock Federal Financial Corporation as
the holding  company of Hemlock  Federal.  The  Conversion is subject to certain
conditions,  including the prior approval of the Plan by the Bank's members at a
Special Meeting to be held on March ___, 1997. After the Conversion,  the Bank's
current  voting  members  (who  include  certain  deposit  account  holders  and
borrowers) will have no voting rights in Hemlock Federal and will have no voting
rights in the Holding Company unless they become Holding  Company  stockholders.
Eligible  Account Holders and Supplemental  Eligible  Account Holders,  however,
will have certain  liquidation rights in the Bank. See "The Conversion - Effects
of  Conversion  to  Stock  Form  on  Depositors  and  Borrowers  of  the  Bank -
Liquidation Rights."

       The Offering.  The shares of Common Stock to be issued in the  Conversion
are being  offered at a Purchase  Price of $10.00 per share in the  Subscription
Offering pursuant to nontransferable  Subscription Rights in the following order
of priority:  (i) Eligible  Account Holders (i.e.,  depositors whose accounts in
the Bank totaled $50.00 or more on June 30, 1995); (ii)  Tax-Qualified  Employee
Plans; provided, however, that the Tax Qualified Employee Plans shall have first
priority  Subscription  Rights to the extent that the total  number of shares of
Common  Stock  sold in the  Conversion  exceeds  the  maximum  of the  Estimated
Valuation Range; (iii) Supplemental  Eligible Account Holders (i.e.,  depositors
whose  accounts in the Bank totaled  $50.00 or more on December 31, 1996);  (iv)
Other Members (i.e., depositors and certain borrowers of the Bank as of _______,
1996);  and (v)  employees,  officers and  directors  of the Bank.  Subscription
Rights  received in any of the foregoing  categories will be subordinated to the
Subscription  Rights received by those in a prior category.  Subscription Rights
will expire if not exercised by noon,  Oak Forest,  Illinois  time, on March __,
1997, unless extended (the "Expiration Date").

       Subject to the prior rights of holders of Subscription  Rights and market
conditions at or near the completion of the Subscription Offering, any shares of
Common Stock not subscribed for in the  Subscription  Offering may be offered at
the same price in the Public  Offering  through KBW to selected  persons to whom
this  prospectus  is  delivered.  To order Common Stock in  connection  with the
Public  Offering,  if any, an executed  stock order form and account  withdrawal
authorization and certification must be received by KBW prior to the termination
of the Public Offering.  The date by which orders must be received in the Public
Offering, if any,

                                        7

<PAGE>




will be set by the Holding Company at the time of such offering provided that if
the Offering is extended  beyond  ________,  1997, each subscriber will have the
right to modify or rescind his or her subscription.  The Holding Company and the
Bank  reserve  the  absolute  right to accept or reject any orders in the Public
Offering, in whole or in part.

       If  necessary,  shares of Common Stock may also be offered in  connection
with the Public  Offering for sale on a best-efforts  basis by selected  dealers
managed by KBW.  See "The  Conversion  - Public  Offering  and Direct  Community
Offering."

       The Bank and the Holding  Company  have  engaged KBW to consult  with and
advise the Holding  Company and the Bank with respect to the  Offering,  and KBW
has agreed to solicit  subscriptions  and  purchase  orders for shares of Common
Stock in the Offering. Neither KBW nor any selected broker-dealers will have any
obligation to purchase shares of Common Stock in the Offering.  KBW will receive
for its services a marketing  fee of 1.5% of the total  dollar  amount of Common
Stock  sold in the  Conversion  (excluding  purchases  by  directors,  officers,
employees and members of their immediate families and the employee benefit plans
of  the  Holding  Company  and  for  the  Bank,  and  shares  sold  by  selected
broker-dealers).   To  the  extent  selected   broker-dealers  are  utilized  in
connection with the sale of shares in the Public Offering,  the selected dealers
will  receive  a fee of up to 4.5%  and KBW  will  receive  a fee of 1.0% of the
aggregate  Purchase  Price for all  shares of Common  Stock  sold  through  such
broker-dealers.  KBW  will  also  receive  reimbursement  for  certain  expenses
incurred in  connection  with the  Offering.  The Holding  Company has agreed to
indemnify KBW against certain  liabilities,  including certain liabilities under
the Securities Act of 1933, as amended ("Securities Act"). See "The Conversion -
Marketing Arrangements."

       The  Bank has  established  a Stock  Information  Center,  which  will be
managed by KBW, to  coordinate  the  Offering,  and answer  questions  about the
Offering  received by  telephone.  All  subscribers  will be  instructed to mail
payment to the Stock  Information  Center or  deliver  payment  directly  to the
Bank's  office.  Payment  for  shares  of  Common  Stock may be made by cash (if
delivered in person),  check or money order or by  authorization  of  withdrawal
from deposit accounts maintained with the Bank. Such funds will not be available
for  withdrawal  and will not be released  until the  Conversion is completed or
terminated. See "The Conversion - Method of Payment for Subscriptions."

       Purchase  Limitations.  The Plan of Conversion places  limitations on the
number of shares which may be purchased in the Conversion by various  categories
of persons. With the exception of the Tax-Qualified  Employee Plans, no Eligible
Account Holder,  Supplemental Eligible Account Holder, Other Member or director,
officer or employee may purchase in their  capacity as such in the  Subscription
Offering more than $200,000 of Common Stock; no person, together with associates
of and  persons  acting in concert  with such  person,  may  purchase  more than
$200,000  of  Common  Stock in the  Public  Offering;  and no person or group of
persons  acting in concert  (other than the  Tax-Qualified  Employee  Plans) may
purchase  more than  $900,000  of Common  Stock in the  Conversion.  The minimum
purchase  limitation is 25 shares of Common Stock.  These purchase limits may be
increased or decreased  consistent with the Office of Thrift Supervision ("OTS")
regulations at the sole discretion of the Holding Company and the Bank. See "The
Conversion - Offering of Holding Company Common Stock."

                                        8

<PAGE>




       Restrictions on Transfer of Subscription  Rights. Prior to the completion
of the  Conversion,  no person  may  transfer  or enter  into any  agreement  or
understanding to transfer the legal or beneficial  ownership of the subscription
rights  issued  under the Plan or the shares of Common  Stock to be issued  upon
their  exercise.  Persons  found to be selling or otherwise  transferring  their
right to purchase stock in the Subscription  Offering or purchasing Common Stock
on behalf of another  person  will be subject to  forfeiture  of such rights and
possible federal penalties and sanctions.  See "The Conversion - Restrictions on
Transfer of Subscription Rights and Shares."

       Stock  Pricing  and Number of Shares of Common  Stock to be Issued in the
Conversion.  The  Purchase  Price of the Common Stock is $10.00 per share and is
the same for all purchasers. The aggregate pro forma market value of the Holding
Company and Hemlock  Federal,  as converted,  was estimated by Keller,  which is
experienced in appraising  converting thrift  institutions,  to be the Estimated
Valuation  Range.  The Board of Directors has reviewed the  Estimated  Valuation
Range as stated in the  appraisal  and  compared  it with recent  stock  trading
prices as well as other recent pro forma market  value  estimates.  The Board of
Directors has also reviewed the appraisal report,  including the assumptions and
methodology utilized therein, and determined that it was not unreasonable.

       Depending  on  market  and  financial  conditions  at  the  time  of  the
completion  of the  Offering,  the total  number of shares of Common Stock to be
issued in the  Conversion may be increased or decreased  significantly  from the
1,805,500  shares  offered  hereby  and the  Purchase  Price  may be  decreased.
However,  subscribers will be permitted to modify or rescind their subscriptions
if the  product  of the total  number of shares to be issued  multiplied  by the
price per share is less than $13,345,000 or more than $20,763,250. The appraisal
is not intended to be, and must not be interpreted as, a  recommendation  of any
kind as to the advisability of voting to approve the Conversion or of purchasing
shares of Common Stock. The appraisal  considers Hemlock Federal and the Holding
Company only as going concerns and should not be considered as any indication of
the liquidation value of Hemlock Federal or the Holding Company.  Moreover,  the
appraisal is  necessarily  based on many factors which change from time to time.
There can be no assurance  that persons who  purchase  shares in the  Conversion
will be able to sell such shares at prices at or above the Purchase  Price.  See
"Pro Forma Data" and "The  Conversion - Stock Pricing and Number of Shares to be
Issued" for a description of the manner in which such valuation was made and the
limitations on its use.

Purchases by Directors and Executive Officers

       The  directors  and  executive  officers  of  Hemlock  Federal  intend to
purchase,  for investment  purposes and at the same price as the shares are sold
to other investors in the Conversion,  approximately $1,246,000 of Common Stock,
or 9.3%, 7.9% or 6.9% of the shares to be sold in the Conversion at the minimum,
midpoint  and  maximum  of  the  Estimated  Valuation  Range,  respectively.  In
addition,  an amount of shares  equal to an  aggregate of 8% of the shares to be
issued in the  Conversion is  anticipated  to be purchased by the ESOP. See "The
Conversion - Participation by the Board and Executive Officers."


                                        9

<PAGE>




Potential Benefits of Conversion to Directors and Executive Officers

       Employee  Stock  Ownership  Plan.  The Board of Directors of the Bank has
adopted  an  ESOP,  a  tax-qualified  employee  benefit  plan for  officers  and
employees of the Holding  Company and the Bank. The ESOP intends to buy up to 8%
of the Common Stock issued in the Conversion (approximately $1.1 million to $1.4
million of the Common Stock based on the issuance of the minimum and the maximum
of the Estimated  Valuation Range and the $10.00 per share Purchase Price).  The
ESOP will purchase the shares with funds borrowed from the Holding Company,  and
it  is  anticipated  that  the  ESOP  will  repay  the  loans  through  periodic
tax-deductible  contributions  from  the  Bank  over a  ten-year  period.  These
contributions   will  increase  the  compensation   expense  of  the  Bank.  See
"Management - Benefit Plans - Employee Stock  Ownership  Plan" for a description
of this plan.

       Stock Option and Incentive Plan and  Recognition  and Retention Plan. The
Board of  Directors of the Holding  Company  intends to adopt a Stock Option and
Incentive  Plan (the "Stock Option Plan") and a Recognition  and Retention  Plan
("RRP") to become  effective upon  ratification  by  stockholders  following the
Conversion.  Certain of the  directors  and  executive  officers  of the Holding
Company and the Bank will  receive  awards  under these  plans.  It is currently
anticipated  that an amount of shares  equal to 10% and 4% of the shares sold in
the  Conversion  will be reserved for  issuance  under the Stock Option Plan and
RRP,  respectively.  Depending upon market conditions in the future, the Holding
Company  may  purchase  shares  in the open  market  to fund  these  plans.  See
"Management - Benefit Plans" for a description of these plans.

       Under the proposed  Stock Option Plan, it is presently  intended that the
directors and executive officers be granted options to purchase,  in addition to
the shares to be issued in the Conversion,  an amount of shares equal to 8.2% of
the shares sold in the Conversion (or 109,429 and 148,051 shares,  respectively,
of Common  Stock based on the minimum  and  maximum of the  Estimated  Valuation
Range) at an exercise  price  equal to the market  value per share of the Common
Stock on the date of grant.  Such  options  will be awarded at no expense to the
recipients and pose no financial risk to the recipients until  exercised.  It is
presently anticipated that Maureen Partynski,  Chairman of the Board and Michael
Stevens,  President  will each receive an option to purchase an amount of shares
equal to 2.5% of the shares sold in the Conversion (or 33,363 and 45,138 shares,
assuming  the  minimum  and  maximum  of the  Estimated  Valuation  Range).  See
"Management - Benefit Plans - Stock Option and Incentive Plan."

       The award and exercise of options  pursuant to the Stock Option Plan will
not result in any expense to the Holding Company;  however, when the options are
exercised,  the per share earnings and book value of existing  stockholders will
likely be diluted.

       It is also  intended that  directors  and  executive  officers be granted
(without  any  requirement  of  payment by the  grantee)  an amount of shares of
restricted  stock awards equal to 2.8% of the shares sold in the  Conversion (or
37,366 and 50,554 shares, respectively,  based on the minimum and maximum of the
Estimated  Valuation  Range) which will vest over five years commencing one year
from stockholder  ratification and which will have a total value of $373,660 and
$505,540 based on the Purchase Price of $10.00 per share at the minimum and

                                       10

<PAGE>




maximum  of  the  Estimated  Valuation  Range,  respectively.  It  is  presently
anticipated  that Chairman  Partynski and President  Stevens each will receive a
restricted  stock award equal to 1.0% of the shares sold in the  Conversion  (or
13,345 and 18,055  shares,  assuming  the minimum  and maximum of the  Estimated
Valuation Range). The restricted stock award to Chairman Partynski and President
Stevens each would have an aggregate value ranging from $133,450 to $180,550 (at
the  minimum  and  maximum  of the  Estimated  Valuation  Range)  based upon the
original  Purchase  Price of $10.00  per  share.  See "Risk  Factors -  Takeover
Defensive  Provisions"  and  "Management  -  Benefit  Plans  -  Recognition  and
Retention Plan."

       Following  stockholder  ratification  of the RRP,  the RRP will be funded
either with shares  purchased in the open market or with authorized but unissued
shares.  Based upon the Purchase Price of $10.00 per share,  the amount required
to fund the RRP through  open-market  purchases  would range from  approximately
$533,800  (based  upon  the  sale of  shares  at the  minimum  of the  Estimated
Valuation Range) to approximately $722,200 (based upon the sale of shares at the
maximum of the Estimated Valuation Range). In the event that the per share price
of the  Common  Stock  increases  above  the  $10.00  per share  Purchase  Price
following completion of the Offering, the amount necessary to fund the RRP would
also  increase.  The expense  related to the cost of the RRP will be  recognized
over the five-year  vesting period of the awards made pursuant to such plan. The
use of authorized but unissued  shares to fund the RRP would dilute the holdings
of stockholders  who purchase Common Stock in the Conversion.  See "Management -
Benefit Plans - Recognition and Retention Plan."

       The Holding  Company  intends to submit the RRP and the Stock Option Plan
to stockholders for ratification following completion of the Offering, but in no
event prior to six months  following  the  completion of the  Conversion.  These
plans will only be effective if ratified by the  stockholders.  In the event the
Stock Option Plan and the RRP are not ratified by  stockholders,  management may
consider the adoption of alternate  incentive plans,  although no such plans are
currently  contemplated.  While  the Bank  believes  that the RRP and the  Stock
Option Plan will provide important  incentives for the performance and retention
of  management,  the Bank has no reason to  believe  that the  failure to obtain
shareholder  ratification  of such plans would  result in the  departure  of any
members of senior management.

       Employment  and  Severance  Agreements.  The Bank  intends  to enter into
employment  agreements  with Chairman  Partynski and  President  Stevens.  It is
anticipated  that  the  agreements  will  provide  for a  salary  equal  to  the
employee's current salary, will have an initial term of three years,  subject to
annual extension for an additional year following the Bank's annual  performance
review and will become  effective upon the completion of the  Conversion.  Under
certain  circumstances  including  a  change  in  control,  as  defined  in  the
employment  agreements,  the employee will be entitled to a severance payment in
lieu of salary equal to a percentage of his or her base amount of  compensation,
as defined. See "Management - Executive Compensation."

       The  Bank  also  intends  to  enter  into  change  in  control  severance
agreements  with three other  executive  officers.  Such agreements have initial
terms of 12 months and become  effective upon completion of the  Conversion.  In
the event the officer is terminated  following a "change in control" (as defined
in the agreements) such officer will be entitled to a severance payment

                                       11

<PAGE>




of 100% of their current compensation.  See "Management - Executive Compensation
Employment Agreements and Severance Agreements" for the definition of "change in
control" and a more detailed description of these agreements.

Use of Proceeds

       The  net  proceeds  from  the  sale of  Common  Stock  in the  Conversion
(estimated  at $12.8  million,  $15.2  million,  $17.5 million and $20.2 million
based on sales at the  minimum,  midpoint,  maximum and 15% above the maximum of
the Estimated  Valuation Range,  respectively) will  substantially  increase the
capital of Hemlock  Federal.  See "Pro Forma  Data." The  Holding  Company  will
utilize  approximately  50% of the net proceeds  from the issuance of the Common
Stock to purchase all of the common  stock of Hemlock  Federal to be issued upon
Conversion and will retain  approximately 50% of the net proceeds.  The proceeds
retained  by the  Holding  Company  will be  invested  initially  in  short-term
investments  similar to those currently in the Bank's  portfolio.  Such proceeds
will  subsequently  be invested in  mortgage-backed  securities  and  investment
securities and will be available for general corporate  purposes,  including the
possible  repurchase of shares of the Common Stock, as permitted by the OTS. The
Holding Company  currently has no specific plan to make any such  repurchases of
any of its Common Stock. In addition, the Holding Company intends to provide the
funding for the ESOP loan.  Based upon the initial  Purchase Price of $10.00 per
share,  the dollar amount of the ESOP loan would range from $1.1 million  (based
upon the sale of shares at the minimum of the Estimated Valuation Range) to $1.4
million (based upon the sale of shares at the maximum of the Estimated Valuation
Range).  It is  anticipated  that the ESOP will repay the loan through  periodic
tax-deductible  contributions from the Bank over a ten-year period. The interest
rate to be  charged by the  Holding  Company on the ESOP loan will be based upon
the Internal Revenue Service ("IRS")  prescribed  applicable federal rate at the
time of origination.

       Finally,  the Holding Company  currently  intends to use a portion of the
proceeds  to  fund  a  Recognition  and  Retention  Plan  ("RRP"),   subject  to
stockholder  ratification.  Compensation  expense  related  to the  RRP  will be
recognized  as share awards vest.  See "Pro Forma Data."  Following  stockholder
ratification of the RRP, the RRP will be funded either with shares  purchased in
the open market or with authorized but unissued shares.  Based upon the Purchase
Price  of  $10.00  per  share,  the  amount  required  to fund  the RRP  through
open-market  purchases would range from  approximately  $533,800 (based upon the
sale of shares at the minimum of the Estimated Valuation Range) to approximately
$722,200  (based  upon  the  sale of  shares  at the  maximum  of the  Estimated
Valuation  Range).  In the event that the per share  price of the  Common  Stock
increases above the $10.00 per share Purchase Price following  completion of the
Offering,  the amount necessary to fund the RRP would also increase.  The use of
authorized  but  unissued  shares to fund the RRP could  dilute the  holdings of
stockholders  who purchase  Common Stock in the  Conversion.  See  "Management -
Benefit Plans - Recognition and Retention Plan."

       The net proceeds  received by Hemlock Federal will become part of Hemlock
Federal's  general funds for use in its business and will be used to support the
Bank's  existing  operations,  subject to  applicable  regulatory  restrictions.
Immediately  upon the completion of the Conversion,  it is anticipated  that the
Bank will invest such proceeds into short-term assets.

                                       12

<PAGE>




Subsequently,  the Bank intends to redirect the net proceeds to the  origination
of  residential  loans and,  to a lesser  extent,  multi-family  real estate and
consumer loans, subject to market conditions. In addition, the Bank may direct a
portion of the proceeds towards the  establishment of a new branch office in the
southwestern  suburbs  of  Chicago,  although  the  Bank had no  specific  plans
regarding any such new office as of the date hereof. Finally, such proceeds will
be  available  for the  acquisition  of  deposits  or assets or both from  other
institutions, although no such acquisitions are contemplated at this time.

       See "Use of Proceeds" for additional  information  on the  utilization of
the offering  proceeds as well as OTS restrictions on repurchases of the Holding
Company's stock.

Dividends

       After  completion of the  Conversion,  the Board may consider a policy of
paying cash dividends on the Common Stock, although there can be no assurance as
to whether or when the Holding Company will pay a dividend.  The declaration and
payment of dividends are subject to, among other things,  the Holding  Company's
financial condition and results of operations, Hemlock Federal's compliance with
its  regulatory  capital  requirements,  including the fully  phased-in  capital
requirements,  tax  considerations,  industry  standards,  economic  conditions,
regulatory  restrictions,  general  business  practices and other  factors.  See
"Dividends."

Market for Common Stock

       The Holding Company has received  preliminary approval to have the Common
Stock traded on the Nasdaq  National  Market System under the symbol  "____." In
order to be traded on the Nasdaq National Market System,  there must be at least
two market  makers for the Common Stock.  Keefe,  Bruyette & Woods has indicated
its intention to make a market in the Holding  Company's  Common Stock following
completion of the Conversion,  depending upon the volume of trading  activity in
the  Common  Stock and  subject to  compliance  with  applicable  laws and other
regulatory requirements.  A second market marker has not yet been secured by the
Holding Company.  The Holding Company anticipates that it will be able to secure
the two market  makers  necessary to enable the Common Stock to be traded on the
Nasdaq   National   Market   System.   A  public  market  having  the  desirable
characteristics of depth, liquidity and orderliness,  however,  depends upon the
presence in the  marketplace  of both  willing  buyers and sellers of the Common
Stock at any given time, which is not within the control of the Holding Company,
Hemlock Federal or any market maker.  Further, no assurance can be given that an
investor will be able to resell the Common Stock at or above the Purchase  Price
after the Conversion.  See "Market for Common Stock" and "The Conversion - Stock
Pricing and Number of Shares to be Issued."

Risk Factors

       See "Risk Factors" for information regarding certain factors which should
be considered by  prospective  investors,  including the Bank's  limited  growth
potential,  difficulty in fully leveraging capital,  mortgage-backed  securities
portfolio; effect on asset yield, interest rate risk exposure, future funding of
the Bank's charitable foundation, competition, takeover defensive

                                       13

<PAGE>




provisions  contained in the Holding Company's  certificate of incorporation and
bylaws, post- conversion overhead expenses,  regulatory oversight, the risk of a
delayed  offering,  the absence of an active market for the Common Stock and the
possible consequences of amendment of the Plan of Conversion.

                                       14

<PAGE>



                         SELECTED FINANCIAL INFORMATION

       Set  forth  below are  selected  financial  and  other  data of the Bank.
Operating  results for the interim  periods are not  necessarily  indicative  of
results of any other  interim  periods.  The  financial  data is derived in part
from, and should be read in conjunction with, the Financial Statements and Notes
of the Bank presented elsewhere in this Prospectus.

       In  the  opinion  of  management,   the  unaudited   condensed  financial
statements  contain  all  adjustments   (consisting  only  of  normal  recurring
adjustments)  necessary  to present  fairly the  financial  condition of Hemlock
Federal  Bank as of  September  30,  1996 and for the nine month  periods  ended
September 30, 1996 and 1995.

<TABLE>
<CAPTION>

                                                                                                   December 31,
                                                                           ---------------------------------------------------------
                                                       September
                                                      30, 1996(1)      1995        1994        1993          1992           1991
                                                     -------------    ------      ------      ------        ------         -----
                                                                                         (In Thousands)
<S>                                                   <C>           <C>         <C>         <C>           <C>            <C>
Selected Financial Condition Data:
Total assets.......................................    $146,983      $145,626    $143,877    $146,679      $141,175       $133,239
Cash and cash equivalents..........................      16,376        13,301      16,827      18,131         6,430          6,440
Loans receivable, net(2)...........................      53,121        45,232      37,659      37,041        31,739         33,750
Mortgage-backed securities(3):
  Held-to-maturity.................................      31,860        43,106      66,040      81,439        89,757         86,980
  Available for sale...............................      34,064        25,620       8,244         ---           ---            ---
Investment securities:(3)
  Held-to-maturity.................................         ---         1,500       3,500       6,003         9,291          1,717
  Available for sale...............................       7,095        13,125       7,934         ---           ---            ---
FHLMC stock........................................         667           549         332          26            49            106
Deposits...........................................     129,159       130,741     130,771     132,583       128,149        120,703
Total borrowings...................................       1,500         1,500       1,500       3,000         3,000          3,000
Retained earnings - substantially restricted.......      10,842        11,346      10,394       9,855         8,878          8,114
</TABLE>



                                       15

<PAGE>


<TABLE>
<CAPTION>
                                                       Nine Months                                 Year Ended
                                                    Ended September 30,(1)                         December 31,
                                                    ----------------------  ------------------------------------------------------
                                                     1996        1995        1995      1994      1993         1992          1991
                                                    ------      ------      ------    ------    ------       ------        ------
                                                                                     (In Thousands)
<S>                                                <C>           <C>        <C>      <C>       <C>          <C>           <C>
Selected Operations Data:
Total interest income........................       $7,673      $7,365      $9,935    $8,501    $8,815      $10,060       $10,798
Total interest expense.......................        4,235       3,994       5,416     4,672     4,948        6,196         7,542
                                                    ------      ------      ------    ------    ------      -------       -------
  Net interest income........................        3,438       3,371       4,519     3,829     3,867        3,864         3,256
Provision for loan losses....................           75         122         134       150       149          357            33
                                                    ------      ------      ------    ------    ------      -------       -------
Net interest income after provision for loan
  losses.....................................        3,363       3,249       4,385     3,679     3,718        3,507         3,223
Fees and service charges.....................          297         252         352       308       345          326           226
Gain (loss) on sales of mortgage-backed
  securities and investment securities.......          (80)       (161)       (161)      (89)      270          466           324
Other non-interest income....................          104         107         146       164       112          104           259
                                                    ------     -------      ------    ------    ------      -------       -------
Total non-interest income....................          321         198         337       383       727          896           809
Total non-interest expense...................        4,529       2,281       3,211     3,180     3,313        3,033         3,100
                                                     -----     -------      ------    ------    ------       ------        ------
Income (loss) before taxes and cumulative
  effect.....................................         (845)      1,166       1,511       882     1,132        1,370           932
Income tax provision (benefit)...............         (341)        433         559       343       411          606           364
Cumulative effect............................           ---        ---         ---       ---       256          ---           ---
                                                    -------    --------     -------   ------    ------      -------       -------
Net income (loss)............................        $(504)       $733       $ 952    $  539    $  977       $  764        $  568
<FN>
- ----------------

(1)    Financial  information  at  September  30,  1996 and for the  nine  month
       periods  ended  September  30,  1996 and 1995 is derived  from  unaudited
       financial data, but in the opinion of management, reflects all adjustment
       (consisting only of normal recurring  adjustments) which are necessary to
       present fairly the results for such interim  periods.  Interim results at
       and for the nine months  ended  September  30,  1996 are not  necessarily
       indicative  of the  results  that may be  expected  for the  year  ending
       December 31, 1996.

(2)    The allowance  for loan losses at September 30, 1996,  December 31, 1995,
       1994,  1993, 1992 and 1991 was $670,000,  $600,000,  $469,000,  $234,000,
       497,000 and $174,000, respectively.

(3)    The Bank adopted Statement of Financial Accounting Standards ("SFAS") No.
       115,  "Accounting for Certain Investments in Debt and Equity Securities,"
       effective  as of January 1, 1994.  Prior to the adoption of SFAS No. 115,
       investment  securities and mortgage-backed  securities held for sale were
       carried at the lower of amortized  cost or market value,  as adjusted for
       amortization  of premiums and  accretion of discounts  over the remaining
       terms of the securities from the dates of purchase.
</FN>
</TABLE>


                                       16

<PAGE>

<TABLE>
<CAPTION>

                                                                 Nine Months                      Year Ended
                                                           Ended September 30,(1)                 December 31,
                                                           ----------------------     -------------------------------------
                                                           1996              1995     1995    1994    1993     1992    1991
                                                           ----              ----     ----    ----    ----     ----    ----
<S>                                                       <C>               <C>      <C>     <C>     <C>      <C>     <C>
Selected Financial Ratios and Other Data:
Performance Ratios:
   Return on assets (ratio of net income to average
     total assets)...................................     (0.46)%            0.68%   0.66%   0.37%    0.68%    0.65%   0.45%
   Return on equity (ratio of net income to average
     equity)(3)......................................     (5.80)             9.05    8.72    5.27    10.40     8.95    7.20
   Interest rate spread information:
     Average during period...........................      2.96              3.00    3.01    2.49     2.54     2.68    2.38
     End of period...................................      2.56              2.83    3.11    2.93     3.58     2.84    2.29
     Net interest margin(2)..........................      3.24              3.24    3.25    2.69     2.74     2.90    2.65
   Ratio of operating expense to average total
     assets..........................................      4.13              2.12    2.23    2.16     2.30     2.18    2.44
   Ratio of average interest-earning assets to
     average interest-bearing liabilities............    107.16            106.24  106.31  106.27   105.58   104.84  104.53

Quality Ratios:
   Non-performing assets to total assets at end of
     period..........................................      0.05              0.32    0.40    0.43     0.80     1.17    1.50
   Allowance for loan losses to non-performing
     loans...........................................    870.13            125.11  103.63   76.01    19.95    30.18    8.73
   Allowance for loan losses to gross loans
     receivable......................................      1.24              1.32    1.31    1.23     0.62     1.53    0.51

Capital Ratios:(3)
   Equity to total assets at end of period...........      7.38              7.65    7.79    7.22     6.72     6.29    6.09
   Average equity to average assets..................      7.94              7.53    7.59    7.01     6.51     6.14    6.21

Other data:
   Number of full service offices....................         3                 3       3       3        3        3       3
<FN>
- --------------
(1) Ratios for the nine-month periods have been annualized.
(2) Net interest income divided by average interest-earning assets.
(3) Ratios are exclusive of SFAS 115 valuation.
</FN>
</TABLE>



                                       17

<PAGE>



                                  RISK FACTORS

       The following factors,  in addition to those discussed  elsewhere in this
Prospectus,  should be  considered  by  investors  before  deciding  whether  to
purchase the Common Stock offered in the Offering.

Limited Growth Potential

       The Bank experiences  strong competition in its local market area in both
originating  loans and attracting  deposit  accounts.  This  competition  arises
principally  from savings  institutions  and  commercial  banks as well as other
types of financial service companies such as mortgage bankers,  securities firms
and credit unions. See "Business - Lending Activities" and "Competition."

       In view of the  increasing  cost and  complexity of operating a financial
institution,  the Board of Directors believes that moderate growth of the Bank's
assets and liabilities is important for maintaining profitability.  In addition,
the Board of  Directors  believes  that  growth  will be needed in the future to
leverage the new capital raised by the Conversion. See "Use of Proceeds."

       Unfortunately, as a result of competition from both depository as well as
non-depository  firms  (such  as  mutual  funds),  the  Bank  has  found it very
difficult to increase its deposits on a cost effective basis. Since December 31,
1993, the Bank's deposit growth has been minimal.  Based on the above, the Board
believes that future internal growth can be effectively sustained only at modest
levels.  As a result,  the Holding Company's ability to quickly leverage the net
proceeds from the Conversion is likely to be limited.  Accordingly, for the near
term,  return on equity will decline from recent levels.  Since return on equity
is generally an important factor in determining an institution's stock price, an
unfavorable  return on equity could adversely affect the Holding Company's stock
price. See "Pro Forma Data" and "Use of Proceeds."

Mortgage-Backed and Related Securities

       During much of the 1980s,  as a result of fierce  competition  as well as
volatility  in interest  rates and real  estate  values,  the Bank  deemphasized
residential  lending. In order to offset the resulting decline in the proportion
of its assets  consisting  of loans as well as increase  its  holdings of assets
having  a short  or  intermediate  term  to  maturity  on  repricing,  the  Bank
accumulated a substantial  portfolio of mortgage-backed  and related securities.
Although the  proportion of the Bank's assets  consisting of loans has increased
significantly  over  the last  several  years as a  result  of a  reemphasis  on
residential  lending,  as of  September  30,  1996,  44.9% of the Bank's  assets
consisted of mortgage-backed securities. Since such securities generally carry a
lower yield than  residential  loans,  if the  proportion  of the Bank's  assets
consisting of these securities increases, its asset yield and hence its interest
rate spread would likely be adversely affected. In addition, since a significant
portion of the Bank's mortgage backed and related  securities are classified for
accounting purposes as "available-for-sale,"  any reduction in the value of such
securities  below  their  carrying  value  resulting  from a change in  economic
condition  would result in a charge to equity.  See "Business -  Mortgage-Backed
and Related  Securities."  There can be no assurance  that  earnings will not be
adversely affected in

                                       18

<PAGE>



the  future  if  the   proportion  of  the  Bank's  assets  which   consists  of
mortgage-backed and other securities increases.

Interest Rate Risk Exposure

       The Bank's  profitability  is  dependent  to a large  extent upon its net
interest  income,  which  is the  difference  between  its  interest  income  on
interest-earning assets, such as loans and investments, and its interest expense
on interest-bearing  liabilities, such as deposits and borrowings. When interest
rates rise, the Bank's net interest income tends to be adversely  impacted since
its liabilities tend to reprice more quickly than its assets.  Conversely,  in a
declining  rate   environment  the  Bank's  net  interest  income  is  generally
positively  impacted  since its assets  tend to  reprice  more  slowly  than its
liabilities.  Changes in the level of  interest  rates also affect the amount of
loans  originated by the Bank and, thus, the amount of loan and commitment fees,
as well as the market  value of the Bank's  interest-earning  assets.  Moreover,
increases in interest rates also can result in  disintermediation,  which is the
flow of funds away from savings  institutions into direct  investments,  such as
corporate securities and other investment  vehicles,  which generally pay higher
rates of return than savings  institutions.  Finally, a flattening of the "yield
curve" (i.e., a decline in the  difference  between long and short term interest
rates), could adversely impact net interest income to the extent that the Bank's
assets have a longer average term than its liabilities.

       In managing its asset/liability mix, the Bank at times,  depending on the
relationship  between long- and short-term interest rates, market conditions and
consumer  preference,  places more emphasis on managing net interest margin than
on better  matching the interest rate  sensitivity of its assets and liabilities
in an effort to enhance net interest income. As a result, the Bank will continue
to be significantly  vulnerable to changes in interest rates and to decreases in
the difference between long and short term interest rates.

       At September 30, 1996, the Bank's net portfolio value would have declined
by 14% and  36%,  respectively,  in the  event  of a 200 and a 400  basis  point
increase in general interest rates. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations - Asset/Liability Management."

Future Contributions to the Bank's Charitable Foundation

       In futherence of its long-standing commitment to the communities which it
serves,  the Bank has  established  a  charitable  foundation.  Effective  as of
September 30, 1996, the Bank accrued a contribution  of $1.0 million to fund the
Foundation. In addition, in the future, the Bank currently intends to contribute
up to 10% of its net income,  in the form of cash or stock, to the Foundation on
an annual basis.  Any such  contribution,  regardless of form, will result in an
increase  in  non-interest  expense  and thus a reduction  in net  earnings.  In
addition,  any  contribution  of authorized but unissued shares would dilute the
interests of  outstanding  shares.  However,  the Board of  Directors  currently
anticipates  that any  contribution  of shares to the Foundation  will be funded
through shares  repurchased in the open market. The Bank does not intend to make
any  contributions to the Foundation which are not deductible for Federal Income
Tax purposes.


                                       19

<PAGE>



Competition

       Hemlock Federal experiences  significant  competition in its local market
area in both  originating  real estate and other loans and attracting  deposits.
This  competition  arises from other savings  institutions as well as commercial
banks,  mortgage banks,  credit unions and national and local securities  firms.
The Bank's  competitors  include  many  significantly  larger  banks,  including
several large  regional banks with offices in Hemlock  Federal's  primary market
area.  Due to their size,  these large banks can achieve  certain  economies  of
scale and as a result offer a broader  range of products  and services  than are
currently  available  at the Bank.  The Bank  attempts to mitigate the effect of
such factors by emphasizing customer service. Such competition may limit Hemlock
Federal's growth in the future. See "Business - Competition."

Takeover Defensive Provisions

       Holding Company and Bank Governing Instruments. Certain provisions of the
Holding  Company's  Certificate of  Incorporation  and Bylaws assist the Holding
Company in maintaining its status as an independent  publicly owned corporation.
These  provisions  provide for,  among other things,  limiting  voting rights of
beneficial  owners of more than 10% of the  Common  Stock,  staggered  terms for
directors,  noncumulative  voting for directors,  local resident requirement for
directors, limits on the calling of special meetings, a fair price/supermajority
vote   requirement  for  certain   business   combinations  and  certain  notice
requirements.  The 10% vote  limitation  would  not  affect  the  ability  of an
individual who is not the beneficial  owner of more than 10% of the Common Stock
to  solicit  revocable  proxies  in a  public  solicitation  for  proxies  for a
particular  meeting  of  stockholders  and to vote such  proxies.  In  addition,
provisions in the Bank's federal stock Charter that have an anti-takeover effect
could also be  applicable  to changes in control of the  Holding  Company as the
sole shareholder of the Bank. The Bank's Charter includes a provision applicable
for five years which prohibits  acquisitions and offers to acquire,  directly or
indirectly,  the beneficial ownership of more than 10% of the Bank's securities.
Any person  violating  this  restriction  may not vote the Bank's  securities in
excess of 10%. Any or all of these  provisions  may discourage  potential  proxy
contests and other  takeover  attempts,  particularly  those which have not been
negotiated  with the Board of  Directors.  In  addition,  the Holding  Company's
certificate of  incorporation  also authorizes  preferred stock with terms to be
established  by the Board of Directors  which may rank prior to the Common Stock
as to  dividend  rights,  liquidation  preferences,  or both,  may have  full or
limited voting rights and may have a dilutive effect on the ownership  interests
of holders of the Common Stock.  See  "Restrictions on Acquisitions of Stock and
Related Takeover Defensive Provisions."

       Regulatory and Statutory Provisions.  Federal regulations prohibit, for a
period of three years  following the  completion of the  Conversion,  any person
from offering to acquire or acquiring the beneficial  ownership of more than 10%
of the stock of a converted  savings  institution or its holding company without
prior  OTS  approval.  Federal  law  also  requires  OTS  approval  prior to the
acquisition  of  "control"  (as  defined  in  OTS  regulations)  of  an  insured
institution,   including  a  holding  company  thereof.   See  "Restrictions  on
Acquisitions of Stock and Related Takeover Defensive Provisions."

       Employment Agreements,  Severance Agreements and Other Benefit Plans. The
employment agreements,  severance agreements, the proposed Stock Option Plan and
the

                                       20

<PAGE>



proposed RRP also contain  provisions that could have the effect of discouraging
takeover attempts of the Holding Company.

       The Bank  intends  to enter  into  employment  agreements  with  Chairman
Partynski  and  President  Stevens  and  severance  agreements  with  two  other
executive officers.  The employment agreements provide for an annual base salary
in an amount not less than the employee's  current salary and an initial term of
three  years.  The  agreements  may be extended for an  additional  year on each
annual  anniversary  date, but only if such extensions are approved by the Board
of  Directors.  The  employment  agreements  also  provide  for  payment  of the
employee's  salary  to  the  employee  for  the  remainder  of the  term  of the
agreement,  plus an  additional  amount,  the sum of  which  will  not  exceed a
percentage of the employee's base compensation,  in the event there is a "change
in  control"  of the  Bank  (as  defined  in  the  agreement)  where  employment
terminates  involuntarily in connection with such change in control or within 12
months thereafter.

       The  Bank  also  intends  to  enter  into  change  in  control  severance
agreements with three other executive officers. Such agreements become effective
upon  completion of the Conversion  and have initial terms of 12 months.  In the
event the officer is terminated following a change in control (as defined in the
agreements),  such officer will be entitled to a severance payment equal to 100%
of such employee's annual compensation.  Currently,  no officers have employment
or severance agreements.  For more information  regarding these agreements,  see
"Management  - Executive  Compensation  - Employment  Agreements  and  Severance
Agreements."

       Possible Dilutive Effects.  The issuance of additional shares pursuant to
the  proposed  Stock  Option  Plan  and RRP will  result  in a  dilution  in the
percentage  of  ownership  of the Holding  Company of those  persons  purchasing
Common Stock in the  Conversion,  assuming that the shares  utilized to fund the
proposed  Stock  Option Plan and RRP awards come from  authorized  but  unissued
shares.  Assuming the exercise of all options  available  under the Stock Option
Plan and the award of all shares  available  under the RRP, and assuming the use
of authorized but unissued shares,  the interest of stockholders will be diluted
by approximately 9.1% and 3.8%, respectively.  See "Pro Forma Data," "Management
- - Benefit  Plans - Stock  Option and  Incentive  Plan," and "-  Recognition  and
Retention Plan" and  "Restrictions on Acquisitions of Stock and Related Takeover
Defensive  Provisions." For financial  accounting  purposes,  certain  incentive
grants  under the  proposed  RRP will result in the  recording  of  compensation
expense over the vesting period. See "Pro Forma Data."

       Voting  Control of Directors  and Executive  Officers.  The directors and
executive  officers  (9  persons)  of the Bank are  anticipated  to  purchase an
aggregate  of  approximately  $1,246,000  or  approximately  9.3% of the  shares
offered in the Conversion at the minimum of the Estimated  Valuation  Range,  or
6.9% of the shares  offered in the  Conversion  at the maximum of the  Estimated
Valuation Range. Directors and executive officers will also receive awards under
the proposed  Stock Option Plan and the proposed  RRP.  Assuming the purchase of
$1,246,000 of Common Stock in the Conversion by directors and executive officers
in the aggregate,  the full vesting of the restricted  stock to be awarded under
the proposed RRP and the issuance of shares from  authorized but unissued shares
in connection with the exercise of all options  intended to be awarded under the
proposed  Stock Option Plan the Conversion and approval of the Stock Option Plan
and the RRP by the stockholders, the shares owned by the directors and executive

                                       21

<PAGE>



officers  in the  aggregate  would  be  between  20.1%  (at the  maximum  of the
Estimated  Valuation Range) and 17.9% (at the minimum of the Estimated Valuation
Range) of the outstanding shares. In addition,  the ESOP is expected to purchase
8% of the shares sold in the  Conversion.  This stock  ownership,  if voted as a
block, could defeat takeover attempts favored by other stockholders.

Post Conversion Overhead Expense

       After  completion of the Conversion,  the Holding  Company's  noninterest
expense is likely to increase as a result of the financial accounting, legal and
tax  expenses  usually  associated  with  operating  as a  public  company.  See
"Regulation  - Federal and State  Taxation"  and  "Additional  Information."  In
addition,  it is  currently  anticipated  that the Holding  Company  will record
additional  expense  based  on the  proposed  RRP.  See  "Pro  Forma  Data"  and
"Management - Benefit Plans - Recognition  and  Retention  Plan."  Finally,  the
Holding Company will also record additional  expense as a result of the adoption
of the ESOP. See "Management - Benefit Plans - Employee Stock Ownership Plan."

       Statement of Position  93-6  "Employers'  Accounting  for Employee  Stock
Ownership  Plans"  ("SOP  93-6")  requires an  employer  to record  compensation
expense in an amount equal to the fair value of shares  committed to be released
to employees from an employee stock  ownership  plan.  Assuming shares of Common
Stock  appreciate  in value over time,  the  adoption  of SOP 93-6 may  increase
compensation  expense  relating to the ESOP to be established in connection with
the Conversion as compared with prior guidance which required the recognition of
compensation  expense  based on the cost of shares  acquired by the ESOP.  It is
impossible  to  determine  at this time the extent of such  impact on future net
income.  See  "Management's  Discussion and Analysis of Financial  Condition and
Results  of  Operations  - Impact of New  Accounting  Standards"  and "Pro Forma
Data."

Regulatory Oversight

       The Bank is subject to extensive regulation,  supervision and examination
by the OTS as its chartering authority and primary federal regulator, and by the
FDIC, which insures its deposits up to applicable  limits.  The Bank is a member
of the Federal  Home Loan Bank (the "FHLB") of Chicago and is subject to certain
limited  regulation  by the Board of  Governors  of the Federal  Reserve  System
("Federal Reserve Board").  As the savings and loan holding company of the Bank,
the Holding  Company will be subject to regulation and oversight by the OTS. See
"Regulation." Such regulation and supervision governs the activities in which an
institution  can engage and is  intended  primarily  for the  protection  of the
insurance  fund  and  depositors.   Regulatory  authorities  have  been  granted
extensive  discretion  in  connection  with their  supervisory  and  enforcement
activities  which are  intended to  strengthen  the  financial  condition of the
Banking  industry,  including the imposition of restrictions on the operation of
an institution, the classification of assets by the institution and the adequacy
of an  institution's  allowance  for loan  losses.  See  "Regulation  -  Federal
Regulation of Savings Associations" and "- Regulatory Capital Requirements." Any
change in such regulation and oversight, whether by the OTS, the Federal Reserve
Board,  the FDIC or  Congress,  could  have a  material  impact  on the  Holding
Company, the Bank and their respective operations.


                                       22

<PAGE>



Risk of Delayed Offering

       The Subscription Offering will expire at noon, Oak Forest, Illinois time,
on _______, 1997 unless extended by the Bank and the Holding Company.  Depending
on the availability of shares and market conditions at or near the completion of
the  Subscription  Offering,  the Holding  Company may conduct a Public Offering
through  KBW.  If  the  Offering  is  extended  beyond  __________,   1997,  all
subscribers will have the right to modify or rescind their  subscriptions and to
have their subscription funds returned with interest.  There can be no assurance
that the Offering will not be extended as set forth above.

       A material delay in the completion of the sale of all unsubscribed shares
in the Public Offering or otherwise may result in a significant  increase in the
costs in completing the Conversion. Significant changes in the Bank's operations
and financial  condition,  the aggregate market value of the shares to be issued
in the Conversion  and general market  conditions may occur during such material
delay. In the event the Conversion is not consummated within 24 months after the
date of the Special  Meeting,  OTS regulations  would require the Bank to charge
accrued Conversion costs to then-current period operations.  See "The Conversion
- - Risk of Delayed Offering."

Absence of Active Market for the Common Stock

       The Holding  Company,  as a newly  organized  company,  has never  issued
capital stock. Consequently, there is not at this time any market for the Common
Stock.  The Common  Stock has received  preliminary  approval for listing on the
Nasdaq  National  Market  under the  symbol  "____."  KBW has agreed to act as a
market maker and to assist the Holding Company in securing a second market maker
to make a market in the Common Stock. However, there can be no assurance that at
least two market  makers  will be  obtained,  that the Bank will  receive  final
approval for listing on the Nasdaq  National  Market,  that an active and liquid
market for the Common Stock will develop or be maintained or that resales of the
Common Stock can be made at or above the Purchase Price.  See "Market for Common
Stock."

Possible Consequences of Amendment to Plan of Conversion

       The Plan of Conversion provides that, if deemed necessary or desirable by
the  Boards  of  Directors  of the Bank  and the  Holding  Company,  the Plan of
Conversion may be  substantively  amended by a two-thirds vote of the respective
Boards of Directors of the Bank and the Holding Company, as a result of comments
from  regulatory  authorities or otherwise,  at any time with the concurrence of
the Securities and Exchange  Commission  ("SEC") and the OTS.  Moreover,  if the
Plan of Conversion is amended,  subscriptions  which have been received prior to
such amendment will not be refunded unless otherwise  required by the SEC or the
OTS.  If the Plan of  Conversion  is  amended  in a manner  that is deemed to be
material to the subscribers by the Holding Company,  subscription  funds will be
returned  to  subscribers  with  interest  unless  they  affirmatively  elect to
increase,  decrease or maintain  their  subscriptions.  No such  amendments  are
currently  contemplated,  although  the Bank  reserves  the right to increase or
decrease  purchase  limitations  without a subscriber  resolicitation.  See "The
Conversion - Approval, Interpretation, Amendment and Termination."


                                       23

<PAGE>



                      HEMLOCK FEDERAL FINANCIAL CORPORATION

       The Holding  Company was formed at the  direction  of Hemlock  Federal in
December 1996 for the purpose of becoming a savings and loan holding company and
owning all of the outstanding  stock of the Bank issued in the  Conversion.  The
Holding  Company is  incorporated  under the laws of the State of Delaware.  The
Holding  Company is  authorized  to do  business in the State of  Illinois,  and
generally  is  authorized  to engage in any  activity  that is  permitted by the
Delaware General  Corporation Law. The business of the Holding Company initially
will  consist  only of the  business of Hemlock  Federal.  The  holding  company
structure will,  however,  provide the Holding Company with greater  flexibility
than the Bank has to diversify  its  business  activities,  through  existing or
newly formed subsidiaries, or through acquisitions or mergers of stock financial
institutions,  as well  as,  other  companies.  Although  there  are no  current
arrangements,  understandings  or  agreements  regarding  any such  activity  or
acquisition,  the Holding  Company will be in a position  after the  Conversion,
subject  to  regulatory  restrictions,   to  take  advantage  of  any  favorable
acquisition opportunities that may arise.

       The assets of the Holding Company will consist  initially of the stock of
Hemlock Federal, a note evidencing the Holding Company's loan to the ESOP and up
to 50% of the net proceeds from the Conversion (less the amount used to fund the
ESOP loan).  See "Use of  Proceeds."  Initially,  any  activities of the Holding
Company are  anticipated  to be funded by such retained  proceeds and the income
thereon  and  dividends  from  Hemlock  Federal,  if any.  See  "Dividends"  and
"Regulation - Holding Company Regulation." Thereafter, activities of the Holding
Company  may also be funded  through  sales of  additional  securities,  through
borrowings  and through  income  generated  by other  activities  of the Holding
Company.  At this time, there are no plans regarding such other activities other
than the intended loan to the ESOP to facilitate its purchase of Common Stock in
the  Conversion.  See  "Management  - Benefit Plans - Employee  Stock  Ownership
Plan."

       The executive office of the Holding Company is located at 5700 West 159th
Street, Oak Forest, Illinois 60452-3198. Its telephone number at that address is
(708) 687-9400.

                                 HEMLOCK FEDERAL

       Hemlock  Federal serves the financial  needs of communities in its market
area  through its main  office  located at 5700 West 159th  Street,  Oak Forest,
Illinois and its two branch offices located at 8855 South Ridgeland Avenue,  Oak
Lawn, Illinois 60453 and 4646 South Damen Avenue,  Chicago,  Illinois 60609. Its
deposits are insured up to applicable  limits by the Federal  Deposit  Insurance
Corporation ("FDIC"). At September 30, 1996, Hemlock Federal had total assets of
$147.0 million,  deposits of $129.2 million and equity of $11.4 million (or 7.7%
of total assets).

       Hemlock  Federal has been, and intends to continue to be, an independent,
community oriented,  financial institution.  Hemlock Federal's business involves
attracting  deposits from the general public and using such  deposits,  together
with other funds,  to originate one- to four-family  residential  mortgage loans
and, to a much lesser extent,  multi-family,  consumer and other loans primarily
in its market area.  At September  30, 1996,  $47.7  million,  or 88.7%,  of the
Bank's  total  loan  portfolio  consisted  of  residential  one- to  four-family
mortgage loans. See

                                       24

<PAGE>



"Business - Lending  Activities." The Bank also invests in  mortgage-backed  and
other securities and other permissible  investments.  See "Business - Investment
Activities - Securities" and "- Mortgage-Backed and Related Securities."

       The  executive  office of the Bank is located at 5700 West 159th  Street,
Oak Forest,  Illinois 60452-3198.  Its telephone number at that address is (708)
687-9400.

                                 USE OF PROCEEDS

       Although the actual net proceeds from the sale of the Common Stock cannot
be determined  until the  Conversion is completed,  it is presently  anticipated
that such net proceeds will be between $12.8 million and $17.5 million (or up to
$20.2  million in the event of an increase  in the  aggregate  pro forma  market
value of the  Common  Stock of up to 15%  above  the  maximum  of the  Estimated
Valuation  Range).  See "Pro Forma Data" and "The  Conversion  Stock Pricing and
Number of  Shares to be  Issued"  as to the  assumptions  used to arrive at such
amounts.

       In exchange  for all of the common stock of Hemlock  Federal  issued upon
conversion,  the Holding  Company will contribute  approximately  50% of the net
proceeds from the sale of the Holding Company's Common Stock to Hemlock Federal.
On an interim  basis,  the proceeds will be invested by the Holding  Company and
Hemlock  Federal in  short-term  investments  similar to those  currently in the
Bank's  portfolio.  The specific types and amounts of short-term  assets will be
determined  based on  market  conditions  at the time of the  completion  of the
Conversion.  In addition, the Holding Company intends to provide the funding for
the ESOP loan.  Based upon the initial  Purchase Price of $10.00 per share,  the
dollar  amount of the ESOP loan would  range from $1.1  million  (based upon the
sale of shares at the minimum of the Estimated  Valuation Range) to $1.4 million
(based upon the sale of shares at the maximum of the Estimated Valuation Range).
The interest rate to be charged by the Holding  Company on the ESOP loan will be
based  upon  the  IRS  prescribed   applicable  federal  rate  at  the  time  of
origination.  It is  anticipated  that  the ESOP  will  repay  the loan  through
periodic tax-deductible contributions from the Bank over a ten-year period.

       The net proceeds  received by Hemlock Federal will become part of Hemlock
Federal's  general funds for use in its business and will be used to support the
Bank's  existing  operations,  subject to  applicable  regulatory  restrictions.
Immediately  upon the completion of the Conversion,  it is anticipated  that the
Bank will invest such proceeds into short-term  assets.  Subsequently,  the Bank
will redirect the net proceeds to the  origination  of loans,  subject to market
conditions.  In addition,  the Bank may direct a portion of the proceeds towards
the establishment of a new branch office in the southwestern suburbs of Chicago,
although the Bank had no specific plans  regarding any such new office as of the
date hereof.

       After the completion of the Conversion, the Holding Company will redirect
the  net  proceeds  invested  by it in  short-term  assets  into  a  variety  of
mortgage-backed securities and other securities similar to those already held by
the Bank.  Also,  the Holding  Company may use a portion of the proceeds to fund
the RRP,  subject to  shareholder  approval of such plan.  Compensation  expense
related  to the RRP will be  recognized  as share  awards  vest.  See "Pro Forma
Data."  Following  stockholder  ratification  of the RRP, the RRP will be funded
either

                                       25

<PAGE>



with shares purchased in the open market or with authorized but unissued shares.
Based upon the initial  Purchase Price of $10.00 per share,  the amount required
to fund the RRP through  open-market  purchases  would range from  approximately
$533,800  (based  upon  the  sale of  shares  at the  minimum  of the  Estimated
Valuation Range) to approximately $722,200 (based upon the sale of shares at the
maximum of the Estimated Valuation Range). In the event that the per share price
of the  Common  Stock  increases  above  the  $10.00  per share  Purchase  Price
following completion of the Offering, the amount necessary to fund the RRP would
also increase.  The use of authorized but unissued  shares to fund the RRP could
dilute the holdings of stockholders who purchase Common Stock in the Conversion.
See  "Business  -  Lending  Activities"  and  "  -  Investment  Activities"  and
"Management - Benefit Plans - Employee Stock  Ownership Plan" and "- Recognition
and Retention Plan."

       The  proceeds may also be utilized by the Holding  Company to  repurchase
(at prices which may be above or below the initial offering price) shares of the
Common Stock through an open market  repurchase  program  subject to limitations
contained in OTS  regulations,  although the Holding  Company  currently  has no
specific  plan to  repurchase  any of its  stock.  In the  future,  the Board of
Directors of the Holding  Company will make  decisions on the  repurchase of the
Common Stock based on its view of the appropriateness of the price of the Common
Stock as well as the Holding Company's and the Bank's  investment  opportunities
and capital needs.  Under current OTS  regulations,  no repurchases  may be made
within  the first year  following  Conversion  except  with OTS  approval  under
"exceptional  circumstances."  During  the  second  and  third  years  following
Conversion,  OTS  regulations  permit,  subject  to  certain  limitations,   the
repurchase of up to five percent of the outstanding  shares of stock during each
twelve-month  period  with a greater  amount  permitted  with OTS  approval.  In
general, the OTS regulations do not restrict repurchases thereafter,  other than
limits on the Bank's ability to pay dividends to the Holding Company to fund the
repurchase.  For a  description  of the  restrictions  on the Bank's  ability to
provide the Holding Company with funds through dividends or other distributions,
see "Dividends" and "The Conversion - Restrictions on Repurchase of Stock."

       The Holding Company or Hemlock Federal might consider  expansion  through
the acquisition of other financial services providers (or branches,  deposits or
assets thereof),  although there are no specific plans,  negotiations or written
or oral agreements regarding any acquisitions at this time.

                                    DIVIDENDS

       The Board of Directors may consider a policy of paying cash  dividends on
the Common Stock. Dividends,  when and if paid, will be subject to determination
and declaration by the Board of Directors at its discretion. They will take into
account the  Holding  Company's  consolidated  financial  condition,  the Bank's
regulatory   capital   requirements,   including  the  fully  phased-in  capital
requirements,  tax  considerations,  industry  standards,  economic  conditions,
regulatory  restrictions,  general  business  practices and other  factors.  The
Holding  Company may also  consider  making a one time only special  dividend or
distribution  (including a tax-free return of capital) provided that the Holding
Company  will  make no such  distribution  for at least one year  following  the
completion of the Conversion.


                                       26

<PAGE>



       It is not  presently  anticipated  that the Holding  Company will conduct
significant  operations  independent  of those of Hemlock  Federal for some time
following the  Conversion.  As such, the Holding Company does not expect to have
any  significant  source of income other than  earnings on the net proceeds from
the Conversion  retained by the Holding  Company  (which  proceeds are currently
estimated to range from $6.4  million to $8.7  million  based on the minimum and
the maximum of the Estimated  Valuation Range,  respectively) and dividends from
Hemlock Federal, if any. Consequently, the ability of the Holding Company to pay
cash dividends to its stockholders will be dependent upon such retained proceeds
and earnings  thereon,  and upon the ability of Hemlock Federal to pay dividends
to the Holding  Company.  See  "Description  of Capital Stock - Holding  Company
Capital  Stock -  Dividends."  Hemlock  Federal,  like all savings  associations
regulated  by the OTS,  is  subject to certain  restrictions  on the  payment of
dividends  based on its net  income,  its  capital  in excess of the  regulatory
capital  requirements  and the amount of  regulatory  capital  required  for the
liquidation  account to be established in connection  with the  Conversion.  See
"The  Conversion  -  Effects  of  Conversion  to Stock  Form on  Depositors  and
Borrowers of the Bank - Liquidation  Rights in Proposed  Converted  Institution"
and  "Regulation  -  Regulatory  Capital  Requirements"  and "-  Limitations  on
Dividends  and Other  Capital  Distributions."  Earnings  allocated  to  Hemlock
Federal's  "excess"  bad debt  reserves  and  deducted  for  federal  income tax
purposes  cannot be used by Hemlock Federal to pay cash dividends to the Holding
Company  without adverse tax  consequences.  See "Regulation - Federal and State
Taxation."

                             MARKET FOR COMMON STOCK

       Hemlock Federal, as a mutual thrift institution, and the Holding Company,
as a newly  organized  company,  have never issued capital stock.  Consequently,
there is not at this time an existing  market for the Common  Stock.  The Common
Stock has been preliminarily  approved for trading on the NASDAQ National Market
System under the symbol "____" upon completion of the Conversion. In order to be
quoted on the Nasdaq National  Market,  among other  criteria,  there must be at
least two  market  makers  for the  Common  Stock.  Keefe,  Bruyette & Woods has
agreed, subject to certain conditions,  to act as a market maker for the Holding
Company's Common Stock following the Conversion, and assist in securing a second
market  maker to do the same.  A public  trading  market  having  the  desirable
characteristics of depth, liquidity and orderliness depends upon the presence in
the  marketplace  of both willing  buyers and sellers of the Common Stock at any
given time.  Accordingly,  there can be no  assurance  that an active and liquid
market for the Common Stock will develop or be maintained or that resales of the
Common Stock can be made at or above the Purchase  Price.  See "The Conversion -
Stock Pricing and Number of Shares to be Issued."

                                 PRO FORMA DATA

       The  following  table  sets forth the  historical  net  income,  retained
earnings and per share data of Hemlock  Federal at and for the nine months ended
September 30, 1996 and the fiscal year ended December 31, 1995, and after giving
effect  to  the  Conversion,  the  pro  forma  net  income,  capital  stock  and
stockholders'  equity and per share data of the  Holding  Company at and for the
nine months  ended  September  30, 1996 and the fiscal year ended  December  31,
1995.  The pro forma  data has been  computed  on the  assumptions  that (i) the
specified  number of shares of  Common  Stock was sold at the  beginning  of the
specified periods and yielded net

                                       27

<PAGE>



proceeds to the Holding Company as indicated, (ii) 50% of such net proceeds were
retained by the Holding  Company and the remainder  were used to purchase all of
the stock of Hemlock  Federal,  and (iii) such net proceeds,  less the amount of
the ESOP and RRP funding,  were invested by the Bank and Holding  Company at the
beginning of the periods to yield a pre-tax  return of 5.39% for the nine months
ended  September 30, 1996 and 5.39% for the fiscal year ended December 31, 1995.
The  assumed  return  is based  upon the  market  yield  rate of  one-year  U.S.
Government  Treasury  Securities as of December 6, 1996. The use of this current
rate is viewed to be more relevant in the current interest rate environment than
the use of an  arithmetic  average of the weighted  average  yield earned by the
Bank on its  interest-earning  assets and the weighted  average rate paid on its
deposits during such periods.  In calculating the  underwriting  fees, the table
assumes that (i) no commission was paid on $124,600 of shares sold to directors,
officers and employees,  (ii) 8% of the total shares sold in the Conversion were
sold to the ESOP at no commission, and (iii) the remaining shares were sold at a
1.5% commission.  (These assumptions  represent  management's estimate as to the
distribution  of  stock  orders  in the  Conversion.  However,  there  can be no
assurance  that such estimate will be accurate and that a greater  proportion of
shares  will  not be sold  at a  higher  commission,  thus  increasing  offering
expenses.)  Fixed  expenses  are  estimated to be  $335,000.  Actual  Conversion
expenses may be more or less than those  estimated  because the fees paid to KBW
and other brokers will depend upon the  categories of  purchasers,  the Purchase
Price and market conditions and other factors.  The pro forma net income amounts
derived  from  the  assumptions  set  forth  herein  should  not  be  considered
indicative of the actual results of operations of the Holding Company that would
have  been  attained  for  any  period  if  the  Conversion  had  been  actually
consummated  at the  beginning of such  period,  and the  assumptions  regarding
investment  yields  should not be  considered  indicative  of the actual  yields
expected to be achieved during any future period.

       The  total  number  of  shares  to be  issued  in the  Conversion  may be
increased  or  decreased  significantly,  or the price per share  decreased,  to
reflect  changes in market and  financial  conditions  prior to the close of the
Offering.  However,  if the aggregate Purchase Price of the Common Stock sold in
the  Conversion is below  $13,345,000  (the minimum of the  Estimated  Valuation
Range)  or more  than  $20,763,250  (15%  above  the  maximum  of the  Estimated
Valuation  Range),  subscribers  will be offered  the  opportunity  to modify or
cancel their  subscriptions.  See "The  Conversion - Stock Pricing and Number of
Shares to be Issued."

                                       28

<PAGE>



<TABLE>
<CAPTION>

                                                                 At or For the Nine Months Ended September 30, 1996
                                                                 --------------------------------------------------
                                                                                                          15% Above
                                                                  Minimum      Midpoint       Maximum      Maximum
                                                                 1,334,500     1,570,000     1,805,500    2,076,325
                                                                 Shares at     Shares at     Shares at    Shares at
                                                                $10.00 per    $10.00 per    $10.00 per   $10.00 per
                                                                   Share         Share         Share        Share
                                                                   -----         -----         -----        -----
                                                                    (Dollars in Thousands, Except Share Amounts)

<S>                                                                 <C>          <C>            <C>          <C>     
Gross proceeds................................................      $ 13,345     $  15,700      $ 18,055     $ 20,763
Less offering expenses and commissions........................         (541)         (573)         (605)        (643)
                                                                   ---------    ----------     ---------   ----------
 Estimated net conversion proceeds............................        12,804        15,127        17,450       20,120
Less ESOP shares..............................................       (1,068)       (1,256)       (1,444)      (1,661)
Less RRP shares...............................................         (534)         (628)         (722)        (831)
                                                                   ---------    ----------    ----------  -----------
 Estimated proceeds available for investment(1)...............      $ 11,202     $  13,243      $ 15,284    $  17,628
                                                                    ========     =========      ========    =========

Net Income:
  Historical..................................................    $    (504)      $  (504)    $    (504)    $   (504)
Pro Forma Adjustments:
   Net earnings from proceeds(2)..............................           277           328           378          437
   ESOP(3)....................................................          (49)          (58)          (66)         (76)
   RRP(4).....................................................          (49)          (58)          (66)         (76)
   Future Foundation contributions(4).........................           ---           ---           ---          ---
                                                                    --------     ---------     ---------   ----------
     Pro forma net income(5)..................................       $ (325)      $  (292)      $  (258)    $   (219)
                                                                     =======      ========      ========    =========

Net Income Per Share:
    Historical(6).............................................     $  (0.41)     $  (0.35)      $ (0.30)       (0.26)
Pro forma Adjustments:
     Net earnings from proceeds...............................         0.22          0.23          0.23         0.23
     ESOP(3)..................................................        (0.04)        (0.04)        (0.04)       (0.04)
     RRP(4)...................................................        (0.04)        (0.04)        (0.04)       (0.04)
     Future Foundation contributions(4).......................          ---           ---           ---          ---
                                                                    --------     ---------      --------     --------
         Pro forma net income per share(4)....................      $ (0.27)      $ (0.20)       $(0.15)      $(0.11)
                                                                    =======       =======        ======       ======

    Ratio of offering price to pro forma net income per share
       (annualized)...........................................       (27.78) x     (37.50)x      (50.00)x     (68.18)x
                                                                   =========      ========       =======      =======
    Number of shares using SOP 93-6...........................     1,235,747     1,453,820     1,671,893    1,922,677

Stockholders' Equity (Book Value)(7):
  Historical..................................................      $ 11,361     $  11,361     $  11,361    $  11,361
Pro Forma Per Share Adjustments:
  Estimated net Conversion proceeds...........................        12,804        15,127        17,450       20,120
  Less common stock acquired by:
   ESOP(3)....................................................       (1,068)       (1,256)       (1,444)      (1,661)
   RRP(4).....................................................         (534)         (628)         (722)        (831)
                                                                   ---------    ----------     ---------   ----------
       Pro forma stockholder's equity(4)......................      $ 22,563     $  24,604      $ 26,645    $  28,989
                                                                    ========     =========      ========    =========

Stockholders' Equity (Book Value)(7):
Per Share(6):
  Historical..................................................      $   8.51       $  7.24      $   6.29      $  5.47
Pro Forma Per Share Adjustments:
  Estimated net Conversion proceeds...........................          9.59          9.64          9.66         9.69
  Less common stock acquired by:
   ESOP(3)....................................................         (0.80)        (0.80)        (0.80)       (0.80)
   RRP(4).....................................................         (0.40)        (0.40)        (0.40)       (0.40)
                                                                   ---------     ---------      --------     --------
       Pro forma book value per share(5)......................      $  16.90      $  15.68       $ 14.75     $  13.96
                                                                    ========      ========       =======     ========

Pro forma price to book value.................................         59.17%        63.78%        67.80%       71.63%
Number of shares..............................................     1,334,500     1,570,000     1,805,500    2,076,325

</TABLE>

                                                              29

<PAGE>



<TABLE>
<CAPTION>

                                                                     At or For the Year Ended December 31, 1995
                                                                     ------------------------------------------
                                                                                                          15% Above
                                                                  Minimum      Midpoint       Maximum      Maximum
                                                                 1,334,500    1,570,000      1,805,500    2,076,325
                                                                 Shares at     Shares at     Shares at    Shares at
                                                                $10.00 per    $10.00 per    $10.00 per   $10.00 per
                                                                   Share         Share         Share        Share
                                                                   -----         -----         -----        -----
                                                                    (Dollars in Thousands, Except Share Amounts)

<S>                                                                <C>            <C>           <C>          <C>     
Gross proceeds................................................     $  13,345      $ 15,700      $ 18,055     $ 20,763
Less offering expenses and commissions........................          (541)         (573)         (605)        (643)
                                                                  ----------     ---------     ---------    ---------
 Estimated net conversion proceeds............................        12,804        15,127        17,450       20,120
Less ESOP shares..............................................        (1,068)       (1,256)       (1,444)      (1,661)
Less RRP shares...............................................          (534)         (628)         (722)        (831)
                                                                   ---------     ---------     ---------   ----------
 Estimated proceeds available for investment(1)...............      $ 11,202      $ 13,243      $ 15,284     $ 17,628
                                                                    ========      ========      ========     ========

Net Income:
  Historical..................................................    $      952        $  952           952     $    952
Pro Forma Adjustments:
   Net earnings from proceeds(2)..............................           370           437           505          582
   ESOP(3)....................................................           (65)          (77)          (88)        (102)
   RRP(4).....................................................           (65)          (77)          (88)        (102)
   Future Foundation contributions(4).........................          (119)         (124)         (128)        (133)
                                                                  ----------      --------     ---------    ---------
     Pro forma net income(5)..................................     $   1,073       $ 1,111      $  1,153     $  1,197
                                                                   =========       =======      ========     ========

Net Income Per Share:
    Historical(6).............................................     $    0.77          0.65          0.57         0.49
Pro forma Adjustments:
     Net earnings from proceeds...............................          0.30          0.30          0.30         0.30
     ESOP(3)..................................................         (0.05)        (0.05)        (0.05)       (0.05)
     RRP(4)...................................................         (0.05)        (0.05)        (0.05)       (0.05)
     Future Foundation contributions(4).......................         (0.10)        (0.09)        (0.08)       (0.07)
                                                                  ----------      --------      --------     --------
         Pro forma net income per share(4)....................    $     0.87      $   0.76       $  0.69      $  0.62
                                                                  ==========      ========       =======      =======

    Ratio of offering price to pro forma net income per share.         11.49x        13.16x        14.49x       16.13x

           Number of shares using SOP 93-6(3).................     1,238,416     1,456,960     1,675,504    1,926,830

Stockholders' Equity (Book Value)(7):
  Historical..................................................      $ 11,877      $ 11,877      $ 11,877    $  11,877
Pro Forma Per Share Adjustments:
  Estimated net Conversion proceeds...........................        12,804        15,127        17,450       20,120
  Less common stock acquired by:
   ESOP(3)....................................................        (1,068)       (1,256)       (1,444)      (1,661)
   RRP(4).....................................................          (534)         (628)         (722)        (831)
                                                                  ----------     ---------    ----------   ----------
       Pro forma book value(4)................................      $ 23,079      $ 25,120      $ 27,161    $  29,505
                                                                    ========      ========      ========    =========

Stockholders' Equity (Book Value)(7):
Per Share(6):
  Historical..................................................     $    8.90        $ 7.56      $   6.58      $  5.72
Pro Forma Per Share Adjustments:
  Estimated net Conversion proceeds...........................          9.59          9.64          9.68         9.69
 Less common stock acquired by:
   ESOP(3)....................................................         (0.80)        (0.80)        (0.80)       (0.80)
   RRP(4).....................................................         (0.40)        (0.40)        (0.40)       (0.40)
                                                                   ---------      --------      --------    ---------
       Pro forma book value per share(5)......................      $  17.29       $ 16.00       $ 15.04     $  14.21
                                                                    ========       =======       =======     ========

Offering Price Per Share as a Percentage of Pro Forma
   Stockholders' Equity Per Share.............................         57.84%        62.50%        66.49%       70.37%
                                                                    ========       =======       =======     ========
Number of shares..............................................     1,334,500     1,570,000     1,805,500    2,076,325

<FN>
- -------------
(1)    Reflects a reduction to net proceeds for the cost of the ESOP and the RRP
       (which is subject to shareholder  ratification)  which it is assumed will
       be funded from the net proceeds retained by the Holding Company.

(2)    No effect has been given to  withdrawals  from  savings  accounts for the
       purpose of  purchasing  Common Stock in the  Conversion.  For purposes of
       calculating pro forma net income,  proceeds  attributable to purchases by
       the ESOP and RRP, which purchases are to be funded by the Holding Company
       and the Bank, have been deducted from net proceeds.


                                       30

<PAGE>



(3)    It is  assumed  that 8% of the  shares of  Common  Stock  offered  in the
       Conversion  will be purchased by the ESOP. The funds used to acquire such
       shares  will be  borrowed  by the  ESOP  from the net  proceeds  from the
       Conversion  retained by the  Holding  Company.  The Bank  intends to make
       contributions  to the ESOP in amounts at least equal to the principal and
       interest  requirement of the debt. The Bank's payment of the ESOP debt is
       based upon equal  installments  of principal  and interest over a 10-year
       period.  [CONFIRM]  However,  assuming the Holding Company makes the ESOP
       loan, interest income earned by the Holding Company on the ESOP debt will
       offset the interest  paid by the Bank.  Accordingly,  only the  principal
       payments on the ESOP debt are  recorded as an expense  (tax-effected)  to
       the Holding Company on a consolidated  basis.  The amount of ESOP debt is
       reflected as a reduction of stockholders'  equity.  In the event that the
       ESOP were to receive a loan from an  independent  third party,  both ESOP
       expense and  earnings  on the  proceeds  retained by the Holding  Company
       would be expected to increase.

(4)    Adjustments  to both book value and net  earnings  have been made to give
       effect to the  proposed  open  market  purchase  (based  upon an  assumed
       purchase  price of $10.00  per  share)  following  Conversion  by the RRP
       (subject to stockholder ratification of such plan) of an amount of shares
       equal to 4% of the shares of Common Stock sold in the  Conversion for the
       benefit of certain directors,  officers and employees.  Funds used by the
       RRP to purchase the shares will be  contributed to the RRP by the Holding
       Company if the RRP is ratified by stockholders  following the Conversion.
       Therefore,  this funding is assumed to reduce the proceeds  available for
       reinvestment.  For  financial  accounting  purposes,  the  amount  of the
       contribution will be recorded as a compensation  expense (although not an
       actual expenditure of funds) over the period of vesting. These grants are
       scheduled  to vest in equal  annual  installments  over  the  five  years
       following  stockholder  ratification  of the RRP.  However,  all unvested
       grants will be forfeited in the case of  recipients  who fail to maintain
       continuous  service with the Holding Company or its subsidiaries.  In the
       event the RRP is  unable to  purchase  a  sufficient  number of shares of
       Common Stock to fund the RRP, the RRP may issue  authorized  but unissued
       shares of Common  Stock from the  Holding  Company to fund the  remaining
       balance. In the event the RRP is funded by the issuance of authorized but
       unissued  shares  in an  amount  equal  to 4% of the  shares  sold in the
       Conversion,  the interests of existing  stockholders  would be diluted by
       approximately 3.8%.

       In the  event  that the RRP is funded  through  authorized  but  unissued
       shares,  for the nine  months  ended  September  30,  1996 and year ended
       December  31,  1995,  pro forma net  income per share  would be  $(0.24),
       $(0.18),   $(0.14)  and  $(0.10)  and  $0.84,  $0.74,  $0.60  and  $0.61,
       respectively,  and pro forma  stockholders'  equity  per  share  would be
       $16.66,  $15.45, $14.57 and $13.80 and $17.01, $15.77, $14.85 and $14.04,
       respectively,  in each case at the  minimum,  midpoint,  maximum  and 15%
       above the maximum of the Estimated Valuation Range.

       The Bank  established  the Hemlock  Federal  Charitable  Foundation as of
       September 30, 1996.  In the future,  the Bank intends to contribute up to
       10% of net  income  annually  to the  Foundation.  Appropriate  after-tax
       adjustments have therefore been made to pro-forma income.

(5)    No effect has been given to the shares to be reserved for issuance  under
       the  proposed  Stock  Option  Plan which is expected to be adopted by the
       Holding  Company   following  the  Conversion,   subject  to  stockholder
       approval. In the event the Stock Option Plan is funded by the issuance of
       authorized  but  unissued  shares in an amount equal to 10% of the shares
       sold in the  Conversion,  at $10.00 per share,  the interests of existing
       stockholders would be diluted as follows:  pro forma net income per share
       for the five months ended  September 30, 1996 and the year ended December
       31, 1995 would be $(0.21), $(0.16), $(0.12) and $(0.08) and $0.81, $0.72,
       $0.59 and $0.59,  respectively,  and pro forma  stockholders'  equity per
       share  would be $16.28,  $15.16,  $14.33 and $13.59 and  $16.63,  $15.45,
       $14.58 and $13.82,  respectively,  in each case at the minimum, midpoint,
       maximum and 15% above the maximum of the Estimated  Valuation  Range.  In
       the  alternative,  the Holding  Company may  purchase  shares in the open
       market to fund the Stock Option Plan  following  stockholder  approval of
       such plan. To the extent, the entire 10% of the shares to be reserved for
       issuance  under the Stock  Option  Plan were funded  through  open market
       purchases at the Purchase Price of $10.00 per share,  proceeds  available
       for reinvestment would be reduced by $1,334,500,  $1,570,000,  $1,805,500
       and  $2,078,325  at the  minimum,  midpoint,  maximum  and 15%  above the
       maximum of the Estimated Valuation Range. See "Management - Benefit Plans
       - Stock Option and Incentive Plan."

(6)    Historical  pro forma  per share  amounts  have been  computed  as if the
       shares of Common Stock indicated had been outstanding at the beginning of
       the  periods  or on the  dates  shown,  but  without  any  adjustment  of
       historical  net income or historical  equity to reflect the investment of
       the  estimated  net proceeds of the sale of shares in the  Conversion  as
       described  above.  All ESOP shares have been  considered  outstanding for
       purposes of computing book value per share.  Pro forma share amounts have
       been  computed  by  dividing  the pro forma net  income or  stockholders'
       equity (book value) by the number of shares indicated.

(7)    "Book value" represents the difference  between the stated amounts of the
       Bank's  assets  (based on historical  cost) and  liabilities  computed in
       accordance with generally  accepted  accounting  principles.  The amounts
       shown do not reflect the effect of the Liquidation  Account which will be
       established for the benefit of Eligible and Supplemental Eligible Account
       Holders in the Conversion,  or the federal income tax consequences of the
       restoration  to income of the Bank's special bad debt reserves for income
       tax  purposes   which  would  be  required  in  the  unlikely   event  of
       liquidation. See "The Conversion - Effects of Conversion to Stock Form on
       Depositors and Borrowers of the Bank" and "Regulation - Federal and State
       Taxation."  The amounts shown for book value do not represent fair market
       values or amounts, if any,  distributable to stockholders in the unlikely
       event of liquidation.
</FN>
</TABLE>

                                       31

<PAGE>



                      PRO FORMA REGULATORY CAPITAL ANALYSIS

          At September  30, 1996,  the Bank would have  exceeded each of the OTS
capital  requirements on both a current and a fully phased-in  basis.  Set forth
below is a summary of the Bank's compliance with the OTS capital standards as of
September  30,  1996 based on  historical  capital  and also  assuming  that the
indicated  number of shares  were  sold as of such  date  using the  assumptions
contained under the caption "Pro Forma Data."

<TABLE>
<CAPTION>

                                                                    Pro Forma at September 30, 1996
                                               ---------------------------------------------------------------------------
                                                                                                          2,076,325 Shares
                                                 1,334,500 Shares  1,570,000 Shares   1,805,500 Shares       15% above
                                   Historical        Minimum            Midpoint           Maximum            Maximum
                              ---------------    ---------------    ---------------    ---------------    ---------------
                              Amount  Percent    Amount  Percent    Amount  Percent    Amount  Percent    Amount  Percent
                              ------  -------    ------  -------    ------  -------    ------  -------    ------  -------
                                                               (Dollars in Thousands)

<S>                         <C>        <C>      <C>       <C>     <C>       <C>      <C>       <C>      <C>       <C>  
GAAP Capital(2) ..........   $11,361    7.7%     $16,161   10.6%   $17,041   11.1%    $17,920   11.6%    $18,929   12.2%

Tangible Capital(3):
  Capital level ..........    10,842    7.4       15,642   10.3     16,522   10.8      17,401   11.3      18,410   11.9
  Requirement ............     2,213    1.5        2,277    1.5      2,291    1.5       2,304    1.5       2,319    1.5
  Excess .................     8,629    5.9       13,365    8.8     14,231    9.3      15,097    9.8      16,091   10.4

Core Capital(3):
  Capital level ..........    10,842    7.4       15,642   10.3     16,522   10.8      17,401   11.3      18,410   11.9
  Requirement(4) .........     4,426    3.0        4,570    3.0      4,582    3.0       4,608    3.0       4,638    3.0
  Excess .................     6,416    4.4       11,088    7.8     11,940    7.8      12,793    8.3      13,772    8.9

Risk-Based Capital(3):
  Capital level(5) .......    11,461   23.1       16,280   32.2     17,141   33.9      18,020   35.5      19,029   37.3
  Requirement(1) .........     3,960    8.0        4,037    8.0      4,051    8.0       4,065    8.0       4,081    8.0
  Excess .................   $ 7,501   15.1%     $12,224   24.2%   $13,090   25.9%    $13,955   27.5%    $14,948   29.3%
<FN>

- -----------------
(1)  Pro forma  amounts and  percentages  assume net  proceeds  are  invested in
     assets that carry a 20%  risk-weight,  such as short-term  interest-bearing
     deposits.

(2)  Total retained earnings as calculated under generally  accepted  accounting
     principles  ("GAAP").  Assumes  that  the  Bank  receives  50% of  the  net
     proceeds,  offset in part, by the aggregate  Purchase Price of Common Stock
     acquired at a price of $10.00 per share by the ESOP in the  Conversion  and
     the  RRP  (assuming   stockholder   ratification  of  such  plan  following
     completion of the Conversion).

(3)  Tangible  and core  capital  figures  are  determined  as a  percentage  of
     adjusted  total  assets;  risk-based  capital  figures are  determined as a
     percentage of  risk-weighted  assets.  Unrealized  gains and losses on debt
     securities  available  for  sale  are  excluded  from  tangible,  core  and
     risk-based capital.

(4)  In April 1991,  the OTS  proposed a core  capital  requirement  for savings
     associations  comparable to the  requirement for national banks that became
     effective on November 30, 1990.  This  proposed core capital ratio is 3% of
     total  adjusted  assets for thrifts  that  receive the highest  supervisory
     rating for  safety and  soundness  ("CAMEL"  rating),  with a 4% to 5% core
     capital  requirement  for all other thrifts.  See  "Regulation - Regulatory
     Capital Requirements."

(5)  Includes  $670,000  of  general  valuation  allowances,  of which  $619,000
     qualifies as supplementary  capital.  See "Regulation - Regulatory  Capital
     Requirements."

</FN>
</TABLE>


                                       32

<PAGE>



                                 CAPITALIZATION

          Set forth below is the capitalization,  including deposits, of Hemlock
Federal  as of  September  30,  1996,  and the pro forma  capitalization  of the
Holding  Company at the  minimum,  the  midpoint,  the maximum and 15% above the
maximum of the Estimated  Valuation Range, after giving effect to the Conversion
and based on other assumptions set forth in the table and under the caption "Pro
Forma Data."

<TABLE>
<CAPTION>

                                                                        Holding Company - Pro Forma Based
                                                                          Upon Sale at $10.00 per share
                                                                --------------------------------------------------
                                                                                                            15% Above
                                                                   Minimum      Midpoint       Maximum       Maximum
                                                    Existing      1,334,500     1,570,000     1,805,500     2,076,325
                                                Capitalization      Shares       Shares         Shares        Shares
                                                --------------      ------       ------         ------        ------
                                                                         (In Thousands)

<S>                                                  <C>           <C>          <C>           <C>           <C>     
Deposits(1).................................         $129,159      $129,159     $129,159      $129,159      $129,159
                                                     ========      ========     ========      ========      ========
Stockholders' Equity:
  Serial Preferred Stock ($0.01 par value)
  authorized - 100,000 shares; none to be
  outstanding...............................        $     ---     $     ---    $     ---     $     ---     $     ---
  Common Stock ($0.01 par value authorized
  - 2,500,000 shares to be outstanding (as
  shown)(2).................................              ---            13           15            17            20
  Additional paid-in capital................              ---        12,791       15,112        17,433        20,100
  Retained earnings, substantially
  restricted(3).............................           10,842        10,842       10,842        10,842        10,842

  Net unrealized loss on securities available for
    sale....................................              519           519          519           519           519
Less:
  Common Stock acquired by ESOP(4)..........              ---         1,068        1,256         1,444         1,661
  Common Stock acquired by RRP(4)...........              ---           534          628           722           831
                                                   ----------     ---------    ---------     ---------     ---------
Total Stockholders' Equity..................          $11,361       $22,563      $24,604       $26,645       $28,989
                                                      =======       =======      =======       =======       =======
<FN>
- --------------
(1)  No effect has been  given to  withdrawals  from  deposit  accounts  for the
     purpose of purchasing Common Stock in the Conversion.  Any such withdrawals
     will reduce pro forma deposits by the amount of such withdrawals.

(2)  Does not  reflect  the  shares of Common  Stock  that may be  reserved  for
     issuance pursuant to the Stock Option Plan.

(3)  See  "Dividends"  and  "Regulation  -  Limitations  on Dividends  and Other
     Capital  Distributions"  regarding restrictions on future dividend payments
     and "The Conversion - Effects of Conversion to Stock Form on Depositors and
     Borrowers of the Bank" regarding the liquidation  account to be established
     upon Conversion.

(4)  Assumes that 8% of the shares sold in the  Conversion  will be purchased by
     the ESOP.  The funds used to acquire the ESOP shares will be borrowed  from
     the Holding  Company.  The Bank intends to make  contributions  to the ESOP
     sufficient  to  service  and  ultimately  retire  the  ESOP's  debt  over a
     twelve-year  period.  Also  assumes that an amount of shares equal to 4% of
     the amount of shares  sold in the  Conversion  will be acquired by the RRP,
     following  shareholder  ratification  of such plan after  completion of the
     Conversion.  In the  event  that  the  RRP is  funded  by the  issuance  of
     authorized but unissued  shares in an amount equal to 4% of the shares sold
     in the Conversion,  the interest of existing  stockholders would be diluted
     by approximately 3.8%. The amount to be borrowed by the ESOP and the Common
     Stock  acquired by the RRP is  reflected  as a reduction  of  stockholders'
     equity.  See  "Management - Benefit Plans - Employee Stock  Ownership Plan"
     and "- Recognition and Retention Plan."
</FN>
</TABLE>

                                       33

<PAGE>



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

General

         The Bank is a financial  intermediary  engaged  primarily in attracting
deposits   from  the  general   public  and  using  such   deposits  to  acquire
mortgage-backed  and  other  securities  and  to  originate  one-to-four  family
residential  mortgage  and,  to a  significantly  lesser  extent,  multi-family,
consumer and other loans  primarily in its market area. The Bank's  revenues are
derived principally from interest earned on mortgage-backed and other securities
and loans.  The operations of the Bank are influenced  significantly  by general
economic  conditions  and  by  policies  of  financial  institution   regulatory
agencies,  including the OTS and FDIC. The Bank's cost of funds is influenced by
interest  rates on competing  investments  and general  market  interest  rates.
Lending  activities  are affected by the demand for financing of real estate and
other types of loans,  which in turn is affected by the interest  rates at which
such financings may be offered.

         The  Bank's  net  interest  income  is  dependent  primarily  upon  the
difference or spread  between the average  yield earned on securities  and loans
receivable,  net and the average rate paid on deposits,  as well as the relative
amounts  of  such  assets  and   liabilities.   The  Bank,   like  other  thrift
institutions,  is  subject  to  interest  rate  risk  to  the  degree  that  its
interest-bearing  liabilities  mature or reprice  at  different  times,  or on a
different basis, than its interest-earning assets.

Financial Condition

Comparison of Financial Condition at September 30, 1996 and December 31, 1995

         Total  assets at  September  30, 1996 were $147.0  million  compared to
$145.6  million at December 31, 1995, an increase of $1.4 million,  or 1.0%. The
increase in total  assets was due  primarily  to a $7.9  million  increase of in
loans receivable  resulting from an increased  emphasis on loan  originations as
well as a $3.1 million  increase in cash equivalents and a $2.5 million increase
in  securities  available-for-sale,  offset  by  a  $12.7  million  decrease  in
securities held-to- maturity resulting from repayments on such securities.

         Total liabilities at September 30, 1996 were $135.6 million compared to
$133.7  million at December 31, 1995, an increase of $1.9 million,  or 1.4%. The
increase  is  primarily  due  to  the  accrual  of  a  $1.0  million  charitable
contribution at September 30, 1996, a $840,000  liability  recorded on September
30, 1996 for the SAIF special assessment to be paid in November 1996, and a $2.1
million liability related to the purchase of a security which had not settled as
of September 30, 1996.  These  increases were partially  offset by a decrease in
deposits  of $1.5  million  from $130.7  million at December  31, 1995 to $129.2
million at September 30, 1996 due to competition  from  non-depository  products
such as mutual funds and securities. Advance payments by borrowers for taxes and
insurance  decreased by $364,000 due to the payment of the second installment of
real estate taxes in September.

         Total equity at September 30, 1996 was $11.4 million  compared to $11.9
million at December 31,  1995,  a decrease of  $516,000,  or 4.3% as a result of
$504,000 net loss for the

                                       34

<PAGE>



period   combined   with  a  reduction   in   unrealized   gain  on   securities
available-for-sale  from  $531,000 at December 31, 1995 to $519,000 at September
30, 1996.

Comparison of Financial Condition at December 31, 1995 and December 31, 1994

         Total  assets at  December  31, 1995 were  $145.6  million  compared to
$143.9  million at December 31, 1994, an increase of $1.7 million,  or 1.2%. The
Bank  increased  the amount of net loans  receivable  by $7.5 million from $37.7
million at December 31, 1994 to $45.2  million at December  31, 1995,  primarily
due to lower levels of mortgage  interest rates in 1995, which spurred increased
demand. In addition,  management made a concerted effort to increase loan growth
by hiring  additional  loan personnel and increased  emphasis on loan marketing.
The  increase in net loans  receivable  was  partially  offset by a $3.5 million
decrease in cash and cash  equivalents and a $2.1 million decrease in securities
from $86.0  million at December 31, 1994 to $83.9  million at December 31, 1995.
In  December  1995,  management  transferred  $9.3  million of  securities  from
held-to-maturity to available-for-sale as permitted by regulation.

         Total  liabilities were $133.7 million at December 31, 1995 compared to
$133.5  million at  December  31,  1994,  an  increase  of  $251,000,  or 0.19%,
primarily due to an increase of $345,000 in other  liabilities  for the deferred
taxes  related  to  the  unrealized  gains  in  securities   available-for-sale,
partially  offset by an $83,000  decrease in advance  payments by borrowers  for
taxes and insurance as a result of changes in federal  regulations  which became
effective  during  1995  reducing  the amount of escrowed  funds  required to be
maintained by the Bank for borrowers.

         Equity at December 31, 1995 was $11.9 million compared to $10.4 million
at December 31, 1994, an increase of $1.5 million,  or 14.4%,  reflecting income
of $952,000 for the year and a change in unrealized gains (losses) on securities
available-for-sale  from  ($15,000) at December 31, 1994 to $531,000 at December
31, 1995.

Results of Operations

         The Bank's results of operations depend primarily upon the level of net
interest income,  which is the difference  between the interest income earned on
its  interest-earning  assets such as securities and loans, and the costs of the
Bank's interest-bearing liabilities,  primarily deposits and borrowings. Results
of  operations  are also  dependent  upon the  level of the  Bank's  noninterest
income,  including fee income and service charges,  and affected by the level of
its noninterest expenses,  including its general  administrative  expenses.  Net
interest  income  depends  upon  the  volume  of  interest-earnings  assets  and
interest-bearing  liabilities  and the  interest  rate  earned  or paid on them,
respectively.

Comparison of Operating Results for the Nine Months Ended September 30, 1996 and
September 30, 1995

         General.  Net loss for the nine  months  ended  September  30, 1996 was
$504,000,  a decrease of $1,237,000,  from net earnings of $733,000 for the nine
months ended  September 30, 1995.  The decrease was primarily due to the accrual
of a $840,000 FDIC special

                                       35

<PAGE>



assessment  on SAIF insured  deposits  effective  September  30, 1996 and a $1.0
million accrued contribution to the Foundation in September 1996.

         Interest  Income.  Interest  income for the nine months ended September
30, 1996 was $7.7  million  compared to $7.4  million for the nine months  ended
September 30, 1995, an increase of $308,000, or 4.2%. The increase resulted from
a  combination  of an increase in the average  yield and the average  balance of
interest-earning  assets. The annualized average yield increased 16 basis points
from 7.08% for the nine months  ended  September  30, 1995 to 7.24% for the nine
months ended  September 30, 1996 largely as a result of an increase in the yield
on  mortgage-backed  securities  and an increase in the proportion of the Bank's
assets  consisting  of  loans  receivable.   The  average  annualized  yield  on
mortgage-backed   securities   increased   due  to  the  upward   repricing   of
adjustable-rate   mortgage-backed   securities   and  a   decrease   in  premium
amortization due to slower paydowns of mortgage-backed securities. This increase
was partially  offset by a decrease in the annualized  yield on loans from 8.19%
for the nine months ended  September 30, 1995 to 7.98% for the nine months ended
September 30, 1996. Average  interest-earning  assets increased primarily due to
the shift of funds from cash and due from banks  into  interest-bearing  deposit
accounts  throughout  the  year as well  as a  slight  increase  in  funds  from
deposits.

         Interest Expense.  Interest expense for the nine months ended September
30, 1996 was $4.2  million  compared to $4.0  million for the nine months  ended
September 30, 1995, an increase of $240,000,  or 6.0%.  The increase in interest
expense in part reflects the higher interest rate environment during the period,
as the average  cost of funds  increased 20 basis points from 4.08% for the nine
months ended September 30, 1995 to 4.28% for the nine months ended September 30,
1996.  The  increase  in  interest  expense  was also due to an  increase in the
average balance of interest-bearing liabilities from $130.6 million for the nine
months  ended  September  30, 1995 to $131.8  million for the nine months  ended
September 30, 1996. The average  balance of  certificates  of deposit  increased
from $62.9 million for the nine months ended September 30, 1995 to $65.3 million
for the nine months ended September 30, 1996. This increase was partially offset
by a decrease in the average  balance of money market accounts from $6.5 million
to $5.6 million for the same  periods.  The  increase in the average  balance of
certificate  of deposit  accounts  resulted from the increased  customer  demand
arising  from  higher  interest  rates  paid by the Bank on these  accounts,  in
response to higher market rates.

         Net Interest Income. Net interest income remained  relatively stable at
$3.4 million for the nine months ended  September 30, 1996 and 1995. The average
net  interest  spread  narrowed  slightly  from 3.00% for the nine months  ended
September 30, 1995 to 2.96% for the nine months ended  September 30, 1996 due to
the increase in the average cost of interest-bearing  liabilities  exceeding the
increase in the average yield on interest-earning assets.

         Provision for Loan Losses.  The Bank  recorded a $75,000  provision for
loan losses for the nine months ended  September  30, 1996  compared to $122,000
for the nine months ended  September 30, 1995. The decrease  resulted  primarily
from a decrease in  non-performing  assets.  At September  30, 1996,  the Bank's
allowance for loan losses totaled  $670,000,  or 1.2% of total loans and 870% of
total  non-performing  loans.  The amount of the  provision  and  allowance  for
estimated losses on loans is influenced by current economic  conditions,  actual
loss  experience,  industry trends and other factors,  such as adverse  economic
conditions, including declining real

                                       36

<PAGE>



estate  values,  in the Bank's  market  area.  In addition,  various  regulatory
agencies, as an integral part of their examination process,  periodically review
the Bank's  allowance for estimated  losses on loans.  Such agencies may require
the Bank to provide additions to the allowance based upon judgments which differ
from  those  of  management.  Although  management  uses  the  best  information
available and  maintains the Bank's  allowance for losses at a level it believes
adequate to provide for  losses,  future  adjustments  to the  allowance  may be
necessary due to economic,  operating,  regulatory and other conditions that may
be beyond the Bank's control.

         Noninterest  Income.  Noninterest  income  for the  nine  months  ended
September  30, 1996 was $321,000  compared to $198,000 for the nine months ended
September  30,  1995,  an increase  of  $123,000,  or 62.1%.  The  increase  was
primarily a result of a decrease in losses on sale of  securities of $80,000 for
the nine months ended September 30, 1996 from $161,000 for the nine months ended
September  30, 1995.  In  addition,  service fee income  increased  $45,000 as a
result of increased  fees on FHA and VA loans on which  applications  were taken
for other lenders.

         Noninterest Expense.  Noninterest expense was $4.5 million for the nine
months  ended  September  30, 1996  compared to $2.3 million for the nine months
ended  September 30, 1996, an increase of $2.2 million,  or 95.7%.  The increase
was  primarily  due to a $840,000  one-time  special  assessment on SAIF insured
deposits  resulting from federal  legislation  enacted on September 30, 1996. In
addition,  the Bank accrued $1.0 million during 1996 for a  contribution  to the
Foundation established by the Bank in September 1996. The Bank also recognized a
gain on sale of other  real  estate of  $223,000  during the nine  months  ended
September  30, 1995  compared to zero for the nine months  ended  September  30,
1996.

         Income Tax Expense.  The  provision  (benefit) for income taxes totaled
($341,000) for the nine months ended September 30, 1996 compared to $433,000 for
the nine months ended  September  30, 1995.  The decrease was primarily due to a
decrease in income before income taxes of $2.0 million.

Comparison  of  Operating  Results  for the Years  Ended  December  31, 1995 and
December 31, 1994

         General.  Net income for the year ended  December 31, 1995 was $952,000
compared  to  $539,000  for the year ended  December  31,  1994,  an increase of
$413,000,  or 76.6%.  The increase was  primarily a result of an increase in the
Bank's net interest income as discussed more fully below.

         Interest  Income.  Interest income for the year ended December 31, 1995
was $9.9 million  compared to $8.5 million for the year ended December 31, 1994,
an increase of $1.4 million,  or 16.5%. The contributing  factor in the increase
in  interest  income was the 117 basis  point  increase  in the yield on average
interest-earning assets from 5.98% for the year ended December 31, 1994 to 7.15%
for the year ended  December  31,  1995.  The average  yield on  mortgage-backed
securities  increased  from 5.41% for the year ended  December 31, 1994 to 6.80%
for  the  year  ended  December  31,  1995  due  to  the  upward   repricing  of
adjustable-rate mortgage-backed securities coupled with the reduced amortization
of premiums  resulting from a slowdown in  prepayments  from the prior year. The
yield on average loans receivable decreased from

                                       37

<PAGE>



8.26% for the year ended  December 31, 1994 to 8.21% for the year ended December
31, 1995.  However,  the average balance of loans  receivable  increased by $4.1
million  due to  management's  concerted  effort to increase  loan  originations
through  the  addition  of lending  personnel  and  increased  emphasis  on loan
originations.

         Interest Expense. Interest expense for the year ended December 31, 1995
was $5.4 million  compared to $4.7 million for the year ended December 31, 1994,
an increase of $744,000,  or 15.9%.  The increase in interest expense reflects a
higher  interest  rate  environment,  as the  average  cost of  interest-bearing
liabilities  increased by 65 basis points from 3.49% for the year ended December
31, 1994 to 4.14% for the year ended  December  31,  1995.  The  increase in the
average cost of funds was also  attributable to a shift of deposits from savings
accounts to higher  yielding  certificates  of deposit as a result of the higher
prevailing  level of interest rates. The average cost of certificates of deposit
increased  from 4.17% for the year ended December 31, 1994 to 5.23% for the year
ended  December 31, 1995.  This increase was partially  offset by a $3.0 million
decrease  in the average  balance of  interest-bearing  liabilities  from $133.7
million  for the year ended  December  31,  1994 to $130.7  million for the year
ended  December 31, 1995 caused  primarily by  competition  from non  depository
financial products and the repayment of FHLB advances.

         Net Interest  Income.  Net interest income of $4.5 million for the year
ended  December 31, 1995  represented a $690,000  increase from the $3.8 million
reported  for the year ended  December  31,  1994.  The increase in net interest
income was a result of the  increase in the net  interest  spread from 2.49% for
the year ended December 31, 1994 to 3.01% for the year ended December 31, 1995.

         Provision for Loan Losses. The Bank's provision for loan losses for the
year ended  December  31, 1995 was  $134,000  compared to $150,000  for the year
ended December 31, 1994. The allowance for loan losses represented 1.3% and 1.2%
of gross loans  receivable  at December  31,  1995 and 1994,  respectively.  The
amount  of the  provision  and  allowance  for  estimated  losses  on  loans  is
influenced by current  economic  conditions,  actual loss  experience,  industry
trends  and  other  factors,  such as  adverse  economic  conditions,  including
declining  real estate values,  in the Bank's market area. In addition,  various
regulatory  agencies,   as  an  integral  part  of  their  examination  process,
periodically  review the Bank's  allowance for estimated  losses on loans.  Such
agencies may require the Bank to provide  additions to the allowance  based upon
judgments which differ from those of management.

         Noninterest Income.  Noninterest income for the year ended December 31,
1995 was $337,000  compared to $383,000 for the year ended  December 31, 1994, a
decrease of $46,000, or 12.0%. The decrease was the result of an increase in the
loss on sale of securities  of $72,000 in 1995 combined with a $30,000  decrease
in rental  income  as a result of the sale of other  real  estate  owned.  These
decreases  were partially  offset by an increase in fees and service  charges of
$44,000 and other income of $11,000.  The  increase in fees and service  charges
was due to servicing  fee income from the  origination  of FHA and VA loans sold
into the secondary market.

         Noninterest  ExpensNoninterest  expense was $3.2 million for both years
ended December 31, 1995 and 1994.  Although  noninterest  expense was relatively
stable,  the Bank  recognized  a gain on the sale of other real estate  owned of
$223,000 in 1995 compared to zero

                                       38

<PAGE>



in 1994. This gain in 1995 was offset by a $99,000  increase in compensation and
employee  benefits  due to an  increase  in the  number  of loan  personnel,  an
increase in occupancy and equipment expense of $122,000 due largely to increased
real estate taxes, and a $30,000 increase in advertising and increased  emphasis
on the promotion of loan activity.

         Income Taxes.  The provision for income taxes was $559,000 for the year
ended  December 31, 1995  compared to $343,000  for the year ended  December 31,
1994. The increase was primarily due to a $628,000 increase in pretax income.

Comparison  of  Operating  Results  for the Year  Ended  December  31,  1994 and
December 31, 1993

         General.  The Bank reported net income for the year ended  December 31,
1994 of $539,000  compared to $977,000  for the year ended  December 31, 1993, a
decrease of $438,000,  or 44.8%.  The decrease in net income was  primarily  the
result  of  gains on the  sale of  securities  of  $270,000  for the year  ended
December 31, 1993 compared to losses of $89,000 for the year ended  December 31,
1994,  coupled with a $256,000  cumulative  effect on prior years of a change in
accounting for income taxes in 1993.

         Interest  Income.  Interest  income was $8.5 million for the year ended
December 31, 1994 compared to $8.8 million for the year ended December 31, 1993,
a decrease  of  $314,000,  or 3.6%.  A  contributing  factor in the  decrease in
interest  income  was the 27  basis  point  decrease  in the  yield  on  average
interest-earning assets from 6.25% for the year ended December 31, 1993 to 5.98%
for the year ended  December  31, 1994.  The decrease in interest  income due to
lower  interest  rates  was  partially  mitigated  by the  increase  in  average
interest-earning assets from $141.0 million for the year ended December 31, 1993
to $142.1  million for the year ended  December 31, 1994.  The average  yield on
loans  decreased by 59 basis  points from 8.85% for the year ended  December 31,
1993 to 8.26% for the year ended  December  31,  1994,  primarily as a result of
higher  yielding  loans being repaid and replaced by loans  originated  at lower
prevailing rates.

         Interest Expense. Interest expense for the year ended December 31, 1994
was $4.7 million  compared to $4.9 million for the year ended December 31, 1993,
a decrease of  $275,000,  or 5.6%.  The  decrease  in  interest  expense was due
primarily to a 22 basis point  decrease in the average cost of  interest-bearing
liabilities  from 3.71% for the year ended  December  31,  1993 to 3.49% for the
year ended December 31, 1994, as a result of the Bank's decision to reduce rates
paid on its deposits in light of the lower rate environment  experienced  during
1994.

         Net Interest  Income.  Net interest  income for the year ended December
31, 1994 was $3.8 million  compared to $3.9 million for the year ended  December
31, 1993, a decrease of $37,000,  or 1.0%. The decrease resulted  primarily from
the decrease in the net interest  spread from 2.54% for the year ended  December
31, 1993 to 2.49% for the year ended  December 31, 1994. The decrease in the net
interest spread was a result of  interest-earning  assets repricing more rapidly
than interest-bearing liabilities in a declining rate environment during 1994.


                                       39

<PAGE>



         Provision  for Loan Losses.  The Bank's  provision  for loan losses was
$150,000 for the year ended  December 31, 1994 compared to $149,000 for the year
ended  December 31, 1993.  The  allowance for loan losses  represented  1.2% and
0.69% of gross loans at December 31, 1994 and 1993, respectively.  The amount of
the  provision  and  allowance  for  estimated  losses on loans is influenced by
current economic conditions,  actual loss experience,  industry trends and other
factors,  such as adverse economic  conditions,  including declining real estate
values, in the Bank's market area. In addition,  various regulatory agencies, as
an integral part of their examination  process,  periodically  review the Bank's
allowance for estimated  losses on loans.  Such agencies may require the Bank to
provide  additions to the allowance based upon judgments which differ from those
of management.

         Noninterest Income.  Noninterest income was $383,000 for the year ended
December 31, 1994  compared to $727,000 for the year ended  December 31, 1993, a
decrease of $344,000,  or 47.3%.  Noninterest  income  decreased  primarily as a
result  of  losses  on the sale of  securities  of  $89,000  for the year  ended
December 31, 1994  compared to gains on the sale of  securities  of $270,000 for
the year ended  December 31, 1993.  This was partially  offset by an increase in
rental  income of $21,000 as a result of increased  net rental income from other
real estate owned.

         Noninterest Expense.  Noninterest expense was $3.2 million for the year
ended December 31, 1994 compared to $3.3 million for the year ended December 31,
1993, a decrease of $133,000,  or 4.0%. The decrease in noninterest  expense was
the result of a loss on the sale of other real estate  owned of $121,000 for the
year ended December 31, 1993 compared to $0 in 1994.

         Income Taxes.  The provision for income taxes was $343,000 for the year
ended  December 31, 1994  compared to $411,000  for the year ended  December 31,
1993.  The  decrease  was  largely a result of a  decrease  in pretax  income of
$250,000.  In addition,  in 1993,  the Bank  recorded the  cumulative  effect of
adopting a change in accounting for income taxes totaling $256,000.

                                       40

<PAGE>



Analysis of Net Interest Income

         Net interest income  represents the difference  between interest earned
on interest-earning  assets and interest paid on  interest-bearing  liabilities.
Net  interest  income  depends  on the  volumes of  interest-earning  assets and
interest-bearing liabilities and the interest rates earned or paid on them.

         The following  table  presents,  for the periods  indicated,  the total
dollar amount of interest  income from average  interest-earning  assets and the
resultant  yields,  as well as the interest expense on average  interest-bearing
liabilities,  expressed both in dollars and rates. No tax equivalent adjustments
were made. All average balances are monthly average balances. Non-accruing loans
have been included in the table as loans carrying a zero yield.

<TABLE>
<CAPTION>

                                               Nine Months Ended September 30                  Year Ended December 31,
                                 --------------------------------------------------------  ----------------------------
                                            1996(3)                       1995(3)                       1995           
                                 --------------------------  ---------------------------  -----------------------------
                                   Average  Interest           Average   Interest            Average   Interest         
                                 Outstanding Earned/  Yield/ Outstanding  Earned/  Yield/  Outstanding  Earned/   Yield/
                                   Balance    Paid     Rate    Balance     Paid     Rate     Balance     Paid      Rate 
                                   -------    ----     ----    -------     ----     ----     -------     ----      ----
                                                                  (Dollars in Thousands)

<S>                               <C>         <C>     <C>     <C>         <C>       <C>     <C>         <C>        <C>  
Loans receivable(1) ............  $ 50,232    $3,008  7.98%   $ 39,972    $2,456    8.19%   $ 41,185    $3,383     8.21%
Mortgage-backed securities .....    66,404     3,556  7.14      73,153     3,658    6.67      72,126     4,904     6.80
Securities(2) ..................    10,750       490  6.08      15,059       698    6.18      14,780       898     6.08
Other earning assets ...........    13,885       619  5.94      10,605       553    6.95      10,900       750     6.88
                                  --------    ------  -----   --------    ------   -----    --------    ------     ----
 Total earning assets(1) .......  $141,271     7,673  7.24    $138,789     7,365    7.08    $138,991     9,935     7.15
                                  ========                    ========                      ========                   

Interest-Earning Liabilities:
 Savings deposits ..............  $ 46,245     1,081  3.12    $ 46,579     1,082    3.10    $ 46,425     1,441     3.10
 Demand and NOW ................    13,238       241  2.43      13,168       238    2.41      13,237       321     2.43
 MMDA ..........................     5,552       131  3.15       6,461       153    3.16       6,297       198     3.14
 Certificates of Deposit .......    65,296     2,670  5.45      62,933     2,410    5.11      63,283     3,308     5.23
 Borrowings ....................     1,500       112  9.96       1,500       111    9.87       1,500       148     9.87
                                  --------    ------  -----    --------   ------   -----    --------     -----     ----
  Total interest-bearing
    liabilities ................  $131,831     4,235  4.28    $130,641     3,994    4.08    $130,742     5,416     4.14
                                 =========    ------  ----    ========     -----    ----    ========    ------     ----
Net interest/spread ............              $3,438  2.96%               $3,371    3.00%               $4,519     3.01%
                                              ======  ====                ======    ====                ======     ====
Margin .........................                      3.24%                         3.24%       3.25%
                                                      ====                          ====        ====
Assets to liabilities ..........   107.16%                      106.24%                       106.31%
                                   =======                      ======                        ======

</TABLE>



<TABLE>
<CAPTION>


                                                          Year Ended December 31,
                                -------------------------------------------------------------------
                                               1994                                1993
                                -------------------------------    --------------------------------
                                  Average    Interest                Average     Interest          
                                Outstanding   Earned/    Yield/    Outstanding    Earned/    Yield/
                                  Balance      Paid       Rate       Balance       Paid       Rate   
                                  -------      ----       ----       -------       ----       ----   
                                                          (Dollars in Thousands)
<S>                             <C>           <C>        <C>        <C>           <C>         <C>  
Loans receivable(1) .........   $ 37,112      $3,064     8.26%      $ 35,551      $3,147      8.85%
Mortgage-backed securities ..     83,392       4,508     5.41         93,988       5,138      5.47
Securities(2) ...............      8,881         400     4.50          5,049         327      6.48
Other earning assets ........     12,709         529     4.16          6,414         203      3.16
                                  ------      ------                --------      ------      
 Total earning assets(1) ....   $142,094       8,501     5.98       $141,002       8,815      6.25
                                  ======                            ========                      

Interest-Earning Liabilities:
 Savings deposits ...........   $ 48,932       1,372     2.80       $ 46,600       1,381      2.96
 Demand and NOW .............     13,025         287     2.20         12,579         291      2.31
 MMDA .......................      7,753         210     2.71          8,882         247      2.78
 Certificates of Deposit ....     61,572       2,566     4.17         62,024       2,724      4.39
 Borrowings .................      2,423         237     9.78          3,462         305      8.81
                                  ------      --------              --------       -----
  Total interest-bearing
    liabilities .............   $133,705       4,672     3.49       $133,547       4,948      3.71
                                ========       -----     ----       ========       -----      ----
Net interest/spread .........                 $3,829     2.49%                    $3,867      2.54%
                                              ======     =====                    ======      =====
Margin ......................                            2.69%                                2.74%
                                                         =====                                =====
Assets to liabilities .......     106.27%                             105.58%
                                  ======                              ======
<FN>
- -------------
(1)  Calculated net of deferred loan fees, loan discounts, loans in process and
     loss reserves.
(2)  Calculated based on amortized cost.
(3)  Annualized yield/rate.
</FN>
</TABLE>


                                       41

<PAGE>

     The following  table presents the weighted  average yields earned on loans,
securities and other  interest-earning  assets,  and the weighted  average rates
paid on savings  deposits and the  resultant  interest  rate spreads at the date
indicated. Weighted average balances are based on monthly balances.

<TABLE>
<CAPTION>
                                                           At September 30,               At December 31,
                                                           ----------------   ----------------------------------------
                                                            1996     1995     1995     1994     1993     1992     1991
                                                            ----     ----     ----     ----     ----     ----     ----
<S>                                                         <C>      <C>      <C>      <C>      <C>      <C>      <C>  
Weighted average yield on:
 Loans receivable(1)....................................    7.83%    8.12%    8.06%    8.20%    8.30%    9.19%    9.78%
 Mortgage-backed securities(2)..........................    6.50     7.38     8.22     6.42     7.62     6.16     7.77
 Securities(2)..........................................    6.85     4.73     5.10     6.71     5.10     9.16     9.71
 Other interest-earning assets..........................    5.48     5.34     4.26     5.38     3.07     3.89     5.16
   Combined weighted average yield on interest-earning
       assets...........................................    6.88     7.17     7.45     6.78     7.08     6.95     8.21

Weighted average rate paid on:
 Passbook Savings ......................................    3.20     3.20     3.15     3.14     2.60     3.20     5.12
 NOW....................................................    3.14     3.14     3.14     3.14     2.79     3.30     5.13
 MMDA...................................................    2.52     2.52     2.52     2.52     2.27     2.78     4.58
 Certificate accounts...................................    5.47     5.55     5.57     4.65     4.14     4.82     6.49
 Borrowings.............................................    9.72     9.72     9.72     9.72     9.59     9.59     9.59
 Other interest-bearing liabilities.....................     ---      ---      ---      ---      ---      ---      ---
    Combined weighted average rate paid on interest-
      bearing liabilities...............................    4.32     4.34     4.34     3.85     3.50     4.11     5.92

Spread..................................................    2.56%    2.83%    3.11%    2.93%    3.58%    2.84%    2.29%
- ----------
<FN>
(1)  Excluding amortization of deferred loan fees.
(2)  Excluding premium amortization and discount accretion.
</FN>
</TABLE>

                                       42

<PAGE>

     The  following  schedule  presents the dollar amount of changes in interest
income and interest expense for major components of interest-earning  assets and
interest-bearing  liabilities.  It distinguishes  between the changes related to
outstanding  balances  and that due to the changes in interest  rates.  For each
category   of   interest-earning   assets  and   interest-bearing   liabilities,
information is provided on changes  attributable to (i) changes in volume (i.e.,
changes  in  volume  multiplied  by old rate) and (ii)  changes  in rate  (i.e.,
changes in rate multiplied by old volume).  For purposes of this table,  changes
attributable  to both rate and volume,  which  cannot be  segregated,  have been
allocated  proportionately  to the  change  due to volume  and the change due to
rate.

<TABLE>
<CAPTION>
                                              Nine Months Ended
                                                September 30,             Year Ended December 31,          Year Ended December 31,
                                                1995 vs. 1996                  1994 vs. 1995                    1993 vs. 1994
                                        ----------------------------   -----------------------------    ----------------------------
                                           Increase                         Increase                        Increase
                                          (Decrease)                      (Decrease)                      (Decrease)
                                            Due to          Total           Due to          Total           Due to          Total
                                        --------------     Increase     --------------     Increase     --------------     Increase
                                        Volume    Rate    (Decrease)    Volume    Rate    (Decrease)    Volume    Rate    (Decrease)
                                        ------    ----    ----------    ------    ----    ----------    ------    ----    ----------
                                                                           (Dollars in Thousands)
<S>                                     <C>      <C>        <C>           <C>      <C>        <C>        <C>       <C>      <C>   
Interest-earning assets:
 Loans receivable...................... $(269)   $ 821      $ 552         (16)     335        319        (218)     135      $ (83)
 Mortgage-backed securities............   366     (468)      (102)      1,059     (663)       396         (57)    (573)      (630)
 Securities............................    54     (262)      (208)        172      326        498        (121)     194         73
 Other interest-earning assets.........  (140)     206         66         305      (84)       221          79      247        326
                                        -----    -----      -----      ------    -----      -----       -----    -----      -----

   Total interest-earning assets....... $  11    $ 297      $ 308      $1,520      (86)     1,434        (317)       3       (314)
                                        =====    =====      =====      ======    =====      =====       =====    =====      =====

Interest-bearing liabilities:
 Passbook savings......................     9      (10)        (1)        142      (73)        69         (76)      67         (9)
 NOW...................................     1        2          3          29        5         34         (14)      10         (4)
 MMDA..................................     7      (29)       (22)         31      (43)       (12)         (6)     (31)       (37)
 Certificate of Deposit................   135      125        260         669       73        742        (138)     (20)      (158)
 Borrowings............................     1      ---          1           2      (91)       (89)         31      (99)       (68)
                                        -----    -----      -----      ------    -----      -----       -----    -----      -----

   Total interest-bearing liabilities..   153       88        241         873     (129)       744        (203)     (73)      (276)
                                        =====    =====      =====      ======    =====      =====       =====    =====      =====

Net interest/spread.................... $(142)   $ 209      $  67      $  647    $  43      $ 690       $(114)   $  76      $ (38)
                                        =====    =====      =====      ======    =====      =====       =====    =====      =====
</TABLE>

                                       43

<PAGE>

Asset/Liability Management

     In an  attempt  to manage  its  exposure  to  changes  in  interest  rates,
management  monitors  the  Bank's  interest  rate risk.  The Board of  Directors
reviews  at  least   quarterly  the  Bank's  interest  rate  risk  position  and
profitability.  The  Board of  Directors  also  reviews  the  Bank's  portfolio,
formulates  investment  strategies and oversees the timing and implementation of
transactions to assure attainment of the Bank's objectives in the most effective
manner. In addition,  the Board  anticipates  reviewing on a quarterly basis the
Bank's  asset/liability  position,  including  simulations  of the effect on the
Bank's capital of various interest rate scenarios.

     In managing its  asset/liability  mix,  Hemlock  Federal,  depending on the
relationship  between long- and short-term interest rates, market conditions and
consumer  preference,  at times  places more  emphasis on managing  net interest
margin than on better  matching the interest rate  sensitivity of its assets and
liabilities  in an effort to enhance net interest  income.  Management  believes
that the increased net interest income resulting from a mismatch in the maturity
of its asset and liability portfolios can, during periods of declining or stable
interest rates, provide high enough returns to justify the increased exposure to
sudden and unexpected increases in interest rates.

     The Bank has taken a  variety  of steps to manage  its  interest  rate risk
level.  First,  the Bank  maintains a significant  portfolio of  mortgage-backed
securities  having  adjustable  rates  and/or  short  or  intermediate  terms to
maturity.  At September  30, 1996,  $53.8  million or 36.6% of the Bank's assets
consisted  of  mortgage-backed  and  related  securities  having  adjustable  or
floating  interest  rates or  anticipated  average  lives of five years or less.
Second, the Bank focuses its lending activities on the origination of adjustable
rate mortgage loans ("ARMs"), seven year balloon loans and fixed rate loans with
terms to maturity of 15 years or less.  Third, the Bank maintains a portfolio of
securities and liquid assets with weighted average lives of three years or less.
At September 30, 1996, the Bank had $7.1 million of securities  with a remaining
average  life of one year.  Finally,  a  substantial  proportion  of the  Bank's
liabilities  consists of NOW and passbook savings accounts which are believed by
management  to  be  somewhat  less  sensitive  to  interest  rate  changes  than
certificate accounts.

     Management  utilizes the net portfolio  value ("NPV")  analysis to quantify
interest rate risk. In essence,  this approach calculates the difference between
the present value of liabilities, expected cash flows from assets and cash flows
from off  balance  sheet  contracts.  Under OTS  regulations,  an  institution's
"normal"  level of interest rate risk in the event of an immediate and sustained
200 basis point change in interest rates is a decrease in the  institution's NPV
in an amount not  exceeding 2% of the present  value of its assets.  Pursuant to
this regulation,  thrift  institutions  with greater than "normal" interest rate
exposure must take a deduction from their total capital  available to meet their
risk-based capital requirement.  The amount of that deduction is one-half of the
difference between (a) the institution's  actual calculated  exposure to the 200
basis point interest rate increase or decrease (whichever results in the greater
pro forma decrease in NPV) and (b) its "normal" level of exposure which is 2% of
the present value of its assets.  Savings institutions,  however, with less than
$300  million  in assets  and a total  capital  ratio in excess of 12%,  will be
exempt from this requirement  unless the OTS determines  otherwise.  The OTS has
postponed the  implementation  of the rule until further notice.  Based upon its
asset size and capital level at September  30, 1996,  the Bank would qualify for
an exemption from this rule;

                                       44

<PAGE>

however,  management  believes  that the Bank  would not be  required  to make a
deduction from capital if it were subject to this rule.

     The following  table sets forth,  at September 30, 1996, an analysis of the
Bank's interest rate risk as measured by the estimated  changes in NPV resulting
from  instantaneous  and  sustained  parallel  shifts in the yield curve (+/-400
basis points,  measured in 100 basis point  increments) as compared to tolerance
limits under the Bank's current policy.

<TABLE>
<CAPTION>
Change in Interest      Estimated      Ratio of NPV      Estimated Increase
      Rates                NPV              to           (Decrease) in NPV
  (Basis Points)         Amount        Total Assets      Amount      Percent
- ------------------      ---------      ------------      ------      -------
                             (Dollars in Thousands)
       <S>               <C>               <C>          <C>            <C>  
       +400              $10,725           7.40%        $(5,980)       (36)%
       +300               12,548           8.52          (4,158)       (25)
       +200               14,310           9.57          (2,395)       (14)
       +100               15,794          10.43            (911)        (5)
        ---               16,705          10.93             ---        ---
       -100               16,969          11.04             263          2
       -200               16,490          10.73            (215)        (1)
       -300               16,780          10.86              75        ---
       -400               17,485          11.22             780          5
</TABLE>

     Certain assumptions  utilized in assessing the interest rate risk of thrift
institutions  were employed in preparing the preceding table.  These assumptions
relate to interest rates,  loan prepayment  rates,  deposit decay rates, and the
market values of certain assets under the various  interest rate  scenarios.  It
was also assumed that  delinquency  rates will not change as a result of changes
in interest rates although there can be no assurance that this will be the case.
Even if  interest  rates  change  in the  designated  amounts,  there  can be no
assurance  that the Bank's  assets and  liabilities  would  perform as set forth
above. In addition,  a change in U.S.  Treasury rates in the designated  amounts
accompanied  by a change in the shape of the  Treasury  yield  curve would cause
significantly different changes to the NPV than indicated above.

Liquidity and Capital Resources

     The  Bank's  primary  sources  of funds  are  deposits  and  proceeds  from
principal and interest payments on loans and mortgage-backed  securities.  While
maturities and scheduled  amortization  of loans and securities are  predictable
sources of funds,  deposit flows and mortgage prepayments are greatly influenced
by general interest rates, economic conditions and competition.  Hemlock Federal
generally  manages the pricing of its  deposits to be  competitive  and increase
core deposit relationships.

     Federal  regulations  require Hemlock Federal to maintain minimum levels of
liquid assets.  The required  percentage has varied from time to time based upon
economic  conditions  and savings flows and is currently 5% of net  withdrawable
savings deposits and borrowings  payable on demand or in one year or less during
the preceding  calendar month.  Liquid assets for purposes of this ratio include
cash, certain time deposits, U.S. Government, government agency

                                       45

<PAGE>

and  corporate  securities  and other  obligations  generally  having  remaining
maturities of less than five years. Hemlock Federal has historically  maintained
its  liquidity  ratio  for  regulatory  purposes  at  levels  in excess of those
required.   At  September  30,  1996,  Hemlock  Federal's  liquidity  ratio  for
regulatory purposes was 19.4%.

     The Bank's cash flows are comprised of three primary classifications:  cash
flows from operating activities,  investing activities and financing activities.
Cash flows provided by operating activities were $973,000 and $1,542,000 for the
nine months  ended  September  30,  1996 and  September  30, 1995  respectively,
$1,965,000,  $2,450,000  and  $3,048,000  for the years ended December 31, 1995,
December 31, 1994, and 1993,  respectively.  Net cash from investing  activities
consisted  primarily of disbursements  for loan originations and the purchase of
investments and mortgage-backed  securities,  offset by principal collections on
loans,  proceeds  from  maturation  and  sales of  securities  and  paydowns  on
mortgage-backed   securities.  Net  cash  from  financing  activities  consisted
primarily of activity in deposit and escrow accounts.

     The Bank's  most liquid  assets are cash and  short-term  investments.  The
levels of these assets are dependent on the Bank's operating, financing, lending
and investing  activities  during any given period.  At September 30, 1996, cash
and short-term  investments totaled $16.4 million. The Bank has other sources of
liquidity if a need for additional funds arises,  including  securities maturing
within one year and the  repayment of loans.  The Bank may also utilize the sale
of securities available-for-sale and Federal Home Loan Bank advances as a source
of funds.

     At September 30, 1996,  the Bank had  outstanding  commitments to originate
loans of $259,000,  of which $154,000 had fixed interest rates.  These loans are
to be secured by  properties  located in its market area.  The Bank  anticipates
that  it  will  have  sufficient  funds  available  to  meet  its  current  loan
commitments.  Certificates  of deposit which are scheduled to mature in one year
or less from September 30, 1996 totaled $49.8 million.  Management believes that
a significant portion of such deposits will remain with the Bank.

     Liquidity  management  is  both a daily  and  long-term  responsibility  of
management.  Hemlock Federal adjusts its investments in liquid assets based upon
management's  assessment  of (i) expected  loan demand,  (ii)  expected  deposit
flows,  (iii) yields  available  on  interest-earning  deposits  and  investment
securities,  and (iv) the objectives of its asset/liability  management program.
Excess liquidity is invested  generally in  interest-earning  overnight deposits
and short-and  intermediate-term  U.S.  Government  and agency  obligations  and
mortgage-backed  securities of short duration. If Hemlock Federal requires funds
beyond its ability to generate  them  internally,  it has  additional  borrowing
capacity with the FHLB of Chicago.

     Hemlock  Federal  is subject to  various  regulatory  capital  requirements
imposed by the OTS. At September  30, 1996,  Hemlock  Federal was in  compliance
with  all  applicable  capital  requirements  on a fully  phased-in  basis.  See
"Regulation - Regulatory Capital Requirements" and "Pro Forma Regulatory Capital
Analysis" and Note 12 of the Notes to the Financial Statements.

                                       46

<PAGE>

Impact of Inflation and Changing Prices

     The  financial  statements  and  related  data  presented  herein have been
prepared in accordance  with  generally  accepted  accounting  principles  which
require the measurement of financial  position and operating results in terms of
historical dollars without  considering changes in the relative purchasing power
of money over time due to  inflation.  The primary  impact of  inflation  on the
operations of the Bank is reflected in increased  operating  costs.  Unlike most
industrial companies, virtually all of the assets and liabilities of a financial
institution are monetary in nature. As a result, interest rates, generally, have
a more  significant  impact on a financial  institution's  performance than does
inflation.  Interest rates do not  necessarily  move in the same direction or to
the same extent as the prices of goods and services.

Impact of New Accounting Standards

     In March 1995, the FASB issued Statement of Financial  Accounting Standards
No. 121 ("SFAS No. 121"),  "Accounting  for the  Impairment of Long Lived Assets
and for Long Lived Assets to be Disposed  Of." SFAS No. 121  requires  that long
lived assets and certain  identifiable  intangibles  be reviewed for  impairment
whenever events or  circumstances  indicate that the carrying amount of an asset
may not be  recoverable.  However,  SFAS No.  121 does  not  apply to  financial
instruments,  core deposit  intangibles,  mortgage and other servicing rights or
deferred  tax  assets.  The  adoption  of SFAS  No.  121 in 1996  did not have a
material impact on the results of operations or financial condition of the Bank.

     In May 1995, the FASB issued  Statement of Financial  Accounting  Standards
No. 122 ("SFAS No. 122"),  "Accounting for Mortgage  Servicing Rights." SFAS No.
122 requires an  institution  that  purchases or originates  mortgage  loans and
sells or securitizes  those loans with servicing rights retained to allocate the
cost of the  mortgage  loans to the  mortgage  servicing  rights  and the  loans
(without the mortgage  servicing rights) based on their relative fair values. In
addition,  institutions  are required to assess  impairment  of the  capitalized
mortgage servicing  portfolio based on the fair value of those rights.  SFAS No.
122 is effective for fiscal years  beginning  after December 15, 1995.  SFAS No.
122 will be  superseded by Statement of Financial  Accounting  Standards No. 125
after  December  31,  1996.  The adoption of SFAS No. 122 in 1996 did not have a
material impact on the results of operations or financial condition of the Bank.

     In  November  1995,  the FASB  issued  Statement  of  Financial  Accounting
Standards No. 123 ("SFAS No. 123"),  "Accounting for Stock Based  Compensation,"
("SFAS No. 123"). This statement  establishes  financial accounting standard for
stock-based employee compensation plans. SFAS No. 123 permits the Bank to choose
either a new fair value based  method or the  current  APB Opinion 25  intrinsic
value based method or accounting for its stock-based compensation  arrangements.
SFAS No. 123  requires  pro forma  disclosures  of net earnings and earnings per
share  computed as if the fair value based  method had been applied in financial
statements of companies that continue to follow  current  practice in accounting
for such  arrangements  under Opinion 25. The disclosure  provisions of SFAS No.
123 are effective for fiscal years beginning after December 15, 1995. Any effect
that  this  statement  will  have  on the  Bank  will  be  applicable  upon  the
consummation of the Conversion.

                                       47

<PAGE>

     In June 1996, the Financial  Accounting  Standards Board released Statement
of Financial  Accounting  Standards  No. 125 ("SFAS No. 125"),  "Accounting  for
Transfers and  Extinguishments of Liabilities." SFAS No. 125 provides accounting
and reporting  standards  for  transfers  and servicing of financial  assets and
extinguishments of liabilities.  SFAS No. 125 requires a consistent  application
of a financial-components approach that focuses on control. Under that approach,
after a transfer of financial  assets,  an entity  recognizes  the financial and
servicing  assets  it  controls  and  the  liabilities  it  has  incurred,   and
derecognizes  liabilities when  extinguished.  SFAS No. 125 also supersedes SFAS
No. 122 and requires  that  servicing  assets and  liabilities  be  subsequently
measured by  amortization  in proportion to and over the period of estimated net
servicing  income  or loss and  requires  assessment  for  asset  impairment  or
increases  obligation  based on their  fair  values.  SFAS No.  125  applies  to
transfers and  extinguishments  occurring  after  December 31, 1996 and early or
retroactive  application  is not  permitted.  Management  anticipates  that  the
adoption  of SFAS  No.  125 will not have a  material  impact  on the  financial
condition or operations of the Bank.


                                    BUSINESS

General

     As a  community-oriented  financial  institution,  Hemlock Federal seeks to
serve the financial needs of communities in its market area.  Hemlock  Federal's
business  involves  attracting  deposits from the general  public and using such
deposits,  together with other funds, to originate primarily one- to four-family
residential mortgage loans and, to a lesser extent,  multi-family,  consumer and
other loans in its market  area.  The Bank also invests in  mortgage-backed  and
other securities and other permissible investments. See "Risk Factors."

     The Bank offers a variety of accounts  having a range of interest rates and
terms.  The Bank's  deposits  include  passbook and NOW  accounts,  money market
accounts and  certificate  accounts with terms of six months to five years.  The
Bank  solicits  deposits  only in its  primary  market  area and does not accept
brokered deposits.

Market Area

     The  Bank's  main  office is located in Oak  Forest,  Illinois  and its two
branch offices are located in Oak Lawn and Chicago, Illinois.

     The Bank's Oak Forest and Oak Lawn  offices  are  located in the  southwest
suburbs of Chicago and generally  serve the Bank's  southwest  suburban  market.
This market area is located  approximately 20-30 miles from downtown Chicago and
includes  Oak Forest and Oak Lawn as well as the  nearby  communities  of Tinley
Park,  Orland Park and Burbank.  While the Bank's  southwestern  suburban market
area consists  primarily of middle  income  bedroom  communities,  it also has a
significant   number  of  retail,   commercial,   office  and  light  industrial
establishments.

     Hemlock Federal's Chicago office is located on the South Side of Chicago in
the "Back of the Yards" community, a mature, low- to moderate-income  inner-city
community where the Bank began its  operations.  The majority of the community's
many businesses are small local

                                       48

<PAGE>

companies,  although  a few  large  corporations  also  have  operations  there.
Residences  within the community  consist primarily of single family and two- to
four-family flats,  although there are some mid-size apartment buildings.  Since
this is a well-established inner-city community, new housing starts are rare.


Lending Activities

     General.  The principal lending activity of the Bank is originating for its
portfolio fixed and to a lesser extent,  adjustable rate ("ARM")  mortgage loans
secured by one- to four-family residences located primarily in the Bank's market
area. To a much lesser extent, Hemlock Federal also originates multi-family real
estate,  consumer and other loans in its market area. At September 30, 1996, the
Bank's loans  receivable,  net totaled $53.1  million.  See "-  Originations  of
Loans" and "Use of Proceeds."

                                       49

<PAGE>

     Loan Portfolio Composition.  The following table sets forth the composition
of the Bank's loan  portfolio  in dollar  amounts and in  percentages  as of the
dates indicated.
<TABLE>
<CAPTION>
                                                                                     December 31,
                                 September 30,   -----------------------------------------------------------------------------------
                                      1996            1995             1994             1993             1992             1991
                                ---------------  ---------------  ---------------  ---------------  ---------------  ---------------
                                Amount  Percent  Amount  Percent  Amount  Percent  Amount  Percent  Amount  Percent  Amount  Percent
                                ------  -------  ------  -------  ------  -------  ------  -------  ------  -------  ------  -------
                                                                               (Dollars in Thousands)
<S>                            <C>       <C>    <C>       <C>    <C>       <C>    <C>       <C>    <C>       <C>    <C>       <C>   
Real Estate Loans:
One- to four-family........... $47,742   88.65% $39,089   85.08% $30,792   80.45% $28,378   75.59% $21,310   65.67% $20,100   58.61%
Multi-family..................   2,860    5.31    3,386    7.37    3,742    9.78    4,035   10.75    4,787   14.75    6,066   17.69
Commercial....................     586    1.09    1,101    2.40    1,566    4.09    2,020    5.38    2,440    7.52    2,559    7.46
Construction or development...     ---     ---      ---     ---      ---     ---      502    1.34      502    1.55      500    1.46
                               -------  ------  -------  ------  -------  ------  -------  ------  -------  ------  -------  ------
  Total real estate loans.....  51,188   95.05   43,576   94.85   36,100   94.32   34,935   93.06   29,039   89.49   29,225   85.22

Consumer loans:
Deposit account...............     175    0.32      158    0.34      150    0.39      172    0.46      187    0.58      145    0.42
Automobile....................     289    0.54      229    0.50      120    0.31      223    0.59      360    1.11      529    1.54
Home equity...................   2,201    4.09    1,981    4.31    1,908    4.98    2,211    5.89    2,862    8.82    4,394   12.82
                               -------  ------  -------  ------  -------  ------  -------  ------  -------  ------  -------  ------
  Total consumer loans........   2,665    4.95    2,368    5.15    2,178    5.68    2,606    6.94    3,409   10.51    5,068   14.78
                               -------  ------  -------  ------  -------  ------  -------  ------  -------  ------  -------  ------
  Total loans.................  53,853  100.00%  45,944  100.00%  38,278  100.00%  37,541  100.00%  32,448  100.00%  34,293  100.00%
                                        ======           ======           ======           ======           ======           ======

Less:
Loans in process..............     (53)             (28)             ---              (82)             ---             (196)
Deferred fees and discounts...      (9)             (84)            (150)            (184)            (212)            (173)
Allowance for losses..........    (670)            (600)            (469)            (234)            (497)            (174)
                               -------          -------          -------          -------          -------          -------
  Total loans receivable, net. $53,121          $45,232          $37,659          $37,041          $31,739          $33,750
                               =======          =======          =======          =======          =======          =======
</TABLE>

                                       50

<PAGE>

     The following  table shows the  composition of the Bank's loan portfolio by
fixed- and adjustable-rate at the dates indicated.
<TABLE>
<CAPTION>

                                                                                  December 31,
                                   September 30,   -------------------------------------------------------------------------------
                                       1996             1995            1994            1993            1992            1991
                                  ---------------  ---------------  --------------  -------------- ---------------  --------------
                                  Amount  Percent  Amount  Percent  Amount Percent  Amount Percent Amount  Percent  Amount Percent
                                  ------  -------  ------  -------  ------ -------  ------ ------- ------  -------  ------ -------
                                                                      (Dollars in Thousands)
<S>                             <C>      <C>      <C>     <C>      <C>    <C>      <C>    <C>    <C>      <C>       <C>    <C>
Fixed-Rate Loans:
Real estate:
One- to four-family .........   $ 43,227   80.27%  $36,358  79.14% $28,654  74.86% $25,480  67.87% $17,249  53.16%$ 15,223   44.39%
Multi-family ................      2,860    5.31     3,386   7.37    3,742   9.78    4,035  10.75    4,787  14.75    6,066   17.69
Commercial ..................        586    1.09     1,101   2.40    1,566   4.09    2,020   5.38    2,440   7.52    2,559    7.46
Construction or development .       --       --        --     --       --     --       502   1.34      502   1.55      500    1.46
                                --------   ------   ------  -----   ------  -----   ------   -----   ------ -----   ------   -----
  Total real estate loans ...     46,673   86.67    40,845  88.91   33,962  88.73   32,037  85.34   24,978  76.98   24,348   71.00
Consumer ....................      2,665    4.95     2,368   5.15    2,178   5.68    2,606   6.94    3,409  10.51    5,068   14.78
                                --------   -----    ------  -----   ------  -----   ------  -----   ------  -----   ------   -----
  Total fixed-rate loans ....     49,338   91.62    43,213  94.06   36,140  94.41   34,643  92.28   28,387  87.49   29,416   85.78

Adjustable-Rate Loans
Real estate:
One-to four-family ..........      4,515    8.38     2,731   5.94    2,138   5.59    2,898   7.72    4,061  12.51    4,877   14.22
                                --------   -----    ------  -----   ------  -----   ------  -----   ------  -----   ------   -----
  Total loans ...............     53,853  100.00%   45,944 100.00%  38,278 100.00%  37,541 100.00%  32,448 100.00%  34,293  100.00%
                                          ======           ======          ======          ======          ======           ======
Less:
Loans in process ............        (53)              (28)            --              (82)            --             (196)
Deferred fees and discounts .         (9)              (84)           (150)           (184)           (212)           (173)
Allowance for losses ........       (670)             (600)           (469)           (234)           (497)           (174)
                                --------            ------          ------          ------          ------          ------
  Total loans receivable, net   $ 53,121           $45,232         $37,659         $37,041         $31,739         $33,750
                                  ======            ======          ======          ======          ======          ======
</TABLE>


                                       51

<PAGE>



         The following schedule illustrates the interest rate sensitivity of the
Bank's loan portfolio at September 30, 1996.  Mortgages which have adjustable or
renegotiable interest rates are shown as maturing in the period during which the
contract  is due.  The  schedule  does  not  reflect  the  effects  of  possible
prepayments or enforcement of due-on-sale clauses.

<TABLE>
<CAPTION>


                                                  Real Estate
                          -----------------------------------------------------------
                                                 Multi-family and
                                                  Commercial Real       Residential
                          One- to four-family        Estate            Construction         Consumer             Total
                          -------------------   -----------------   -----------------   ----------------   -----------------
                                     Weighted            Weighted            Weighted           Weighted            Weighted
                                      Average            Average              Average            Average             Average
                          Amount        Rate    Amount     Rate     Amount      Rate    Amount     Rate    Amount      Rate
                          ------        ----    ------     ----     ------      ----    ------     ----    ------      ----
                      
                                                                             (Dollars in Thousands)
      Due During
     Years Ending
     September 30,
- ----------------------
<S>                      <C>          <C>      <C>        <C>      <C>         <C>     <C>       <C>         <C>     <C>
1997 .................   $     5      6.76%    $   --        --%    $  --         --%   $   43    9.27%   $   48      9.01%
1998 .................        16      8.53         52      8.51        50       9.00       202    8.81       320      8.78
1999 and 2000 ........        88      9.68         87     12.50       444      10.00       569    8.69     1,188      9.53
2001 to 2005 .........     7,952      7.65        922      8.83        --         --     1,433    8.77    10,307      7.91
2006 to 2020 .........    20,371      7.57      1,494      9.10        92       8.37       418    8.46    22,375      7.69
2021 and following ...    19,310      7.79        305      8.75        --         --        --      --    19,615      7.81
                          ------     ------    ------     -----      ----      -----     -----    ----    ------      ----
   Total .............   $47,742      7.68%    $2,860      9.07%     $586       9.66%   $2,665    8.72%  $53,853      7.82%
                          ======     ======    ======     =====      ====      =====     =====    ====    ======      ====
</TABLE>

         The total  amount of loans due after  September  30,  1997  which  have
predetermined  interest  rates is $49.3  million while the total amount of loans
due after such dates which have  floating or adjustable  interest  rates is $4.5
million.



                                       52

<PAGE>



         Under  federal  law,  the  aggregate  amount of loans  that the Bank is
permitted to make to any one borrower is generally  limited to 15% of unimpaired
capital  and  surplus  (25%  if  the  security  for  such  loan  has a  "readily
ascertainable"  value or 30% for  certain  residential  development  loans).  At
September  30,  1996,  based on the above,  the Bank's  regulatory  loans-to-one
borrower limit was approximately $1.7 million. On the same date, the Bank had no
borrowers with  outstanding  balances in excess of this amount.  As of September
30, 1996, the largest  dollar amount  outstanding or committed to be lent to one
borrower or,  group of related  borrowers,  related to a commercial  real estate
loan totaling $445,000 secured by a motel located in Downers Grove, Illinois. At
September 30, 1996, this loan was performing in accordance with its terms. As of
the same date,  there  were no other  loans  with  carrying  values in excess of
$250,000.

         All of the  Bank's  lending  is  subject  to its  written  underwriting
standards and to loan origination procedures. Decisions on loan applications are
made on the basis of detailed  applications and property valuations  (consistent
with the Bank's appraisal policy).  The loan applications are designed primarily
to determine the borrower's  ability to repay and the more significant  items on
the  application  are  verified   through  use  of  credit  reports,   financial
statements,  tax  returns  or  confirmations.  All loans  originated  by Hemlock
Federal  are  approved by the loan  committee  currently  comprised  of Chairman
Partynski,  President  Stevens,  Director Bucz and Chief Lending  Officer Robert
Upton and ratified by the full Board of Directors.

         The Bank  requires  title  insurance or other  evidence of title on its
mortgage  loans,  as well as fire and extended  coverage  casualty  insurance in
amounts  at least  equal to the  principal  amount  of the loan or the  value of
improvements  on the  property,  depending  on the type of loan.  The Bank  also
requires flood insurance to protect the property  securing its interest when the
property is located in a flood plain.

         One- to Four-Family Residential Real Estate Lending. The cornerstone of
the Bank's lending  program is the  origination of loans secured by mortgages on
owner-occupied one- to four-family  residences.  Historically,  the Bank focused
its  residential  lending  activities on fixed rate loans with 30 year terms. In
the 1980s,  in order to reduce the average term to repricing of its assets,  the
Bank began to stress also the origination of 15 year fixed rate loans as well as
adjustable  rate  loans.  Substantially  all of the Bank's  one- to  four-family
residential  mortgage  originations  are  secured by  properties  located in its
market area.  All mortgage loans  currently  originated by the Bank are retained
and  serviced by it,  although  the Bank may  consider  selling a portion of its
residential  loan  originations  in the future.

         The Bank currently  offers  fixed-rate  mortgage loans with  maturities
from 10 to 30 years.  The Bank  also  offers a fixed  rate  seven  year  balloon
product  with a 30 year  amortization  schedule  which is due in seven years but
which,  under certain  circumstances,  may be converted into a fully  amortizing
fixed rate loan for an  additional  term of up to 23 years.  Interest  rates and
fees  charged  on these  fixed-rate  loans are  established  on a regular  basis
according  to market  conditions.  As of September  30, 1996,  the Bank had $6.6
million of fixed rate loans (most of which were seven year  balloon  loans) with
original  terms of less than 10 years,  $19.5  million  of fixed rate loans with
original  terms of 10-15  years and  $20.6  million  of fixed  rate  loans  with
original terms of more than 15 years. See "- Originations of Loans."

                                       53

<PAGE>



         The Bank also  offers  ARMs which carry  interest  rates  which  adjust
annually at a margin (generally 250 basis points) over the yield on the One Year
Average Monthly U.S.  Treasury  Constant  Maturity Index ("one year CMT").  Such
loans may carry  terms to maturity  of up to 30 years.  The ARM loans  currently
offered by the Bank  provide  for up to 200 basis  point  annual  interest  rate
change cap and a lifetime cap  generally 600 basis points over the initial rate.
Initial interest rates offered on the Bank's ARMs may be approximately 100 basis
points below the fully  indexed  rate,  although  borrowers are qualified at the
fully indexed rate. As a result, the risk of default on these loans may increase
as interest rates  increase.  The Bank also originates ARMs which carry interest
rates which are fixed for an initial term of up to three years and  subsequently
adjust  annually to a margin over the year  one-year CMT. The Bank's ARMs do not
permit negative  amortization of principal,  do not contain prepayment penalties
and may be convertible  into  fixed-rate  loans.  At September 30, 1996, one- to
four-family  ARMs  totaled  $4.5  million  or  8.4%  of the  Bank's  total  loan
portfolio.

         Hemlock  Federal  will  generally  lend up to 90% of the  lesser of the
sales price or appraised  value of the security  property on owner occupied one-
to four-family  loans. The loan-to-value  ratio on non-owner  occupied,  one- to
four-family loans is generally 80% of the lesser of the sales price or appraised
value of the security property. Non-owner occupied one- to four-family loans may
pose a  greater  risk  to the  Bank  than  traditional  owner  occupied  one- to
four-family  loans. In underwriting one- to four-family  residential real estate
loans,  the  Bank  currently  evaluates  both  the  borrower's  ability  to make
principal,  interest and escrow  payments,  the value of the property  that will
secure the loan and debt to income ratios.

         Residential loans do not currently include  prepayment  penalties,  are
non-assumable  and do not  produce  negative  amortization.  Although  the  Bank
currently originates mortgage loans only for its portfolio, the Bank's loans are
generally  underwritten to permit their sale in the secondary market, except for
loans with loan to value ratios below 75% which are  underwritten  for portfolio
with an in-house property evaluation rather than an independent appraisal.

         While  the Bank  seeks  to  originate  most of its one- to  four-family
residential  loans in  amounts  which are less  than or equal to the  applicable
Federal Home Loan Mortgage  Corporation maximum (currently  $207,000),  the Bank
does,  on an exception  basis,  make one- to  four-family  residential  loans in
amounts in excess of such  maximum.  The Bank's  delinquency  experience on such
loans has been similar to its experience on its other residential loans.

         The Bank's residential  mortgage loans customarily  include due-on-sale
clauses  giving  the Bank the  right to  declare  the loan  immediately  due and
payable in the event that,  among other things,  the borrower sells or otherwise
disposes of the property subject to the mortgage and the loan is not repaid.

         Multi-family  and Commercial Real Estate Lending.  In order to increase
the  yield  of  its  loan  portfolio  and  to  complement   residential  lending
opportunities, the Bank from time to time originates permanent multi-family real
estate loans secured by properties in its primary  market area.  The Bank made a
strategic  decision in the early 1990s to eliminate its  commercial  real estate
lending program. At September 30, 1996, the Bank had multi-family loans totaling
$2.9  million,  or 5.3% of the Bank's  total loan  portfolio,  and  $586,000  in
commercial real estate loans, representing 1.1% of the total loan portfolio.

                                       54

<PAGE>



         While  the Bank will  consider  making  multi-family  loans as large as
$500,000, the Bank seeks loans secured by eight or fewer units.

         The Bank's permanent  multi-family  real estate loans generally carry a
maximum term of 15 years and have fixed rates. These loans are generally made in
amounts of up to 80% of the lesser of the appraised  value or the purchase price
of the property.  Appraisals on properties securing  multi-family and commercial
real estate loans are performed by an  independent  appraiser  designated by the
Bank at the time the loan is made.  All appraisals on  multi-family  real estate
loans are  reviewed  by the  Bank's  loan  committee.  In  addition,  the Bank's
underwriting  procedures require  verification of the borrower's credit history,
income and financial statements,  banking  relationships,  references and income
projections  for the  property.  The Bank obtains  personal  guarantees on these
loans.

         At September 30, 1996,  the Bank's  largest  commercial  real estate or
multi-family  loan outstanding  totaled $445,000 and was secured by 25% interest
in a motel and a retail store located in Downers Grove, Illinois.

         Multi-family  and  commercial  real  estate  loans may present a higher
level of risk than loans secured by one- to four-family residences. This greater
risk is due to several  factors,  including the  concentration of principal in a
limited  number  of  loans  and  borrowers,  the  effects  of  general  economic
conditions  on income  producing  properties  and the  increased  difficulty  of
evaluating and monitoring  these types of loans.  While the Bank has experienced
losses on several  multi-family and commercial real estate loans in the past, as
of September  30, 1996,  there were no  multi-family  loans or  commercial  real
estate loans delinquent 90 days or more.


         Consumer  Lending.  Management  believes  that  offering  consumer loan
products helps to expand the Bank's customer base and to create stronger ties to
its existing  customer base. In addition,  because consumer loans generally have
shorter terms to maturity and carry higher rates of interest than do residential
mortgage loans, they can be valuable asset/liability  management tools. The Bank
originates a variety of different types of consumer loans, including home equity
loans, automobile and deposit account loans for household and personal purposes.
Due to the tax  advantages  to the borrower of home equity  loans,  the Bank has
focused  its recent  consumer  lending  activities  on home equity  lending.  At
September  30, 1996  consumer  loans totaled $2.7 million or 5.0% of total loans
outstanding.

         Consumer loan terms vary according to the type and value of collateral,
length of contract and  creditworthiness  of the borrower.  The Bank's  consumer
loans are made at fixed interest rates, with terms of up to 10 years.

         The Bank's home equity  loans are written so that the total  commitment
amount,  when  combined  with the balance of the first  mortgage  lien,  may not
exceed 85% of the  appraised  value of the property or $50,000.  These loans are
written with fixed terms of up to 10 years and carry fixed  interest  rates.  At
September  30,  1996,   the  Bank's  home  equity  loans  totaled  $2.2  million
outstanding, or 4.1% of the Bank's total loan portfolio.


                                       55

<PAGE>



         The  underwriting  standards  employed by the Bank for  consumer  loans
include a determination  of the  applicant's  payment history on other debts and
ability to meet existing obligations and payments on the proposed loan. Although
creditworthiness of the applicant is of primary consideration,  the underwriting
process also  includes a  comparison  of the value of the  security,  if any, in
relation to the proposed loan amount.  Consumer  loans may entail greater credit
risk than do residential  mortgage  loans,  particularly in the case of consumer
loans which are unsecured or are secured by rapidly  depreciable assets, such as
automobiles.  In such cases, any repossessed collateral for a defaulted consumer
loan may not provide an adequate  source of  repayment of the  outstanding  loan
balance as a result of the greater  likelihood of damage,  loss or depreciation.
In  addition,   consumer  loan  collections  are  dependent  on  the  borrower's
continuing  financial  stability,  and thus are more  likely to be  affected  by
adverse personal circumstances.  Furthermore, the application of various federal
and state laws,  including  bankruptcy and insolvency  laws, my limit the amount
which can be recovered on such loans.

Originations of Loans

         Real estate loans are  originated  by Hemlock  Federal's  staff through
referrals from existing customers or real estate agents. In the early 1990s, the
Bank determined to increase its one- to four-family  residential  loan marketing
activities and to hire several commissioned loan underwriters.  As a result, the
Bank has experienced significant loan growth in recent years.

         The Bank's ability to originate loans is dependent upon customer demand
for loans in its market and to a limited extent,  various  marketing efforts and
its ability to hire commissioned  loan officers.  Demand is affected by both the
local  economy and the interest  rate  environment.  See "- Market  Area." Under
current  policy,  all loans  originated  by Hemlock  Federal are retained in the
Bank's  portfolio.  See  "Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations - Asset/Liability Management."

         In order to  supplement  loan  originations,  the Bank has  acquired  a
substantial  amount  of  mortgage-backed  and other  securities  which are held,
depending   on   the   investment   intent,   in   the   "held-to-maturity"   or
"available-for-sale"  portfolios.  See  Mortgage-Backed and Related Securities -
Investment  Activities"  and Note 2 to the  Notes to  Financial  Statements.  In
addition,  depending  on  market  conditions,  the Bank may  also  consider  the
purchase of residential loans from other lenders, although it has not done so in
the 1990s.

         As a  result  in  large  part of the  Bank's  relatively  low  loans to
deposits ratios since the early 1980s, the Bank has not sold any loans
in the secondary  market for many years. In view of the apparent  success of the
Bank's recent loan origination efforts and the related increases in its loans to
deposits  ratio,  the Bank may consider the sale of a portion of its residential
loan originations in the future.



                                       56

<PAGE>



         The following table shows the loan origination and repayment activities
of the Bank for the periods indicated.

<TABLE>
<CAPTION>

                                                       Nine Months Ended                           Year Ended
                                                         September 30,                             December 31,
                                                    ----------------------         --------------------------------------
                                                     1996             1995          1995           1994              1993
                                                     ----             ----          ----           ----              ----
                                                                             (In Thousands)
<S>                                                <C>            <C>             <C>            <C>             <C>
Originations by type:
Adjustable rate:
  Real estate - one- to four-family.........         $ 2,277        $   771         $ 1,042        $   594         $   347
                                                     -------        -------         -------        -------         -------
        Total adjustable-rate...............           2,277            771           1,042            594             347
                                                     -------       --------         -------       --------        --------
Fixed rate:
  Real estate - one- to four-family.........           9,997          8,203          10,670          5,856          14,691
                - multi-family..............             404            410             534            645             617
  Non-real estate - consumer................           1,104          1,015           1,363            733           1,428
                                                     -------        -------        --------       --------        --------
        Total fixed-rate....................          11,505          9,628          12,567          7,234          16,736
                                                     -------        -------         -------        -------         -------
          Total loans originated............          13,782         10,399          13,609          7,828          17,083
                                                     -------        -------         -------        -------         -------

Principal repayments........................          (5,873)        (4,237)         (5,943)        (7,091)        (11,990)
                                                     -------        -------         -------        -------         -------
        Total reductions....................          (5,873)        (4,237)         (5,943)        (7,091)        (11,990)
Increase (decrease) in other
 items, net.................................             (20)           (66)            (93)          (119)            209
                                                    --------       --------        --------        -------        --------
        Net increase (decrease).............         $ 7,889        $ 6,096         $ 7,573        $   618         $ 5,302
                                                     =======        =======         =======        =======         =======
</TABLE>


Delinquencies and Non-Performing Assets

         Delinquency  Procedures.  When a  borrower  fails  to  make a  required
payment on a loan,  the Bank attempts to cure the  delinquency by contacting the
borrower.  Generally, Bank personnel work with the delinquent borrower on a case
by case basis to solve the delinquency.  Generally, a late notice is sent on all
delinquent   loans  followed  by  a  phone  call  after  the  thirtieth  day  of
delinquency.  Additional  written  and  verbal  contacts  may be made  with  the
borrower between 30 and 60 days after the due date. If the loan is contractually
delinquent for 90 days, the Bank may institute  appropriate  action to foreclose
on the  property.  After 120 days,  foreclosure  procedures  are  initiated.  If
foreclosed,  the  property  is sold at public sale and may be  purchased  by the
Bank.

         Real estate  acquired by Hemlock  Federal 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 by foreclosure or deed in lieu of  foreclosure,
it is  recorded  at the lower of cost or  estimated  fair value  less  estimated
selling costs. After acquisition, all costs incurred in maintaining the property
are expensed. Costs relating to the development and improvement of the property,
however, are capitalized.

                                       57

<PAGE>



         The following table sets forth the Bank's loan  delinquencies  by type,
by amount and by percentage of type at September 30, 1996.

<TABLE>
<CAPTION>

                                              Loans Delinquent For:
                         ----------------------------------------------------------
                                60-89 Days                    90 Days and Over          Total Delinquent Loans
                         --------------------------     ---------------------------  -----------------------------
                                           Percent                         Percent                        Percent
                                           of Loan                         of Loan                        of Loan
                         Number   Amount   Category     Number   Amount    Category   Number    Amount    Category
                         ------   ------   --------     ------   ------    --------   ------    ------    --------
                                                                (Dollars in Thousands)
<S>                     <C>      <C>      <C>          <C>      <C>        <C>       <C>       <C>       <C>
Real Estate:
  One- to four-
   family ..............   4       $208      0.44%        1       $77        0.16%       5       $285      0.60%
  Multi-family .........   -        --        --          -        --          --        -        --         --
  Commercial ...........   -        --        --          -        --          --        -        --         --
  Construction or
   development .........   -        --        --          -        --          --        -        --         --
Consumer ...............   2          1      0.04%        -        --          --        2          1      0.04%
                           -       ---       ----         -       ----       ----        -        ---      ----

Total ..................   6       $209      0.39%        1       $77        0.14%       7       $286      0.53%
                           =       ===       ====         =       ====       ====        =        ===      ====

</TABLE>

                                       58

<PAGE>



         Classification of Assets. Federal regulations require that each savings
institution  classify  its own  assets  on a  regular  basis.  In  addition,  in
connection  with  examinations of savings  institutions,  OTS and FDIC examiners
have authority to identify  problem assets and, if appropriate,  require them to
be classified.  There are three classifications for problem assets: Substandard,
Doubtful and Loss.  Substandard  assets have one or more defined  weaknesses and
are  characterized  by the distinct  possibility that the Bank will sustain some
loss if the deficiencies are not corrected.  Doubtful assets have the weaknesses
of Substandard assets, with the additional  characteristics  that the weaknesses
make collection or liquidation in full on the basis of currently existing facts,
conditions and values questionable,  and there is a high possibility of loss. An
asset classified Loss is considered  uncollectible and of such little value that
continuance  as an  asset  on  the  balance  sheet  of  the  institution  is not
warranted.  Assets classified as Substandard or Doubtful require the institution
to establish prudent general  allowances for loan losses. If an asset or portion
thereof is classified as a loss, the institution charges off such amount against
the loan loss  allowance.  If an  institution  does not agree with an examiner's
classification  of an asset,  it may appeal this  determination  to the District
Director of the OTS.

         On the basis of  management's  review of its assets,  at September  30,
1996, the Bank had no classified assets.



                                       59

<PAGE>


         Non-Performing  Assets.  The table  below  sets forth the  amounts  and
categories of  non-performing  assets in the Bank's loan  portfolio.  Foreclosed
assets include assets acquired in settlement of loans.
<TABLE>
<CAPTION>

                                                                                           December 31,
                                                    September 30,   -----------------------------------------------------
                                                        1996        1995        1994        1993        1992         1991
                                                    -------------   ----        ----        ----        ----         ----
                                                                                  (Dollars in Thousands)
<S>                                                <C>             <C>         <C>        <C>       <C>         <C>
Non-accruing loans:
  One- to four-family.......................             $77        $110        $ 30       $ 147     $    86     $   175
  Multi-family..............................             ---         ---         108         108         108         108
  Commercial real estate....................             ---         ---         ---         ---         694         791
  Construction or development...............             ---         ---         ---         502         502         500
  Consumer..................................             ---         ---         ---         ---           8         ---
                                                        ----      ------      ------   ---------    --------    --------
       Total................................              77         110         138         757       1,398       1,574

Accruing loans delinquent more than 90
days:
  One- to four-family.......................             ---         ---         ---         ---         ---         ---
  Multi-family..............................             ---         ---         ---         ---         ---         ---
  Commercial real estate....................             ---         ---         ---         ---         ---         ---
  Construction or development...............             ---         ---         ---         ---         ---         ---
  Consumer..................................             ---         ---         ---         ---         ---         ---
                                                        ----      ------      ------     -------     -------     -------
       Total................................             ---         ---         ---         ---         ---         ---

Foreclosed assets:
  One- to four-family.......................             ---         ---         ---         ---         ---           3
  Multi-family..............................             ---         ---         ---         ---         ---         ---
  Commercial real estate....................             ---         ---         ---         416         249         416
  Construction or development...............             ---         ---         ---         ---         ---         ---
  Consumer..................................             ---         ---         ---         ---         ---         ---
                                                        ----      ------      ------   ---------   ---------    --------
       Total................................             ---         ---         ---         416         249         419

Renegotiated loans..........................             ---         469(1)      479(1)      ---         ---         ---
                                                       -----        ----         ---    --------   ---------   ---------

Total non-performing assets.................             $77        $579        $617      $1,173      $1,647      $1,993
                                                         ===        ====        ====      ======      ======      ======

Total as a percentage of total assets.......            0.05%       0.40%       0.43%       0.80%       1.17%       1.50%
                                                        ====        ====        ====        ====        ====        ====
<FN>
- ----------

(1)  Consisted of a 24% interest in a loan on a  Comfort  Inn located in Downers
     Grove,  Illinois.  The  loan  terms  were   renegotiated  in 1994. The loan
     has been current since the  renegotiation date.
</FN>
</TABLE>

         For the year ended  December  31,  1995 and for the nine  months  ended
September 30, 1996, gross interest income which would have been recorded had the
non-accruing loans been current in accordance with their original terms amounted
to $2,275 and $5,800,  respectively.  The amounts that were included in interest
income on such loans were  $7,956  and  $4,838 for the year ended  December  31,
1995, and for the nine months ended September 30, 1996, respectively.

         Other Loans of Concern.  In addition to the  non-performing  assets set
forth in the table  above,  as of September  30, 1996,  there was one other loan
with respect to which known  information  about the possible  credit problems of
the  borrowers  or  the  cash  flows  of the  security  properties  have  caused
management  to have  concerns as to the ability of the  borrowers to comply with
present  loan  repayment  terms and which may result in the future  inclusion of
such items in the  non-performing  asset categories.  This loan was secured by a
six unit  apartment  building  located in Orland Park,  Illinois and was 30 days
delinquent at September 30, 1996.

         Management considers the Bank's  non-performing and "of concern" assets
in establishing its allowance for loan losses.

                                       60

<PAGE>



         The following table sets forth an analysis of the Bank's  allowance for
loan losses.

<TABLE>
<CAPTION>

                                                       Nine Months
                                                          Ended
                                                      September 30,                   Year Ended December 31,
                                                     ---------------    ---------------------------------------------
                                                      1996      1995      1995         1994         1993         1992         1991
                                                    -------  -------    ----------   ----------   ----------   ----------   -------
                                                                                      (Dollars in Thousands)
<S>                                                    <C>      <C>        <C>          <C>          <C>          <C>          <C> 
Balance at beginning of period....................     $600     $469       $469         $234         $497         $174         $141

Charge-offs:
  One- to four-family.............................        5      ---        ---          ---          ---          ---          ---
  Multi-family....................................      ---      ---        ---          ---          ---          ---          ---
  Commercial real estate..........................      ---      ---        ---          ---          412           34          ---
  Consumer........................................      ---        3          3          ---          ---          ---          ---
                                                      -----    -----      -----       ------       ------       ------       ------
                                                          5        3          3          ---          412           34          ---
                                                      -----    -----      -----      -------        -----       ------       ------

Recoveries:
  One- to four-family.............................      ---      ---        ---          ---          ---          ---          ---
  Multi-family....................................      ---      ---        ---          ---          ---          ---          ---
  Commercial real estate..........................      ---      ---        ---           85          ---          ---          ---
  Consumer........................................      ---      ---        ---          ---          ---          ---          ---
                                                      -----    -----      -----        -----       ------        -----        -----
                                                        ---      ---        ---           85          ---          ---          ---
                                                      -----    -----      -----         ----       ------        -----        -----

Net charge-offs...................................      (5)      (3)        (3)           85        (412)         (34)          ---
Additions charged to operations...................       75      122        134          150          149          357           33
                                                      -----    -----      -----       ------       ------       ------        -----
Balance at end of period..........................     $670     $588       $600         $469         $234         $497         $174
                                                       ====     ====       ====         ====         ====         ====         ====

Ratio of net charge-offs (recoveries) during
  the period to average loans outstanding during
  the period......................................    0.01%    0.01%       0.01%      (0.23)%        1.16%        0.10%        0.00%
                                                      ====     ====        ====        ====          ====         ====         ====

Ratio of net charge-offs (recoveries) during
  the period to average non-performing assets.....    2.84%    2.63%       2.70%     (20.88)%       25.00%        1.91%        0.00%
                                                      ====     ====        ====       =====         =====         ====         ====
</TABLE>


                                       61

<PAGE>



                  The  distribution of the Bank's  allowance for losses on loans
at the dates indicated is summarized as follows:

<TABLE>
<CAPTION>
                                                                                         December 31,
                                                              ---------------------------------------------------------------------
                                 September 30, 1996                          1995                                  1994            
                          --------------------------------    ---------------------------------    --------------------------------
                                                   Percent                              Percent                             Percent
                                                  of loans                             of loans                            of loans
                           Amount       Loan       in Each      Amount       Loan      in Each      Amount       Loan      in Each 
                           of loan     Amounts   Category       of loan     Amounts   Category      of loan     Amounts   Category 
                            loss         by       of Total       loss         by       of Total      loss         by       of Total
                          Allowance   Category      Loans      Allowance   Category     Loans      Allowance   Category     Loans  
                          ---------   --------      -----      ---------   --------     -----      ---------   --------     -----  
                                                                              (In Thousands)
<S>                        <C>      <C>            <C>           <C>      <C>           <C>        <C>         <C>          <C>   
One- to four-family.....   $239     $47,742        88.65%        $195     $39,089       85.08%     $ 62        $30,792      80.45%
Multi-family............     86       2,860         5.31          102       3,386        7.37        37          3,742       9.78 
Commercial real estate..     29         586         1.09           55       1,101        2.40        47          1,566       4.09 
Construction or             ---         ---          ---          ---         ---         ---       ---            ---        --- 
 development............
Consumer................     14       2,665         4.95           12       2,368        5.15         5          2,178       5.68 
Unallocated.............    302         ---          ---          236         ---         ---       318            ---        --- 
                          -----     -------       -------        -----  ----------     -------    -----        -------     ------ 
     Total..............   $670     $53,853       100.00%        $600     $45,944      100.00%     $469        $38,278     100.00%
                           ====     =======       ======         ====     =======      ======      ====        =======     ====== 

</TABLE>




<TABLE>
<CAPTION>

                                                                                         December 31,
                                                              ---------------------------------------------------------------------
                                      1993                                   1992                                    1991
                          --------------------------------    ---------------------------------    --------------------------------
                                                  Percent                              Percent                             Percent 
                                                  of loans                             of loans                            of loans
                           Amount       Loan       in Each      Amount       Loan      in Each      Amount       Loan      in Each 
                           of loan     Amounts   Category       of loan     Amounts   Category      of loan     Amounts   Category 
                            loss         by       of Total       loss         by       of Total      loss         by       of Total
                          Allowance   Category      Loans      Allowance   Category     Loans      Allowance   Category     Loans  
                          ---------   --------      -----      ---------   --------     -----      ---------   --------     -----  
                                                                       (In Thousands)
<S>                        <C>       <C>           <C>        <C>         <C>          <C>          <C>        <C>           <C>   
One- to four-family.....   $ 58      $28,378       75.59%     $ 43        $21,310      65.67%       $ 35       $20,100       58.61%
Multi-family............     40        4,035       10.75        47          4,787      14.75          44         6,066       17.69
Commercial real estate..     81        2,020        5.38       289          2,440       7.52          85         2,559        7.46
Construction or             ---          502        1.34       ---            502       1.55         ---           500        1.46
 development............
Consumer................      7        2,606        6.94         9          3,409      10.51          10         5,068       14.78
Unallocated.............     48          ---         ---       109            ---        ---         ---           ---         ---
                          -----      -------      ------     -----        -------     ------        ----        ------      ------
     Total..............   $234      $37,541      100.00%     $497        $32,448     100.00%       $174       $34,293      100.00%
                           ====      =======      ======      ====        =======     ======        ====        =======     ======
</TABLE>



                                       62

<PAGE>



         The  allowance for loan losses is  established  through a provision for
loan losses  charged to earnings  based on  management's  evaluation of the risk
inherent in its entire loan portfolio. Such evaluation,  which includes a review
of all  loans  of  which  full  collectibility  may not be  reasonably  assured,
considers the market value of the underlying collateral,  growth and composition
of the loan portfolio,  delinquency  trends,  adverse situations that may affect
the borrower's ability to repay,  prevailing and projected  economic  conditions
and  other  factors  that  warrant  recognition  in  providing  for an  adequate
allowance  for loan losses.  In  determining  the general  reserves  under these
policies,  historical charge-offs and recoveries,  changes in the mix and levels
of  the  various  types  of  loans,  net  realizable  values,  the  current  and
prospective loan portfolio and current economic conditions are considered.

         While management  believes that it uses the best information  available
to  determine  the  allowance  for loan losses,  unforeseen  economic and market
conditions could result in adjustments to the allowance for loan losses, and net
earnings could be significantly  affected, if circumstances differ substantially
from the assumptions used in making the final determination.

Investment Activities

         General.  Hemlock  Federal must maintain  minimum levels of investments
and other assets that qualify as liquid assets under OTS regulations.  Liquidity
may  increase  or  decrease   depending  upon  the  availability  of  funds  and
comparative   yields  on  investments  in  relation  to  the  return  on  loans.
Historically,   Hemlock   Federal  has   maintained   liquid  assets  at  levels
significantly above the minimum  requirements imposed by the OTS regulations and
above levels believed  adequate to meet the  requirements of normal  operations,
including  potential deposit outflows.  At September 30, 1996, Hemlock Federal's
liquidity ratio for regulatory purposes was 19.4%. See "Management's  Discussion
and Analysis of Financial  Condition and Results of Operations - Asset/Liability
Management" and "- Liquidity and Capital Resources."

         Generally,  the investment policy of Hemlock Federal is to invest funds
among   categories  of  investments   and  maturities   based  upon  the  Bank's
asset/liability  management  policies,  investment  quality,  loan  and  deposit
volume, liquidity needs and performance objectives.  Prior to December 31, 1993,
the Bank recorded its investments in its investment  securities portfolio at the
lower of cost or current  market value if held for sale or at amortized  cost if
held for investment.  Unrealized declines in the market value of securities held
to maturity were not reflected in the financial statements;  however, unrealized
losses in the market value of securities held for sale were recorded as a charge
to current earnings.  Effective  December 31, 1993, Hemlock Federal adopted SFAS
115. As required by SFAS 115,  securities are classified into three  categories:
trading, held-to-maturity and available-for-sale. Securities that are bought and
held principally for the purpose of selling them in the near term are classified
as trading  securities and are reported at fair value with unrealized  gains and
losses  included in trading  account  activities in the statement of operations.
Securities  that Hemlock  Federal has the positive intent and ability to hold to
maturity are classified as held-to-maturity  and reported at amortized cost. All
other securities not classified as trading or held-to-maturity are classified as
available-for-sale.  At September  30, 1996,  Hemlock  Federal had no securities
which were  classified  as trading  and $31.9  million  of  mortgage-backed  and
related   securities   and  no  securities   classified   as   held-to-maturity.
Available-for-sale  securities are reported at fair value with unrealized  gains
and losses included, on an after-tax basis, in a separate component of

                                       63

<PAGE>



retained earnings.  At September 30, 1996, $34.1 million of mortgage-backed  and
related  securities  and $7.1 million of other  securities  were  classified  as
available-for-sale.

         Mortgage-Backed  and Related  Securities.  In order to  supplement  its
lending  activities and achieve its asset liability  management  goals, the Bank
invests in mortgage-backed and related securities. As of September 30, 1996, all
of the  mortgage-backed  and  related  securities  owned by the Bank are issued,
insured or guaranteed  either  directly or indirectly by a federal agency or are
rated "AAA" by a nationally recognized credit rating agency.  However, it should
be noted that, while a (direct or indirect)  federal  guarantee or a high credit
rating may indicate a high degree of  protection  against  default,  they do not
indicate that the  securities  will be protected from declines in value based on
changes in interest rates or prepayment speeds.

         Consistent with its asset/liability  management strategy,  at September
30, 1996,  $44.6  million,  or 67.7% of Hemlock  Federal's  mortgage-backed  and
related  securities had adjustable or floating  interest rates. In addition,  as
discussed  below,  as of the same date,  the Bank had $9.2 million of fixed rate
collateralized mortgage obligations ("CMOs") and real estate mortgage investment
conduits  ("REMICs") with  anticipated  average lives of five years or less. For
information regarding the Bank's mortgage-backed  securities portfolio, see Note
2 of the Notes to the Financial Statements.

         The Bank's CMOs and REMICs are securities  derived by reallocating  the
cash flows from  mortgage-backed  securities or pools of mortgage loans in order
to create  multiple  classes,  or tranches,  of securities with coupon rates and
average lives that differ from the underlying  collateral as a whole.  The terms
to maturity of any particular  tranche is dependent upon the prepayment speed of
the  underlying  collateral  as well as the structure of the  particular  CMO or
REMIC.  Although a  significant  proportion  of the  Bank's  CMOs and REMICs are
interests in tranches which have been  structured  (through the use of cash flow
priority and "support"  tranches) to give somewhat more  predictable cash flows,
the cash flow and hence the value of CMOs and REMICs is subject to change.

         The Bank invests in CMOs and REMICs as an alternative to mortgage loans
and  conventional  mortgage-backed  securities  as part  of its  asset/liability
management  strategy.   Management  believes  that  CMOs  and  REMICs  represent
attractive investment alternatives relative to other investments due to the wide
variety of maturity and repayment options available through such investments. In
particular, the Bank has from time to time concluded that short and intermediate
duration  CMOs and REMICs  (five year or less  average  life) often  represent a
better  combination of rate and duration than  adjustable  rate  mortgage-backed
securities.

         To  assess  price  volatility,   the  Federal  Financial   Institutions
Examination  Council ("FFIEC") adopted a policy in 1992 which requires an annual
"stress" test of mortgage  derivative  securities.  This policy,  which has been
adopted  by the OTS,  requires  the  Bank to  annually  test its CMOs and  other
mortgage-related   securities  to  determine   whether  they  are  high-risk  or
nonhigh-risk  securities.  Mortgage  derivative products with an average life or
price volatility in excess of a benchmark 30-year, mortgage-backed, pass-through
security are considered high-risk mortgage securities. Under the policy, savings
institutions may generally only invest in low-risk mortgage  securities in order
to reduce  interest rate risk. In addition,  all high-risk  mortgage  securities
acquired after February 9, 1992 which are classified as high risk

                                       64

<PAGE>



at the time of purchase must be carried in the institution's  trading account or
as assets  available-  for-sale.  At  September  30,  1996,  none of the  Bank's
mortgage-backed securities were classified as "high-risk."


                                       65

<PAGE>



         The  following   table  sets  forth  the   composition  of  the  Bank's
mortgage-backed securities at the dates indicated.
<TABLE>
<CAPTION>


                                                                                    December 31,
                                                             ---------------------------------------------------------
                                        September 30, 1996         1995                1994                1993
                                        -----------------    ----------------   -----------------   ------------------
                                        Carrying     % of    Carrying   % of    Carrying    % of    Carrying     % of
                                          Value     Total      Value   Total      Value     Total     Value      Total
                                          -----     -----      -----   -----      -----     -----     -----      -----
                                                                          (Dollars in Thousands)
<S>                                    <C>        <C>       <C>       <C>        <C>       <C>      <C>        <C>
Mortgage-backed securities
 held-to- maturity:
  GNMA ...............................   $ 3,253     4.93%   $ 3,810     5.54%   $ 4,306     5.80%   $ 5,883     7.22%
  FNMA ...............................    14,671    22.26     17,592    25.60     24,323    32.74     22,617    27.77
  FHLMC ..............................    10,723    16.27     12,954    18.85     19,084    25.69     23,541    28.91
  CMOs ...............................     3,213     4.87      8,750    12.73     18,327    24.67     29,398    36.10
                                         -------   ------    -------   ------    -------   ------    -------   ------
                                          31,860    48.33     43,106    62.72     66,040    88.90     81,439   100.00
Mortgage-backed securities
 available-for- sale:
  GNMA ...............................      --       --         --       --         --       --         --       --
  FNMA ...............................     9,186    13.94      6,050     8.80      1,102     1.48       --       --
  FHLMC ..............................     6,779    10.28      7,415    10.79       --       --         --       --
  CMOs ...............................    18,099    27.45     12,155    17.69      7,142     9.62       --       --
                                         -------   ------    -------   ------    -------   ------    -------   ------
                                          34,064    51.67     25,620    37.28      8,244    11.10       --       --
                                         -------   ------    -------   ------    -------   ------    -------   ------

   Total mortgage-backed securities ..   $65,924   100.00%   $68,726   100.00%   $74,284   100.00%   $81,439   100.00%
                                         =======   ======    =======   ======    =======   ======    =======   ======
</TABLE>



                                       66

<PAGE>



         The following table sets forth the contractual maturities of the Bank's
mortgage-backed securities at September 30, 1996.

<TABLE>
<CAPTION>

                                                                                                   Due in
                                           6 Months  6 Months  1 to     3 to 5   5 to 10   10 to 20   Over 20   Amortized  Carrying
                                            or Less  to 1 Year 3 Years    Years    Years      Years     Years      Cost      Value
                                           -------- --------- -------   ------  --------   --------   -------   --------    ------
                                                                                   (In Thousands)
<S>                                        <C>       <C>       <C>       <C>     <C>       <C>        <C>        <C>        <C>
Federal Home Loan
 Mortgage Corporation ..................    $ --      $1,121    $ --      $ 18    $  333    $ 6,480    $ 9,438    $17,390    $17,502
Federal National Mortgage
 Association ...........................      --         164       832     325       612      2,546     19,262     23,741     23,857
Government National Mortgage
 Association ...........................      --        --        --        34       132        667      2,420      3,253      3,253
CMOs ...................................      --        --         215     213       632      3,243     17,037     21,340     21,312
                                            ------    ------    ------    ----    ------    -------    -------    -------    -------
     Total .............................    $ --      $1,285    $1,047    $590    $1,709    $12,936    $48,157    $65,724    $65,924
                                            ======    ======    ======    ====    ======    =======    =======    =======    =======

</TABLE>

                                       67

<PAGE>



         At  September  30,  1996 the  Bank  did not  have  any  mortgage-backed
securities in excess of 10% of retained earnings except for FNMA, FHLMC and GNMA
issues,   amounting  to  $23.9   million,   $17.5   million  and  $3.3  million,
respectively.

         The market values of a portion of the Bank's mortgage-backed securities
held-to-maturity  have been from time to time lower than their carrying  values.
However, for financial reporting purposes, such declines in value are considered
to be temporary in nature since they have been due to changes in interest  rates
rather  than  credit  concerns.  See  Note  2 of  the  Notes  to  the  Financial
Statements.

         The following table shows mortgage-backed securities purchase, sale and
repayment activities of the Bank for the periods indicated.

<TABLE>
<CAPTION>
                                                 Nine Months Ended                      Year Ended
                                                   September 30,                       December 31,
                                                -------------------        ------------------------------------
                                                 1996          1995         1995          1994             1993
                                                 ----          ----         ----          ----             ----
                                                                     (In Thousands)
<S>                                            <C>           <C>         <C>           <C>              <C>
Purchases:
  Adjustable-rate........................       $5,430        $8,088       $9,103       $14,768          $ 2,117
  Fixed-rate.............................          ---           ---          ---           ---           22,748
  CMOs...................................       10,152         7,842       11,350        23,498           34,673
                                                ------        ------       ------        ------           ------
         Total purchases.................       15,582        15,930       20,453        38,266           59,538

Sales:
  Adjustable-rate........................          ---           ---          ---           ---            2,629
  Fixed-rate.............................          ---           575          575           ---            2,600
  CMOs...................................          ---         3,071        3,071         4,956            2,678
                                               -------        ------       ------        ------           ------
          Total sales....................          ---         3,646        3,646         4,956            7,907

  Principal repayments...................     (18,103)      (14,200)     (22,440)      (38,476)         (57,663)
  Discount/premium net change............        (125)         (547)        (564)       (1,706)          (2,286)
  Fair value net change..................        (155)           399          639         (283)              ---
                                              -------      ---------     --------    ---------         ---------
         Net increase (decrease).........       $2,802     $ (2,064)     $(5,558)     $ (7,155)        $ (8,318)
                                                ======     ========      =======      ========         ========
</TABLE>


         As a result in part of  competitive  factors,  the Bank's  holdings  of
mortgage-backed   securities  are  larger  than  its  loans  receivable.   Since
pass-through mortgage-backed securities generally carry a yield approximately 50
to 100 basis points below that of the  corresponding  type of  residential  loan
(due  to the  implied  federal  agency  guarantee  fee and  the  retention  of a
servicing  spread by the loan  servicer),  and the Bank's  CMOs and REMICs  also
carry lower yields (due to the implied federal agency guarantee and because such
securities  tend to have shorter actual  durations  than 30 year loans),  in the
event that the proportion of the Bank's assets consisting of mortgage-backed and
related  securities  increases,  the  Bank's  asset  yields  could  be  somewhat
adversely  affected.   The  Bank  will  evaluate   mortgage-backed  and  related
securities  purchases  in the future  based on its  asset/liability  objectives,
market conditions and alternative investment opportunities.


                                       68

<PAGE>



         Securities. Federally chartered savings institutions have the authority
to invest in various types of liquid assets,  including  United States  Treasury
obligations,  securities of various federal  agencies,  certain  certificates of
deposit of insured banks and savings institutions, certain bankers' acceptances,
repurchase  agreements  and  federal  funds.  Subject to  various  restrictions,
federally  chartered  savings  institutions  may also  invest  their  assets  in
commercial  paper,  investment  grade corporate debt securities and mutual funds
whose  assets  conform to the  investments  that a federally  chartered  savings
institution is otherwise authorized to make directly.

         In order to  complement  its  lending  and  mortgage-backed  securities
investment  activities  and to  increase  its  holding of short and medium  term
assets,   the  Bank  invests  in  liquidity   investments  and  in  high-quality
investments, such as U.S. Treasury and agency obligations. At September 30, 1996
and December 31, 1995, the Bank's securities  portfolio totaled $7.1 million and
$14.6  million,  respectively.  At September 30, 1996,  the Bank did not own any
investment  securities  of a single  issuer  which  exceeded  10% of the  Bank's
retained  earnings,  other than federal  agency  obligations.  See Note 2 of the
Notes to the  Financial  Statements  for  additional  information  regarding the
Bank's securities portfolio.



                                       69

<PAGE>



         The following table sets forth the composition of the Bank's securities
and other earning assets at the dates indicated.
<TABLE>
<CAPTION>


                                                                                   December 31,
                                                              ----------------------------------------------------------
                                        September 30, 1996            1995                1994                1993
                                        ------------------    -----------------    ----------------    -----------------
                                         Carrying    % of     Carrying     % of    Carrying    % of    Carrying     % of
                                           Value    Total      Value      Total      Value    Total      Value     Total
                                           -----    -----      -----      -----      -----    -----      -----     -----
                                                                    (Dollars in Thousands)
<S>                                      <C>       <C>       <C>         <C>        <C>      <C>      <C>         <C>
Securities held-to-maturity:
  Federal agency obligations ............ $ --        --  %    $ 1,500     10.26%  $ 3,500     30.61%   $6,003     100.00%
                                          ------    ------     -------    ------     -----    ------    -------    ------
                                            --        --         1,500     10.26     3,500     30.61     6,003     100.00
Securities available-for sale:
  Federal agency obligations ............  7,095    100.00      13,125     89.74     7,934     69.39        --        --
                                          ------    ------     -------    ------     -----    ------    -------    ------
                                           7,095    100.00      13,125     89.74     7,934     69.39        --        --
                                          ------    ------     -------    ------     -----    ------    -------    ------

       Total securities ................. $7,095    100.00%    $14,625    100.00%  $11,434    100.00%   $ 6,003    100.00%
                                          ======    ======     =======    ======   =======    ======    =======    ======

Average remaining life of
 securities: ............................ 1 year               3 years              1 year              2 years

Other earning assets:
  Interest-earning deposits
   with banks .......................... $14,800     90.42%    $10,158     87.90%  $14,027     92.31%   $17,372      94.47%
  FHLB stock ...........................     901      5.50         849      7.35       837      5.51        991       5.39
  FHLMC stock ..........................     667      4.08         549      4.75       332      2.18         26       0.14
  Federal funds sold ...................      --        --          --        --        --        --         --        --
                                         -------    ------     -------    ------    -------    ------   -------     ------
        Total .......................... $16,368    100.00%    $11,556    100.00%  $15,196    100.00%   $18,389     100.00%
                                         =======    ======     =======    ======   =======    ======    =======     ======
</TABLE>


                                       70

<PAGE>



         The composition and maturities of the securities  portfolio,  excluding
FHLB stock, are indicated in the following table.

<TABLE>
<CAPTION>


                                                                        September 30, 1996
                                        ----------------------------------------------------------------------------
                                         Less Than     1 to 5      5 to 10       Over
                                          1 Year        Years       Years      10 years         Total Securities
                                          ------        -----       -----      --------      -----------------------
                                        Book Value   Book Value   Book Value   Book Value    Book Value   Book Value
                                        ----------   ----------   ----------   ----------    ----------   ----------
                                                                     (Dollars in Thousands)
<S>                                     <C>            <C>         <C>        <C>           <C>             <C>   
Federal agency obligations..........      $5,080       $2,006      $   ---    $   ---        $7,086         $7,095
                                         -------      -------     --------    -------       -------         ------
Total investment securities.........      $5,080       $2,006      $   ---    $   ---        $7,086         $7,095
                                          ======       ======      =======    =======        ======         ======
Weighted average yield..............
</TABLE>

         See Note 2 of the Notes to the Financial Statements for a discussion of
the Bank's securities portfolio.

Sources of Funds

         General.  The Bank's  primary  sources of funds are deposits,  payments
(including  prepayments)  of  loan  principal,  interest  earned  on  loans  and
securities,  repayments  of  securities,  borrowings  and  funds  provided  from
operations.

         Deposits.  Hemlock Federal offers deposit  accounts having a wide range
of interest rates and terms. The Bank's deposits consist of passbook, NOW, money
market  and  various  certificate   accounts.   The  Bank  relies  primarily  on
competitive  pricing and customer  service to attract and retain these deposits.
The Bank's  customers may access their accounts  through any of the Bank's three
offices and two automated teller machines. In addition, the Bank's customers may
access their accounts  through CIRRUS,  a nationwide ATM network.  The Bank only
solicits  deposits  in its market  area and does not  currently  use  brokers to
obtain deposits.

         The variety of deposit  accounts  offered by the Bank has allowed it to
be competitive in obtaining funds and to respond with  flexibility to changes in
consumer  demand.  As a result,  as  customers  have become more  interest  rate
conscious,  the Bank has become more  susceptible to short-term  fluctuations in
deposit flows.

         The Bank  manages  the  pricing of its  deposits  in  keeping  with its
asset/liability  management,  profitability and growth objectives.  However, the
Bank has found it difficult to increase its deposits on a cost  effective  basis
as a result of intense  competition in the communities in which it operates.  In
order to improve its deposit growth,  the Bank may consider the establishment of
a new branch office in the  southwestern  suburbs of Chicago,  although the Bank
has no specific  plans or  arrangements  regarding any such new office as of the
date hereof.

         Management  believes  that the "core"  portion  of the  Bank's  regular
savings,  NOW and  money  market  accounts  can  have a lower  cost  and be more
resistant to interest rate changes than  certificate  accounts.  These  accounts
decreased  $6.4 million  since  December  31, 1993.  The Bank intends to utilize
customer service and marketing initiatives in an effort to maintain the

                                       71

<PAGE>



volume of such  deposits.  However,  there can be no assurance as to whether the
Bank will be able to maintain or increase its core  deposits in the future.  The
Bank is actively exploring the feasibility of opening a new branch office in its
contiguous  market  area as a way to build its  deposit  base and  continue  its
existing customer relationships.



                                       72

<PAGE>



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


                                     Nine Months Ended                    Year Ended
                                       September 30,                      December 31,
                                    -------------------       ------------------------------------
                                     1996        1995         1995           1994           1993
                                     ----        ----         ----           ----           ----
                                                           (Dollars In Thousands)
<S>                                <C>         <C>           <C>           <C>            <C>     
Opening balance.................   $130,741    $130,771      $130,771      $132,583       $128,149
Deposits........................    157,763     159,100       210,667       200,476        202,600
Withdrawals.....................    163,489     163,192       215,972       206,731        202,860
Interest credited...............      4,144       3,892         5,275         4,443          4,694
                                  ---------    --------      --------      --------       --------
Ending balance..................   $129,159    $130,571      $130,741      $130,771       $132,583
                                   ========    ========      ========      ========       ========
Net increase (decrease).........   $ (1,582)    $  (200)     $    (30)     $ (1,812)      $  4,434
                                   ========     =======      ==========    =========      =========
Percent increase (decrease).....      (1.21)%     (0.15)%       (0.02)%       (1.37)%         3.46%
                                      =====       =====         =====         =====           ====
</TABLE>


                                       73

<PAGE>



         The following table sets forth the dollar amount of savings deposits in
the  various  types of  deposit  programs  offered  by the Bank as of the  dates
indicated.

<TABLE>
<CAPTION>

                                                   September 30,                                   December 31,
                                      ------------------------------------   -----------------------------------------------------
                                            1996               1995                1995               1994             1993
                                      -----------------   ----------------   ---------------    ----------------  ----------------
                                               Percent             Percent            Percent           Percent           Percent
                                      Amount   of Total   Amount  of Total   Amount  of Total   Amount  of Total  Amount  of Total
                                      ------   --------   ------  --------   ------  --------   ------  --------  ------  --------
                                                                              (Dollars in Thousands)
<S>                                 <C>        <C>      <C>       <C>      <C>       <C>     <C>       <C>      <C>       <C>
Transactions and Savings Deposits
Passbook Accounts 3.14%............  $ 45,689   35.37%  $ 46,065   35.28%  $ 46,053   35.23%  $ 48,697  37.24%  $ 48,482   36.57%
NOW Accounts 2.52%.................    12,979   10.05     13,616   10.43     14,021   10.72     13,331  10.20     13,202    9.96
Money Market Accounts 3.20%........     5,265    4.08      6,004    4.60      5,999    4.59      7,236   5.53      8,640    6.52
                                     --------  ------   --------  ------   --------  ------  ---------  ------  --------- ------
Total Non-Certificates.............    63,933   49.50     65,685   50.31     66,073   50.54     69,264  52.97     70,324   53.05

Certificates:
0.00 - 3.99%.......................       ---     ---        ---     ---        ---     ---     17,193  13.15     36,925   27.85
4.00 - 5.99%.......................    55,993   43.35     52,656   40.33     54,033   41.33     41,235  31.53     20,356   15.35
6.00 - 7.99%.......................     9,233    7.15     12,230    9.36     10,635    8.13      3,079   2.35      4,978    3.75
                                     --------   -----   --------  ------   --------  ------  ---------  -----  --------- -------
Total Certificates..................   65,226   50.50     64,886   49.69     64,668   49.46     61,507  47.03     62,259   46.95
                                     --------   -----   --------  ------   --------  ------   --------  -----   -------- -------
Total Deposits...................... $129,159  100.00%  $130,571  100.00%  $130,741  100.00%  $130,771 100.00%  $132,583  100.00%
                                     ========   ======   ======== ======   ========  ======   ======== ======   ========  ======
</TABLE>


                                       74

<PAGE>



         The following table shows rate and maturity  information for the Bank's
certificates of deposit as of September 30, 1996.



                          Less Than 1 to 2   2 to 3   3 to 4    4 to 5
                           1 Year    Years    Years    Years     Years   Total
                           ------    -----    -----    -----     -----   -----
                                         (Dollars in Thousands)
4.00 - 4.99% ..........   $ 2,292   $ --     $    3   $ --     $  --     $ 2,295
5.00 - 5.99% ..........    43,712    6,946    2,360      317       363    53,698
6.00 - 6.99% ..........     3,296    2,328    1,291    1,672       146     8,733
7.00 - 7.99% ..........       500     --       --       --        --         500
                          -------   ------   ------   ------   -------   -------
                          $49,800   $9,274   $3,654   $1,989   $   509   $65,226
                          =======   ======   ======   ======   =======   =======


         The following table indicates the amount of the Bank's  certificates of
deposit and other deposits by time remaining  until maturity as of September 30,
1996.

<TABLE>
<CAPTION>

                                                                            Maturity
                                                   --------------------------------------------------------
                                                                     Over            Over
                                                   3 Months         3 to 6          6 to 12         Over
                                                    or Less         Months          Months        12 Months         Total
                                                    -------         ------          ------        ---------         -----
                                                                              (In Thousands)
<S>                                               <C>              <C>             <C>            <C>             <C>
Certificates of deposit less than
 $100,000...................................         $13,495        $15,365         $17,309        $13,792         $59,961
Certificates of deposit $100,000
 or more....................................           1,023          1,648             960          1,634           5,265
Public funds................................             ---            ---             ---            ---             ---
                                                     -------        -------         -------        -------         -------
     Total certificates of deposit..........         $14,518        $17,013         $18,269        $15,426         $65,226
                                                     =======        =======         =======        =======         =======
</TABLE>


         For  additional  information  regarding the  composition  of the Bank's
deposits, see Note 6 of the Notes to the Financial Statements.

         Borrowings.  Hemlock Federal's other available sources of funds include
advances from the FHLB of Chicago and other borrowings.  As a member of the FHLB
of Chicago, the Bank is required to own capital stock in the FHLB of Chicago and
is authorized  to apply for advances from the FHLB of Chicago.  Each FHLB credit
program has its own interest rate, which may be fixed or variable,  and range of
maturities.  The FHLB of Chicago may  prescribe  the  acceptable  uses for these
advances,  as well as  limitations  on the size of the  advances  and  repayment
provisions. See Note 7 of the Notes to Financial Statements.


                                       75

<PAGE>



         The  following  table  sets forth the  maximum  month-end  balance  and
average  balance of FHLB  advances  for the periods  indicated.  The Bank had no
other outstanding borrowings during the periods shown

<TABLE>
<CAPTION>



                                                      Nine Months Ended                         Year Ended
                                                         September 30,                          December 31,
                                                      -------------------            -----------------------------------
                                                      1996           1995            1995           1994            1993
                                                      ----           ----            ----           ----            ----
                                                                            (Dollars In Thousands)
<S>                                                  <C>            <C>            <C>             <C>             <C>
Maximum Balance: 
  FHLB Advances.............................          $1,500         $1,500          $1,500         $3,000          $6,000
Average Balance:
  FHLB Advances.............................          $1,500         $1,500          $1,500         $2,423          $3,462
Weighted average interest rate of
  FHLB advances.............................            9.72%          9.72%           9.72%          9.72%           9.59%
</TABLE>

Subsidiary Activities

         As a federally  chartered savings bank, Hemlock Federal is permitted by
OTS  regulations  to invest up to 2% of its assets in the stock of, or loans to,
service corporation subsidiaries,  and may invest an additional 1% of its assets
in service  corporations  where such additional funds are used for inner-city or
community   development   purposes.   In  addition  to  investments  in  service
corporations,  federal  institutions are permitted to invest an unlimited amount
in operating  subsidiaries  engaged solely in activities which a federal savings
association may engage in directly.  At September 30, 1996,  Hemlock Federal did
not have any subsidiaries.

Competition

         Hemlock  Federal  faces strong  competition  both in  originating  real
estate loans and in attracting deposits.  Competition in originating loans comes
primarily  from  commercial  banks,  credit unions,  mortgage  bankers and other
savings  institutions,  which also make loans secured by real estate  located in
the Bank's market area.  Hemlock Federal  competes for loans  principally on the
basis of the  interest  rates  and loan fees it  charges,  the types of loans it
originates and the quality of services it provides to borrowers.

         Competition for those deposits is principally  from  commercial  banks,
credit unions,  mutual funds,  securities  firms and other savings  institutions
located in the same  communities.  The ability of the Bank to attract and retain
deposits  depends  on its  ability to provide  an  investment  opportunity  that
satisfies the requirements of investors as to rate of return,  liquidity,  risk,
convenient  locations and other factors. The Bank competes for these deposits by
offering  competitive rates,  convenient  business hours and a customer oriented
staff.


                                       76

<PAGE>



Employees

         At September 30, 1996,  the Bank had a total of 59 employees  including
nine part-time  employees.  None of the Bank's  employees are represented by any
collective bargaining agreement.  Management considers its employee relations to
be good.

Properties

         The following table sets forth  information  concerning the main office
and each branch  office of the Bank at September 30, 1996. At December 31, 1995,
the  Bank's  premises  had an  aggregate  net book value of  approximately  $1.0
million.
<TABLE>
<CAPTION>


                                    Year          Owned or   Net Book Value at
     Location                     Acquired         Leased    December 31, 1995
     --------                     --------         ------    -----------------
                                                               (In Thousands)
<S>                               <C>             <C>        <C>
Main Office:

5700 West 159th Street ..........   1974           Owned           $_____
Oak Forest, Illinois 60452

Full Service Branches:

8855 South Ridgeland Ave ........   1975          Leased(1)         _____
Oak Lawn, Illinois 60453

4646 South Damen Avenue .........   1990          Leased(2)         _____
Chicago, Illinois 60609
<FN>
- ---------------

(1)  The land on which the Oak Lawn  branch is built is leased.  Under the terms
     of the  lease,  upon the  expiration  of the  lease  in 1997,  title to the
     building  housing the branch which is currently held by the Bank, will pass
     to the landlord.

(2)  The lease is currently in the process of renegotiation.
</FN>
</TABLE>

         The Bank believes that its current  facilities are adequate to meet the
present and foreseeable future needs of the Bank and the Holding Company.

         The Bank's  depositor and borrower  customer files are maintained by an
independent data processing  company.  The net book value of the data processing
and  computer  equipment  utilized  by  the  Bank  at  September  30,  1996  was
approximately $20,000.

Legal Proceedings

         From  time to  time,  Hemlock  Federal  is  involved  as  plaintiff  or
defendant  in various  legal  proceedings  arising  in the normal  course of its
business.  While the ultimate outcome of these various legal proceedings  cannot
be predicted with certainty, it is the opinion of management that the resolution
of  these  legal  actions  should  not have a  material  effect  on the  Holding
Company's and Hemlock Federal's financial position or results of operations.



                                       77

<PAGE>



                                   REGULATION

General

         Hemlock Federal is a federally  chartered savings bank, the deposits of
which are  federally  insured  and  backed by the full  faith and  credit of the
United  States  Government.  Accordingly,  Hemlock  Federal  is subject to broad
federal  regulation  and  oversight  extending  to all its  operations.  Hemlock
Federal  is a member of the FHLB of Chicago  and is  subject to certain  limited
regulation  by the Board of Governors of the Federal  Reserve  System  ("Federal
Reserve Board"). As the savings and loan holding company of Hemlock Federal, the
Holding Company also is subject to federal regulation and oversight. The purpose
of the  regulation  of the Holding  Company and other  holding  companies  is to
protect  subsidiary  savings  associations.  Hemlock  Federal is a member of the
Savings Association  Insurance Fund ("SAIF") and the deposits of Hemlock Federal
are  insured  by the FDIC.  As a result,  the FDIC has  certain  regulatory  and
examination authority over Hemlock Federal.

         Certain of these regulatory requirements and restrictions are discussed
below or elsewhere in this document.

Federal Regulation of Savings Associations

         The  OTS  has  extensive  authority  over  the  operations  of  savings
associations.  As part of this  authority,  Hemlock  Federal is required to file
periodic reports with the OTS and is subject to periodic examinations by the OTS
and the FDIC. The last regular OTS and FDIC examinations of Hemlock Federal were
as of March  1996 and  February  1995,  respectively.  Under  agency  scheduling
guidelines,  it is likely that another examination will be initiated in the near
future.  When these  examinations  are  conducted  by the OTS and the FDIC,  the
examiners may require  Hemlock Federal to provide for higher general or specific
loan loss  reserves.  All  savings  associations  are  subject to a  semi-annual
assessment,  based upon the  savings  association's  total  assets,  to fund the
operations of the OTS.

         The OTS also  has  extensive  enforcement  authority  over all  savings
institutions  and their holding  companies,  including  Hemlock  Federal and the
Holding Company.  This enforcement  authority includes,  among other things, the
ability to assess civil money penalties,  to issue cease-  and-desist or removal
orders and to initiate injunctive actions. In general, these enforcement actions
may be initiated for  violations of laws and  regulations  and unsafe or unsound
practices.  Other  actions or  inactions  may provide the basis for  enforcement
action,  including  misleading or untimely  reports  filed with the OTS.  Except
under certain  circumstances,  public disclosure of final enforcement actions by
the OTS is required.

         In addition, the investment, lending and branching authority of Hemlock
Federal is prescribed by federal laws and it is prohibited  from engaging in any
activities not permitted by such laws. For instance,  no savings institution may
invest in  non-investment  grade  corporate debt  securities.  In addition,  the
permissible  level of  investment  by federal  associations  in loans secured by
non-residential real property may not exceed 400% of total capital,  except with
approval of the OTS. Federal savings  associations are also generally authorized
to  branch  nationwide.   Hemlock  Federal  is  in  compliance  with  the  noted
restrictions.

                                       78

<PAGE>



         Hemlock    Federal's    general    permissible    lending   limit   for
loans-to-one-borrower  is equal to the greater of $500,000 or 15% of  unimpaired
capital  and  surplus  (except  for  loans  fully  secured  by  certain  readily
marketable  collateral,  in  which  case  this  limit  is  increased  to  25% of
unimpaired  capital and  surplus).  At  September  30, 1996,  Hemlock  Federal's
lending limit under this restriction was $1.6 million.  Assuming the sale of the
minimum  number of shares in the  Conversion at September  30, 1996,  that limit
would be increased to $2.3 million.  Hemlock  Federal is in compliance  with the
loans-to-one-borrower limitation.

         The OTS, as well as the other  federal  banking  agencies,  has adopted
guidelines  establishing  safety and soundness standards on such matters as loan
underwriting and  documentation,  internal controls and audit systems,  interest
rate risk exposure and compensation and other employee benefits. Any institution
which fails to comply with these  standards  must submit a  compliance  plan.  A
failure to submit a plan or to comply  with an  approved  plan will  subject the
institution to further enforcement action. The OTS and the other federal banking
agencies have also proposed additional  guidelines on asset quality and earnings
standards.  No assurance can be given as to whether or in what form the proposed
regulations will be adopted.

Insurance of Accounts and Regulation by the FDIC

         Hemlock  Federal is a member of the SAIF,  which is administered by the
FDIC.  Deposits  are  insured  up to  applicable  limits  by the  FDIC  and such
insurance  is  backed  by  the  full  faith  and  credit  of the  United  States
Government.  As insurer,  the FDIC  imposes  deposit  insurance  premiums and is
authorized to conduct  examinations of and to require  reporting by FDIC-insured
institutions. It also may prohibit any FDIC-insured institution from engaging in
any activity the FDIC  determines  by regulation or order to pose a serious risk
to the FDIC.  The FDIC also has the  authority to initiate  enforcement  actions
against savings  associations,  after giving the OTS an opportunity to take such
action,  and may  terminate  the deposit  insurance  if it  determines  that the
institution  has  engaged in unsafe or unsound  practices  or is in an unsafe or
unsound condition.

         The FDIC's deposit insurance premiums are assessed through a risk-based
system under which all insured  depository  institutions  are placed into one of
nine  categories  and  assessed  insurance  premiums  based upon their  level of
capital and supervisory evaluation. Under the system, institutions classified as
well  capitalized  (i.e., a core capital ratio of at least 5%, a ratio of Tier 1
or core capital to  risk-weighted  assets  ("Tier 1  risk-based  capital") of at
least 6% and a risk-based  capital ratio of at least 10%) and considered healthy
pay the  lowest  premium  while  institutions  that  are  less  than  adequately
capitalized (i.e., core or Tier 1 risk-based capital ratios of less than 4% or a
risk-based  capital  ratio  of less  than  8%)  and  considered  of  substantial
supervisory concern pay the highest premium.  Risk classification of all insured
institutions will be made by the FDIC for each semi-annual assessment period.

         The FDIC is authorized to increase  assessment  rates,  on a semiannual
basis, if it determines that the reserve ratio of the SAIF will be less than the
designated  reserve ratio of 1.25% of  SAIF-insured  deposits.  In setting these
increased  assessments,  the FDIC must seek to restore the reserve ratio to that
designated  reserve  level,  or such higher  reserve ratio as established by the
FDIC. The FDIC may also impose special assessments on SAIF members

                                       79

<PAGE>



to repay  amounts  borrowed  from the United  States  Treasury  or for any other
reason deemed necessary by the FDIC.

         For the  first six  months of 1995,  the  assessment  schedule  for BIF
members and SAIF members  ranged from .23% to .31% of  deposits.  As is the case
with the SAIF, the FDIC is authorized to adjust the insurance  premium rates for
banks that are insured by the BIF of the FDIC in order to  maintain  the reserve
ratio of the BIF at  1.25%  of BIF  insured  deposits.  As a  result  of the BIF
reaching its statutory  reserve ratio the FDIC revised the premium  schedule for
BIF insured  institutions  to provide a range of .04% to .31% of  deposits.  The
revisions  became  effective in the third quarter of 1995. In addition,  the BIF
rates were further revised,  effective January 1996, to provide a range of 0% to
 .27%. The SAIF rates,  however,  were not adjusted. At the time the FDIC revised
the BIF premium schedule, it noted that, absent legislative action (as discussed
below),  the SAIF would not attain its  designated  reserve ratio until the year
2002. As a result,  SAIF insured members would continue to be generally  subject
to higher deposit insurance  premiums than BIF insured  institutions  until, all
things being equal, the SAIF attains its required reserve ratio.

         In order to eliminate this disparity and any  competitive  disadvantage
between  BIF and SAIF  member  institutions  with  respect to deposit  insurance
premiums,  legislation to  recapitalize  the SAIF was enacted in September 1996.
The legislation provides for a one-time assessment to be imposed on all deposits
assessed at the SAIF rates, as of March 31, 1995, in order to  recapitalize  the
SAIF. It also provides for the merger of the BIF and the SAIF on January 1, 1999
if no savings  associations  then exist.  The special  assessment  rate has been
established  at .657% of deposits  and the  assessment  was paid on November 27,
1996.  Based on Hemlock  Federal's  level of SAIF  deposits  at March 31,  1995,
Hemlock Federal's assessment is approximately  $840,000 on a pre-tax basis. This
special assessment will significantly increase noninterest expense and adversely
affect the Bank's results of operations  for the year ended  September 30, 1996.


         Prior  to the  enactment  of the  legislation,  a  portion  of the SAIF
assessment imposed on savings  associations was used to repay obligations issued
by a federally chartered corporation to provide financing ("FICO") for resolving
the thrift  crisis in the 1980s.  Although the FDIC has  proposed  that the SAIF
assessment be equalized with the BIF assessment  schedule,  effective October 1,
1996, SAIF-insured institutions will continue to be subject to a FICO assessment
as a result of this continuing  obligation.  Although the  legislation  also now
requires  assessments  to be made on  BIF-assessable  deposits for this purpose,
effective  January 1, 1997,  that  assessment will be limited to 20% of the rate
imposed on SAIF  assessable  deposits  until the earlier of December 31, 1999 or
when no  savings  association  continues  to exist,  thereby  imposing a greater
burden on SAIF member institutions such as Hemlock Federal. Thereafter, however,
assessments on BIF-member  institutions  will be made on the same basis as SAIF-
member  institutions.  The rates to be established by the FDIC to implement this
requirement for all FDIC-insured institutions is uncertain at this time, but are
anticipated  to be about a 6.5 basis points  assessment on SAIF deposits and 1.5
basis points on BIF deposits until BIF insured institutions participate fully in
the assessment.

                                       80

<PAGE>




Regulatory Capital Requirements

         Federally insured savings  associations,  such as Hemlock Federal,  are
required  to  maintain  a  minimum  level  of  regulatory  capital.  The OTS has
established  capital  standards,  including a tangible  capital  requirement,  a
leverage  ratio  (or  core  capital)   requirement  and  a  risk-based   capital
requirement applicable to such savings associations.  These capital requirements
must be  generally  as  stringent as the  comparable  capital  requirements  for
national  banks.  The OTS is also  authorized to impose capital  requirements in
excess of these standards on individual associations on a case-by-case basis.

         The capital  regulations  require  tangible capital of at least 1.5% of
adjusted total assets (as defined by  regulation).  Tangible  capital  generally
includes  common   stockholders'   equity  and  retained  income,   and  certain
noncumulative  perpetual  Hemlock Federal stock and related income. In addition,
all  intangible  assets,  other  than a  limited  amount of  purchased  mortgage
servicing  rights,  must be  deducted  from  tangible  capital  for  calculating
compliance with the requirement.  At September 30, 1996, Hemlock Federal did not
have any intangible assets recorded as assets on its financial statements.

         The OTS regulations establish special  capitalization  requirements for
savings associations that own subsidiaries.  In determining  compliance with the
capital requirements,  all subsidiaries engaged solely in activities permissible
for national  banks or engaged in certain other  activities  solely as agent for
its customers are  "includable"  subsidiaries  that are consolidated for capital
purposes in proportion to the association's  level of ownership.  For excludable
subsidiaries the debt and equity  investments in such  subsidiaries are deducted
from assets and capital.

         Assuming   the  Bank  would  have  been  subject  to  the  OTS  capital
requirements,  at September 30, 1996,  Hemlock  Federal had tangible  capital of
$10.8 million,  or 7.4% of adjusted total assets,  which is  approximately  $8.6
million above the minimum requirement of 1.5% of adjusted total assets in effect
on that  date.  On a pro forma  basis,  after  giving  effect to the sale of the
minimum,  midpoint and maximum  number of shares of Common Stock  offered in the
Conversion  and investment of 50% of the net proceeds in assets not excluded for
tangible capital purposes, Hemlock Federal would have had tangible capital equal
to 10.3%, 10.8% and 11.3%,  respectively,  of adjusted total assets at September
30, 1996, which is $13.4 million, $14.3 million and $15.1 million, respectively,
above the requirement.

         The capital standards also require core capital equal to at least 3% of
adjusted total assets.  Core capital generally consists of tangible capital plus
certain intangible  assets,  including a limited amount of purchased credit card
relationships.  As a result of the prompt corrective action provisions discussed
below,  however, a savings  association must maintain a core capital ratio of at
least  4%  to  be  considered  adequately  capitalized  unless  its  supervisory
condition  is such to allow it to maintain a 3% ratio.  At  September  30, 1996,
Hemlock Federal had no intangibles which were subject to these tests.

         At September 30, 1996,  Hemlock Federal had core capital equal to $10.8
million,  or 7.4% of adjusted  total  assets,  which is $6.4  million  above the
minimum  leverage  ratio  requirement  of 3% as in effect on that date. On a pro
forma basis, after giving effect to the sale

                                       81

<PAGE>



of the minimum, midpoint and maximum number of shares of Common Stock offered in
the  Conversion and investment of 50% of the net proceeds in assets not excluded
from core capital,  Hemlock  Federal would have had core capital equal to 10.3%,
10.8% and 11.3%,  respectively,  of adjusted total assets at September 30, 1996,
which is $11.1 million, $11.9 million and $12.8 million, respectively, above the
requirement.

          The OTS risk-based  requirement  requires savings associations to have
total capital of at least 8% of risk-weighted  assets. Total capital consists of
core capital, as defined above, and supplementary capital. Supplementary capital
consists of certain  permanent  and  maturing  capital  instruments  that do not
qualify as core capital and general  valuation loan and lease loss allowances up
to a maximum of 1.25% of risk-weighted assets. Supplementary capital may be used
to satisfy the risk-based  requirement  only to the extent of core capital.  The
OTS is  also  authorized  to  require  a  savings  association  to  maintain  an
additional  amount of total capital to account for  concentration of credit risk
and the risk of  non-traditional  activities.  At September  30,  1996,  Hemlock
Federal had $619,000 of general  loss  reserves  that  qualify as  supplementary
capital, which was less than 1.25% of risk-weighted assets.

         Certain  exclusions from capital and assets are required to be made for
the purpose of calculating  total  capital.  Such  exclusions  consist of equity
investments  (as  defined  by  regulation)  and that  portion  of land loans and
nonresidential  construction  loans in excess of an 80% loan-to-value  ratio and
reciprocal  holdings of qualifying capital  instruments.  Hemlock Federal had no
such exclusions from capital and assets at September 30, 1996.

         In  determining  the  amount  of  risk-weighted   assets,  all  assets,
including certain  off-balance sheet items, will be multiplied by a risk weight,
ranging from 0% to 100%,  based on the risk  inherent in the type of asset.  For
example,  the OTS has assigned a risk weight of 50% for  prudently  underwritten
permanent  one- to  four-family  first lien mortgage loans not more than 90 days
delinquent  and having a loan to value ratio of not more than 80% at origination
unless insured to such ratio by an insurer approved by the FNMA or FHLMC.

         The  OTS  has  adopted  a  final  rule  that  requires   every  savings
association with more than normal interest rate risk exposure to deduct from its
total capital, for purposes of determining compliance with such requirement,  an
amount equal to 50% of its interest-rate risk exposure multiplied by the present
value of its assets.  This exposure is a measure of the potential decline in the
net  portfolio  value of a savings  association,  greater than 2% of the present
value of its  assets,  based upon a  hypothetical  200 basis  point  increase or
decrease  in  interest  rates  (whichever  results  in a greater  decline).  Net
portfolio  value is the  present  value of  expected  cash  flows  from  assets,
liabilities and off-balance sheet contracts. The rule provides for a two quarter
lag between  calculating  interest rate risk and  recognizing any deduction from
capital.  The rule will not become effective until the OTS evaluates the process
by which  savings  associations  may  appeal an  interest  rate  risk  deduction
determination.  It is uncertain as to when this evaluation may be completed. Any
savings  association  with less than $300 million in assets and a total  capital
ratio in excess of 12% is exempt from this requirement unless the OTS determines
otherwise.  Based upon its capital  level and assets size at September 30, 1996,
Hemlock Federal would qualify for an exemption from the requirement.


                                       82

<PAGE>



         On  September  30,  1996,  Hemlock  Federal had total  capital of $11.4
million  (including  $10.8  million in core capital and  $619,000 in  qualifying
supplementary  capital) and risk-  weighted  assets of $49.5  million;  or total
capital of 23.1% of risk-weighted assets. This amount was $7.5 million above the
8% requirement in effect on that date. On a pro forma basis, after giving effect
to the sale of the  minimum,  midpoint  and  maximum  number of shares of Common
Stock offered in the  Conversion,  the infusion to Hemlock Federal of 50% of the
net Conversion  proceeds and the investment of those proceeds to Hemlock Federal
in 20% risk-weighted government securities, Hemlock Federal would have had total
capital of 32.2%, 33.9% and 35.5%, respectively,  of risk-weighted assets, which
is above the current 8% requirement  by $12.2  million,  $13.1 million and $14.0
million, respectively.

         The OTS and the FDIC are authorized  and,  under certain  circumstances
required, to take certain actions against savings associations that fail to meet
their  capital  requirements.  The OTS is  generally  required to take action to
restrict the activities of an "undercapitalized  association" (generally defined
to be one with less than  either a 4% core  capital  ratio,  a 4% Tier 1 risked-
based capital ratio or an 8% risk-based  capital  ratio).  Any such  association
must  submit a capital  restoration  plan and until such plan is approved by the
OTS may not increase its assets, acquire another institution, establish a branch
or  engage  in  any  new   activities,   and  generally  may  not  make  capital
distributions.  The OTS is authorized to impose the additional restrictions that
are applicable to significantly undercapitalized associations.

          As a condition to the approval of the capital  restoration  plan,  any
company  controlling  an  undercapitalized  association  must agree that it will
enter  into  a  limited  capital  maintenance  guarantee  with  respect  to  the
institution's achievement of its capital requirements.

         Any savings  association  that fails to comply with its capital plan or
is  "significantly  undercapitalized"  (i.e.,  Tier 1 risk-based or core capital
ratios of less than 3% or a  risk-based  capital  ratio of less than 6%) must be
made  subject  to one or more of  additional  specified  actions  and  operating
restrictions  which may cover all aspects of its operations and include a forced
merger  or  acquisition  of  the   association.   An  association  that  becomes
"critically  undercapitalized" (i.e., a tangible capital ratio of 2% or less) is
subject to further mandatory restrictions on its activities in addition to those
applicable to significantly  undercapitalized associations. In addition, the OTS
must appoint a receiver (or conservator  with the concurrence of the FDIC) for a
savings  association,  with certain limited exceptions,  within 90 days after it
becomes critically  undercapitalized.  Any undercapitalized  association is also
subject to the general enforcement  authority of the OTS and the FDIC, including
the appointment of a conservator or a receiver.

         The OTS is also generally  authorized to reclassify an association into
a lower capital category and impose the restrictions applicable to such category
if the institution is engaged in unsafe or unsound  practices or is in an unsafe
or unsound condition.

         The  imposition  by the OTS or the  FDIC of any of  these  measures  on
Hemlock  Federal  may have a  substantial  adverse  effect on Hemlock  Federal's
operations and  profitability and the value of the Common Stock purchased in the
Conversion.  Holding Company  stockholders do not have  preemptive  rights,  and
therefore,  if the  Holding  Company is directed by the OTS or the FDIC to issue
additional shares of Common Stock, such issuance may result in the dilution

                                       83

<PAGE>



in the  percentage  of  ownership  of  the  Holding  Company  of  those  persons
purchasing shares in the Conversion.

Limitations on Dividends and Other Capital Distributions

         OTS regulations  impose various  restrictions  on savings  associations
with respect to their ability to make  distributions  of capital,  which include
dividends,  stock  redemptions  or  repurchases,   cash-out  mergers  and  other
transactions  charged to the capital  account.  OTS regulations  also prohibit a
savings  association from declaring or paying any dividends or from repurchasing
any of its stock if, as a result,  the  regulatory  capital  of the  association
would be reduced below the amount  required to be maintained for the liquidation
account established in connection with its mutual to stock conversion.  See "The
Conversion--Effects  of Conversion to Stock Form on Depositors  and Borrowers of
the Bank" and "-Restrictions on Repurchase of Stock."

         Generally,  savings associations,  such as Hemlock Federal, that before
and after the proposed  distribution meet their capital  requirements,  may make
capital  distributions  during any calendar year equal to the greater of 100% of
net  income for the  year-to-date  plus 50% of the amount by which the lesser of
the  association's  tangible,  core or  risk-based  capital  exceeds its capital
requirement  for such  capital  component,  as measured at the  beginning of the
calendar year, or 75% of its net income for the most recent four quarter period.
However,  an association deemed to be in need of more than normal supervision by
the OTS may have its dividend  authority  restricted by the OTS. Hemlock Federal
may pay dividends in accordance with this general authority.

         Savings  associations  proposing to make any capital  distribution need
only  submit  written  notice  to the OTS 30 days  prior  to such  distribution.
Savings  associations  that do not,  or would  not meet  their  current  minimum
capital requirements  following a proposed capital  distribution,  however, must
obtain OTS approval prior to making such distribution. The OTS may object to the
distribution  during that 30-day  period  notice  based on safety and  soundness
concerns. See "- Regulatory Capital Requirements."

         The OTS has proposed  regulations that would revise the current capital
distribution  restrictions.  Under the proposal a savings  association that is a
subsidiary of a holding company may make a capital  distribution  with notice to
the  OTS  provided  that it has a CAMEL  1 or 2  rating,  is not of  supervisory
concern,  and would remain adequately  capitalized (as defined in the OTS prompt
corrective  action  regulations)  following the proposed  distribution.  Savings
associations  that would remain  adequately  capitalized  following the proposed
distribution but do not meet the other noted requirements must notify the OTS 30
days prior to declaring a capital distribution. The OTS stated it will generally
regard as permissible  that amount of capital  distributions  that do not exceed
50% of the  institution's  excess  regulatory  capital  plus net  income to date
during  the  calendar  year.  A  savings  association  may  not  make a  capital
distribution  without  prior  approval  of  the  OTS  and  the  FDIC  if  it  is
undercapitalized  before,  or as a result of, such a distribution.  As under the
current  rule,  the  OTS  may  object  to a  capital  distribution  if it  would
constitute  an unsafe  or  unsound  practice.  No  assurance  may be given as to
whether or in what form the regulations may be adopted.


                                       84

<PAGE>



Liquidity

         All savings  associations,  including Hemlock Federal,  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. For a discussion of what Hemlock Federal
includes  in  liquid  assets,  see  "Management's  Discussion  and  Analysis  of
Financial   Condition   and  Results  of  Operations  -  Liquidity  and  Capital
Resources."  This  liquid  asset  ratio  requirement  may vary from time to time
(between 4% and 10%) depending upon economic conditions and savings flows of all
savings associations. At the present time, the minimum liquid asset ratio is 5%.

         In  addition,  short-term  liquid  assets  (e.g.,  cash,  certain  time
deposits,  certain  bankers  acceptances  and short-term  United States Treasury
obligations)  currently must constitute at least 1% of the association's average
daily  balance of net  withdrawable  deposit  accounts  and current  borrowings.
Penalties may be imposed upon associations for violations of either liquid asset
ratio requirement. At September 30, 1996, Hemlock Federal was in compliance with
both requirements,  with an overall liquid asset ratio of 19.4% and a short-term
liquid assets ratio of 19.4%

Accounting

         An  OTS  policy  statement   applicable  to  all  savings  associations
clarifies  and  re-emphasizes  that  the  investment  activities  of  a  savings
association  must be in  compliance  with  approved  and  documented  investment
policies and  strategies,  and must be accounted  for in  accordance  with GAAP.
Under the policy  statement,  management must support its  classification of and
accounting   for  loans  and   securities   (i.e.,   whether   held-to-maturity,
available-for-sale or trading) with appropriate  documentation.  Hemlock Federal
is in compliance with these amended rules.

         The OTS has adopted an amendment to its accounting  regulations,  which
may be made more stringent than GAAP by the OTS, to require that transactions be
reported in a manner that best reflects their underlying  economic substance and
inherent risk and that financial  reports must  incorporate any other accounting
regulations or orders prescribed by the OTS.

Qualified Thrift Lender Test

         All savings  associations,  including Hemlock Federal,  are required to
meet a qualified  thrift lender  ("QTL") test to avoid certain  restrictions  on
their operations.  This test requires a savings association to have at least 65%
of  its  portfolio  assets  (as  defined  by  regulation)  in  qualified  thrift
investments  on a monthly  average  for nine out of every 12 months on a rolling
basis.  Such assets primarily  consist of residential  housing related loans and
investments.  At September 30, 1996, Hemlock Federal met the test with 91.12% of
its portfolio assets in qualified thrift investments and has always met the test
since its effectiveness.

         Any savings association that fails to meet the QTL test must convert to
a national bank charter, unless it requalifies as a QTL and thereafter remains a
QTL. If an  association  does not  requalify  and  converts  to a national  bank
charter,  it must remain  SAIF-insured  until the FDIC permits it to transfer to
the BIF. If such an association has not yet requalified or converted to

                                       85

<PAGE>



a  national  bank,  its new  investments  and  activities  are  limited to those
permissible  for both a  savings  association  and a  national  bank,  and it is
limited to national bank branching  rights in its home state.  In addition,  the
association is immediately  ineligible to receive any new FHLB borrowings and is
subject to national  bank limits for payment of dividends.  If such  association
has not requalified or converted to a national bank within three years after the
failure,  it must  divest  of all  investments  and  cease  all  activities  not
permissible  for a  national  bank.  In  addition,  it must repay  promptly  any
outstanding FHLB borrowings,  which may result in prepayment  penalties.  If any
association  that fails the QTL test is  controlled by a holding  company,  then
within one year after the failure,  the holding  company must register as a bank
holding  company  and  become  subject  to  all  restrictions  on  bank  holding
companies. See "- Holding Company Regulation."

Community Reinvestment Act

         Under the  Community  Reinvestment  Act  ("CRA"),  every  FDIC  insured
institution has a continuing and affirmative obligation consistent with safe and
sound banking  practices to help meet the credit needs of its entire  community,
including  low and moderate  income  neighborhoods.  The CRA does not  establish
specific lending requirements or programs for financial institutions nor does it
limit an institution's  discretion to develop the types of products and services
that it believes are best suited to its particular  community,  consistent  with
the CRA. The CRA requires the OTS, in connection with the examination of Hemlock
Federal,  to assess the institution's  record of meeting the credit needs of its
community  and to take such record  into  account in its  evaluation  of certain
applications,  such as a merger or the  establishment  of a branch,  by  Hemlock
Federal. An unsatisfactory  rating may be used as the basis for the denial of an
application by the OTS.

         The federal banking agencies,  including the OTS, have recently revised
the CRA  regulations  and  the  methodology  for  determining  an  institution's
compliance with the CRA. Due to the heightened  attention being given to the CRA
in the past few years,  Hemlock  Federal may be  required  to devote  additional
funds for investment  and lending in its local  community.  Hemlock  Federal was
examined for CRA compliance in March 1995 and received a rating of satisfactory.

Transactions with Affiliates

         Generally,   transactions   between  a  savings   association  and  its
affiliates  are  required  to be on terms as  favorable  to the  association  as
transactions with  non-affiliates.  In addition,  certain of these transactions,
such  as  loans  to  an  affiliate,  are  restricted  to  a  percentage  of  the
association's capital. Affiliates of Hemlock Federal include the Holding Company
and any company which is under common control with Hemlock Federal. In addition,
a savings  association  may not lend to any affiliate  engaged in activities not
permissible  for a bank  holding  company  or  acquire  the  securities  of most
affiliates.

         Certain  transactions with directors,  officers or controlling  persons
are also subject to conflict of interest  regulations enforced by the OTS. These
conflict of interest  regulations and other statutes also impose restrictions on
loans to such persons and their related interests.

                                       86

<PAGE>



Among other things,  such loans must be made on terms  substantially the same as
for loans to unaffiliated individuals.

Holding Company Regulation

         The Holding  Company will be a unitary savings and loan holding company
subject to  regulatory  oversight  by the OTS. As such,  the Holding  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 Holding  Company and its  non-savings  association  subsidiaries  which also
permits the OTS to restrict or prohibit  activities  that are determined to be a
serious risk to the subsidiary savings association.

         As a unitary  savings and loan  holding  company,  the Holding  Company
generally  is not  subject to  activity  restrictions.  If the  Holding  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 Holding Company and any of its  subsidiaries  (other than Hemlock Federal or
any  other  SAIF-insured  savings  association)  would  become  subject  to such
restrictions  unless  such  other  associations  each  qualify as a QTL and were
acquired in a supervisory acquisition.

         If Hemlock  Federal fails the QTL test, the Holding Company must obtain
the  approval of the OTS prior to  continuing  after such  failure,  directly or
through its other subsidiaries,  any business activity other than those approved
for  multiple  savings and loan  holding  companies  or their  subsidiaries.  In
addition,  within one year of such failure the Holding Company must register as,
and  will  become  subject  to,  the  restrictions  applicable  to bank  holding
companies. The activities authorized for a bank holding company are more limited
than are the activities  authorized  for a unitary or multiple  savings and loan
holding company. See "- Qualified Thrift Lender Test."

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

Federal Securities Law

         The stock of the Holding  Company is registered  with the SEC under the
Securities  Exchange Act of 1934, as amended (the "Exchange  Act").  The Holding
Company is subject  to the  information,  proxy  solicitation,  insider  trading
restrictions and other requirements of the SEC under the Exchange Act.

         Holding  Company  stock held by persons who are  affiliates  (generally
officers,  directors and principal  stockholders) of the Holding Company may not
be resold without  registration or unless sold in accordance with certain resale
restrictions.  If the Holding Company meets specified current public information
requirements, each affiliate of the Holding Company is able

                                       87

<PAGE>



to sell in the public market,  without registration,  a limited number of shares
in any three-month period.

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).
At September  30, 1996,  Hemlock  Federal was in  compliance  with these reserve
requirements.  The balances maintained to meet the reserve  requirements imposed
by the Federal Reserve Board may be used to satisfy liquidity  requirements that
may be imposed by the OTS. See "-Liquidity."

         Savings  associations are authorized to borrow from the Federal Reserve
Bank  "discount   window,"  but  Federal  Reserve  Board   regulations   require
associations to exhaust other reasonable alternative sources of funds, including
FHLB borrowings, before borrowing from the Federal Reserve Bank.

Federal Home Loan Bank System

         Hemlock Federal is a member of the FHLB of Chicago,  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, which are subject to the oversight of the
Federal  Housing  Finance  Board.  All advances from the FHLB are required to be
fully secured by  sufficient  collateral as determined by the FHLB. In addition,
all  long-term  advances  are  required to provide  funds for  residential  home
financing. The aggregate amount of advances cannot exceed 20 times the amount of
FHLB stock held by the institutions.

         As a member, Hemlock Federal is required to purchase and maintain stock
in the FHLB of Chicago.  At September 30, 1996,  Hemlock Federal had $901,000 in
FHLB  stock,  which was in  compliance  with this  requirement.  In past  years,
Hemlock Federal has received  substantial  dividends on its FHLB stock. Over the
past five  calendar  years such  dividends  have averaged 6.0% and were 6.5% for
calendar year 1995. As a result of their  holdings,  the Bank could borrow up to
$18.0 million from the FHLB.

         Under  federal  law the FHLBs are  required  to  provide  funds for the
resolution  of  troubled  savings  associations  and to  contribute  to low- and
moderately priced housing programs through direct loans or interest subsidies on
advances targeted for community investment and low- and moderate-income  housing
projects.  These  contributions  have  affected  adversely  the  level  of  FHLB
dividends  paid and could continue to do so in the future.  These  contributions
could also have an adverse  effect on the value of FHLB stock in the  future.  A
reduction in value of Hemlock Federal's FHLB stock may result in a corresponding
reduction in Hemlock Federal's capital.


                                       88

<PAGE>



         For the year ended  December  31, 1995,  dividends  paid by the FHLB of
Chicago to Hemlock Federal totaled $55,000,  which constitute a $0 increase from
the amount of dividends  received in calendar  year 1994.  The $44,000  dividend
received for the nine months ended  September  30, 1996  reflects an  annualized
rate of 6.5%, which is equal to the rate for calendar 1995.

Federal and State Taxation

         In August 1996, legislation was enacted that repeals the reserve method
of  accounting  used by many  thrifts to  calculate  their bad debt  reserve for
federal  income tax purposes.  As a result,  small thrifts such as the Bank must
recapture  that  portion of the reserve  that exceeds the amount that could have
been taken under the experience  method for post-1987 tax years. The legislation
also requires  thrifts to account for bad debts for federal  income tax purposes
on the same basis as commercial banks for tax years beginning after December 31,
1995. The recapture will occur over a six-year period, the commencement of which
will be delayed until the first taxable year beginning  after December 31, 1997,
provided the institution meets certain  residential  lending  requirements.  The
management  of the Company  does not believe  that the  legislation  will have a
material impact on the Company or the Bank.

         In addition to the regular income tax, corporations,  including savings
associations such as Hemlock Federal, generally are subject to a minimum tax. An
alternative  minimum tax is imposed at a minimum tax rate of 20% on  alternative
minimum  taxable  income,  which is the sum of a  corporation's  regular taxable
income (with certain  adjustments) and tax preference  items, less any available
exemption.  The alternative  minimum tax is imposed to the extent it exceeds the
corporation's  regular  income tax and net  operating  losses can offset no more
than 90% of alternative  minimum  taxable  income.  For taxable years  beginning
after 1986 and before 1996, corporations, including savings associations such as
Hemlock Federal,  are also subject to an environmental tax equal to 0.12% of the
excess of alternative  minimum  taxable income for the taxable year  (determined
without regard to net operating  losses and the deduction for the  environmental
tax) over $2 million.

         To the extent earnings appropriated to a savings association's bad debt
reserves for  "qualifying  real property  loans" and deducted for federal income
tax purposes  exceed the allowable  amount of such reserves  computed  under the
experience method and to the extent of the association's  supplemental  reserves
for  losses on loans  ("Excess"),  such  Excess  may not,  without  adverse  tax
consequences,   be  utilized  for  the  payment  of  cash   dividends  or  other
distributions   to  a  shareholder   (including   distributions  on  redemption,
dissolution or  liquidation) or for any other purpose (except to absorb bad debt
losses).  As of December 31,  1995,  Hemlock  Federal's  Excess for tax purposes
totaled approximately $3.1 million.

         Hemlock  Federal files its federal and Illinois income tax returns on a
calendar year basis using the accrual method of accounting.  The Holding Company
may file a consolidated federal income tax return with Hemlock Federal.

         Hemlock  Federal  has not  been  audited  by the IRS  with  respect  to
consolidated  federal income tax returns in the past five years. With respect to
years  examined  by the IRS,  either all  deficiencies  have been  satisfied  or
sufficient reserves have been established to satisfy asserted

                                       89

<PAGE>



deficiencies.  In the  opinion  of  management,  any  examination  of still open
returns (including returns of subsidiary and predecessors of, or entities merged
into,  Hemlock  Federal)  would not result in a  deficiency  which  could have a
material  adverse effect on the financial  condition of Hemlock  Federal and its
consolidated subsidiary.

         Illinois Taxation.  For Illinois income tax purposes, the Bank is taxed
at an  effective  rate  equal to 7.18% of  Illinois  taxable  income.  For these
purposes,  "Illinois  Taxable  Income"  generally  means federal taxable income,
subject to certain  adjustments  (including  the addition of interest  income on
state and municipal  obligations  and the exclusion of interest income on United
States Treasury obligations).

         Delaware Taxation.  As a Delaware holding company,  the Holding Company
is exempted from Delaware corporate income tax but is required to file an annual
report with and pay an annual fee to the State of Delaware.  The Holding Company
is also subject to an annual franchise tax imposed by the State of Delaware.

                                   MANAGEMENT

Directors and Executive Officers of the Holding Company and of the Bank

         Directors and Executive  Officers of the Holding Company.  The Board of
Directors  of the  Holding  Company  currently  consists of seven  members.  The
directors of the Holding Company are currently comprised of the directors of the
Bank. See "- Directors of the Bank." Directors of the Holding Company will serve
three-year staggered terms so that one-third of the directors will be elected at
each annual meeting of stockholders.  The terms of the current  directors of the
Holding  Company are the same as that of the Bank's board.  The Holding  Company
does not intend to pay directors a fee for board service.  See also "- Directors
and Executive Officers of the Bank." For information regarding stock options and
restricted  stock  proposed  to be awarded to  directors  following  stockholder
ratification of such plans, see "- Benefit Plans."

         The executive  officers of the Holding Company are elected annually and
hold office until their respective successors have been elected and qualified or
until death,  resignation  or removal by the Board of  Directors.  The following
table  sets  forth  information  regarding  executive  officers  of the  Holding
Company.  Each  executive  officer of the  Holding  Company  has held his or her
position since the incorporation of the Holding Company in December 1996.


       Name                                        Title
- ------------------------       -------------------------------------------------
Maureen G. Partynski           Chairman of the Board and Chief Executive Officer
Michael R. Stevens             President and Director
Rosanne Pastorek-Belczak       Vice-President/Secretary and Director
Jean Thornton                  Vice-President/Controller

         The Holding Company does not initially intend to pay executive officers
any fees in addition to fees payable to such  persons as  executive  officers of
the Bank. For information

                                       90

<PAGE>



regarding  compensation  of directors  and executive  officers of the Bank,  see
"Management   Director   Compensation"  and  "-  Executive   Compensation."  For
information  regarding stock options and restricted stock proposed to be awarded
to directors and executive  officers following  stockholder  ratification of the
Holding Company's stock-based plans, see "- Benefit Plans."

         Board of Directors of the Bank. Prior to the Conversion,  the direction
and  control of the Bank,  as a mutual  savings  institution,  was vested in its
Board of  Directors.  Upon  conversion  of the Bank to stock  form,  each of the
directors  of the Bank will  continue  to serve as a director  of the  converted
Bank.  The Board of Directors of the Bank  currently  consists of seven members.
Each  Director  of the Bank has  served as such at least  since  January,  1992,
except for Rosanne  Pastorek-Belczak,  who was appointed in  September,  1996 to
fill the  term of  retiring  Director  Richard  Majdecki.  The  directors  serve
three-year staggered terms so that approximately  one-third of the directors are
elected at each annual  meeting of  members.  As  Chairman  Emeritus,  Joseph P.
Gavron is not  elected.  Because the Holding  Company will own all of the issued
and  outstanding  shares of  capital  stock of the Bank  after  the  Conversion,
directors of the Holding Company will elect the directors of the Bank.

         The  following  table  sets forth  certain  information  regarding  the
directors of the Bank.

<TABLE>
<CAPTION>

                                Position(s) Held               Director   Term
     Name                         With the Bank         Age(1)  Since    Expires
     ----                         -------------         ------  -----    -------
<S>                         <C>                         <C>     <C>      <C> 
Maureen G. Partynski        Chairman of the Board and    36      1984     1999
                             Chief Executive Officer
Michael R. Stevens          President and Director       37      1992     2000
Rosanne Pastorek-Belczak    Vice-President/Secretary     36      1996     1998
                             and Director
Frank A. Bucz               Auditor/Consultant           68      1971     1998
                             and Director
Kenneth J. Bazarnik         Director                     53      1982     2000
Charles Gjondla             Director                     70      1982     1999
G. Gerald Schiera           Director                     57      1992     1998
<FN>
- -------------------
(1)  At September 30, 1996.
</FN>
</TABLE>

         The business experience of each director of the Holding Company and the
Chairman  Emeritus  of the Bank for at least  the past  five  years is set forth
below.

         Maureen G.  Partynski.  Ms.  Partynski is the Chairman of the Board and
Chief  Executive  Officer of the Bank, a position she has held since 1994.  From
1989 to 1994,  Ms.  Partynski was the  President of the Bank,  and she served as
Executive  Vice-President  from 1985 to 1989. She has worked with the Bank since
1982, and she has been a Director of the Bank since 1984. Ms. Partynski received
a  Masters  in  Business  Administration  from  Saint  Xaviers  University.  Ms.
Partynski is the sister-in-law of Michael R. Stevens and the daughter of Joseph.
P. Gavron, a director emeritus of the Bank.

         Michael R.  Stevens.  Mr.  Stevens has been  employed at the Bank since
1984 in various  capacities,  including  Executive  Vice-President and Financial
Manager.  He has served as the President of the Bank since 1994, and he has been
a Director since 1992. Mr. Stevens received

                                       91

<PAGE>



a Masters in Business  Administration  from Northwestern  University.  He is the
brother-in-law of Maureen G. Partynski and the son-in-law of Joseph P. Gavron.

         Rosanne  Pastorek-Belczak.  Ms.  Pastorek-Belczak  has  served  in  her
current position as  Vice-President  of Marketing and Human Resources since 1989
and has  acted as  corporate  secretary  since  1996.  She  previously  held the
position  of  marketing  manager  from 1982 to 1989.  Ms.  Pastorek-Belczak  was
appointed a director in 1996.

         Frank A. Bucz.  Mr. Bucz is a retired  data control  supervisor  of CPC
International.  He also  previously  served as  Secretary  of the Bank from 1976
until 1996.

         Kenneth  Bazarnik.  Mr.  Bazarnik is a plant  engineer and  maintenance
manager for  Foote-Jones/Illinois  Gear,  where he has worked since 1989. He has
been a Director of the Bank since 1982.

         Charles  Gjondla.  Mr. Gjondla is a retired worker for Chicago's Midway
Airport. He has been a Director of the Bank since 1982.

         G. Gerald Schiera. Mr. Schiera is owner of the G. Gerald Company, which
specializes in aviation and engineering consultation.  He has served as Director
of the Bank since 1992.

         Joseph P. Gavron.  Mr.  Gavron  served as Chairman and President of the
Bank for 46 years  before  retiring  in 1992.  He  currently  serves as Chairman
Emeritus. He is the father of Maureen Partynski and the father-in-law of Michael
R. Stevens.

         Executive  Officers  Who  Are  Not  Directors.  Each  of the  executive
officers  of the Bank  will  retain  his or her  office in the  converted  Bank.
Officers  are  elected  annually  by the Board of  Directors  of the  Bank.  The
business  experience of the executive officers who are not also directors is set
forth below.

         Jean  M.  Thornton,  age 36.  Ms.  Thornton  is  currently  serving  as
Vice-President,  Controller/Treasurer.  She has worked at the Bank since 1991 as
Chief Accountant, and as Treasurer since 1994.

         Robert  Upton,  age 44. Mr. Upton was recently  named the Chief Lending
Officer of the Bank.  Prior to joining the Bank, Mr. Upton worked for a mortgage
banking firm and prior to that he was the  vice-president  of lending at a local
savings bank.

Indemnification

         The Certificate of Incorporation of the Holding Company provides that a
director or officer of the Holding  Company shall be  indemnified by the Holding
Company to the fullest extent  authorized by the General  Corporation Law of the
State of Delaware against all expenses,  liability and loss reasonably  incurred
or suffered by such person in  connection  with his  activities as a director or
officer or as a director  or officer of  another  company,  if the  director  or
officer held such position at the request of the Holding  Company.  Delaware law
requires that such

                                       92

<PAGE>



director,  officer,  employee or agent,  in order to be  indemnified,  must have
acted in good faith and in a manner reasonably believed to be not opposed to the
best interests of the Holding Company,  and, with respect to any criminal action
or proceeding,  did not have reasonable  cause to believe his or her conduct was
unlawful.

         The Certificate of Incorporation and Delaware law also provide that the
indemnification provisions of such Certificate and the statute are not exclusive
of any other  right  which a person  seeking  indemnification  may have or later
acquire under any statute, provision of the Certificate of Incorporation, Bylaws
of the  Holding  Company,  agreement,  vote  of  stockholders  or  disinterested
directors or otherwise.

         These   provisions  may  have  the  effect  of  deterring   shareholder
derivative actions,  since the Holding Company may ultimately be responsible for
expenses for both parties to the action.
A similar effect would not be expected for third-party claims.

         In addition,  the  Certificate of  Incorporation  and Delaware law also
provide that the Holding  Company may  maintain  insurance,  at its expense,  to
protect  itself and any  director,  officer,  employee  or agent of the  Holding
Company or  another  corporation,  partnership,  joint  venture,  trust or other
enterprise  against any expense,  liability or loss,  whether or not the Holding
Company has the power to indemnify such person  against such expense,  liability
or loss under the Delaware  General  Corporation  Law.  The Holding  Company may
obtain such insurance.

Meetings and Committees of Board of Directors

         The Bank. The Bank's Board of Directors  meets on a monthly basis.  The
Board of Directors met 12 times during the fiscal year ended  December 31, 1995.
During  fiscal  1995,  no  director of the Bank  attended  fewer than 75% of the
aggregate of the total number of Board meetings and the total number of meetings
held by the committees of the Board of Directors on which he served.

         The Bank has standing Executive,  Audit, Stock Plan and Asset Liability
Committees.

         The Executive  Committee  provides  oversight of Board-related  matters
in-between  regularly  scheduled Board Meetings,  including shortage  reporting,
interest rate reports and resolutions to foreclosure. The Executive Committee is
comprised of Maureen G.  Partynski,  Michael R. Stevens and Rosanne P.  Belczak.
This committee met approximately 12 times during calendar year 1995.

         The Audit Committee is comprised of three outside  directors:  Frank A.
Bucz, G. Gerald Schiera and Charles Gjondla. This Committee oversees and reviews
the Bank's  financial and internal  control  matters.  The Audit  Committee also
reviews the Audited  Financial  Report with the Bank's outside  auditors and the
Report of the Examination with the OTS examiners,  either separately or with the
full Board. This committee meets twice annually.


                                       93

<PAGE>



         The Stock Plan Committee  oversees and reviews the Bank's  compensation
policies  and  sets the  compensation  levels  for  Executive  Management.  This
committee is comprised of Charles Gjondla and Kenneth  Bazarnik and meets once a
year.

         The Asset Liability Committee is composed of two Directors,  Maureen G.
Partynski  and Michael R.  Stevens,  and the  Controller,  Jean  Thornton.  This
committee meets at least once a month to handle the investments for the Bank and
the  implementation of the Business Plan strategy as it relates to interest rate
risk and reinvestment options.

         The Holding  Company.  In December  1996, the Board of Directors of the
Holding Company established standing executive, audit and nominating Committees.
These committees did not meet during fiscal 1995.

Director Compensation

         Directors of the Bank are paid a monthly fee of $675 for service on the
Board of Directors.  Chairman Emeritus Joseph P. Gavron receives $600/month, and
Director Frank Bucz receives an additional $1,250 per month as Audit Consultant.
Directors do not receive any  additional  compensation  for  committee  meetings
attended.

Executive Compensation

         The following table sets forth information  concerning the compensation
accrued for services in all  capacities  to Hemlock  Federal for the fiscal year
ended  December  31,  1995  for the  Bank's/Chairman  and  President.  No  other
executive officer's  aggregate annual compensation  (salary plus bonus) exceeded
$100,000 in fiscal 1995.



                                       94

<PAGE>

<TABLE>
<CAPTION>
====================================================================================================================================
                                                    Summary Compensation Table
                                                    --------------------------
                                                                                      Long Term Compensation
                                                    Annual Compensation(1)                    Awards
                                            -------------------------------------  ----------------------------
                                                                    Other Annual   Restricted Stock   Options/       All Other
Name and Principal Position          Year   Salary($)   Bonus($)   Compensation($)   Award ($)(2)   SARs (#)(2)   Compensation($)
- ---------------------------          ----   ---------  ---------   ---------------   ------------   -----------   ---------------
<S>                                  <C>    <C>        <C>         <C>            <C>              <C>            <C>
Maureen G. Partynski, Chairman and
Chief Executive Officer              1995    $98,250    $8,000        $---              N/A            N/A          $23,727(3)
Michael R. Stevens, President        1995   $121,250    $8,000        $---              N/A            N/A          $28,609(4)
====================================================================================================================================
<FN>
- ----------------
(1)      In  accordance  with  the  transitional  provisions  applicable  to the
         revised rules on executive officer and director compensation disclosure
         adopted  by the SEC,  as  informally  interpreted  by the SEC's  Staff,
         Summary Compensation information is excluded for the fiscal years ended
         December 31, 1994 and 1993.

(2)      Pursuant to the proposed Stock Option Plan, the Holding Company intends
         to grant  Maureen G.  Partynski  and  Michael  R.  Stevens an option to
         purchase  a number  of  shares  equal to 2.5%  and  2.5%,  respectively
         (33,363 and 33,363  shares at the minimum and 45,138 and 45,138  shares
         at the maximum of the Estimated Valuation Range) of the total number of
         shares of Common Stock issued in the  Conversion  at an exercise  price
         equal to the market  value per share of the Common Stock on the date of
         grant. See "- Stock Option and Incentive  Plan." In addition,  pursuant
         to the proposed RRP, the Holding  Company  intends to grant to Chairman
         Partynski and President  Stevens a number of shares of restricted stock
         equal to 1.0% and 1.0%,  respectively  (13,345 shares and 13,345 shares
         at the  minimum  and  18,055 and  18,055  shares at the  maximum of the
         Estimated  Valuation  Range)  of the  total  number of shares of Common
         Stock sold in the Conversion. See "- Management Recognition Plan."

(3)      This amount includes  $14,201  received through the 1995 Profit Sharing
         Plan and $9,526  received  through the Bank's  Money  Purchase  Pension
         Plan.

(4)      Includes $17,123 received  through the Bank's  Profit-Sharing  Plan and
         $11,486 received through the Bank's Money Purchase Pension Plan.
</FN>
</TABLE>


         Employment  Agreements  and Severance  Agreements.  The Bank intends to
enter into employment  agreements with Chairman  Partynski and President Stevens
providing  for an initial term of three years.  The  agreements  have been filed
with the OTS as part of the  application of the Holding  Company for approval to
become a savings and loan holding  company.  The  employment  agreements  become
effective  upon  completion  of the  Conversion  and  provide for an annual base
salary in an amount not less than each  individual's  respective  current salary
and  provide for an annual  extension  subject to the  performance  of an annual
formal  evaluation  by  disinterested  members of the Board of  Directors of the
Bank. The agreements also provide for termination upon the employee's death, for
cause  or in  certain  events  specified  by  OTS  regulations.  The  employment
agreements are also terminable by the employee upon 90 days' notice to the Bank.

         The employment agreements provide for payment to Chairman Partynski and
President  Stevens of an amount equal to 299% of their five-year  annual average
base compensation, in the event there is a "change in control" of the Bank where
employment involuntarily terminates in connection with such change in control or
within twelve months thereafter.  For the purposes of the employment agreements,
a "change in control" is defined as any event which would  require the filing of
an  application  for  acquisition  of  control  or notice  of change in  control
pursuant to 12 C.F.R. ss. 574.3 or 4. Such events are generally  triggered prior
to the acquisition or control of 10% of the Holding  Company's common stock. See
"Restrictions   on  Acquisitions  of  Stock  and  Related   Takeover   Defensive
Provisions."  If the employment of Chairman/CEO  Partynski or President  Stevens
had been terminated as of September 30, 1996 under circumstances  entitling them
to severance pay as described above,  they would have been entitled to receive a
lump sum cash payment of approximately $293,800 and

                                       95

<PAGE>



$362,500, respectively. The agreements also provide for the continued payment to
Chairman/CEO  Partynski  and  President  Stevens  of  health  benefits  for  the
remainder  of the  term of  their  contract  in the  event  such  individual  is
involuntarily terminated in the event of change in control.

         The Bank intends to enter into change in control  severance  agreements
with Officers  Rosanne  Pastorek-Belczak,  Jean  Thornton and Robert Upton.  The
agreements become effective upon completion of the Conversion and provide for an
initial term of 12 months. The agreements provide for extensions of one year, on
each  anniversary of the effective  date of the  agreement,  subject to a formal
performance  evaluation  performed  by  disinterested  members  of the  Board of
Directors of the Bank. The agreement  provides for  termination  for cause or in
certain events specified by OTS regulations.

         The  agreements  provide for a lump sum payment to the employee of 100%
of their annual base  compensation  and the continued  payment for the remaining
term of the contract of life and health  insurance  coverage  maintained  by the
Bank in the event there is a "change in  control"  of the Bank where  employment
terminates  involuntarily  within  12 months of such  change  in  control.  This
termination  payment is subject to  reduction to the extent  non-deductible  for
federal income tax purposes.  For the purposes of the  agreements,  a "change in
control"  is  defined  as  any  event  which  would  require  the  filing  of an
application for  acquisition of control or notice of change in control  pursuant
to 12  C.F.R.  ss.  574.3 or 4 or any  successor  regulation.  Such  events  are
generally  triggered prior to the acquisition of control of 10% of the Company's
Common Stock.  See  "Restrictions  on Acquisitions of Stock and Related Takeover
Defensive Provisions."

Benefit Plans

         General.  Hemlock Federal Bank for Savings currently provides insurance
benefits  to its  employees,  including  health and life  insurance,  subject to
certain  deductibles  and  copayments.  Hemlock  Federal also maintains a profit
sharing plan for the benefit of its employees.

         Money  Purchase  Pension  Plan.  The Bank  currently  maintains a Money
Purchase  Pension  Plan for the benefit of its  employees.  The Pension Plan was
frozen as of October 31, 1996. The noncontributory  defined benefit pension plan
covered all employees who met certain minimum service  requirements.  See Note 9
to the Notes to Financial  Statements.  The benefits were distributed during the
year.

         Employee  Stock  Ownership  Plan.  The Boards of  Directors  of Hemlock
Federal Bank for Savings and the Holding  Company have  approved the adoption of
an ESOP for the benefit of  employees of Hemlock  Federal Bank for Savings.  The
ESOP is also designed to meet the  requirements  of an employee stock  ownership
plan as described at Section 4975(e)(7) of the Code and Section 407(d)(6) of the
Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),  and, as
such,  the ESOP is  empowered  to borrow in order to  finance  purchases  of the
Common Stock.

         It is  anticipated  that the ESOP will be  funded  with a loan from the
Holding  Company  (not to exceed an amount  equal to 8% of the gross  Conversion
proceeds).  The interest  rate of the ESOP loan will be equal to the  applicable
federal interest rate as determined by the Internal

                                       96

<PAGE>



Revenue Service for the month in which the loan is made, as calculated  pursuant
to Section 1274(d) of the Code.

         GAAP  generally  requires  that  any  borrowing  by the  ESOP  from  an
unaffiliated  lender  be  reflected  as a  liability  in the  Holding  Company's
Financial  Statements,  whether  or not such  borrowing  is  guaranteed  by,  or
constitutes a legally binding contribution commitment of, the Holding Company or
the Bank.  The funds used to acquire the ESOP  shares will be borrowed  from the
Holding Company.  Since the Holding Company will finance the ESOP debt, the ESOP
debt will be eliminated through consolidation and no liability will be reflected
on the Holding Company's  financial  statements.  In addition,  shares purchased
with  borrowed  funds will,  to the extent of the  borrowings,  be excluded from
stockholders' equity, representing unearned compensation to employees for future
services not yet performed.  Consequently,  if the ESOP purchases already-issued
shares in the open market, the Holding Company's  consolidated  liabilities will
increase  to the  extent  of the  ESOP's  borrowings,  and  total  and per share
stockholders'  equity will be reduced to reflect  such  borrowings.  If the ESOP
purchases  newly issued  shares from the Holding  Company,  total  stockholders'
equity would neither increase nor decrease,  but per share stockholders'  equity
and per share net income would decrease because of the increase in the number of
outstanding  shares.  In  either  case,  as the  borrowings  used to  fund  ESOP
purchases are repaid, total stockholders' equity will correspondingly increase.

         All employees of the Bank are eligible to participate in the ESOP after
they attain age 21 and complete one year of service.  The Bank's contribution to
the  ESOP is  allocated  among  participants  on the  basis  of  their  relative
compensation.  Each participant's  account will be credited with cash and shares
of Holding Company Common Stock based upon  compensation  earned during the year
with  respect to which the  contribution  is made.  Contributions  credited to a
participant's account become fully vested upon such participant's completing six
years of  service.  Credit  will be given for prior years of service for vesting
purposes.  ESOP  participants are entitled to receive  distributions  from their
ESOP accounts only upon  termination of service.  Distributions  will be made in
cash and in whole  shares of the  Holding  Company's  Common  Stock.  Fractional
shares will be paid in cash. Participants will not incur a tax liability until a
distribution is made.

         Each participating  employee is entitled to instruct the trustee of the
ESOP as to how to vote the shares  allocated to his or her account.  The trustee
will not be  affiliated  with the Holding  Company or Hemlock  Federal  Bank for
Savings.

         The ESOP may be  amended  by the  Board of  Directors,  except  that no
amendment may be made which would reduce the interest of any  participant in the
ESOP trust fund or divert any of the assets of the ESOP trust fund for  purposes
other than the benefit of participants or their beneficiaries.

         Stock  Option  and  Incentive  Plan.  Among  the  benefits  to the Bank
anticipated  from the Conversion is the ability to attract and retain  personnel
through  the  prudent use of stock  options  and other  stock-related  incentive
programs.  The Board of  Directors of the Holding  Company  intends to adopt the
Stock  Option  Plan,  subject to  ratification  by  stockholders  of the Holding
Company at a meeting to be held not earlier than six months after  completion of
the Conversion. Under the terms of the proposed Stock Option Plan, stock options
covering shares representing

                                       97

<PAGE>



an aggregate of up to 10% of the shares of Common Stock issued in the Conversion
may be granted to directors,  officers and  employees of the Holding  Company or
its subsidiaries under the Stock Option Plan.

         Options  granted under the Stock Option Plan may be either options that
qualify  under  the Code as  "incentive  stock  options"  (options  that  afford
preferable tax treatment to recipients upon compliance with certain restrictions
and that do not normally  result in tax  deductions  to the employer) or options
that do not so qualify.  The exercise  price of stock options  granted under the
Stock  Option Plan is required to be at least equal to the fair market value per
share of the stock on the date of grant. All grants are made in consideration of
past and future services rendered to the Bank, and in an amount deemed necessary
to encourage  the  continued  retention of the  officers and  directors  who are
considered  necessary for the continued success of the Bank. In this regard, all
options are intended to vest in five equal annual  installments  commencing  one
year from the date of grant,  subject to the continued  service of the holder of
such option.

         The  proposed  Stock  Option  Plan  provides  for the  grant  of  stock
appreciation  rights ("SARs") at any time,  whether or not the participant  then
holds  stock  options,  granting  the right to receive  the excess of the market
value of the  shares  represented  by the SARs on the  date  exercised  over the
exercise price.  SARs generally will be subject to the same terms and conditions
and exercisable to the same extent as stock options.

         Limited SARs may be granted at the time of, and must be related to, the
grant of a stock  option or SAR.  The exercise of one will reduce to that extent
the number of shares represented by the other.  Limited SARs will be exercisable
only for the 45 days following the  expiration of the tender or exchange  offer,
during  which  period  the  related  stock  option  or SAR will be  exercisable.
However,  no SAR or Limited SAR will be exercisable  by a 10% beneficial  owner,
director  or senior  officer  within six  months of the date of its  grant.  The
Holding Company has no present intention to grant any SARs or Limited SARs.

         The  proposed  Stock  Option Plan will be  administered  by the Holding
Company's Stock Plan Committee which will consist of at least two  disinterested
directors.  The Stock Plan  Committee  will select the  recipients  and terms of
awards made pursuant to the Stock Option Plan. OTS regulations  limit the amount
of shares that may be awarded  pursuant to stock-based  plans to each individual
officer, each non-employee director and all non-employee directors as a group to
25%, 5% and 30%,  respectively,  of the total shares reserved for issuance under
each such stock-based plan.

         The  Stock  Plan  Committee,   presently   consisting  of  non-employee
Directors  Charles  Gjondla and Kenneth  Bazarnik,  intends to grant  options in
amounts  expressed as a percentage  of the shares issued in the  Conversion,  as
follows:  President  Stevens  - 2.5%,  Chairman  Partynski  -  2.5%,  and to all
executive  officers as a group (5 persons) - 6.6%. In addition,  under the terms
of the Stock Option Plan, each  non-employee  director of the Holding Company at
the time of stockholder ratification of the Stock Option Plan will be granted an
option to purchase shares of Common Stock equal to .4% of the shares sold in the
Conversion.  The remaining  balance of the available  awards is unallocated  and
reserved  for future use.  All options  will expire 10 years after the date such
option was granted, which, for the option grants listed above, is expected to be
the date of stockholder ratification of the Stock Option Plan. All proposed

                                       98

<PAGE>



option  grants to  officers  are  subject  to  modification  by the  Stock  Plan
Committee based upon its performance  evaluation of the option recipients at the
time of stockholder  ratification of the Stock Option Plan following  completion
of the Conversion.

         After  stockholder  ratification,  the Stock Option Plan will be funded
either with shares  purchased in the open market or with authorized but unissued
shares of Common Stock.  The use of authorized  but unissued  shares to fund the
Stock Option Plan could dilute the holdings of stockholders who purchased Common
Stock in the Conversion. See "Pro Forma Data." In no event will the Stock Option
Plan acquire an amount of shares,  which, in the aggregate,  represent more than
10% of the shares issued in the Conversion.

         Under SEC regulations, so long as certain criteria are met, an optionee
may be able to exercise the option at the Purchase  Price and  immediately  sell
the  underlying  shares  at the  then-current  market  price  without  incurring
short-swing profit liability.  This ability to exercise and immediately  resell,
which under the SEC regulations applies to stock option plans in general, allows
the  optionee to realize the benefit of an increase in the market  price for the
stock without the market risk which would be associated with a required  holding
period for the stock after payment of the exercise price. Under SEC regulations,
the  short-swing  liability  period now runs for six months before and after the
option grant. All grants are subject to ratification of the Stock Option Plan by
stockholders of the Holding Company following completion of the Conversion.

         Recognition   and  Retention  Plan.  The  Holding  Company  intends  to
establish the RRP in order to provide  employees with a proprietary  interest in
the Holding  Company in a manner  designed to  encourage  such persons to remain
with the Holding  Company and the Bank. The RRP will be subject to  ratification
by  stockholders  at a meeting to be held not earlier  than six months after the
completion of the Conversion.  The Holding Company will contribute  funds to the
RRP to enable it to acquire in the open market or from  authorized  but unissued
shares (with the decision  between open market or authorized but unissued shares
based  on  the  Holding  Company's  future  stock  price,  alternate  investment
opportunities  and capital needs),  following  stockholder  ratification of such
plan,  an amount of stock equal to 4.0% of the shares of Common  Stock issued in
the Conversion.

         The Stock  Plan  Committee  of the Board of  Directors  of the  Holding
Company will  administer  the proposed RRP. Under the terms of the proposed RRP,
awards  ("Awards")  can be  granted  to key  employees  in the form of shares of
Common Stock held by the RRP. Awards are  non-transferable  and  non-assignable.
OTS  regulations  limit the  amount of shares  that may be awarded  pursuant  to
stock-based plans to each individual officer, each non-employee director and all
non-employee directors of a group to 25%, 5% and 30%, respectively, of the total
shares reserved for issuance under each such stock-based plan.

         Recipients  will earn (i.e.,  become vested in), over a period of time,
the shares of Common Stock covered by the Award. Awards made pursuant to the RRP
will vest in five equal annual installments commencing one year from the date of
grant. Awards will be 100% vested upon termination of employment due to death or
disability.  In addition,  no awards under the RRP to  directors  and  executive
officers  shall  vest in any year in which  the Bank is not  meeting  all of its
fully phased-in capital requirements. When shares become vested and are

                                       99

<PAGE>



actually  distributed in accordance  with the RRP, but in no event prior to such
time, the participants  will also receive amounts equal to any accrued dividends
with respect  thereto.  Earned shares are  distributed  to recipients as soon as
practicable following the date on which they are earned.

         The Stock Plan Committee  presently  intends to grant  restricted stock
awards at the Purchase Price, in amounts expressed as a percentage of the shares
sold in the  Conversion,  as  follows:  to  President  Stevens - 1.0%,  Chairman
Partynski - 1.0%,  and to all executive  officers as a group (4 persons) - 2.4%.
Pursuant to the terms of the proposed  RRP,  each  non-employee  director of the
Holding  Company  at the  time of  stockholder  ratification  of the RRP will be
awarded an amount of shares  equal to .1% of the shares sold in the  Conversion.
All proposed RRP awards to officers of the Bank are subject to  modification  by
the Stock Plan  Committee  based upon its  performance  evaluation  of the award
recipients  at  the  time  of  stockholder  ratification  of the  RRP  following
completion of the Conversion.

         After  stockholder  ratification,  the RRP will be funded  either  with
shares  purchased in the open market or with  authorized but unissued  shares of
Common Stock issued to the RRP by the Holding Company. The use of authorized but
unissued  shares to fund the RRP could dilute the holdings of  stockholders  who
had  purchased  Common Stock in the  Conversion.  In the event the RRP purchases
stock in the open market at prices above the initial  Purchase Price,  the total
RRP expense may be above that  disclosed  under the caption "Pro Forma Data." In
no event  will the RRP  acquire  an amount of shares  which,  in the  aggregate,
represent more than 4.0% of the shares issued in the Conversion.

Certain Transactions

         The Bank  follows a policy of granting  loans to the Bank's  directors,
officers and employees.  The loans to executive  officers and directors are made
in the ordinary course of business and on the same terms and conditions as those
of comparable transactions prevailing at the time, in accordance with the Bank's
underwriting  guidelines  and do not  involve  more  than  the  normal  risk  of
collectibility or present other unfavorable features. All loans to directors and
executive  officers  cannot  exceed  $25,000  or 5% of the  Bank's  capital  and
unimpaired  surplus,  whichever  is  greater,  unless a majority of the Board of
Directors  approves  the credit in advance  and the  individual  requesting  the
credit abstains from voting.  Loans to all directors and executive  officers and
their  associates,   including  outstanding  balances  and  commitments  totaled
$312,000 at September 30, 1996,  which was 2.9% of the Bank's retained  earnings
at that date. At September 30, 1996, there were no loans to any single director,
executive officer or their affiliates made at preferential  rates or terms which
in the  aggregate  exceeded  $60,000  during the three years ended  December 31,
1995.


                                       100

<PAGE>



                                 THE CONVERSION

         The Board of Directors  of the Bank and the OTS have  approved the Plan
of Conversion.  OTS approval does not constitute a recommendation or endorsement
of the Plan of  Conversion.  Certain terms used in the following  summary of the
material terms of the  Conversion are defined in the Plan of Conversion,  a copy
of which may be obtained by contacting Hemlock Federal.

General

         The  Board of  Directors  of the Bank  unanimously  adopted  the  Plan,
subject to  approval  by the OTS and the  members of the Bank.  Pursuant  to the
Plan, the Bank will convert from a federally  chartered mutual savings bank to a
federally  chartered  stock savings  bank,  with the  concurrent  formation of a
holding company.

         The Conversion  will be  accomplished  through  amendment of the Bank's
federal charter to authorize capital stock, at which time the Bank will become a
wholly owned subsidiary of the Holding Company. The Conversion will be accounted
for as a pooling of interests.

         Subscription  Rights have been granted to the Eligible  Account Holders
as of June 30,  1995,  Tax-Qualified  Employee  Plans  of the  Bank and  Holding
Company,  Supplemental  Eligible  Account Holders as of December 31, 1996, Other
Members,  and  directors,  officers,  and  employees of the Bank.  Additionally,
subject  to the  availability  of shares and  market  conditions  at or near the
completion  of the  Subscription  Offering,  the Common Stock may be offered for
sale in a Public Offering and Direct Community Offering to selected persons on a
best-efforts  basis  through  KBW.  See "-  Offering of Holding  Company  Common
Stock."  Subscriptions  for shares  will be subject to the  maximum  and minimum
purchase limitations set forth in the Plan of Conversion.

Business Purposes

         Hemlock Federal has several business  purposes for the Conversion.  The
sale of Holding Company Common Stock will have the immediate result of providing
the Bank with additional equity capital in order to support the expansion of its
existing operations,  subject to market conditions.  See "Business." The sale of
the Common Stock is the most effective means of increasing the Bank's  permanent
capital and does not involve the high interest cost and repayment  obligation of
subordinated  debt. In addition,  investment of that part of the net  Conversion
proceeds  paid by the  Holding  Company  to the  Bank  is  expected  to  provide
additional  operating  income  to  further  increase  the  Bank's  capital  on a
continuing basis.

         The Board of  Directors  of the Bank  believes  that a holding  company
structure  could  facilitate  the  acquisition  of both mutual and stock savings
institutions  in the future as well as other  companies.  If a multiple  holding
company  structure is utilized in a future  acquisition,  the  acquired  savings
institution  would be able to  operate  on a more  autonomous  basis as a wholly
owned  subsidiary of the Holding  Company rather than as a division of the Bank.
For example,  the acquired savings  institution  could retain its own directors,
officers and  corporate  name as well as having  representation  on the Board of
Directors of the Holding Company.  As of the date hereof,  there are no plans or
understandings regarding the acquisition of any other institutions.

                                       101

<PAGE>



         The Board of Directors of the Bank also believes that a holding company
structure can facilitate the diversification of the Bank's business  activities.
While  diversification  will be maximized if a unitary holding company structure
is  utilized  because the types of business  activities  permitted  to a unitary
holding  company are broader than those of a multiple  holding  company,  either
type of holding  company may engage in a broader range of activities  than may a
thrift  institution  directly.  Currently,  there are no plans that the  Holding
Company engage in any material  activities  apart from holding the shares of the
Bank and  investing  the remaining net proceeds from the sale of Common Stock in
the Conversion.

         The preferred stock and additional  common stock of the Holding Company
being authorized in the Conversion will be available for future acquisitions and
for issuance and sale to raise  additional  equity  capital,  generally  without
stockholder approval or ratification, but subject to market conditions. Although
the Holding Company  currently has no plans with respect to future  issuances of
equity securities, the more flexible operating structure provided by the Holding
Company  and the stock  form of  ownership  is  expected  to assist  the Bank in
competing more aggressively  with other financial  institutions in its principal
market area.

         The  Conversion  will  structure the Bank in the stock form used in the
United States by all commercial banks,  most major business  corporations and an
increasing number of savings institutions. The Conversion will permit the Bank's
members to become stockholders of the Holding Company,  thereby allowing members
to own  stock in the  financial  organization  in which  they  maintain  deposit
accounts or with which they have a borrowing relationship. Such ownership should
encourage  stockholders  to promote  the Bank to  potential  customers,  thereby
further contributing to the Bank's earnings potential.

         The Bank is also expected to benefit from its  management and employees
owning  stock,  because  stock  ownership is viewed as an effective  performance
incentive and a means of attracting, retaining and compensating personnel.

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

         Voting Rights.  Deposit  account  holders will have no voting rights in
the  converted  Bank or the Holding  Company and will  therefore  not be able to
elect  directors of either entity or to control their affairs.  These rights are
currently  accorded  to  deposit  account  holders  with  regard  to  the  Bank.
Subsequent  to  Conversion,  voting  rights  will be vested  exclusively  in the
Holding  Company as the sole  stockholder  of the Bank.  Voting rights as to the
Holding Company will be held exclusively by its stockholders.  Each purchaser of
Holding  Company  Common  Stock  shall be  entitled to vote on any matters to be
considered by the Holding Company  stockholders.  A stockholder will be entitled
to one vote for each share of Common Stock owned, subject to certain limitations
applicable to holders of 10% or more of the shares of the Common Stock.
See "Description of Capital Stock."

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

                                       102

<PAGE>



         Tax Effects.  The Bank has received an opinion from Silver,  Freedman &
Taff, L.L.P. with regard to federal income taxation,  and an opinion from Crowe,
Chizek and Company LLP with regard to Illinois taxation,  to the effect that the
adoption and  implementation of the Plan of Conversion set forth herein will not
be taxable  for  federal or  Illinois  tax  purposes  to the Bank or the Holding
Company. See "- Income Tax Consequences."

         Liquidation  Rights. The Bank has no plans to liquidate,  either before
or subsequent to the completion of the Conversion. However, if there should ever
be a complete  liquidation,  either before or after Conversion,  deposit account
holders would  receive the  protection of insurance by the FDIC up to applicable
limits. Subject thereto, liquidation rights before and after Conversion would be
as follows:

         Liquidation  Rights in Present Mutual  Institution.  In addition to the
         protection of FDIC insurance up to applicable limits, in the event of a
         complete  liquidation of the Bank,  each holder of a deposit account in
         the Bank in its present  mutual form would  receive his or her pro rata
         share of any assets of the Bank  remaining  after  payment of claims of
         all creditors  (including the claims of all depositors in the amount of
         the withdrawal value of their  accounts).  Such holder's pro rata share
         of such remaining  assets,  if any, would be in the same  proportion of
         such  assets as the  balance in his or her  deposit  account was to the
         aggregate  balance in all  deposit  accounts in the Bank at the time of
         liquidation.

         Liquidation Rights in Proposed Converted Institution. After Conversion,
         each deposit account holder, in the event of a complete  liquidation of
         the Bank, would have a claim of the same general priority as the claims
         of  all  other  general  creditors  of  the  Bank  in  addition  to the
         protection of FDIC insurance up to applicable limits. Therefore, except
         as described  below, the deposit account holder's claim would be solely
         in the amount of the balance in his or her deposit account plus accrued
         interest.  The holder  would have no interest in the assets of the Bank
         above that amount.

         The Plan of Conversion  provides that there shall be established,  upon
         the completion of the Conversion,  a special "liquidation  account" for
         the benefit of Eligible Account Holders (i.e.,  eligible  depositors at
         June 30, 1995) and Supplemental Account Holders (eligible depositors at
         December  31,  1996) in an amount equal to the net worth of the Bank as
         of the date of its latest consolidated statement of financial condition
         contained  in the final  prospectus  relating  to the sale of shares of
         Holding Company Common Stock in the Conversion.  Each Eligible  Account
         Holder and  Supplemental  Eligible Account Holder would have an initial
         interest in such  liquidation  account for each deposit account held in
         the  Bank on the  qualifying  date.  An  Eligible  Account  Holder  and
         Supplemental  Eligible  Account  Holder's  interest as to each  deposit
         account  would  be in the  same  proportion  of the  total  liquidation
         account  as the  balance  in his or her  account  on June 30,  1995 and
         December 31, 1996,  respectively,  was to the aggregate  balance in all
         deposit accounts of Eligible Account Holders and Supplemental  Eligible
         Account  Holders on such dates.  However,  if the amount in the deposit
         account of an Eligible Account Holder or Supplemental Eligible

                                       103

<PAGE>



         Account  Holder on any annual closing date of the Bank is less than the
         lowest amount in such account on June 30, 1995 or December 31, 1996 and
         on any subsequent  closing date, then the account holder's  interest in
         this  special  liquidation  account  would  be  reduced  by  an  amount
         proportionate to any such reduction,  and the account holder's interest
         would cease to exist if such deposit account were closed.

         In addition,  the  interest in the special  liquidation  account  would
         never be  increased  despite any increase in the balance of the account
         holders' related accounts after Conversion, and would only decrease.

         Any assets  remaining  after the above  liquidation  rights of Eligible
         Account  Holders  and   Supplemental   Eligible  Account  Holders  were
         satisfied  would be  distributed  to the  Holding  Company  as the sole
         stockholder of the Bank.

         No merger,  consolidation,  purchase of bulk assets with  assumption of
         deposit accounts and other liabilities, or similar transaction, whether
         the Bank,  as converted,  or another  SAIF-insured  institution  is the
         surviving  institution,  is deemed  to be a  complete  liquidation  for
         purposes of distribution  of the  liquidation  account and, in any such
         transaction,  the  liquidation  account  would be  assumed  to the full
         extent authorized by regulations of the OTS as then in effect.  The OTS
         has stated that the consummation of a transaction of the type described
         in the  preceding  sentence  in which  the  surviving  entity  is not a
         SAIF-insured  institution would be reviewed on a case-by-case  basis to
         determine  whether  the  transaction   should  constitute  a  "complete
         liquidation"  requiring  distribution of any then remaining  balance in
         the  liquidation   account.   While  the  Bank  believes  that  such  a
         transaction should not constitute a complete liquidation,  there can be
         no assurance that the OTS will not adopt a contrary position.

         Common Stock. For information as to the  characteristics  of the Common
Stock  to  be  issued  under  the  Plan  of  Conversion,   see  "Dividends"  and
"Description of Capital Stock." Common Stock issued under the Plan of Conversion
cannot, and will not, be insured by the FDIC or any other governmental agency.

         The Bank will continue, immediately after completion of the Conversion,
to provide its services to  depositors  and  borrowers  pursuant to its existing
policies and will  maintain the existing  management  and employees of the Bank.
Other than for payment of certain expenses incident to the Conversion, no assets
of the Bank will be distributed in the Conversion. Hemlock Federal will continue
to be a member of the FHLB System,  and its deposit accounts will continue to be
insured by the FDIC. The affairs of Hemlock Federal will continue to be directed
by the existing Board of Directors and management.

Offering of Holding Company Common Stock

         Under  the Plan of  Conversion,  1,805,500  shares of  Holding  Company
Common Stock will be offered for sale, subject to certain restrictions described
below, initially through the

                                       104

<PAGE>



Offering. Federal conversion regulations require, with certain exceptions,  that
all shares offered in a conversion be sold in order for the conversion to become
effective.

         The Subscription Offering will expire at noon, Chicago,  Illinois time,
on ____________,  1997 (the  "Subscription  Expiration Date") unless extended by
the Bank and the Holding  Company.  Depending on the  availability of shares and
market  conditions at or near the completion of the Subscription  Offering,  the
Holding  Company  may effect a Public  Offering  of shares to  selected  persons
through KBW. To order Common Stock in  connection  with the Public  Offering and
Direct  Community  Offering,  if  any,  an  executed  stock  order  and  account
withdrawal  authorization and certification must be received by KBW prior to the
termination of the Public Offering and Direct  Community  Offering.  The date by
which orders must be received in the Public Offering, if any, will be set by the
Holding Company at the time of such offering.  OTS regulations  require that all
shares to be offered in the  Conversion  be sold within a period ending not more
than 45 days after the  Subscription  Expiration  Date (or such longer period as
may be approved by the OTS) or,  despite  approval of the Plan of  Conversion by
members,  the Conversion will not be effected and Hemlock Federal will remain in
mutual form.  This period expires on _________,  1997,  unless extended with the
approval of the OTS. In addition, if the Offering is extended beyond __________,
1997,  all  subscribers   will  have  the  right  to  modify  or  rescind  their
subscriptions  and to have  their  subscription  funds  returned  promptly  with
interest. In the event that the Conversion is not effected,  all funds submitted
and not previously  refunded  pursuant to the Offering will be promptly refunded
to  subscribers  with  interest  at the  Bank's  current  passbook  rate and all
withdrawal authorizations will be terminated.

Stock Pricing and Number of Shares to be Issued

         Federal  regulations  require that the aggregate  purchase price of the
securities of a thrift  institution  sold in connection with its conversion must
be based on an appraised  aggregate market value of the institution as converted
(i.e., taking into account the expected receipt of proceeds from the sale of the
securities  in the  conversion),  as  determined  by an  independent  valuation.
Keller,  which  is  experienced  in the  valuation  and  appraisal  of  business
entities,  including thrift institutions involved in the conversion process, was
retained by the Bank to prepare an appraisal of the  estimated  pro forma market
value of the Bank and the Holding Company upon Conversion.

         Keller will receive a fee of approximately $25,000 for its appraisal in
addition to its reasonable  out-of-pocket  expenses  incurred in connection with
the appraisal. Keller has also agreed to assist in the preparation of the Bank's
business plan and to perform  certain records  management  services for the Bank
for a separate  fee of $5,000.  The Bank has agreed to  indemnify  Keller  under
certain  circumstances  against  liabilities and expenses (including legal fees)
arising out of, related to, or based upon the Conversion.

         Keller has  prepared an  appraisal  of the  estimated  pro forma market
value of the Bank as converted. The Keller appraisal concluded that, at December
6, 1996,  an  appropriate  range for the estimated pro forma market value of the
Bank and the Holding  Company was from a minimum of  $13,345,000 to a maximum of
$18,055,000 with a midpoint of $15,700,000. Assuming that the shares are sold at
$10.00 per share in the Conversion,  the estimated number of shares to be issued
in the Conversion is expected to be between 1,334,500 and 1,805,500.

                                       105

<PAGE>



The Purchase Price of $18,055,000 was determined by discussion  among the Boards
of Directors of the Bank, the Holding  Company and Keller,  taking into account,
among other factors,  (i) the requirement  under OTS regulations that the Common
Stock be  offered on a manner  that would  achieve  the widest  distribution  of
shares and (ii) liquidity in the Common Stock subsequent to the Conversion.

         The appraisal  involved a  comparative  evaluation of the operating and
financial  statistics of the Bank with those of other thrift  institutions.  The
appraisal  also took into  account  such other  factors as the market for thrift
institution stocks generally,  prevailing economic  conditions,  both nationally
and in  Illinois,  which  affect  the  operations  of thrift  institutions,  the
competitive  environment  within  which the Bank  operates and the effect of the
Bank  becoming a  subsidiary  of the Holding  Company.  No  detailed  individual
analysis of the  separate  components  of the Holding  Company's  and the Bank's
assets and liabilities was performed in connection with the evaluation. The Plan
of Conversion  requires that all of the shares subscribed for in the Offering be
sold at the same price per share. The Board of Directors reviewed the appraisal,
including the methodology and the appropriateness of the assumptions utilized by
Keller and  determined  that in its opinion the appraisal was not  unreasonable.
The  Estimated  Valuation  Range may be amended  with the approval of the OTS in
connection with changes in the financial  condition or operating  results of the
Bank or market  conditions  generally.  As described  below, an amendment to the
Estimated  Valuation  Range  above  $20,076,325  would  not be  made  without  a
resolicitation of subscriptions and/or proxies except in limited circumstances.

         If, upon  completion  of the Offering,  at least the minimum  number of
shares are subscribed for, Keller,  after taking into account factors similar to
those  involved in its prior  appraisal,  will determine its estimate of the pro
forma market value of the Bank and the Holding  Company upon  Conversion,  as of
the close of the Offering.

         If, based on the  estimate of Keller,  the  aggregate  pro forma market
value is not within the Estimated  Valuation Range,  Keller, upon the consent of
the OTS, will  determine a new Estimated  Valuation  Range  ("Amended  Valuation
Range").  If the  aggregate  pro forma market value of the Bank as converted and
the Holding  Company has increased in the Amended  Valuation  Range to an amount
that does not exceed  $20,763,250  (i.e., 15% above the maximum of the Estimated
Valuation  Range),  then the number of shares to be issued may be  increased  to
accommodate  such increase in value without a  resolicitation  of  subscriptions
and/or proxies.  In such event the Bank and the Holding Company do not intend to
resolicit  subscriptions  and/or proxies unless the Bank and the Holding Company
then determine,  after consultation with the OTS, that  circumstances  otherwise
require such a resolicitation. If, however, the aggregate pro forma market value
of the Holding  Company and the Bank,  as  converted,  at that time is less than
$13,345,000 or more than  $20,763,250,  a resolicitation  of subscribers  and/or
proxies may be made,  the Plan of  Conversion  may be  terminated  or such other
actions as the OTS may permit may be taken. In the event that upon completion of
the  Offering,  the pro forma market value of the Holding  Company and Bank,  as
converted,  is below  $13,345,000 or above $20,763,250 (15% above the maximum of
the Estimated  Valuation Range), the Holding Company intends to file the revised
appraisal with the SEC by post-effective amendment to its Registration Statement
on  Form  S-1.  See  "Additional  Information."  If the  Plan of  Conversion  is
terminated,  all funds would be returned  promptly  with interest at the rate of
the Bank's current  passbook rate, and holds on funds  authorized for withdrawal
from deposit accounts would be

                                       106

<PAGE>



released.  If there is a resolicitation  of  subscriptions,  subscribers will be
given the opportunity to cancel or change their  subscriptions and to the extent
subscriptions  are so canceled or reduced,  funds will be returned with interest
at the Bank's current passbook rate and holds on funds authorized for withdrawal
from deposit accounts will be released or reduced.  Stock subscriptions received
by the Holding  Company and the Bank may not be withdrawn by the subscriber and,
if accepted by the Holding Company and the Bank, are final. If the Conversion is
not completed prior to _________,  1999 (two years after the date of the Special
Meeting), the Plan of Conversion will automatically terminate.

         Any  increase  in the total  number  of  shares  of Common  Stock to be
offered  in the  Conversion  will  dilute a  subscriber's  percentage  ownership
interest  and will  reduce the pro forma net income and net worth on a per share
basis.  A decrease in the number of shares to be issued in the  Conversion  will
increase a subscriber's  proportionate ownership interest and will increase both
pro forma net income and net worth on a per share  basis while  decreasing  that
amount on an aggregate basis.

         No sale of the shares will take place  unless,  prior  thereto,  Keller
confirms  to the OTS  that,  to the best of  Keller's  knowledge  and  judgment,
nothing of a material  nature has occurred  which would cause Keller to conclude
that the actual Purchase Price on an aggregate  basis is  incompatible  with its
estimate of the aggregate pro forma market value of the Holding  Company and the
Bank as converted at the time of the sale. If, however, the facts do not justify
such a statement,  the Offering or other sale may be canceled,  a new  Estimated
Valuation Range set and new offering held.

         In  preparing  its  valuation of the pro forma market value of the Bank
and the Holding  Company  upon  Conversion,  Keller  relied upon and assumed the
accuracy and completeness of all financial and statistical  information provided
by the Bank and the Holding Company.  Keller also considered  information  based
upon other publicly  available sources which it believes are reliable.  However,
Keller does not guarantee the accuracy and  completeness of such information and
did not independently verify the financial statements and other data provided by
the  Bank  and  the  Holding  Company  or  independently  value  the  assets  or
liabilities of the Bank and the Holding  Company.  The appraisal is not intended
to be, and must not be interpreted  as, a  recommendation  of any kind as to the
advisability  of voting to approve the  Conversion  or of  purchasing  shares of
Common Stock.  The appraisal  considers  Hemlock Federal and the Holding Company
only as going  concerns and should not be  considered  as any  indication of the
liquidation  value of Hemlock  Federal or the  Holding  Company.  Moreover,  the
appraisal is  necessarily  based on many factors which change from time to time.
There can be no assurance  that persons who  purchase  shares in the  Conversion
will be able to sell such shares at prices at or above the Purchase Price.

Subscription Offering

         In  accordance  with  OTS  regulations,  non-transferable  Subscription
Rights have been granted under the Plan of  Conversion to the following  persons
in the  following  order of priority:  (1)  Eligible  Account  Holders  (deposit
account holders of the Bank  maintaining an aggregate  balance of $50 or more as
of June 30,  1995),  (2) the  Holding  Company  and the  Bank's  Tax-  Qualified
Employee Plans;  provided,  however, that the Tax-Qualified Employee Plans shall
have

                                       107

<PAGE>



first priority Subscription Rights to the extent that the total number of shares
of Common  Stock sold in the  Conversion  exceeds the  maximum of the  Estimated
Valuation  Range;] (3) Supplemental  Eligible  Accounts Holders (deposit account
holders  of the Bank  maintaining  a balance of $50 or more as of  December  31,
1996),  (4) Other  Members  (depositors  of the Bank at the close of business on
___________,  the voting record date for the Special  Meeting) and (5) officers,
directors and employees of the Bank. All subscriptions  received will be subject
to the  availability of Holding  Company Common Stock after  satisfaction of all
subscriptions of all persons having prior rights in the  Subscription  Offering,
and to the  maximum and minimum  purchase  limitations  set forth in the Plan of
Conversion.

         Category No. 1 is reserved  for the Bank's  Eligible  Account  Holders.
Subscription  Rights to purchase  shares under this  category  will be allocated
among Eligible  Account Holders to permit each such depositor to purchase shares
in this  Category in an amount equal to the greater of $200,000 of Common Stock,
one-tenth of one percent (.10%) of the total shares  offered in the  Conversion,
or 15 times the  product  (rounded  down to the next whole  number)  obtained by
multiplying  the  total  number  of  shares  of  Common  Stock to be issued by a
fraction of which the numerator is the amount of the qualifying  deposits of the
Eligible  Account  Holder  and  the  denominator  is  the  total  amount  of the
qualifying  deposit of the Eligible Account Holders in the Bank, in each case on
the  Eligibility  Record Date. To the extent shares are  oversubscribed  in this
category,  shares shall be allocated first to permit each  subscribing  Eligible
Account Holder to purchase,  to the extent  possible,  100 shares and thereafter
among each  subscribing  Eligible Account Holder pro rata in the same proportion
that his  Qualifying  Deposit  bears to the  total  Qualifying  Deposits  of all
subscribing Eligible Account Holders whose subscriptions remain unsatisfied.

         Category  No. 2 provides  for the  issuance of  Subscription  Rights to
Tax-Qualified Employee Plans to purchase up to 10% of the total amount of shares
of Common Stock issued in the Subscription  Offering on a second priority basis.
However,  such plans shall not, in the aggregate,  purchase more than 10% of the
Holding Company Common Stock issued.  The ESOP intends to purchase a total of 8%
of the Common Stock issued in the Conversion  under this category.  Subscription
Rights  received  pursuant to this category shall be  subordinated to all rights
received by Eligible Account Holders to purchase shares pursuant to Category No.
1;  provided,  however,  that  notwithstanding  any  provision  of the  Plan  of
Conversion to the contrary,  the  Tax-Qualified  Employee Plans shall have first
priority  Subscription  Rights to the extent that the total  number of shares of
Common  Stock  sold in the  Conversion  exceeds  the  maximum  of the  Estimated
Valuation Range.

         Category No. 3 is reserved for the Bank's Supplemental Eligible Account
Holders.  Subscription  Rights to purchase  shares under this  category  will be
allocated  among  Supplemental  Eligible  Account  Holders  to permit  each such
depositor to purchase  shares in this Category in an amount equal to the greater
of $200,000 of Common Stock, one-tenth of one percent (.10%) of the total shares
of Common Stock offered in the Conversion, or 15 times the product (rounded down
to the next whole number)  obtained by multiplying the total number of shares of
Common Stock to be issued by a fraction of which the  numerator is the amount of
the  qualifying  deposit of the  Supplemental  Eligible  Account  Holder and the
denominator  is the total amount of the qualifying  deposit of the  Supplemental
Eligible  Account  Holders in the  converting  Bank in each case on December 31,
1996 (the "Supplemental Eligibility Record Date"), subject

                                       108

<PAGE>



to the  overall  purchase  limitation  after  satisfying  the  subscriptions  of
Eligible Account Holders and Tax Qualified Employee Plans. Any  non-transferable
Subscription  Rights received by an Eligible Account Holder shall reduce, to the
extent thereof,  the  subscription  rights to be distributed to such person as a
Supplemental  Eligible Account Holder. In the event of an  oversubscription  for
shares, the shares available shall be allocated first to permit each subscribing
Supplemental  Eligible  Account Holder,  to the extent  possible,  to purchase a
number of shares  sufficient to make his total allocation  (including the number
of shares,  if any,  allocated in  accordance  with Category No. 1) equal to 100
shares,  and thereafter  among each  subscribing  Supplemental  Eligible Account
Holder pro rata in the same proportion that his Qualifying  Deposit bears to the
total  Qualifying  Deposits of all  subscribing  Supplemental  Eligible  Account
Holders whose subscriptions remain unsatisfied.

         Category No. 4 provides,  to the extent that shares are then  available
after satisfying the  subscriptions  of Eligible Account Holders,  Tax-Qualified
Employee Plans and Supplemental  Eligible  Account Holders,  for the issuance of
Subscription  Rights to Other  Members to  purchase  in this  Category up to the
greater of $200,000 of Common Stock,  or one-tenth of one percent  (.10%) of the
Common Stock offered in the Conversion. In the event of an oversubscription, the
shares available shall be allocated among the subscribing Other Members pro rata
in the same  proportion that his number of votes on the Voting Record Date bears
to the total number of votes on the Voting Record Date of all subscribing  Other
Members on such date.  Such  number of votes  shall be  determined  based on the
Bank's mutual charter and bylaws in effect on the date of approval by members of
this Plan of Conversion.

         Each depositor (including  individual  retirement accounts ("IRAs") and
Keogh account  beneficiaries)  as of ________,  1997 and the date of the Special
Meeting is  entitled  at the  Special  Meeting to cast one vote for each $100 or
fraction thereof,  of the aggregate  withdrawal value of all of such depositor's
savings  accounts in the Bank as of the  applicable  voting record date, up to a
maximum of 1,000 votes.  However,  no member may vote more than 1,000 votes.  In
general,  accounts  held in different  ownership  capacities  will be treated as
separate  memberships  for purposes of applying the 1,000 vote  limitation.  For
example, if two persons hold a $100,000 account in their joint names and each of
the persons  also holds a separate  account for  $100,000 in his own name,  each
person would be entitled to 1,000 votes for each separate account and they would
together be entitled to cast 1,000 votes on the basis of the joint account for a
total of 3,000 votes.

         Category  No. 5 provides  for the  issuance of  Subscription  Rights to
officers,  directors  and employees of the Bank, to purchase in this Category up
to $200,000 of the Common  Stock to the extent that shares are  available  after
satisfying the subscriptions of eligible subscribers in preference Categories 1,
2, 3 and 4. The total number of shares which may be conversion  purchased  under
this  Category  may not exceed  22% of the  number of shares of Holding  Company
Common Stock. In the event of an oversubscription,  the available shares will be
allocated pro rata among all subscribers in this category based on the number of
shares ordered by each subscriber.


                                       109

<PAGE>



Public Offering and Direct Community Offering

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

         No person,  together with any  associate or group of persons  acting in
concert, will be permitted to purchase more than $200,000 of Common Stock in the
Public  Offering  and  Direct  Community  Offering.  To  order  Common  Stock in
connection with the Public Offering and Direct  Community  Offering,  if any, an
executed stock order and account withdrawal authorization and certification must
be received by KBW prior to the  termination  of the Public  Offering and Direct
Community  Offering.  The date by which  orders  must be  received in the Public
Offering and Direct Community Offering will be set by the Holding Company at the
time of commencement of the Public Offering;  provided however,  if the Offering
is extended beyond _________, 1997, each subscriber will have the opportunity to
maintain,  modify  or  rescind  his or her  subscription.  In  such  event,  all
subscription  funds will be promptly  returned with interest to each  subscriber
unless he or she affirmatively indicates otherwise.

         It is  estimated  that the  Selected  Dealers will receive a negotiated
commission  of up to 4.5% of the  Common  Stock  sold by the  Selected  Dealers,
payable  by the  Holding  Company,  and KBW will  also  receive a fee of 1.0% of
Common  Stock sold by such  firms.  Such fees in the  aggregate  will not exceed
5.5%. See "- Marketing Arrangements.

         KBW may enter into  agreements  with Selected  Dealers to assist in the
sale of  shares  in the  Public  Offering.  Selected  Dealers  may only  solicit
indications  of interest  from their  customers to place orders with the Holding
Company  as of a certain  date  ("Order  Date")  for the  purchase  of shares of
Conversion Stock with the  authorization of KBW. When and if KBW and the Holding
Company  believe  that  enough  indications  of  interest  and orders  have been
received to consummate the Conversion,  KBW will request,  as of the Order Date,
Selected  Dealers  to  submit  orders to  purchase  shares  for which  they have
received  indications of interest from their  customers.  Selected  Dealers will
send confirmation of the orders to such customers on the next business day after
the  Order  Date.  Customers  who  authorize  Selected  Dealers  to debit  their
brokerage  accounts are required to have the funds for payment in their  account
on but not before the  closing  date of the  Conversion.  On the  closing  date,
Selected  Dealers  will remit  funds to the  account  that the  Holding  Company
established for each Selected Dealer.  Each customer's funds so forwarded to the
Holding Company,  along with all other accounts held in the same title,  will be
insured up to the applicable legal limit. After payment has been received by the
Holding

                                       110

<PAGE>



Company from Selected  Dealers,  funds will earn interest at the Bank's passbook
rate until the  completion of the Offering.  In the event the  Conversion is not
consummated as described above, funds with interest will be returned promptly to
the Selected  Dealers,  who, in turn,  will  promptly  credit  their  customers'
brokerage account.

         In the  event  the  Holding  Company  determines  to  conduct  a Public
Offering  and  Direct  Community  Offering,  persons  to  whom a  prospectus  is
delivered  may  subscribe  for shares of Common Stock by  submitting a completed
stock  order  and  account  withdrawal  authorization  (provided  by KBW) and an
executed  certification  along with  immediately  available  funds (which may be
obtained by debiting a KBW account) to KBW by not later than the public offering
expiration date (as established by the Holding  Company).  Promptly upon receipt
of available  funds,  together with a properly  executed stock order and account
withdrawal  authorization  and  certification,  KBW will  forward  such funds to
Hemlock Federal to be deposited in a subscription escrow account.

         If a subscription in the Public Offering and Direct Community  Offering
is accepted,  promptly after the completion of the Conversion, a certificate for
the  appropriate  amount of shares will be  forwarded  to KBW as nominee for the
beneficial  owner.  In the event  that a  subscription  is not  accepted  or the
Conversion is not  consummated,  the Bank will promptly refund with interest the
subscription  funds to KBW which  will  then  return  the funds to  subscribers'
accounts.  If the  aggregate pro forma market value of the Company and the Bank,
as converted, is less than $13,345,000 or more than $20,763,250, each subscriber
will have the right to modify or rescind his or her subscription.

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

Additional Purchase Restrictions

         The Plan also provides for certain additional  limitations to be placed
upon the purchase of shares in the  Conversion.  Specifically,  no person (other
than a Tax-Qualified  Employee Plan) by himself or herself or with an associate,
and no group of persons  acting in concert,  may  subscribe for or purchase more
than $900,000 of Common Stock. For purposes of this limitation,  an associate of
a person does not include a  Tax-Qualified  Employee  Plan or Non-Tax  Qualified
Employee  Plan in which the  person has a  substantial  beneficial  interest  or
serves as a trustee or in a similar fiduciary capacity.  Moreover,  for purposes
of this paragraph, shares held by one or more Tax Qualified or Non-Tax Qualified
Employee  Plans  attributed  to a person  shall not be  aggregated  with  shares
purchased  directly by or otherwise  attributable to that person except for that
portion of a plan which is self-directed  by a person.  See "- Stock Pricing and
Number of Shares to be  Issued"  regarding  potential  changes  in  Subscription
Rights in the event of a  decrease  in the  number of shares to be issued in the
Conversion. Officers and directors and their associates may not purchase, in the
aggregate,  more  than  32% of the  shares  to be  sold in the  Conversion.  For
purposes of the Plan, the members of the Board of Directors are not deemed to be
acting in concert  solely by reason of their Board  membership.  For purposes of
this  limitation,  an  associate  of an officer or  director  does not include a
Tax-Qualified Employee

                                       111

<PAGE>



Plan. Moreover,  any shares attributable to the officers and directors and their
associates,  but held by a Tax-Qualified  Employee Plan (other than that portion
of a plan which is  self-directed)  shall not be  included  in  calculating  the
number of shares which may be purchased under the limitations in this paragraph.
Shares  purchased by employees who are not officers or directors of the Bank, or
their  associates,  are not subject to this limitation.  The term "associate" is
used above to indicate any of the following relationships with a person: (i) any
corporation  or  organization  (other than the Holding  Company or the Bank or a
majority-owned  subsidiary of the Holding Company or the Bank) of which a person
is an officer or partner or is, directly or indirectly,  the beneficial owner of
10% or more of any class of equity  security;  (ii) any trust or other estate in
which such  person has a  substantial  beneficial  interest  or as to which such
person  serves as  trustee  or in a similar  fiduciary  capacity;  and (iii) any
relative  or spouse of such  person or any  relative  of such spouse who has the
same home as such person or who is a director or officer of the Holding  Company
or the Bank or any subsidiary of the Holding Company or the Bank.

         The Boards of Directors of the Holding  Company and the Bank,  in their
sole discretion, may increase the maximum purchase limitations referred to above
up to 9.99% of the total  shares to be offered in the  Offering,  provided  that
orders for shares  exceeding  5.0% of the shares  being  offered in the Offering
shall not  exceed,  in the  aggregate,  10% of the shares  being  offered in the
Offering  or  decrease  the maximum  purchase  limitation  to one percent of the
Common Stock offered in the Conversion.  Requests to purchase  additional shares
of  Common  Stock  under  this  provision  will be  allocated  by the  Boards of
Directors on a pro rata basis giving  priority in  accordance  with the priority
rights set forth above. Depending on market and financial conditions, the Boards
of Directors of the Holding  Company and the Bank,  with the approval of the OTS
and without further approval of the members, may increase or decrease any of the
above purchase limitations.

         To the extent that shares are available, each subscriber must subscribe
for a minimum of 25 shares.  In computing  the number of shares to be allocated,
all numbers will be rounded down to the next whole number.

         Common Stock  purchased in the Conversion  will be freely  transferable
except for shares  purchased by executive  officers and directors of the Bank or
the Holding Company.  See "- Restrictions on Transfer of Subscription Rights and
Shares."

Marketing Arrangements

         Hemlock Federal has retained KBW, a  broker-dealer  registered with the
Securities  and  Exchange  Commission  (the "SEC") and a member of the  National
Association of Securities Dealers, Inc. (the "NASD"), to consult with and advise
the Bank and to  assist in the  distribution  of  shares  in the  Offering  on a
best-efforts basis. KBW is headquartered in Dublin, Ohio and its phone number is
(614)  766-8400.  Among the  services  KBW will  perform  are (i)  training  and
educating Hemlock Federal employees,  who will be performing certain ministerial
functions in the Offering,  regarding the mechanics and regulatory  requirements
of the stock sale process,  (ii) keeping  records of orders for shares of Common
Stock, (iii) targeting Hemlock Federal's sales efforts including  preparation of
marketing  materials,  (iv)  assisting in the collection of proxies from Members
for use at the Special Meeting, and (v) providing its registered stock

                                       112

<PAGE>



representatives  to staff the Stock  Information  Center  and  meeting  with and
assisting potential  subscribers.  For its services,  KBW will receive a success
fee of  1.5%  of the  aggregate  Purchase  Price  of  Common  Stock  sold in the
Subscription Offering,  excluding Common Stock purchased by directors,  officers
and employees of the  Association,  or members of their  immediate  families and
purchases by tax-qualified  plans. A management fee of $25,000,  payable in four
monthly  installments  of $6,250,  is being  applied  against  this fee.  If the
Subscription and Community Offering is terminated before completion, KBW will be
entitled to retain such monthly payments already accrued or received.

         To the extent  registered  broker-dealers  are  utilized,  the  Holding
Company  will  pay a fee  (to be  negotiated,  but  not to  exceed  4.5%  of the
aggregate  Purchase Price of shares of Common Stock sold in the Public  Offering
and  Direct  Community  Offering)  to  such  Selected  Dealers,   including  any
sponsoring  dealer fees. The Holding  Company will also pay KBW a fee of 1.0% of
the aggregate  Purchase  Price of shares of Common Stock sold in the Offering by
Selected  Dealers,  which  together with the fee to be paid to Selected  Dealers
will result in an  aggregate  fee not to exceed 5.5% of the Common Stock sold in
the Offering.  Fees paid to KBW and to any other  broker-dealer may be deemed to
be underwriting fees, and KBW and such other  broker-dealers may be deemed to be
underwriters. The Holding Company has agreed to reimburse KBW for its reasonable
out-of-pocket  expenses (not to exceed $5,000),  and its legal fees and expenses
(not  to  exceed  $35,000)  and to  indemnify  KBW  against  certain  claims  or
liabilities, including certain liabilities under the Securities Act.

         In the event there is a Public Offering and Direct Community  Offering,
procedures may be implemented to permit a purchaser to pay for his or her shares
with funds held by or deposited  with KBW or a "Selected  Dealer." See "- Public
Offering."

         Directors  and executive  officers of the Holding  Company and the Bank
may, to a limited extent,  participate in the solicitation of offers to purchase
Common Stock.  Sales will be made from a Stock  Information  Center located away
from the publicly  accessible  areas  (including  teller  windows) of the Bank's
office.  Other  employees  of  the  Bank  may  participate  in the  Offering  in
administrative  capacities,   providing  clerical  work  in  effecting  a  sales
transaction or answering  questions of a potential  purchaser  provided that the
content of the employee's responses is limited to information  contained in this
Prospectus or other offering document. Other questions of prospective purchasers
will be directed to executive officers or registered representatives of KBW Such
other  employees have been  instructed not to solicit offers to purchase  Common
Stock or provide  advice  regarding the purchase of Common Stock.  To the extent
permitted under applicable law,  directors and executive officers of the Holding
Company and the Bank may  participate in the  solicitation of offers to purchase
Common Stock,  except in the State of Texas where only a  representative  of KBW
will be able to  offer  and sell  securities  to Texas  residents.  The  Holding
Company will rely on Rule 3a4-1 under the Exchange Act and sales of Common Stock
will be  conducted  within  the  requirements  of Rule  3a4-1,  so as to  permit
officers, directors and employees to participate in the sale of Common Stock. No
officer,  director  or  employee  of the  Holding  Company  or the Bank  will be
compensated in connection with his  participation  by the payment of commissions
or other remuneration based either directly or indirectly on the transactions in
the Common Stock.


                                       113

<PAGE>



         The Bank and the Holding Company will make reasonable efforts to comply
with the  securities  laws of all states in the United  States in which  persons
entitled to subscribe for shares,  pursuant to the Plan of  Conversion,  reside.
However,  no shares will be offered or sold under the Plan of  Conversion to any
such  person who (1)  resides in a foreign  country or (2) resides in a state of
the United  States in which a small  number of  persons  otherwise  eligible  to
subscribe for shares under the Plan of Conversion reside or as to which the Bank
and the Holding  Company  determine that  compliance  with the securities law of
such state would be impracticable  for reasons of cost or otherwise,  including,
but not limited to, a requirement that the Bank or the Holding Company or any of
their officers,  directors or employees  register,  under the securities laws of
such state, as a broker, dealer,  salesmen or agent. No payments will be made in
lieu of the granting of Subscription Rights to any such person.

Method of Payment for Subscriptions

         To purchase shares in the Subscription Offering, an executed order form
and certification  form with the required payment for each share subscribed for,
or with appropriate authorization for withdrawal from the Bank's deposit account
(which may be given by  completing  the  appropriate  blanks in the order form),
must be received by the Bank by noon,  Chicago,  Illinois time, on  ___________,
1997.  Order  forms  which  are  not  received  by  such  time  or are  executed
defectively  or are received  without full  payment (or  appropriate  withdrawal
instructions) are not required to be accepted.

         To order Common Stock in connection with the Public Offering and Direct
Community  Offering,  if any,  an executed  stock  order and account  withdrawal
authorization and certification must be received by KBW prior to the termination
of the Public Offering and Direct Community  Offering.  The date by which orders
must be received in the Public  Offering and Direct  Community  Offering will be
set by the Holding  Company at the time of  commencement  of the Public Offering
and Direct Community  Offering;  provided  however,  if the Offering is extended
beyond January __, 1997,  each subscriber will have the opportunity to maintain,
modify or rescind his or her subscription. In such event, all subscription funds
will be promptly  returned  with  interest to each  subscriber  unless he or she
affirmatively indicates otherwise. In addition, the Holding Company and the Bank
are not obligated to accept orders  submitted on photocopies or facsimile  order
forms.

         The Holding  Company and the Bank have the right to waive or permit the
correction of incomplete or improperly executed forms, but do not represent that
they will do so.  Once  received,  an  executed  order  form or stock  order and
account  withdrawal  authorization  may not be  modified,  amended or  rescinded
without the consent of the  Holding  Company and the Bank unless the  Conversion
has not been completed by _____________, 1997.

         Payment for subscriptions in the Subscription Offering, may be made (i)
in cash if delivered in person at the office of the Bank, (ii) by check or money
order or (iii) by authorization  of withdrawal from deposit accounts  maintained
with the Bank. Interest will be paid on payments made by cash, check, bank draft
or money order, whether or not the Conversion is complete or terminated,  at the
Bank's  current  passbook  rate  from the date  payment  is  received  until the
completion or termination of the Conversion. If payment is made by authorization
of withdrawal from deposit or certificate accounts, the funds authorized to be

                                       114

<PAGE>



withdrawn from such account will continue to accrue  interest at the contractual
rates until  completion or  termination  of the  Conversion.  Such funds will be
unavailable to the depositor until completion or termination of the Conversion.

         If a  subscriber  authorizes  the Bank to  withdraw  the  amount of the
Purchase  Price  from his  certificate  account,  the Bank  will do so as of the
effective date of Conversion.  The Bank will waive any applicable  penalties for
early withdrawal from certificate accounts at Hemlock Federal for the purpose of
purchasing  Common Stock. If the remaining  balance in a certificate  account is
reduced below the applicable  minimum  balance  requirement at the time that the
funds actually are  transferred  under the  authorization,  the rate paid on the
remaining  balance  of the  certificate  will  earn  interest  the  then-current
passbook rate.

         Owners of self-directed  IRAs may under certain  circumstances  use the
assets of such IRAs to purchase shares of Common Stock in the Offering, provided
that such IRAs are self-  directed and are not  maintained at the Bank.  Persons
with IRAs  maintained  at the Bank must have their  accounts  transferred  to an
unaffiliated  institution  or broker to purchase  shares of Common  Stock in the
Offering. In addition,  the provisions of the ERISA and Internal Revenue Service
regulations  require  that  officers,  directors  and 10%  stockholders  who use
self-directed  IRA funds to purchase shares of Common Stock in the Offering make
such purchases for the exclusive benefit of the IRAs.

         If the ESOP  subscribes  for shares during the  Subscription  Offering,
such plan will not be required to pay for the shares  subscribed for at the time
it subscribes,  but rather,  may pay for such shares of Common Stock  subscribed
for the Purchase Price upon consummation of the Conversion,  provided that there
is in force from the time of its subscription until such time, a loan commitment
to lend to the ESOP, at such time,  the aggregate  Purchase  Price of the shares
for which it subscribed.

         For  information  regarding the submission of orders in connection with
the Public Offering and Direct  Community  Offering,  see "- Public Offering and
Direct Community
Offering."

         All refunds and any interest due will be paid after  completion  of the
Conversion.  Certificates  representing shares of Common Stock purchased will be
mailed to  purchasers  at the last  address  of such  persons  appearing  on the
records of the Bank,  or to such other  address as may be  specified in properly
completed order forms, as soon as practicable following consummation of the sale
of all shares of Common Stock. Any certificates  returned as undeliverable  will
be disposed of in accordance with applicable law.

         To ensure that each  purchaser  receives a prospectus at least 48 hours
prior to the Expiration  Date in accordance  with Rule 15c2-8 under the Exchange
Act, no prospectus will be mailed any later than five days prior to such date or
hand  delivered  any later than two days prior to such  date.  Execution  of the
order form will  confirm  receipt or delivery in  accordance  with Rule  15c2-8.
Order forms will only be distributed with a prospectus. The Bank will accept for
processing  only  orders  submitted  on  original  order  forms with the form of
certification.  Photocopies or facsimile copies of order forms or certifications
will not be accepted. Payment

                                       115

<PAGE>



by cash, check,  money order,  bank draft or debit  authorization to an existing
account at the Bank must  accompany  the order form. No wire  transfers  will be
accepted.

         In order to ensure that Eligible Account Holders, Supplemental Eligible
Account  Holders and Other  Members are  properly  identified  as to their stock
purchase  priorities,  depositors  as of the  Eligibility  Record Date (June 30,
1995),  Supplemental  Eligibility  Record Date  (December  31,  1996) and/or the
Voting Record Date (___________, 1997) must list all accounts on the stock order
form giving all names on each account and the account number
as of the applicable record date.

         In addition to the foregoing,  if shares are offered  through  Selected
Dealers, a purchaser may pay for his shares with funds held by or deposited with
a Selected  Dealer.  If an order form is executed and  forwarded to the Selected
Dealer or if the  Selected  Dealer is  authorized  to execute  the order form on
behalf of a purchaser, the Selected Dealer is required to forward the order form
and funds to the Bank for deposit in a  segregated  account on or before noon of
the business day  following  receipt of the order form or execution of the order
form  by the  Selected  Dealer.  Alternatively,  Selected  Dealers  may  solicit
indications of interest from their  customers who indicated an interest and seek
their confirmation as to their intent to purchase. Those indicating an intent to
purchase shall forward executed order forms and certifications to their Selected
Dealer or  authorize  the Selected  Dealer to execute  such forms.  The Selected
Dealer will  acknowledge  receipt of the order to its customer in writing on the
following  business  day and will  debit  such  customer's  account on the third
business day after the customer has confirmed his intent to purchase (the "debit
date") and on or before noon of the next  business day  following the debit date
will send order forms and funds to the Bank for deposit in a segregated account.
If such alternative procedure is employed, purchasers' funds are not required to
be in their accounts with Selected Dealers until the debit date.

Restrictions on Transfer of Subscription Rights and Shares

         Prior  to  the  completion  of  the  Conversion,   the  OTS  conversion
regulations prohibit any person with subscription rights, including the Eligible
Account Holders,  Tax-Qualified  Employee Plans,  Supplemental  Eligible Account
Holders, Other Members and employees,  officers and directors, from transferring
or  entering  into any  agreement  or  understanding  to  transfer  the legal or
beneficial  ownership of the  subscription  rights  issued under the Plan or the
shares of Common  Stock to be issued  upon their  exercise.  Such  rights may be
executed  only by the person to whom they are granted and only for his  account.
Each person exercising such subscription rights will be required to certify that
he is purchasing  shares solely for his own account and that he has no agreement
or  understanding  regarding  the  sale  or  transfer  of such  shares.  The OTS
regulations  also prohibit any person from offering or making an announcement of
an offer or  intent to make an offer to  purchase  such  subscription  rights or
shares of Common Stock prior to the completion of the Conversion.

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


                                       116

<PAGE>



         Except  as to  directors  and  executive  officers  of the Bank and the
Holding  Company,  the  shares of Common  Stock sold in the  Conversion  will be
freely transferable.  Shares purchased by directors, executive officers or their
associates  in the  Conversion  shall be subject to the  restrictions  that said
shares  shall not be sold  during the period of one year  following  the date of
purchase,  except  in the event of the  death of the  stockholder.  Accordingly,
stock  certificates  issued  by the  Holding  Company  to  directors,  executive
officers and their associates shall bear a legend giving  appropriate  notice of
such  restriction  and, in addition,  the Bank and the Holding Company will give
appropriate instructions to the transfer agent for the Common Stock with respect
to the applicable restriction upon transfer of any restricted shares. Any shares
issued at a later date as a stock dividend, stock split or otherwise, to holders
of restricted stock, shall be subject to the same restrictions that may apply to
such restricted stock.  Holding Company stock (like the stock of most companies)
is subject to the  requirements  of the  Securities  Act.  Accordingly,  Holding
Company  stock may be  offered  and sold only in  compliance  with  registration
requirements or pursuant to an applicable exemption from registration.

         Holding Company stock received in the Conversion by persons who are not
"affiliates" of the Holding Company may be resold without  registration.  Shares
received by affiliates of the Holding Company (primarily the directors, officers
and principal stockholders of the Holding Company) will be subject to the resale
restrictions of Rule 144 under the Securities Act, which are discussed below.

         Rule 144 generally  requires that there be publicly  available  certain
information concerning the Holding Company, and that sales thereunder be made in
routine  brokerage  transactions or through a market maker. If the conditions of
Rule 144 are  satisfied,  each  affiliate (or group of persons acting in concert
with one or more  affiliates) is entitled to sell in the public market,  without
registration,  in any  three-month  period,  a number of shares  which  does not
exceed  the  greater of (i) 1% of the  number of  outstanding  shares of Holding
Company  stock,  or (ii) if the  stock is  admitted  to  trading  on a  national
securities  exchange or reported  through the  automated  quotation  system of a
registered securities bank, the average weekly reported volume of trading during
the four weeks preceding the sale.

Participation by the Board and Executive Officers

         The directors and executive  officers of Hemlock Federal have indicated
their  intention to purchase in the  Conversion  an aggregate of  $1,246,000  of
Common Stock,  equal to 9.3%,  7.9%,  6.9% or 6.0% of the number of shares to be
issued in the  Offering,  at the  minimum,  midpoint,  maximum and 15% above the
maximum of the Estimated Valuation Range, respectively. The following table sets
forth information  regarding  Subscription Rights to Common Stock intended to be
exercised  by each of the  directors  of the Bank,  including  members  of their
immediate family and their IRAs, and by all directors and executive  officers as
a group. The following table assumes that 1,570,000 shares,  the midpoint of the
Estimated  Valuation  Range, of Common Stock are issued at the Purchase Price of
$10.00 per share and that  sufficient  shares will be  available  to satisfy the
subscriptions  indicated.  The table  does not  include  shares to be  purchased
through the ESOP (8% of shares  issued in the  Conversion)  or awarded under the
proposed  RRP (an  amount of  shares  which may be  acquired  after  stockholder
ratification of such plan equal to 4.0% of the shares sold in the Conversion) or
proposed Stock Option Plan

                                       117

<PAGE>



(an amount of shares which may be issued after stockholder  ratification of such
plan equal to 10.0% of the shares sold in the Conversion).

<TABLE>
<CAPTION>
                                                                                            Number of
                                                                             Aggregate      Shares at    Percent of
                                                                             Purchase        $10.00       Shares at
       Name                                 Title                              Price      per Share(1)    Midpoint
- --------------------             -------------------------                     -----      ------------    --------
<S>                         <C>                                            <C>               <C>          <C> 
Maureen G. Partynski        Chairman of the Board and Chief Executive       $ 450,000         45,000        2.9%
                             Officer
Michael R. Stevens          President and Director                            450,000         45,000        2.9
Rosanne Pastorak-Belczak    Vice President and Director                       130,000         12,500        0.8
Frank A. Bucz               Director                                           30,000          3,000        0.2
Kenneth J. Bazarnik         Director                                          100,000         10,000        0.6
Charles Gjondla             Director                                            1,000            100        0.01
G. Gerald Schiera           Director                                           25,000          2,500         .2
All other executive                                                            60,000          6,000         .4
 officers as a group
All directors and                                                           1,246,000        124,600        7.9%
 executive officers as a
 group (9 persons)
<FN>
- ---------------
(1)      Does not  include  subscriptions  by the  ESOP,  or  options  which are
         intended  to be  granted  under  the  proposed  Stock  Option  Plan  or
         restricted  stock  awards  which are  intended to be granted  under the
         proposed RRP, subject to stockholder ratification of such plans.
</FN>
</TABLE>


Risk of Delayed Offering

         The completion of the sale of all  unsubscribed  shares in the Offering
will be  dependent,  in part,  upon the  Bank's  operating  results  and  market
conditions at the time of the Offering. Under the Plan of Conversion, all shares
offered in the Conversion must be sold within a period ending 24 months from the
date of the Special Meeting.  While the Bank and the Holding Company  anticipate
completing the sale of shares offered in the Conversion  within this period,  if
the Board of  Directors  of the Bank and the Holding  Company are of the opinion
that  economic  conditions  generally or the market for publicly  traded  thrift
institution  stocks  make  undesirable  a sale of the  Common  Stock,  then  the
Offering may be delayed until such conditions improve.

         A  material  delay in the  completion  of the sale of all  unsubscribed
shares in the Public Offering or otherwise may result in a significant  increase
in the costs of completing  the  Conversion.  Significant  changes in the Bank's
operations and financial condition,  the aggregate market value of the shares to
be issued in the Conversion and general market  conditions may occur during such
material delay. In the event the Conversion is not consummated  within 24 months
after the date of the Special Meeting of Members,  the Bank would charge accrued
Conversion costs to then current period operations.


                                       118

<PAGE>



Approval, Interpretation, Amendment and Termination

         All  interpretations  of  the  Plan  of  Conversion,  as  well  as  the
completeness and validity of order forms and stock order and account  withdrawal
authorizations,  will be made by the Bank and the  Holding  Company  and will be
final,  subject to the authority of the OTS and the  requirements  of applicable
law. The Plan of Conversion  provides that, if deemed  necessary or desirable by
the  Boards  of  Directors  of the Bank  and the  Holding  Company,  the Plan of
Conversion may be  substantively  amended by the Boards of Directors of the Bank
and the Holding Company, as a result of comments from regulatory  authorities or
otherwise, at any time with the concurrence of the OTS and the SEC. In the event
the Plan of  Conversion  is  substantially  amended,  other than a change in the
maximum purchase limits set forth herein,  the Holding Company intends to notify
subscribers of the change and to refund  subscription funds with interest unless
subscribers  affirmatively  elect  to  increase,   decrease  or  maintain  their
subscriptions.  The Plan of Conversion  will terminate if the sale of all shares
is not  completed  within 24 months  after the date of the  Special  Meeting  of
Members.  The Plan of Conversion may be terminated by the Boards of Directors of
the Holding Company and the Bank with the concurrence of the OTS, at any time. A
specific  resolution approved by a two-thirds vote of the Boards of Directors of
the Holding  Company and the Bank would be  required  to  terminate  the Plan of
Conversion prior to the end of such 24-month period.

Restrictions on Repurchase of Stock

         For a period of three years following  Conversion,  the Holding Company
may not  repurchase  any shares of its capital  stock,  except in the case of an
offer to  repurchase on a pro rata basis made to all holders of capital stock of
the Holding  Company.  Any such offer shall be subject to the prior  approval of
the OTS.  Furthermore,  the Holding  Company may not repurchase any of its stock
(i) if the result thereof would be to reduce the regulatory  capital of the Bank
below the amount required for the liquidation account to be established pursuant
to OTS regulations  and (ii) except in compliance  with the  requirements of the
OTS' capital distribution rule.

         The above  limitations  are subject to the OTS  conversion  rules which
generally  provide that the Holding  Company may  repurchase  its capital  stock
provided (i) no  repurchases  occur  within one year  following  the  Conversion
(subject to certain  exceptions),  (ii) repurchases  during the second and third
year after conversion are part of an open market stock  repurchase  program that
does  not  allow  for a  repurchase  of more  than 5% of the  Holding  Company's
outstanding capital stock during a 12-month period, (iii) the repurchases do not
cause the Bank to become undercapitalized, and (iv) the Holding Company provides
notice to the OTS at lease 10 days  prior to the  commencement  of a  repurchase
program and the OTS does not object to such regulations.  In addition, the above
limitations do not preclude  repurchases of capital stock by the Holding Company
in  the  event  applicable  federal  regulatory   limitations  are  subsequently
liberalized.

Income Tax Consequences

         Consummation  of the  Conversion  is expressly  conditioned  upon prior
receipt  by the Bank of either a ruling  from the IRS or an  opinion  of Silver,
Freedman & Taff, L.L.P. with respect

                                       119

<PAGE>



to  federal  taxation,  and an opinion of Crowe,  Chizek  and  Company  LLP with
respect to Illinois taxation,  to the effect that consummation of the Conversion
will not be taxable to the converted Bank or the Holding Company.  The full text
of the Silver,  Freedman & Taff, L.L.P.  opinion, the Keller Letter (hereinafter
defined)  and the Crowe,  Chizek and Company LLP  opinion,  which  opinions  are
summarized herein,  were filed with the SEC as exhibits to the Holding Company's
Registration Statement on Form S-1. See "Additional Information."

         An opinion  which is  summarized  below has been  received from Silver,
Freedman & Taff, L.L.P.  with respect to the proposed  Conversion of the Bank to
the stock form. The Silver,  Freedman Taff,  L.L.P.  opinion states that (i) the
Conversion will qualify as a  reorganization  under Section  368(a)(1)(F) of the
Internal  Revenue  Code of  1986,  as  amended,  and no  gain  or  loss  will be
recognized  to the Bank in either its mutual form or its stock form by reason of
the proposed Conversion,  (ii) no gain or loss will be recognized to the Bank in
its stock form upon the receipt of money and other  property,  if any,  from the
Holding  Company  for the  stock  of the  Bank;  and no  gain  or  loss  will be
recognized to the Holding  Company upon the receipt of money for Common Stock of
the  Holding  Company;  (iii) the assets of the Bank in either its mutual or its
stock form will have the same basis  before and after the  Conversion;  (iv) the
holding  period of the  assets of the Bank in its stock  form will  include  the
period during which the assets were held by the Bank in its mutual form prior to
Conversion;  (v) gain,  if any,  will be realized by the  depositors of the Bank
upon the constructive  issuance to them of withdrawable  deposit accounts of the
Bank in its stock form, nontransferable  subscription rights to purchase Holding
Company Common Stock and/or interests in the Liquidation  Account (any such gain
will be  recognized by such  depositors,  but only in an amount not in excess of
the fair  market  value  of the  subscription  rights  and  Liquidation  Account
interests received);  (vi) the basis of the account holder's savings accounts in
the  Bank  after  the  Conversion  will be the  same as the  basis of his or her
savings  accounts in the Bank prior to the  Conversion;  (vii) the basis of each
account  holder's  interest  in the  Liquidation  Account is assumed to be zero;
(viii) based on the Keller  Letter,  as  hereinafter  defined,  the basis of the
subscription  rights will be zero;  (ix) the basis of the Holding Company Common
Stock  to  its  stockholders   will  be  the  purchase  price  thereof;   (x)  a
stockholder's  holding period for Holding Company Common Stock acquired  through
the  exercise  of  subscription  rights  shall  begin on the  date on which  the
subscription  rights are  exercised  and the holding  period for the  Conversion
Stock  purchased in the Offering will commence on the date following the date on
which such stock is  purchased;  (xi) the Bank in its stock form will succeed to
and take into  account  the  earnings  and  profits or deficit in  earnings  and
profits,  of the Bank, in its mutual form, as of the date of  Conversion;  (xii)
the Bank,  immediately after  Conversion,  will succeed to and take into account
the bad debt  reserve  accounts of the Bank,  in mutual  form,  and the bad debt
reserves will have the same character in the hands of the Bank after  Conversion
as if no  Conversion  had occurred;  and (xiii) the creation of the  Liquidation
Account will have no effect on the Bank's taxable income, deductions or addition
to reserve for bad debts either in its mutual or stock form.

         The opinion from Silver,  Freedman & Taff, L.L.P. is based, among other
things,  on certain  assumptions,  including the  assumptions  that the exercise
price of the  Subscription  Rights to purchase Holding Company Common Stock will
be approximately equal to the fair market value of that stock at the time of the
completion of the proposed Conversion.  With respect to the Subscription Rights,
the Bank will receive a letter from Keller (the "Keller Letter") which, based on
certain  assumptions,  will conclude that the Subscription Rights to be received
by

                                       120

<PAGE>



Eligible  Account  Holders,  Supplemental  Eligible  Account  Holders  and other
eligible  subscribers do not have any economic value at the time of distribution
or at the time the  Subscription  Rights are exercised,  whether or not a Public
Offering takes place.

         The Bank has also  received  an  opinion  of  Silver,  Freedman & Taff,
L.L.P.  to the effect that,  based in part on the Keller Letter:  (i) no taxable
income  will  be  realized  by  depositors  as  a  result  of  the  exercise  of
non-transferable  Subscription  Rights to  purchase  shares of  Holding  Company
Common Stock at fair market value;  (ii) no taxable income will be recognized by
borrowers,  directors,  officers  and  employees  of the Bank on the  receipt or
exercise of  Subscription  Rights to purchase  shares of Holding  Company Common
Stock at fair market value;  and (iii) no taxable income will be realized by the
Bank or Holding  Company on the  issuance  of  Subscription  Rights to  eligible
subscribers  to purchase  shares of Holding  Company Common Stock at fair market
value.

         Notwithstanding  the  Keller  Letter,  if the  Subscription  Rights are
subsequently  found to have a fair market value and are deemed a distribution of
property,  it is Silver,  Freedman & Taff,  L.L.P.'s opinion that gain or income
will be recognized by various recipients of the Subscription  Rights (in certain
cases,  whether or not the rights are exercised) and the Bank and/or the Holding
Company may be taxable on the  distribution of the Subscription  Rights.  In any
event,  all  recipients are encouraged to consult with their own tax advisors as
to the tax consequences which may result.

         With  respect to Illinois  taxation,  the Bank has  received an opinion
from  Crowe,  Chizek  and  Company  LLP to the  effect  that  the  Illinois  tax
consequences  to the Bank,  in its mutual or stock form,  the  Holding  Company,
eligible  account  holders,   parties  receiving  Subscription  Rights,  parties
purchasing  conversion stock, and other parties  participating in the Conversion
will be the same as the federal income tax consequences described above.

         Unlike a private  letter  ruling,  the  opinions of Silver,  Freedman &
Taff,  L.L.P.  and Crowe,  Chizek and Company LLP, as well as the Keller Letter,
have no binding  effect or official  status,  and no assurance can be given that
the  conclusions  reached in any of those opinions would be sustained by a court
if contested by the IRS or the Delaware or Illinois tax authorities.

                    RESTRICTIONS ON ACQUISITIONS OF STOCK AND
                      RELATED TAKEOVER DEFENSIVE PROVISIONS

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

         The following discussion is a general summary of material provisions of
the Holding Company's  certificate of incorporation and bylaws and certain other
regulatory provisions which

                                       121

<PAGE>



may be deemed to have an "anti-takeover"  effect.  The following  description of
certain  of these  provisions  is  necessarily  general  and,  with  respect  to
provisions  contained in the Holding Company's  certificate of incorporation and
bylaws and the Bank's  proposed  stock charter and bylaws,  reference  should be
made in each  case to the  document  in  question,  each of which is part of the
Bank's  Conversion  Application  filed  with the OTS and the  Holding  Company's
Registration Statement filed with the SEC. See "Additional Information."

Provisions of the Holding Company's Certificate of Incorporation and Bylaws

         Directors.  Certain provisions of the Holding Company's  certificate of
incorporation and bylaws will impede changes in majority control of the Board of
Directors.  The Holding Company's certificate of incorporation provides that the
Board of  Directors of the Holding  Company will be divided into three  classes,
with directors in each class elected for three-year  staggered  terms except for
the initial directors.  Thus, assuming a Board of eight directors, it would take
two annual  elections to replace a majority of the Holding  Company's Board. The
Holding  Company's  certificate of incorporation  also provides that the size of
the Board of Directors may be increased or decreased  only by a majority vote of
the whole Board or by a vote of 80% of the shares eligible to be voted at a duly
constituted  meeting of  stockholders  called for such purpose.  The bylaws also
provide  that any  vacancy  occurring  in the Board of  Directors,  including  a
vacancy  created by an increase in the number of directors,  shall be filled for
the remainder of the unexpired  term by a majority vote of the directors then in
office. Final ly, the bylaws impose certain notice and information  requirements
in connection with the nomi nation by stockholders of candidates for election to
the Board of Directors or the proposal by  stockholders  of business to be acted
upon at an annual meeting of stockholders.

         The certificate of  incorporation  provides that a director may only be
removed for cause by the affirmative vote of 80% of the shares eligible to vote.

         Restrictions   on  Call  of  Special   Meetings.   The  certificate  of
incorporation  of the  Holding  Company  provides  that  a  special  meeting  of
stockholders  may be  called  only  pursuant  to a  resolution  of the  Board of
Directors and for only such business as directed by the Board.
Stockholders are not authorized to call a special meeting.

         Absence of Cumulative  Voting.  The Holding  Company's  certificate  of
incorporation  does not provide for cumulative  voting rights in the election of
directors.

         Authorization  of Preferred  Stock. The certificate of incorporation of
the Holding Company  authorizes  100,000 shares of serial preferred stock,  $.01
par value.  The Holding Company is authorized to issue preferred stock from time
to time in one or more series  subject to applicable  provisions of law, and the
Board of Directors is authorized to fix the  designations,  powers,  preferences
and relative  participating,  optional and other special  rights of such shares,
including  voting  rights  (which could be multiple or as a separate  class) and
conversion  rights.  In the event of a proposed  merger,  tender  offer or other
attempt to gain control of the Holding  Company that the Board of Directors does
not approve,  it might be possible  for the Board of Directors to authorize  the
issuance of a series of preferred stock with rights and  preferences  that would
impede the completion of such a transaction.  If the Holding  Company issued any
preferred stock which disparately  reduced the voting rights of the Common Stock
within the

                                       122

<PAGE>



meaning of Rule 19c-4 under the Exchange Act, the Common Stock could be required
to be delisted  from the Nasdaq  System.  An effect of the possible  issuance of
preferred stock, therefore, may be to deter a future takeover attempt. The Board
of  Directors  has no present  plans or  understandings  for the issuance of any
preferred stock and does not intend to issue any preferred stock except on terms
which the Board deems to be in the best interests of the Holding Company and its
stockholders.

         Limitation on Voting Rights.  The certificate of  incorporation  of the
Holding  Company  provides  that in no  event  shall  any  record  owner  of any
outstanding Common Stock which is beneficially owned, directly or indirectly, by
a person who beneficially  owns in excess of 10% of the then outstanding  shares
of Common Stock (the  "Limit"),  be entitled or permitted to any vote in respect
of the shares held in excess of the Limit. This limitation would not inhibit any
person from soliciting (or voting) proxies from other beneficial owners for more
than 10% of the Common Stock or from voting such proxies.  Beneficial  ownership
is to be determined  pursuant to Rule 13d-3 of the General Rules and Regulations
of the Exchange Act, and in any event includes shares  beneficially owned by any
affiliate of such person, shares which such person or his affiliates (as defined
in the certificate of incorporation) have the right to acquire upon the exercise
of  conversion  rights or options  and  shares as to which  such  person and his
affiliates have or share investment or voting power but shall not include shares
beneficially  owned by  directors,  officers  and  employees  of the Bank or the
Holding  Company.  This  provision will be enforced by the Board of Directors to
limit the voting  rights of  persons  beneficially  owning  more than 10% of the
stock and thus could be utilized  in a proxy  contest or other  solicitation  to
defeat a proposal that is desired by a majority of the stockholders.

         Procedures for Certain  Business  Combinations.  The Holding  Company's
certificate  of  incorporation   requires  that  certain  business  combinations
(including transactions initiated by management) between the Holding Company (or
any majority-owned  subsidiary thereof) and a 10% or more stockholder either (i)
be approved by at least 80% of the total number of  outstanding  voting  shares,
voting as a single class, of the Holding Company, (ii) be approved by two-thirds
of the continuing  Board of Directors  (i.e.,  persons  serving prior to the 10%
stockholder  becoming such) or (iii) involve  consideration  per share generally
equal to that paid by such 10% stockholder when it acquired its block of stock.

         It should be noted  that,  since the Board and  management  (9 persons)
intend  to  purchase  approximately  $1,091,000  of the  shares  offered  in the
Conversion and may control the voting of additional  shares through the ESOP and
proposed  RRP and Stock  Option Plan,  the Board and  management  may be able to
block the approval of  combinations  requiring an 80% vote even where a majority
of the stockholders vote to approve such combinations.

         Amendment to Certificate of Incorporation and Bylaws. Amendments to the
Holding Company's  certificate of incorporation  must be approved by the Holding
Company's Board of Directors and also by a majority of the outstanding shares of
the Holding Company's voting stock, provided, however, that approval by at least
80% of the outstanding voting stock is generally required for certain provisions
(i.e.,  provisions relating to number,  classification,  election and removal of
directors;  amendment of bylaws; call of special stockholder meetings; offers to
acquire  and  acquisitions  of control;  director  liability;  certain  business
combinations;

                                       123

<PAGE>



power of indemnification; and amendments to provisions relating to the foregoing
in the certificate of incorporation).

         The bylaws may be amended by a majority  vote of the Board of Directors
or the affirmative  vote of at least 80% of the total votes eligible to be voted
at a duly constituted meeting of stockholders.

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

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

         An unsolicited takeover proposal can seriously disrupt the business and
management of a corporation and cause it great expense.  Although a tender offer
or  other  takeover  attempt  may be made at a price  substantially  above  then
current market  prices,  such offers are sometimes made for less than all of the
outstanding  shares  of a  target  company.  As a  result,  stockholders  may be
presented with the alternative of partially  liquidating  their  investment at a
time that may be disadvantageous, or retaining their investment in an enterprise
which is under different  management and whose  objectives may not be similar to
those of the remaining  stockholders.  The concentration of control, which could
result from a tender  offer or other  takeover  attempt,  could also deprive the
Holding Company's  remaining  stockholders of the benefits of certain protective
provisions of the Exchange Act, if the number of beneficial  owners becomes less
than the 300 required for Exchange Act registration.


                                       124

<PAGE>



         Despite  the  belief  of the Bank  and the  Holding  Company  as to the
benefits  to  stock  holders  of  these  provisions  of  the  Holding  Company's
certificate  of  incorporation  and bylaws,  these  provisions may also have the
effect of discouraging a future takeover  attempt which would not be approved by
the Holding  Company's Board,  but pursuant to which  stockholders may receive a
substantial  premium for their  shares over then  current  market  prices.  As a
result,  stockholders  who might desire to participate in such a transaction may
not have any  opportunity to do so. Such provisions will also render the removal
of the Holding  Company's  Board of Directors and of management  more difficult.
The Board will enforce the voting limitation  provisions of the charter in proxy
solicitations and accordingly could utilize these provisions to defeat proposals
that are favored by a majority of the  stockholders.  The Boards of Directors of
the Bank and the Holding  Company,  however,  have  concluded that the potential
benefits outweigh the possible disadvantages.

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

Other Restrictions on Acquisitions of Stock

         Delaware  Anti-Takeover  Statute.  The Delaware General Corporation Law
(the "DGCL")  provides that buyers who acquire more than 15% of the  outstanding
stock of a Delaware  corporation,  such as the Holding  Company,  are prohibited
from completing a hostile takeover of such corporation for three years. However,
the  takeover  can be  completed  if (i)  the  buyer,  while  acquiring  the 15%
interest,  acquires at least 85% of the corporation's outstanding stock (the 85%
requirement  excludes shares held by directors who are also officers and certain
shares held under employee stock plans), or (ii) the takeover is approved by the
target  corporation's  board  of  directors  and  two-thirds  of the  shares  of
outstanding stock of the corporation (excluding shares held by the bidder).

         However,  these  provisions  of the  DGCL  do  not  apply  to  Delaware
corporations with less than 2,000 stockholders or which do not have voting stock
listed on a national exchange or listed for quotation with a registered national
securities  association.  No  prediction  can be made as to whether  the Holding
Company  will be listed on Nasdaq  National  Market or have 2,000  stockholders.
Hemlock  Federal  may exempt  itself  from the  requirements  of the  statute by
adopting an amendment to its Certificate of Incorporation or Bylaws electing not
to be governed by this  provision.  At the present time,  the Board of Directors
does not intend to propose any such amendment.

         Federal Regulation.  A federal regulation prohibits any person prior to
the completion of a conversion from transferring, or entering into any agreement
or  understanding  to  transfer,  the  legal  or  beneficial  ownership  of  the
subscription  rights issued under a plan of conversion or the stock to be issued
upon their  exercise.  This  regulation  also  prohibits any person prior to the
completion of a conversion from offering,  or making an announcement of an offer
or intent to make an offer, to purchase such  subscription  rights or stock. For
three years following conversion,  this regulation prohibits any person, without
the prior approval of the OTS, from

                                       125

<PAGE>



acquiring  or making an offer to acquire (if the offer is opposed by the savings
association) more than 10% of the stock of any converted savings  institution if
such  person  is,  or after  consummation  of such  acquisition  would  be,  the
beneficial  owner of more than 10% of such stock.  In the event that any person,
directly or indirectly,  violates this regulation,  the securities  beneficially
owned by such  person in excess of 10% may not be counted as shares  entitled to
vote  and may not be  voted  by any  person  or  counted  as  voting  shares  in
connection with any matter submitted to a vote of stockholders. Like the charter
provisions  outlined  above,  these  federal  regulations  can make a change  in
control  more  difficult,  even if desired by the holders of the majority of the
shares of the stock. The Board of Directors reserves the right to ask the OTS or
other federal regulators to enforce these  restrictions  against persons seeking
to obtain control of the Holding  Company,  whether in a proxy  solicitation  or
otherwise.  The policy of the Board is that  these  legal  restrictions  must be
observed in every case,  including  instances in which an acquisition of control
of the Holding Company is favored by a majority of the stockholders.

         Federal law provides that no company, "directly or indirectly or acting
in concert with one or more  persons,  or through one or more  subsidiaries,  or
through  one  or  more   transactions,"  may  acquire  "control"  of  a  savings
association  at any time  without the prior  approval  of the OTS. In  addition,
federal  regulations  require  that,  prior to  obtaining  control  of a savings
association,  a person, other than a company, must give 60 days' prior notice to
the OTS and have received no OTS objection to such  acquisition of control.  Any
company that acquires such control becomes a "savings and loan holding  company"
subject  to  registration,  examination  and  regulation  as a savings  and loan
holding  company.  Under  federal  law (as well as the  regulations  referred to
below) the term "savings  association"  includes  state and federally  chartered
SAIF- insured  institutions and federally chartered savings banks whose accounts
are insured by the FDIC's BIF and holding companies thereof.

         Control,  as defined  under  federal law, in general  means  ownership,
control  of or holding  irrevocable  proxies  representing  more than 25% of any
class of voting stock,  control in any manner of the election of a majority of a
savings association's directors, or a determination by the OTS that the acquiror
has the power to direct,  or directly or  indirectly  to exercise a  controlling
influence  over, the management or policies of the  institution.  Acquisition of
more than 10% of any  class of a  savings  association's  voting  stock,  if the
acquiror also is subject to any one of eight  "control  factors,"  constitutes a
rebuttable  determination  of control  under the OTS  regulations.  Such control
factors  include the  acquiror  being one of the two largest  stockholders.  The
determination  of control may be rebutted by submission to the OTS, prior to the
acquisition of stock or the occurrence of any other circumstances giving rise to
such  determination,  of a statement setting forth facts and circumstances which
would support a finding that no control  relationship  will exist and containing
certain  undertakings.  The OTS  regulations  provide  that persons or companies
which  acquire  beneficial  ownership  exceeding  10% or more of any  class of a
savings  association's  stock  must file with the OTS a  certification  that the
holder is not in control of such  institution,  is not  subject to a  rebuttable
determination  of  control  and will  take no  action  which  would  result in a
determination or rebuttable  determination of control without prior notice to or
approval of the OTS, as applicable.


                                       126

<PAGE>



                          DESCRIPTION OF CAPITAL STOCK

Holding Company Capital Stock

         The 3,100,000 shares of capital stock authorized by the Holding Company
certificate  of  incorporation  are  divided  into two  classes,  consisting  of
3,000,000  shares of Common Stock (par value $.01 per share) and 100,000  shares
of serial  preferred  stock (par  value $.01 per  share).  The  Holding  Company
currently  expects to issue between  1,334,500 and 1,805,500  shares (subject to
increase to 2,076,325) of Common Stock in the Conversion and no shares of serial
preferred  stock.  The aggregate par value of the issued shares will  constitute
the capital account of the Holding Company on a consolidated basis. Upon payment
of the  Purchase  Price,  all  shares  issued  in the  Conversion  will  be duly
authorized,  fully paid and nonassessable.  The balance of the purchase price of
Common Stock, less expenses of Conversion,  will be reflected as paid-in capital
on a consolidated basis. See "Capitalization."

         Each share of the Common Stock will have the same  relative  rights and
will be identical in all respects with each other share of the Common Stock. The
Common Stock of the Holding  Company will  represent  non-withdrawable  capital,
will not be of an insurable type and will not
be insured by the FDIC.

         Under  Delaware  law,  the  holders  of the Common  Stock will  possess
exclusive voting power in the Holding Company. Each stockholder will be entitled
to one vote for each  share  held on all  matters  voted  upon by  stockholders,
subject to the limitation discussed under "Restrictions on Acquisitions of Stock
and Related Takeover Defensive  Provisions - Provisions of the Holding Company's
Certificate of  Incorporation  and Bylaws - Limitation on Voting Rights." If the
Holding Company issues preferred stock subsequent to the Conversion,  holders of
the preferred stock may also possess voting powers.

         Liquidation  or   Dissolution.   In  the  event  of  any   liquidation,
dissolution or winding up of the Bank, the Holding  Company,  as the sole holder
of the Bank's  capital  stock would be entitled  to  receive,  after  payment or
provision for payment of all debts and  liabilities  of the Bank  (including all
deposit  accounts and accrued  interest  thereon) and after  distribution of the
balance in the special liquidation account to Eligible and Supplemental  Account
Holders,  all assets of the Bank  available  for  distribution.  In the event of
liquidation,  dissolution or winding up of the Holding  Company,  the holders of
its Common Stock would be entitled to receive,  after  payment or provision  for
payment  of all its  debts and  liabilities,  all of the  assets of the  Holding
Company available for distribution.  See "The Conversion - Effects of Conversion
to Stock Form on Depositors  and  Borrowers of the Bank." If preferred  stock is
issued  subsequent to the  Conversion,  the holders  thereof may have a priority
over the holders of Common Stock in the event of liquidation or dissolution.

         No Preemptive Rights.  Holders of the Common Stock will not be entitled
to preemptive rights with respect to any shares which may be issued.  The Common
Stock will not be  subject  to call for  redemption,  and,  upon  receipt by the
Holding  Company of the full purchase price  therefor,  each share of the Common
Stock will be fully paid and nonassessable.

         Preferred  Stock.  After  Conversion,  the  Board of  Directors  of the
Holding Company will be authorized to issue preferred stock in series and to fix
and state the voting powers,

                                       127

<PAGE>



designations, preferences and relative, participating, optional or other special
rights of the shares of each such series and the qualifications, limitations and
restrictions  thereof.  Preferred stock may rank prior to the Common Stock as to
dividend rights, liquidation preferences,  or both, and may have full or limited
voting  rights.  The  holders of  preferred  stock will be entitled to vote as a
separate  class or series under certain  circumstances,  regardless of any other
voting rights which such holders may have.

         Except as discussed above, the Holding Company has no present plans for
the  issuance of the  additional  authorized  shares of Common  Stock or for the
issuance of any shares of preferred  stock.  In the future,  the  authorized but
unissued and  unreserved  shares of Common  Stock will be available  for general
corporate  purposes,  including  but not limited to  possible  issuance as stock
dividends  or stock  splits,  in future  mergers or  acquisitions,  under a cash
dividend reinvestment and stock purchase plan, in a future underwritten or other
public  offering,  or under a stock based  employee  plan.  The  authorized  but
unissued  shares of preferred  stock will similarly be available for issuance in
future mergers or  acquisitions,  in a future  underwritten  public  offering or
private placement or for other general corporate  purposes.  Except as described
herein  or as  otherwise  required  to  approve  the  transaction  in which  the
additional  authorized  shares of common stock or authorized shares of preferred
stock would be issued, no stockholder approval will be required for the issuance
of these  shares.  Accordingly,  the Board of Directors of the Holding  Company,
without  stockholder  approval,  can  issue  preferred  stock  with  voting  and
conversion  rights which could adversely  affect the voting power of the holders
of Common Stock.

         Restrictions  on  Acquisitions.  See  "Restrictions  on Acquisitions of
Stock and Related  Takeover  Defensive  Provisions" for a description of certain
provisions of the Holding  Company's  certificate  of  incorporation  and bylaws
which  may  affect  the  ability  of  the  Holding  Company's   stockholders  to
participate in certain  transactions  relating to acquisitions of control of the
Holding Company.

         Dividends.  The Holding  Company's  Board of  Directors  may consider a
policy of paying cash  dividends on the Common Stock in the future.  No decision
has been made,  however,  as to the amount or timing of such dividends,  if any.
The declaration and payment of dividends are subject to, among other things, the
Holding  Company's then current and projected  consolidated  operating  results,
financial  condition,  regulatory  restrictions,  future  growth plans and other
factors the Board deems relevant.  Therefore, no assurance can be given that any
dividends will be declared.

         The  ability  of the  Holding  Company  to pay  cash  dividends  to its
stockholders  will be  dependent,  in part,  upon the ability of the Bank to pay
dividends  to the Holding  Company.  OTS  regulations  do not permit the Bank to
declare or pay a cash dividend on its stock or repurchase shares of its stock if
the effect thereof would be to cause its regulatory  capital to be reduced below
the amount required for the liquidation account or to meet applicable regulatory
capital  requirements.  See  "Regulation  -  Limitations  on Dividends and Other
Capital  Distributions" for information  regarding OTS regulations governing the
Bank's ability to pay dividends to the Holding Company.

         Delaware law generally  limits  dividends of the Holding  Company to an
amount  equal to the excess of its net assets  over its  paid-in  capital or, if
there is no such excess, to its net

                                       128

<PAGE>



earnings for the current and immediately  preceding fiscal year. In addition, as
the Holding Company does not anticipate,  for the immediate future,  engaging in
activities  other  than  (i)  investing  in  cash,   short-term  securities  and
investment and  mortgage-backed  securities  similar to those invested in by the
Bank and (ii)  holding  the stock of  Hemlock  Federal,  the  Holding  Company's
ability to pay dividends will be limited,  in part, by the Bank's ability to pay
dividends, as set forth above.

         Earnings  appropriated  to the Bank's  "Excess"  bad debt  reserves and
deducted for federal income tax purposes  cannot be used by the Bank to pay cash
dividends  to  the  Holding  Company  without  adverse  tax  consequences.   See
"Regulation - Federal and State Taxation."

                              LEGAL AND TAX MATTERS

         The  legality  of  the  Common   Stock  and  the  federal   income  tax
consequences  of the Conversion  will be passed upon for Hemlock  Federal by the
firm of  Silver,  Freedman  & Taff,  L.L.P.  (a  limited  liability  partnership
including  professional  corporations),  7th Floor,  East  Tower,  1100 New York
Avenue, NW, Washington,  DC 20005. Silver, Freedman & Taff, L.L.P. has consented
to the references  herein to its opinions.  The Illinois income tax consequences
of the Conversion  will be passed upon by Crowe,  Chizek and Company LLP. Crowe,
Chizek and Company LLP has  consented to references  herein to its opinion.  KBW
has been represented in the Conversion by Stevens & Lee, #1 Glenhardie Corporate
Center, 1275 Drummers Lane, Wayne, Pennsylvania 19087.

                                     EXPERTS

         The financial  statements  of Hemlock  Federal as of December 31, 1995,
1994 and 1993 included in this Prospectus have been audited by Crowe, Chizek and
Company  LLP,  independent  auditors,  as  indicated  in their  report  which is
included herein and has been so included in reliance upon such report, given the
authority of that firm as experts in accounting and auditing.

         Keller has  consented  to the  inclusion  herein of the  summary of its
letter to the Bank  setting  forth its  opinion  as to the  estimated  pro forma
market  value  of the  Holding  Company  and the  Bank as  converted  and to the
reference to its opinion that  subscription  rights received by Eligible Account
Holders, Supplemental Eligible Account Holders and other eligible subscribers do
not have any economic value.

                             ADDITIONAL INFORMATION

         The  Holding  Company has filed with the SEC a  Registration  Statement
under the  Securities  Act with respect to the Common Stock offered  hereby.  As
permitted by the rules and  regulations  of the SEC,  this  Prospectus  does not
contain  all the  information  set  forth in the  Registration  Statement.  Such
information can be examined without charge at the public reference facilities of
the SEC located at 450 Fifth Street,  NW,  Washington,  DC 20549,  and copies of
such material can be obtained from the SEC at prescribed rates. In addition, the
SEC   maintains   a  Web   site.   The   address   of  the  SEC's  Web  site  is
"http://www.sec.gov."  The statements contained herein as to the contents of any
contract or other  document  filed as an exhibit to the  Registration  Statement
are, of necessity, brief descriptions thereof which describe

                                       129

<PAGE>


only the material provisions of such documents; each such statement is qualified
by reference to such contract or document.

         The Bank has  filed an  Application  for  Conversion  with the OTS with
respect to the  Conversion.  Pursuant to the rules and  regulations  of the OTS,
this Prospectus omits certain  information  contained in that  Application.  The
Application may be examined at the principal  offices of the OTS, 1700 G Street,
NW,  Washington,  DC 20552 and at the Chicago  District Office of the OTS, Suite
1300, 200 West Madison Street, Chicago, Illinois 60606, without charge.

         In connection  with the  Conversion,  the Holding Company will register
the Common Stock with the SEC under Section 12(g) of the Exchange Act, and, upon
such registration,  the Holding Company and the holders of its Common Stock will
become  subject to the proxy  solicitation  rules,  reporting  requirements  and
restrictions  on stock  purchases and sales by  directors,  officers and greater
than 10%  stockholders,  the annual and  periodic  reporting  and certain  other
requirements  of the  Exchange  Act.  Under the Plan,  the  Holding  Company has
undertaken that it will not terminate such registration for a period of at least
three years following the Conversion.

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


                                       130

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                              Oak Forest, Illinois

                              FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)




                                    CONTENTS

REPORT OF INDEPENDENT AUDITORS.............................................  F-2


FINANCIAL STATEMENTS

     STATEMENTS OF FINANCIAL CONDITION.....................................  F-3

     STATEMENTS OF INCOME..................................................  F-4

     STATEMENTS OF CHANGES IN EQUITY.......................................  F-5

     STATEMENTS OF CASH FLOWS..............................................  F-6

     NOTES TO FINANCIAL STATEMENTS.........................................  F-8


           All schedules are omitted because the required information
                     is not applicable or is included in the
                    Financial Statements and related notes.

              Financial Statements of the Holding Company have not
           been provided because Hemlock Federal Financial Corporation
                  has not conducted any operations to date and
                            has not been capitalized.



                                      F-1

<PAGE>

                         REPORT OF INDEPENDENT AUDITORS



Board of Directors
Hemlock Federal Bank for Savings
Oak Forest, Illinois


We have audited the  accompanying  statements of financial  condition of Hemlock
Federal  Bank for  Savings,  as of December  31, 1995 and 1994,  and the related
statements  of income,  changes in  equity,  and cash flows for the years  ended
December  31,  1995,  1994,  and  1993.  These  financial   statements  are  the
responsibility  of the Bank's  management.  Our  responsibility is to express an
opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the  financial  position of Hemlock  Federal  Bank for
Savings as of December 31, 1995 and 1994,  and the results of its operations and
its cash  flows for the years  ended  December  31,  1995,  1994,  and 1993,  in
conformity with generally accepted accounting principles.

As discussed in Note 2 to the financial statements,  the Bank changed its method
of accounting for debt securities as of January 1, 1994, to adopt the provisions
of Statement of Financial  Accounting  Standards No. 115. As discussed in Note 1
to the financial statements, in 1993,  the Bank changed its method of accounting
for income  taxes to conform  with the  provisions  of  Statement  of  Financial
Accounting Standards No. 109.



                                        Crowe, Chizek and Company LLP

Oak Brook, Illinois
February 9, 1996

                                      F-2

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                        STATEMENTS OF FINANCIAL CONDITION
                           December 31, 1995 and 1994
                         September 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                                       (Unaudited)            December 31,
                                                      September 30,   -----------------------------
                                                          1996            1995             1994
                                                          ----            ----             ----
<S>                                                   <C>             <C>              <C>         
ASSETS
Cash and due from bank                                $  1,576,017    $  3,143,758     $  2,799,329
Interest-bearing deposits in financial institutions     14,800,145      10,157,563       14,027,243
                                                      ------------    ------------     ------------
   Cash and cash equivalents                            16,376,162      13,301,321       16,826,572
Securities available-for-sale (Note 2)                  41,826,047      39,293,603       16,509,851
Securities held-to-maturity (fair value: 1996 --
  $32,567,314; 1995 -- $45,748,852; 1994 --
  $68,024,680) (Note 2)                                 31,859,466      44,605,765       69,539,968
Loans receivable, net (Note 3)                          53,120,886      45,232,108       37,658,560
Federal Home Loan Bank stock, at cost                      901,000         849,400          836,600
Accrued interest receivable                                845,063       1,106,528          884,389
Premises and equipment, net (Note 5)                     1,035,935       1,044,406        1,082,308
Prepaid expenses and other assets                        1,018,036         193,152          538,921
                                                      ------------    ------------     ------------
    Total assets                                      $146,982,595    $145,626,283     $143,877,169
                                                      ============    ============     ============

LIABILITIES AND EQUITY
Deposits (Note 6)                                     $129,158,919    $130,740,879     $130,770,765
Advances from Federal Home Loan Bank
  (Note 7)                                               1,500,000       1,500,000        1,500,000
Advance payments by borrowers for taxes
  and insurance                                            287,554         651,687          734,776
Due to broker                                            2,053,472              --               --
Accrued interest payable and other liabilities           2,621,979         856,393          492,677
                                                      ------------    ------------     ------------
    Total liabilities                                  135,621,924     133,748,959      133,498,218

Commitments and contingencies (Notes 12
  and 13)

Equity
    Retained earnings, substantially restricted
      (Notes 10 and 11)                                 10,842,080      11,346,378       10,394,344
    Net unrealized gain ( loss) on securities
      available-for-sale, net of income taxes
      of $(331,558), $339,457, and $5,986 in 1996,
      1995, and 1994, respectively (Note 2)                518,591         530,946          (15,393)
                                                      ------------    ------------     ------------
       Total members' equity                            11,360,671      11,877,324       10,378,951
                                                      ------------    ------------     ------------
          Total liabilities and equity                $146,982,595    $145,626,283     $143,877,169
                                                      ============    ============     ============
</TABLE>

                See accompanying notes to financial statements.

                                      F-3

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                              STATEMENTS OF INCOME
                  Years ended December 31, 1995, 1994, and 1993
            Nine months ended September 30, 1996 and 1995 (unaudited)

<TABLE>
<CAPTION>
                                           (Unaudited)
                                          September 30,                    December 31,
                                     -----------------------   ------------------------------------
                                        1996         1995         1995         1994         1993
                                        ----         ----         ----         ----         ----
<S>                                  <C>          <C>          <C>          <C>          <C>       
Interest income
   Loans                             $3,008,033   $2,455,533   $3,382,711   $3,064,080   $3,147,221
   Mortgage-backed securities         3,555,947    3,658,078    4,904,228    4,508,129    5,138,005
   Securities                           489,988      698,502      897,783      400,103      326,566
   Other interest-earning assets        619,505      553,174      749,956      528,914      202,624
                                     ----------   ----------   ----------   ----------   ----------
     Total interest income            7,673,473    7,365,287    9,934,678    8,501,226    8,814,416
Interest expense
   Deposits                           4,123,512    3,884,094    5,268,569    4,435,674    4,642,792
   Other borrowings (Note 7)            111,643      110,508      147,749      236,928      305,186
                                     ----------   ----------   ----------   ----------   ----------
     Total interest expense           4,235,155    3,994,602    5,416,318    4,672,602    4,947,978
                                     ----------   ----------   ----------   ----------   ----------
Net interest income                   3,438,318    3,370,685    4,518,360    3,828,624    3,866,438

Provision for loan losses (Note 3)       75,000      121,500      133,470      150,000      148,786
                                     ----------   ----------   ----------   ----------   ----------
Net interest income after provision
  for loan losses                     3,363,318    3,249,185    4,384,890    3,678,624    3,717,652

Noninterest income
   Fees and service charges             297,488      252,154      352,251      308,179      345,002
   Rental income                         32,480       28,560       39,173       68,715       48,025
   Gain (loss) on sale of securities
     (Note 2)                           (80,313)    (160,680)    (160,680)     (89,099)     269,565
   Miscellaneous income                  71,075       77,938      106,517       95,579       64,403
                                     ----------   ----------   ----------   ----------   ----------
     Total noninterest income           320,730      197,972      337,261      383,374      726,995

Noninterest expense
   Compensation and employee
     benefits (Notes 8 and 9)         1,293,264    1,195,947    1,634,726    1,536,264    1,420,636
   Occupancy and equipment
     expenses                           510,930      450,632      637,172      515,217      681,266
   Data processing                      153,413      151,321      201,561      203,875      234,861
   Federal insurance premiums         1,066,024      223,405      298,137      301,887      232,609
   (Gain) loss on sale of real estate
     owned, including provision for
     losses                                  --     (223,409)    (223,409)          --      120,792
   Advertising and promotion             86,916       82,696      124,001       94,148       86,343
   Charitable foundation contribution 1,000,000           --           --           --           --
   Other                                418,182      400,821      538,759      528,093      536,157
                                     ----------   ----------   ----------   ----------   ----------
     Total noninterest expense        4,528,729    2,281,413    3,210,947    3,179,484    3,312,664
                                     ----------   ----------   ----------   ----------   ----------
Income (loss) before provision
  (benefit) for income taxes           (844,681)   1,165,744    1,511,204      882,514    1,131,983

Provision (benefit) for income
  taxes (Note 10)                      (340,383)     432,844      559,170      343,216      411,116
                                     ----------   ----------   ----------   ----------   ----------
Income before cumulative effect
  of a change in accounting method     (504,298)     732,900      952,034      539,298      720,867

Cumulative effect on prior years
  of a change in accounting
  method for income taxes                    --           --           --           --      256,000
                                      ----------   ----------   ----------   ----------   ----------
Net income (loss)                     $(504,298)    $732,900     $952,034     $539,298     $976,867
                                      ==========   ==========   ==========   ==========   ==========
</TABLE>

                See accompanying notes to financial statements.

                                      F-4

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                         STATEMENTS OF CHANGES IN EQUITY
                  Years ended December 31, 1995, 1994, and 1993
                Nine months ended September 30, 1996 (unaudited)


<TABLE>
<CAPTION>
                                                              Unrealized
                                                            Gains (Losses)
                                             Retained       on Securities
                                             Earnings     Available-for-Sale     Total
                                             --------     ------------------     -----
<S>                                         <C>               <C>             <C> 
Balance at January 1, 1993                  $ 8,878,179       $      --       $ 8,878,179

Net income for the year ended
  December 31, 1993                             976,867              --           976,867
                                            -----------       ---------       -----------
Balance at December 31, 1993                  9,855,046              --         9,855,046

Effect of adopting SFAS No. 115,
  as of January 1, 1994, net of
  income tax of $161,220 (Note 2)                    --         252,165           252,165

Net income for the year ended
  December 31, 1994                             539,298              --           539,298

Decrease in unrealized gain on
  securities available-for-sale, net
  of income tax of $167,206                          --        (267,558)         (267,558)
                                            -----------       ---------       -----------
Balance at December 31, 1994                 10,394,344         (15,393)       10,378,951

Net income for the year ended
  December 31, 1995                             952,034              --           952,034

Reclassification of securities from,
  held-to-maturity to available-
  for-sale, net of tax of $54,498 (Note 2)           --          86,178            86,178

Change  in unrealized gain (loss) on
  securities available-for-sale, net of
  income tax of $290,945                             --         460,161           460,161
                                            -----------       ---------       -----------
Balance at December 31, 1995                 11,346,378         530,946        11,877,324

Net loss for the nine months
  ended September 30, 1996 (unaudited)         (504,298)             --          (504,298)

Change in unrealized gain (loss)
  on securities available-for-sale,
  net of income tax of $(7,899)                      --         (12,355)          (12,355)
                                            -----------       ---------       -----------
Balance at September 30, 1996 (unaudited)   $10,842,080       $ 518,591       $11,360,671
                                            ===========       =========       ===========
</TABLE>

                See accompanying notes to financial statements.

                                      F-5

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                            STATEMENTS OF CASH FLOWS
                  Years ended December 31, 1995, 1994, and 1993
            Nine months ended September 30, 1996 and 1995 (unaudited)


<TABLE>
<CAPTION>
                                                Unaudited
                                              September 30,                            December 31,
                                       ----------------------------     -------------------------------------------
                                           1996             1995            1995            1994            1993
                                           ----             ----            ----            ----            ----
<S>                                    <C>              <C>             <C>             <C>             <C>        
Cash flows from operating
  activities
   Net income (loss)                   $  (504,298)     $   732,900     $   952,034     $   539,298     $   976,867
   Adjustments to reconcile net
     income (loss) to net cash
     provided by operating activities
     Cumulative effect of a change
       in accounting method                     --               --              --              --        (256,000)
     Depreciation                          115,830          100,039         133,588         158,146         178,357
     Amortization of premiums
       and discounts on investment
       and mortgage-backed
       securities, net                     122,851          400,100         745,790       1,638,259       2,189,161
     Net (gain) loss on sale of
       securities                           80,313          160,680         160,680          89,099        (269,565)
     Provision for losses on
       real estate owned                        --               --              --              --         120,792
     Provision for loan losses              75,000          121,500         133,470         150,000         148,786
     FHLB stock dividends                  (51,600)         (12,800)        (12,800)             --              --
     Change in deferred income
       taxes                              (702,527)          98,381         112,540           2,517         (67,484)
     Gain on sale of REO                        --         (223,409)       (223,409)             --              --
     (Increase) decrease in accrued
       interest receivable                 261,465         (202,816)       (222,139)        110,391         196,642
     Increase (decrease) in accrued
       interest payable and other
       liabilities                       1,773,485          206,620          18,273        (119,225)       (139,807)
     Decrease in deferred loan fees        (74,951)         (52,896)        (66,432)        (33,200)        (27,979)
     (Increase) decrease in other
       assets                             (122,357)         (81,601)        233,228         (84,790)         (1,303)
                                       -----------      -----------     -----------     -----------     -----------
       Net cash provided by
         operating activities              973,211        1,246,698       1,964,823       2,450,495       3,048,467

Cash flows from investing
  activities
   Purchase of securities
     available-for-sale                (21,283,935)     (31,556,919)    (39,682,993)    (29,719,559)             --
   Proceeds from sales of
     available-for-sale securities       2,919,688        4,913,964       4,913,964       4,914,990              --
   Proceeds from sale of invest-
     ment securities                            --               --              --              --       7,900,762
   Proceeds from sales of
     securities held-to-maturity                --          575,152         575,152              --              --
   Principal payments on
     mortgage-backed securities
     and collateralized mortgage
     obligations                        18,103,156       14,200,342      22,439,602      38,475,954      57,663,091
   Purchase of  securities held-
     to-maturity                                --       (4,640,362)     (5,109,961)    (33,254,477)     64,113,570)
   Proceeds from maturities of
     securities                         12,305,000       17,000,000      19,000,000      19,252,875       7,960,000

</TABLE>

                                  (Continued)

                                      F-6

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                            STATEMENTS OF CASH FLOWS
                  Years ended December 31, 1995, 1994, and 1993
            Nine months ended September 30, 1996 and 1995 (Unaudited)



<TABLE>
<CAPTION>
                                                Unaudited
                                              September 30,                            December 31,
                                       ----------------------------     -------------------------------------------
                                           1996             1995            1995            1994            1993
                                           ----             ----            ----            ----            ----
<S>                                    <C>              <C>             <C>             <C>             <C>        
Cash flows from investing
  activities (Continued)
   Proceeds from redemption
     of FHLB stock                     $        --      $        --     $        --     $   154,200     $        --
   Proceeds from sale of Federal
     Home Loan Mortgage
     Corporation stock                          --               --              --              --         298,840
   Net increase in loans                (7,888,827)      (6,165,208)     (7,640,586)       (734,594)     (5,750,853)
   Property and equipment
     expenditures                         (107,359)         (90,667)        (95,686)        (54,320)        (13,893)
   Real estate owned expenditures               --               --              --         (56,955)             --
   Proceeds from sale of real estate
     owned                                      --          223,409         223,409         473,292          40,460
                                        -----------     -----------     -----------     -----------     -----------
     Net cash provided by (used in)
       investing activities               4,047,723      (5,540,289)     (5,377,099)       (548,594)      3,984,837

Cash flows from financing
  activities
   Net increase (decrease) in deposits   (1,581,960)       (199,910)        (29,886)     (1,811,876)      4,433,941
   Increase (decrease) in advance
     payments by borrowers for
     taxes and insurance                   (364,133)        347,273         (83,089)        105,854         232,968
   Repayment of FHLB advances                    --              --              --      (1,500,000)             --
                                        -----------     -----------     -----------     -----------     -----------
     Net cash provided by (used
       in) financing activities          (1,946,093)        147,363        (112,975)     (3,206,022)      4,666,909
                                        -----------     -----------     -----------     -----------     -----------
Net increase (decrease) in cash
  and cash equivalents                    3,074,841      (4,146,228)     (3,525,251)     (1,304,121)     11,700,213

Cash and cash equivalents at
  beginning of year                      13,301,321      16,826,572      16,826,572      18,130,693       6,430,480
                                        -----------     -----------     -----------     -----------     -----------
Cash and cash equivalents at
  end of year                           $16,376,162     $12,680,344     $13,301,321     $16,826,572     $18,130,693
                                        ===========     ===========     ===========     ===========     ===========
Supplemental disclosures of cash
  flow information
   Cash paid during the year for
     Interest                           $ 4,239,073     $ 3,970,772     $ 5,395,870     $ 4,668,130     $ 4,989,976
     Income taxes                           316,000         211,998         370,880         460,864         345,234

Supplemental schedule of noncash
  investing activities
   Transfer of loans to foreclosed
     real estate                                 --              --              --              --         328,630

   Transfer of debt securities to
     available-for-sale from held-to-
     maturity on December 31, 1995               --              --       9,310,934              --              --

   Transfer of debt securities on January 1, 1994 to:
     Held-to-maturity                            --              --              --      70,394,259              --
     Available-for-sale                          --              --              --      17,074,080              --
</TABLE>

                See accompanying notes to financial statements.

                                      F-7

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature  of  Operations:  Hemlock  Federal  Bank  for  Savings  (the  Bank)  is a
federally-chartered mutual savings bank and member of the Federal Home Loan Bank
(FHLB)  system which  maintains  insurance on deposit  accounts with the Savings
Association Insurance Fund (SAIF) of the Federal Deposit Insurance Corporation.

Basis of Presentation: The financial statements for the nine-month periods ended
September  30, 1996 and 1995 are  unaudited,  but in the opinion of  management,
reflect all necessary  adjustments  consisting  only of normal  recurring  items
necessary for fair presentation.

Use of Estimates in the Preparation of Financial Statements:  The preparation of
financial statements in conformity with generally accepted accounting principles
requires  management to make estimates and assumptions  that affect the reported
amounts  of assets and  liabilities  and  disclosure  of  contingent  assets and
liabilities at the date of the financial  statements and the reported amounts of
income and expenses  during the reporting  period.  Actual  results could differ
from those estimates.

Securities:  Securities are classified as held-to-maturity when the Bank has the
positive intent and ability to hold those  securities to maturity.  Accordingly,
they are stated at cost,  adjusted for amortization of premiums and accretion of
discounts.  All other securities are classified as available-for-sale  since the
Bank may  decide to sell  those  securities  in  response  to  changes in market
interest rates,  liquidity needs,  changes in yields or alternative  investments
and  for  other  reasons.  These  securities  are  carried  at fair  value  with
unrealized  gains and losses  charged or  credited,  net of income  taxes,  to a
valuation  allowance included as a separate component of equity.  Realized gains
and  losses  on  disposition  are  based on the net  proceeds  and the  adjusted
carrying  amounts of the  securities  sold,  using the  specific  identification
method.

Loans Receivable: Loans receivable are stated at unpaid principal balances, less
the allowance for loan losses, and deferred loan origination fees and discounts.

Allowance  for Loan  Losses:  Because  some loans may not be repaid in full,  an
allowance for loan losses is maintained. Increases to the allowance are recorded
by a provision for loan losses  charged to expense.  Estimating  the risk of the
loss and the amount of loss on any loan is necessarily subjective.  Accordingly,
the allowance is maintained  by  management  at a level  considered  adequate to
cover  possible  losses  that  are  currently  anticipated  based  on past  loss
experience,  general economic  conditions,  information  about specific borrower
situations  including their financial  position and collateral values, and other
factors and estimates  which are subject to change over time.  While  management
may  periodically  allocate  portions of the allowance for specific problem loan
situations,  including  impaired loans discussed  below,  the whole allowance is
available for any charge-offs  that occur.  Loans are charged off in whole or in
part when management's estimate of the undiscounted cash flows from the loan are
less than the  recorded  investment  in the loan,  although  collection  efforts
continue and future recoveries may occur.

                                  (Continued)

                                      F-8

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

In May 1993, the Financial Accounting Standards Board (FASB) issued Statement of
Financial  Accounting Standards No. 114, "Accounting by Creditors for Impairment
of a Loan" (SFAS No. 114).  SFAS No. 114 (as modified by No. 118,  effective for
the Bank beginning  January 1, 1995) requires the measurement of impaired loans,
based on the  present  value of  expected  cash flows  discounted  at the loan's
effective interest rate or, as a practical  expedient,  at the loan's observable
market  price  or the  fair  value  of  collateral  if the  loan  is  collateral
dependent.  Under this standard,  loans considered to be impaired are reduced to
the  present  value of  expected  future  cash  flows  or to the  fair  value of
collateral,  by  allocating a portion of the  allowance  for loan losses to such
loans.  If these  allocations  cause the  allowance  for loan  losses to require
increase,  such increase is reported as a provision for loan losses.  The effect
of adopting the Statement was not material to the Bank's consolidated  financial
position or results of operations during 1995.

Smaller balance homogenous loans are defined as residential first mortgage loans
secured by one-to-four family residences,  residential  construction  loans, and
share loans and are  evaluated  collectively  for  impairment.  Commercial  real
estate loans are evaluated  individually for impairment.  Normal loan evaluation
procedures, as described in the second preceding paragraph, are used to identify
loans which must be evaluated for impairment.  In general,  loans  classified as
doubtful or loss are considered  impaired while loans  classified as substandard
are individually evaluated for impairment. Depending on the relative size of the
credit relationship,  late or insufficient  payments of 30 to 90 days will cause
management to reevaluate the credit under its normal loan evaluation procedures.
While the factors which identify a credit for  consideration  for measurement of
impairment, or nonaccrual, are similar, the measurement considerations differ. A
loan is impaired when the economic  value  estimated to be received is less than
the  value  implied  in the  original  credit  agreement.  A loan is  placed  in
nonaccrual  when  payments  are more  than 90 days past due  unless  the loan is
adequately  collateralized  and in the process of collection.  Although impaired
loan and  nonaccrual  loan  balances are  measured  differently,  impaired  loan
disclosures under SFAS Nos. 114 and 118 are not expected to differ significantly
from nonaccrual and renegotiated loan disclosures.

Recognition  of Income on Loans:  Interest on real  estate and certain  consumer
loans is accrued  over the term of the loans  based upon the  principal  balance
outstanding.  Where serious doubt exists as to the collectibility of a loan, the
accrual of interest is  discontinued.  Under SFAS No. 114 as amended by SFAS No.
118, the carrying values of impaired loans are periodically  adjusted to reflect
cash  payments,  revised  estimates of future cash flows,  and  increases in the
present value of expected  cash flows due to the passage of time.  Cash payments
representing  interest  income are  reported as such.  Other cash  payments  are
reported as reductions in carrying  value,  while  increases or decreases due to
changes  in  estimates  of future  payments  and due to the  passage of time are
reported as adjustments to the provision for loan losses.

                                  (Continued)

                                      F-9

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Loan fees, net of direct loan origination costs, are deferred and amortized over
the term of the loan as a yield adjustment.

Real Estate  Owned:  Real estate  owned  represents  property  obtained  through
foreclosure or in settlement of debt  obligations and is carried at the lower of
cost (fair value at date of  foreclosure)  or fair value less estimated  selling
expenses.  Valuation  allowances are recognized when the fair value less selling
expenses is less than the cost of the asset.  Changes in the valuation allowance
are charged or credited to income.

Premises  and  Equipment:  Premises  and  equipment  are  stated  at  cost  less
accumulated  depreciation.  Depreciation  is  computed  using the  straight-line
method over the estimated useful lives of the respective premises and equipment.
Maintenance  and repairs are  charged to expense as  incurred  and  improvements
which extend the useful lives of assets are capitalized.

Income Taxes: Effective January 1, 1993, the Bank adopted Statement of Financial
Accounting Standards No. 109 (SFAS No. 109),  "Accounting for Income Taxes". The
adoption  of SFAS No. 109  changed the Bank's  method of  accounting  for income
taxes from the  deferred  method  (APB 11) to an asset and  liability  approach.
Previously, the Bank deferred the past tax effects of timing differences between
financial  reporting  and  taxable  income.  The  asset and  liability  approach
requires the recognition of deferred tax liabilities and assets for the expected
future tax  consequences of temporary  differences  between the carrying amounts
and the tax bases of assets and liabilities, using enacted tax rates. The effect
of  adopting  SFAS No.  109 is  shown  as a  cumulative  effect  of a change  in
accounting  principle in the 1993 statement of income in the amount of $256,000,
which represents the effect on prior years.

Statement of Cash Flows: Cash and cash equivalents include cash on hand, amounts
due from banks,  and daily federal  funds sold.  The Bank reports net cash flows
for customer loan transactions and deposit transactions.

Reclassifications:  Certain 1995, 1994 and 1993 items have been  reclassified to
conform to the September 30, 1996 presentation.


NOTE 2 - SECURITIES

Effective  January 1, 1994,  the Bank  adopted the  provisions  of  Statement of
Financial Accounting  Standards No. 115 (SFAS No. 115),  "Accounting for Certain
Investments in Debt and Equity Securities".  SFAS No. 115 requires  corporations
to  classify  debt   securities   as  either   held-to-maturity,   trading,   or
available-for-sale.  The net unrealized gain on securities available-for-sale at
January 1, 1994,  due to the adoption of SFAS No. 115, is included as a separate
component in the  statement of changes in equity and  represents  primarily  the
effect of adjusting securities available-for-sale to fair value.

                                  (Continued)

                                      F-10

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)


NOTE 2 - SECURITIES (Continued)

<TABLE>
<CAPTION>
                                                             September 30, 1996
                                                                (Unaudited)
                                          ---------------------------------------------------------
                                                            Gross          Gross
                                           Amortized      Unrealized     Unrealized        Fair
                                             Cost           Gains         (Losses)         Value
                                             ----           -----         --------         -----
<S>                                       <C>             <C>            <C>            <C>
Securities available-for-sale
    U.S. government agencies              $ 7,086,301     $   18,912     $ (10,508)     $ 7,094,705
    FHLMC certificates                      6,666,932        125,684       (13,714)       6,778,902
    FHLMC stock                                25,740        641,593            --          667,333
    FNMA certificates                       9,069,834        133,064       (16,591)       9,186,307
    Collateralized mortgage obligations    18,127,091         34,436       (62,727)      18,098,800
                                          -----------     ----------     ---------      -----------
                                          $40,975,898     $  953,689     $(103,540)     $41,826,047
                                          ===========     ==========     ==========     ===========

Securities held-to-maturity
    GNMA certificates                     $ 3,252,685     $   44,041     $      --      $ 3,296,726
    FHLMC certificates                     10,722,953        455,987       (16,350)      11,162,590
    FNMA certificates                      14,670,820        240,979       (27,877)      14,883,922
    Collateralized mortgage obligations     3,213,008         26,793       (15,725)       3,224,076
                                          -----------     ----------     ---------      -----------
                                          $31,859,466     $  767,800    $  (59,952)     $32,567,314
                                          ===========     ==========    ===========     ===========

                                                             December 31, 1995
                                         ----------------------------------------------------------
                                                            Gross          Gross
                                           Amortized      Unrealized     Unrealized        Fair
                                             Cost           Gains         (Losses)         Value
                                             ----           -----         --------         -----
Securities available-for-sale
    U.S. government agencies              $13,132,845     $   31,211     $ (38,945)     $13,125,111
    FHLMC certificates                      7,176,085        239,152          (680)       7,414,557
    FHLMC stock                                25,740        523,022            --          548,762
    FNMA certificates                       5,989,017         64,708        (3,913)       6,049,812
    Collateralized mortgage obligations    12,099,513         69,016       (13,168)      12,155,361
                                          -----------     ----------     ---------      -----------
                                          $38,423,200     $  927,109     $ (56,706)     $39,293,603
                                          ===========     ==========     ==========     ===========

Securities held-to-maturity
    U.S. government agencies              $ 1,500,000     $    4,667     $      --     $ 1,504,667
    GNMA certificates                       3,810,140        140,316            --       3,950,456
    FHLMC certificates                     12,954,233        523,207        (5,499)     13,471,941
    FNMA certificates                      17,591,634        396,545        (2,113)     17,986,066
    Collateralized mortgage obligations     8,749,758         89,175        (3,211)      8,835,722
                                          -----------     ----------     ---------      -----------
                                          $44,605,765     $1,153,910     $ (10,823)    $45,748,852
                                          ===========     ==========    ==========     ===========
</TABLE>

                                  (Continued)

                                      F-11

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)

NOTE 2 - SECURITIES (Continued)


<TABLE>
<CAPTION>
                                                             December 31, 1994
                                          ---------------------------------------------------------
                                                            Gross          Gross
                                           Amortized      Unrealized     Unrealized        Fair
                                             Cost           Gains         (Losses)         Value
                                             ----           -----         --------         -----
<S>                                       <C>             <C>           <C>              <C>
Securities available-for-sale
    U.S. government agencies              $ 7,978,316     $   11,884    $   (56,045)     $ 7,934,155
    FHLMC stock                                25,740        306,146             --          331,886
    FNMA certificates                       1,102,336             --           (846)       1,101,490
    Collateralized mortgage obligations     7,424,838             --       (282,518)       7,142,320
                                          -----------     ----------    -----------      -----------
                                          $16,531,230     $  318,030    $  (339,409)     $16,509,851
                                          ===========     ==========    ===========      ===========

Securities held-to-maturity
    U.S. government agencies              $ 3,500,000     $       --    $   (89,500)     $ 3,410,500
    GNMA certificates                       4,306,116         25,307       (154,434)       4,176,989
    FHLMC certificates                     19,083,742        101,767       (318,322)      18,867,187
    FNMA certificates                      24,323,450         30,674       (637,462)      23,716,662
    Collateralized mortgage obligations    18,326,660         87,254       (560,572)      17,853,342
                                          -----------     ----------    -----------      -----------
                                          $69,539,968     $  245,002    $(1,760,290)     $68,024,680
                                          ===========     ==========    ===========      ===========
</TABLE>

On December 31, 1995, the Bank  reclassified  a portion of its  held-to-maturity
securities to  available-for-sale  in accordance with "A Guide to Implementation
of  Statement  115 on  Accounting  for  Certain  Investments  in Debt and Equity
Securities",  in order to improve the Bank's  flexibility  in meeting  liquidity
needs.  The amortized  cost and  unrealized  gain on securities  transferred  to
available-for-sale were $9,310,934 and $140,676, respectively.

The amortized cost and estimated market value of debt securities at December 31,
1995 and September 30, 1996, by contractual maturity,  are shown below. Expected
maturities may differ from contractual maturities because borrowers may have the
right  to  call  or  prepay  obligations  with or  without  call  or  prepayment
penalties.

<TABLE>
<CAPTION>
                                                    (Unaudited)
                                                 September 30, 1996              December 31, 1995
                                             ---------------------------     ---------------------------
                                              Amortized         Fair          Amortized         Fair
                                                Cost            Value            Cost           Value
                                                ----            -----            ----           -----
<S>                                          <C>             <C>             <C>             <C>        
Securities available-for-sale
    Due in one year or less                  $ 5,080,101     $ 5,089,535     $ 3,293,086     $ 3,293,528
    Due after one year through
      five years                               2,006,200       2,005,170       7,834,456       7,821,685
    Due after five years through
      ten years                                       --              --       2,005,303       2,009,898
                                             -----------     -----------     -----------     -----------
                                               7,086,301       7,094,705      13,132,845      13,125,111

    FHLMC stock                                   25,740         667,333          25,740         548,762
    Mortgage-backed securities and
      collateralized mortgage obligations     33,863,855      34,064,009      25,264,615      25,619,730
                                             -----------     -----------     -----------     -----------
                                             $40,975,896     $41,826,047     $38,423,200     $39,293,603
                                             ===========     ===========     ===========     ===========
</TABLE>

                                  (Continued)

                                      F-12

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)

NOTE 2 - SECURITIES (Continued)

<TABLE>
<CAPTION>
                                                    (Unaudited)
                                                 September 30, 1996              December 31, 1995
                                             ---------------------------     ---------------------------
                                              Amortized         Fair          Amortized         Fair
                                                Cost            Value            Cost           Value
                                                ----            -----            ----           -----
<S>                                          <C>             <C>             <C>             <C>        
Securities held-to-maturity
    Due after one year through
      five years                             $        --     $        --     $ 1,500,000     $ 1,504,667
    Mortgage-backed securities and
      collateralized mortgage obligations     31,859,466      32,567,314      43,105,765      44,244,185
                                             -----------     -----------     -----------     -----------
                                             $31,859,466     $32,567,314     $44,605,765     $45,748,852
                                             ===========     ===========     ===========     ===========
</TABLE>

The carrying value of  mortgage-backed  securities and  collateralized  mortgage
obligations  are  net  of  unamortized  premiums  of  $119,773,  and  unaccreted
discounts of $312,130 at September 30, 1996 (unaudited).

The carrying value of  mortgage-backed  securities and  collateralized  mortgage
obligations  are  net  of  unamortized  premiums  of  $192,818,  and  unaccreted
discounts of $259,665 at December 31, 1995.

The carrying value of  mortgage-backed  securities and  collateralized  mortgage
obligations are net of unamortized premiums of $707,728 and unaccreted discounts
of $127,484 at December 31, 1994.

Sales of available-for-sale securities are summarized as follows:

                       (Unaudited)
                 For the nine months ended       For the years ended
                       September 30,                 December 31,
                 -------------------------     -------------------------
                    1996           1995           1995           1994
                    ----           ----           ----           ----

Proceeds         $2,919,688     $4,913,964     $4,913,964     $4,914,990
Gross gains              --             --             --             --
Gross losses         80,313        156,726        156,726         89,099

Sales of held-to-maturity securities are summarized as follows:

                                                       1995
                                                       ----
             Proceeds                                $575,152
             Gross gains                                2,026
             Gross losses                               5,980

The Bank received  proceeds of  $7,900,762 on the sale of investment  securities
for the year ended  December  31,  1993.  Gross gains and gross  losses on those
sales were $303,632 and $34,067, respectively.

                                  (Continued)

                                      F-13

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)


NOTE 2 - SECURITIES (Continued)

On  February   13,   1995,   the  Bank  sold  six   securities   classified   as
held-to-maturity.  These sales were permissible under the provisions of SFAS No.
115,  since the  securities  had been paid down to less than 15% of the original
par value.


NOTE 3 - LOANS RECEIVABLE

Loans receivable consist of the following at:
<TABLE>
<CAPTION>
                                                    (Unaudited)            December 31,
                                                   September 30,    ---------------------------
                                                       1996            1995            1994
                                                       ----            ----            ----
<S>                                                 <C>             <C>             <C>        
First mortgage loans
    Principal balances:
       Secured by one-to-four family residences     $47,742,823     $39,088,166     $30,791,642
       Secured by multifamily                         2,860,211       3,386,466       3,742,471
       Secured by commercial real estate                585,594       1,101,429       1,565,654
                                                    -----------     -----------     -----------
                                                     51,188,628      43,576,061      36,099,767
    Less:
       Loans in process                                  53,431          27,639              --
       Net deferred loan origination fees                 8,965          83,916         150,348
                                                    -----------     -----------     -----------
           Total first mortgage loans                51,126,232      43,464,506      35,949,419
Consumer and other loans
    Principal balances:
       Home equity loans                              2,200,939       1,980,641       1,907,907
       Loans on deposits                                174,691         157,703         150,437
       Automobile loans                                 289,109         229,258         119,923
                                                    -----------     -----------     -----------
           Total consumer and other loans             2,664,739       2,367,602       2,178,267
    Less allowance for loan losses                      670,085         600,000         469,126
                                                    -----------     -----------     -----------
                                                    $53,120,886     $45,232,108     $37,658,560
                                                    ===========     ===========     ===========
</TABLE>

Nonaccrual and renegotiated loans totaled  approximately $77,000 and $579,000 at
September  30,  1996  (unaudited)  and  December  31,  1995,  respectively.  The
approximate  amounts of interest  income that would have been recorded under the
original  terms of such loans and the interest  income  actually  recognized are
summarized below:

                            (Unaudited)
                            For the nine
                            months ended               December 31,
                            September 30,  ------------------------------------
                                1996         1995          1994          1993
                                ----         ----          ----          ----
Interest that would have
  been recorded               $ 5,800      $ 55,855      $ 60,972      $ 67,460
Interest income recognized     (4,838)      (50,057)      (45,269)         (995)
                              -------      --------      --------      --------
  Interest income forgone     $   962      $  5,798      $ 15,703      $ 66,465
                              =======      ========      ========      ========

                                  (Continued)

                                      F-14

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)


NOTE 3 - LOANS RECEIVABLE (Continued)

The Bank is not committed to lend  additional  funds to debtors whose loans have
been modified.

There were no impaired loans during 1995.

Loans serviced for others  consisted of  approximately  $2,018,144,  $2,539,000,
$3,165,000,  and $4,206,984 at September 30, 1996  (unaudited)  and December 31,
1995,  1994, and 1993,  respectively.  These loans were sold to the Federal Home
Loan Mortgage Corporation.

The Bank's lending  activities have been concentrated  primarily in Cook County,
Illinois,  where its main office is located.  The largest  portion of the Bank's
loans  are  originated  for  the  purpose  of  enabling  borrowers  to  purchase
residential  real estate  property  secured by first liens on such property.  At
December  31,  1995,  approximately  85% of the  Bank's  loans  were  secured by
owner-occupied,  one-to-four  family  residential  property.  The Bank  requires
collateral on all loans and generally maintains  loan-to-value  ratios of 80% or
less.

Activity in the allowance for loan losses is summarized as follows:
<TABLE>
<CAPTION>
                                      (Unaudited)
                               For the nine months ended          For the years ended
                                     September 30,                    December 31,
                                 ---------------------     ----------------------------------
                                   1996         1995         1995         1994         1993
                                   ----         ----         ----         ----         ----
<S>                              <C>          <C>          <C>          <C>          <C>     
Balance at beginning of year     $600,000     $469,126     $469,126     $234,480     $497,365
Provision charged to income        75,000      121,500      133,470      150,000      148,786
Charge-offs                        (5,315)      (2,596)      (2,596)          --     (412,143)
Recoveries                            400           --           --       84,646          472
                                 --------     --------     --------     --------     --------
                                 $670,085     $588,030     $600,000     $469,126     $234,480
                                 ========     ========     ========     ========     ========
</TABLE>

NOTE 4 - REAL ESTATE OWNED

Activity in the  allowance for losses for  foreclosed  real estate for the years
ended December 31, 1994 and 1993 is summarized below:

                                             1994           1993
                                             ----           ----
     Balance at beginning of year         $ 827,363       $713,461
     Provision charged to income                 --        120,792
     Charge-offs, net of recoveries        (827,363)        (6,890)
                                          ---------       --------
        Balance at end of year            $      --       $827,363
                                          =========       ========

There was no activity during 1995 or 1996 (unaudited).

                                  (Continued)

                                      F-15

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)


NOTE 5 - PREMISES AND EQUIPMENT

Premises and equipment consists of the following at:

                                       (Unaudited)          December 31,
                                      September 30,   -------------------------
                                           1996           1995           1994
                                           ----           ----           ----
Land                                   $   76,730     $   76,730     $   76,730
Building and landscaping                1,464,915      1,521,237      1,532,684
Leasehold improvements                         --             --         46,370
Furniture, fixtures, and equipment        440,374        509,260        564,561
                                       ----------     ----------     ----------
   Total cost                           1,982,019      2,107,227      2,220,345

Accumulated depreciation                 (946,084)    (1,062,821)    (1,138,037)
                                       ----------     -----------    ----------
                                       $1,035,935     $1,044,406     $1,082,308
                                       ==========     ==========     ==========


NOTE 6 - DEPOSITS

Savings and certificate of deposit  accounts with balances greater than $100,000
totaled  $5,265,000  at  September  30,  1996  (unaudited)  and  $6,532,000  and
$4,538,000 at December 31, 1995 and 1994,  respectively.  Deposits  greater than
$100,000 are not insured.

At September  30, 1996  (unaudited),  scheduled  maturities of  certificates  of
deposit are as follows:

          September 30, 1997                    $49,799,929
          September 30, 1998                      9,273,901
          September 30, 1999                      3,653,814
          September 30, 2000                      1,989,064
          September 30, 2001 and thereafter         509,167
                                                -----------
                                                $65,225,875
                                                ===========

At December 31, 1995,  scheduled  maturities of  certificates  of deposit are as
follows:

          December 31, 1996                     $46,869,103
          December 31, 1997                      10,832,895
          December 31, 1998                       3,908,872
          December 31, 1999                       1,625,498
          December 31, 2000 and thereafter        1,431,110
                                                -----------
                                                $64,667,478
                                                ===========

                                  (Continued)

                                      F-16

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)


NOTE 7 - ADVANCES FROM FEDERAL HOME LOAN BANK

Advances from the Federal Home Loan Bank of Chicago were as follows:

                    Interest     (Unaudited)
 Maturity Date        Rate          1996            1995           1994
 -------------        ----          ----            ----           ----
August 19, 1997       9.72%      $1,500,000      $1,500,000     $1,500,000
                                 ==========      ==========     ==========

Interest expense on advances was $111,643 and $110,508 at September 30, 1996 and
1995  (unaudited) and for the years ended December 31, 1995,  1994, and 1993 was
$147,749, $236,928, and $305,186, respectively.

The Bank  maintains a collateral  pledge  agreement  covering  secured  advances
whereby  the Bank has  agreed  to at all times  keep on hand,  free of all other
pledges,  liens,  and  encumbrances,  whole  first  mortgage  loans on  improved
residential  property not more than 90-days delinquent  aggregating no less than
167% of the  outstanding  secured  advances  from the Federal  Home Loan Bank of
Chicago.


NOTE 8 - EMPLOYEE PROFIT SHARING PLAN

An employee profit sharing plan was approved by the Board of Directors effective
January 1, 1985. The plan covers  employees having over one year of service (one
thousand  working hours) and who are at least 21 years of age.  Contributions to
the profit sharing plan are determined and approved annually by the Bank's Board
of Directors. Contributions of $103,230 and $82,282 were approved and funded for
the nine months ended  September  30, 1996 and 1995  (unaudited),  respectively.
Contributions of $132,347,  $114,885,  and $106,117 were approved and funded for
the years ended December 31, 1995, 1994, and 1993, respectively.


NOTE 9 - MONEY PURCHASE PLAN

A money purchase plan was approved by the Board of Directors  effective  January
1, 1993. The plan covers employees having over one year of service (one thousand
working  hours) and who are at least 21 years of age.  The Bank  contributes  an
amount equal to ten percent of participants' salaries.  Contributions of $70,873
and $58,219  were funded for the nine months ended  September  30, 1996 and 1995
(unaudited), respectively, and $90,863, $81,490, and $74,824 were funded for the
years ended December 31, 1995, 1994, and 1993, respectively.

                                  (Continued)

                                      F-17

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)


NOTE 10 - INCOME TAXES

An analysis of the provision for income taxes consists of the following:

                     (Unaudited)
              For the nine months ended           For the years ended
                    September 30,                     December 31,
                ----------------------     ----------------------------------
                  1996          1995         1995         1994         1993
                  ----          ----         ----         ----         ----
Current
    Federal     $ 330,793     $302,207     $413,908     $332,179     $420,600
    State          31,351       32,256       32,722        8,520       58,000
Deferred         (702,527)      98,381      112,540        2,517      (67,484)
                ---------     --------     --------     --------     --------
                $(340,383)    $432,844     $559,170     $343,216     $411,116
                =========     ========     ========     ========     ========

The  provision  for income  taxes  differs from that  computed at the  statutory
corporate tax rate as follows:

<TABLE>
<CAPTION>
                                             (Unaudited)
                                      For the nine months ended           For the years ended
                                            September 30,                     December 31,
                                        ----------------------     ----------------------------------
                                          1996          1995         1995         1994         1993
                                          ----          ----         ----         ----         ----
<S>                                     <C>           <C>          <C>          <C>          <C>     
Provision for federal income taxes
  computed at statutory rate of 34%     $(287,192)    $396,353     $513,809     $300,055     $384,874
State income taxes, net of federal
  tax effect                              (63,370)      21,289       27,420       24,194       35,460
Other                                      10,179       15,202       17,941       18,967       (9,218)
                                        ---------     --------     --------     --------     --------
                                        $(340,383)    $432,844     $559,170     $343,216     $411,116
                                        =========     ========     ========     ========     ========
</TABLE>

Deferred tax assets (liabilities) are comprised of the following:
                                                                    
<TABLE>
<CAPTION>
                                                     (Unaudited)         December 31,
                                                    September 30,   ----------------------
                                                         1996         1995          1994
                                                         ----         ----          ----
<S>                                                   <C>           <C>           <C>     
Charitable contributions                              $ 387,400     $      --     $     --
Special SAIF assessment                                 325,288            --           --
Unrealized loss on securities available-for-sale             --            --        5,986
Deferred loan fees                                           --        22,208       58,082
Loans, principally due to allowance for loan losses     134,495       107,344      181,701
Other                                                        --            --        1,280
                                                      ---------     ---------     --------
     Total deferred tax assets                          847,183       129,552      247,049

Unrealized gain on securities available-for-sale       (331,558)     (339,457)          --
Depreciation                                            (42,139)      (48,843)     (57,782)
Federal Home Loan Bank stock dividends                  (62,372)      (42,382)     (37,423)
Deferred loan fees                                       (6,827)           --           --
Other                                                        --        (5,009)          --
                                                      ---------     ---------     --------
     Total deferred tax liabilities                    (442,896)     (435,691)     (95,205)
                                                      ---------     ---------     --------
         Net deferred tax assets (liabilities)        $ 404,287     $(306,139)    $151,844
                                                      =========     =========     ========
</TABLE>

                                  (Continued)

                                      F-18

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)


NOTE 10 - INCOME TAXES (Continued)

Management has not recorded a valuation  allowance  based on taxes paid in prior
years.

The Bank has  qualified  under  provisions  of the  Internal  Revenue Code which
permit it to deduct from taxable  income a provision for bad debts which differs
from the  provision  charged  to income on the  financial  statements.  Retained
earnings at  September  30, 1996  (unaudited)  and  December  31, 1995 and 1994,
include  approximately  $3,114,000  for which no  deferred  federal  income  tax
liability has been recorded.  Tax legislation passed in August 1996 now requires
all thrift  institutions  to deduct a provision  for bad debts for tax  purposes
based on actual  loss  experience  and  recapture  the excess  bad debt  reserve
accumulated  in the tax years after 1986.  The  related  amount of deferred  tax
liability  which mush be  recaptured  is $126,000 and is payable over a six-year
period.


NOTE 11 - REGULATORY CAPITAL REQUIREMENTS

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

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require  the Bank to  maintain  minimum  amounts  and ratios of total and Tier I
capital as defined in the regulations to risk-weighted assets as defined, and of
Tier  I  capital  to  average  assets  as  defined.  As of  September  30,  1996
(unaudited),  the most recent notification from the Office of Thrift Supervision
categorized  the Bank as well  capitalized  under the  regulatory  framework for
prompt corrective  action. To be categorized as well capitalized,  the Bank must
maintain  minimum  total risk-  based,  Tier I  risk-based,  and Tier I leverage
ratios.  There  are  no  conditions  or  events  since  that  notification  that
management believes have changed the institution's category.

                                  (Continued)

                                      F-19

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)


NOTE 11 - REGULATORY CAPITAL REQUIREMENTS (Continued)

As of  September  30, 1996  (unaudited),  the Bank's  total  risk-based,  Tier I
risk-based,  and Tier I leverage  ratios  exceeded the  regulatory  minimums for
being considered well capitalized.  The total risk-based  capital ratio exceeded
the well capitalized  standard of 10.0% by 13.83% or  approximately  $6,828,000.
Tier I risk-based capital was greater than the well capitalized  minimum of 6.0%
by 16.59% or  approximately  $8,187,000.  The Tier I  leverage  ratio was 7.63%,
approximately $3,846,000 greater than the well capitalized minimum of 5.0%.

Current regulations also require savings institutions to have minimum regulatory
tangible  capital equal to 1.5% of total assets, a core capital ratio of 3%, and
a risk-based  capital  ratio equal to 8% of  risk-adjusted  assets as defined by
regulation.

The following is a reconciliation of capital under generally accepted accounting
principles  (GAAP) to regulatory  capital at September 30, 1996  (unaudited) and
December 31, 1995 (in thousands).

<TABLE>
<CAPTION>
                                                           September 30, 1996
                                                              (Unaudited)
                                -----------------------------------------------------------------------
                                               % of                     %  of       Risk-    % of Risk-
                                Tangible     Tangible      Core       Tangible      based     adjusted
                                Capital       Assets      Capital      Assets      Capital     Assets
                                -------       ------      -------      ------      -------     ------
<S>                             <C>            <C>        <C>           <C>        <C>         <C>   
GAAP capital                    $11,361        7.77%      $11,361       7.77%      $11,361     22.95%
Regulatory general
  valuation allowances                                                                 619      1.25
Unrealized gain on
  securities available-
  for-sale                         (519)      (0.36)         (519)     (0.36)         (519)    (1.05)
                                -------       -----       -------      -----       -------     -----
Regulatory capital -
  computed                       10,842        7.41        10,842       7.41        11,461     23.15

Minimum capital
  requirement                     2,213        1.50         4,426       3.00         3,960      8.00
                                -------       -----       -------      -----       -------     -----
     Excess regulatory
       capital over minimum      $8,629        5.91%      $ 6,416       4.41%      $ 7,501     15.15%
                                 ======       =====       =======      =====       =======     =====
</TABLE>

                                  (Continued)

                                      F-20

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)


NOTE 11 - REGULATORY CAPITAL REQUIREMENTS (Continued)

<TABLE>
<CAPTION>
                                                           December 31, 1995
                                -----------------------------------------------------------------------
                                               % of                     %  of       Risk-    % of Risk-
                                Tangible     Tangible      Core       Tangible      based     adjusted
                                Capital       Assets      Capital      Assets      Capital     Assets
                                -------       ------      -------      ------      -------     ------
<S>                             <C>            <C>        <C>           <C>        <C>         <C>   
GAAP capital                    $11,877        8.13%      $11,877       8.13%      $11,877     25.65%
Regulatory general
  valuation allowances               --          --            --         --           619      1.25
Unrealized gain on
  securities available-
  for-sale                         (531)       (.36)         (531)      (.36)         (531)    (1.15)
                                -------       -----       -------      -----       -------     -----
Regulatory capital -
  computed                       11,346        7.77        11,346       7.77        11,925     25.75

Minimum capital
  requirement                     2,191        1.50         4,382       3.00         3,704      8.00
                                -------       -----       -------      -----       -------     -----
     Excess regulatory
       capital over minimum      $9,155        6.27%      $ 6,964       4.77%      $ 8,221     17.75%
                                 ======       =====       =======      =====       =======     =====
</TABLE>


Accordingly,  management  considers the capital  requirements  to have been met.
FIRREA also includes  restrictions  on loans to one  borrower,  certain types of
investments and loans,  loans to officers,  directors,  brokered  deposits,  and
transactions with affiliates. The Bank is in compliance with these restrictions.

Federal  regulations  require the Bank to comply with a Qualified  Thrift Lender
(QTL) test which  requires that 65% of assets be  maintained in  housing-related
finance  and other  specified  assets.  If the QTL test is not met,  limits  are
placed on growth,  branching,  new investment,  FHLB advances, and dividends, or
the institution must convert to a commercial bank charter.  Management considers
the QTL test to have been met.


NOTE 12 - OFF-BALANCE-SHEET RISK AND CONCENTRATIONS OF CREDIT RISK

The Bank is party to financial  instruments with  off-balance-sheet  risk in the
normal course of business of meeting the financing needs of its customers. These
financial  instruments include commitments to fund loans and previously approved
unused  lines of credit.  The  Bank's  exposure  to credit  loss in the event of
nonperformance  by the parties to these financial  instruments is represented by
the contractual amount of the instruments.  The Bank uses the same credit policy
for  commitments  as  it  uses  for  on-balance-sheet   items.  These  financial
instruments are summarized as follows:

                                  (Continued)

                                      F-21

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)


NOTE 12 - OFF-BALANCE-SHEET RISK AND CONCENTRATIONS OF CREDIT RISK
  (Continued)

                                                       Contract Amount
                                              ----------------------------------
                                               (Unaudited)      December 31,
                                              September 30, --------------------
                                                  1996        1995        1994
                                                  ----        ----        ----
Financial instruments whose contract amounts
  represent credit risk
     Commitments to extend credit, including
       loans in process                         $259,000    $615,000    $590,000

At September 30, 1996 (unaudited) and December 31, 1995 and 1994, commitments to
extend credit, including loans in process, consisted of $154,000,  $615,000, and
$408,000,  respectively, in fixed rate commitments. These commitments are due to
expire  within 30 to 45 days of issuance  and have rates  ranging  from 7.75% to
8.00% in 1996, 6.875% to 7.75% in 1995, and 8.75% to 9.375% in 1994.

Financial  instruments which  potentially  subject the Bank to concentrations of
credit  risk  include  interest-bearing  deposit  accounts  in  other  financial
institutions  and loans. At September 30, 1996 (unaudited) and December 31, 1995
and 1994,  the Bank had deposit  accounts with balances  totaling  approximately
$14,676,000, $10,039,000 and $13,915,000, respectively, at the Federal Home Loan
Bank of Chicago. Concentrations of loans are described in Note 3.


NOTE 13 - COMMITMENTS AND CONTINGENCIES

The Bank is,  from time to time,  a party to  certain  lawsuits  arising  in the
ordinary  course of its business.  The Bank believes that none of these lawsuits
would, if adversely determined,  have a material adverse effect on its financial
condition, results of operations, or capital.

At  September  30, 1996 and  December 31,  1995,  the Bank was  obligated  under
noncancelable  operating  leases  for  office  space.  Net rent  expenses  under
operating leases,  including the proportionate  share of taxes,  insurance,  and
maintenance  costs,  were  approximately  $70,000 for both the nine months ended
September 30, 1996 and 1995  (unaudited) and $93,000,  $91,280,  and $78,677 for
the years ended  December 31, 1995,  1994,  and 1993,  respectively.  The leases
expire January 31, 1996 and April 1, 1997.  Projected  minimum  rental  payments
under the terms of the leases, not including taxes, insurance,  and maintenance,
are as follows:

                                  (Continued)

                                      F-22


<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)


NOTE 13 - COMMITMENTS AND CONTINGENCIES (Continued)

                             September 30,      December 31,
                                 1996               1995
                                 ----               ----
                              (Unaudited)
     1996                       $10,500            $47,415
     1997                        10,500             10,500
                                -------            -------
                                $21,000            $57,915
                                =======            =======

The deposits of savings  associations  such as the Bank are presently insured by
the  Savings  Association  Insurance  Fund  (SAIF),  which,  along with the Bank
Insurance  Fund (BIF),  is one of the two insurance  funds  administered  by the
Federal Deposit Insurance  Corporation  (FDIC).  However,  it is not anticipated
that SAIF will be  adequately  recapitalized  until 2002,  absent a  substantial
increase in premium  rates or the  imposition  of special  assessments  or other
significant developments, such as a merger of the SAIF and the BIF. Accordingly,
a recapitalization plan was signed into law on September 30, 1996 which provides
for a  special  assessment  of an  estimated  .65% of all  SAIF-insured  deposit
balances as of March 31, 1995. The Bank's liability for the special  assessment,
estimated to total approximately $514,000 (unaudited) net of taxes, was recorded
in the third quarter of 1996.

The Bank established the Hemlock Federal Bank for Savings Charitable Foundation,
Inc.  (the   Foundation).   The  Foundation  is  a  not-for-profit   corporation
incorporated   in  the  state  of  Illinois.   The  Bank  accrued  a  $1,000,000
contribution during the quarter ended September 30, 1996 (unaudited).


NOTE 14 - FAIR VALUES OF FINANCIAL INSTRUMENTS

The   approximate   carrying  amount  and  estimated  fair  value  of  financial
instruments consist of the following:

<TABLE>
<CAPTION>
                                                         (In thousands)
                                             (Unaudited)
                                          September 30, 1996        December 31, 1995 
                                        -----------------------  -----------------------
                                        Approximate              Approximate 
                                          Carrying   Estimated     Carrying   Estimated                          
                                           Amount    Fair Value     Amount    Fair Value
                                           ------    ----------     ------    ----------
<S>                                        <C>         <C>          <C>         <C>      
Financial Assets
  Cash and cash equivalents                $16,376     $16,376      $13,301     $13,301  
  Securities                                73,686      74,394       83,900      85,042 
  Loans, net of allowance for loan losses   53,121      52,741       45,232      46,338
  Federal Home Loan Bank stock                 901         901          849         849
  Accrued interest receivable                  845         845        1,107       1,107
</TABLE>

                                  (Continued)

                                      F-23

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)


NOTE 14 - FAIR VALUES OF FINANCIAL INSTRUMENTS (Continued)

<TABLE>
<CAPTION>
                                                         (In thousands)
                                             (Unaudited)
                                          September 30, 1996        December 31, 1995 
                                        -----------------------  -----------------------
                                        Approximate              Approximate 
                                          Carrying   Estimated     Carrying   Estimated                          
                                           Amount    Fair Value     Amount    Fair Value
                                           ------    ----------     ------    ----------
<S>                                       <C>         <C>          <C>         <C>      
Financial Liabilities
  Interest-bearing demand deposits        $(18,244)   $(18,244)    $(20,020)   $(20,020)
  Savings deposits                         (45,689)    (45,689)     (46,054)    (46,054)
  Time deposits                            (65,226)    (65,284)     (64,667)    (64,841)
  Advances from Federal Home
    Loan Bank                               (1,500)     (1,500)      (1,500)     (1,593)
  Advance payments by borrowers
    for taxes and insurance                   (288)       (288)        (652)       (652)
  Accrued interest payable                    (112)       (112)        (116)       (116)
</TABLE>

For purposes of the above, the following assumptions were used:

Cash  and  Cash  Equivalents:  The  estimated  fair  values  for  cash  and cash
equivalents are based on their carrying  values due to the short-term  nature of
these assets.

Securities  and  Mortgage-backed  Securities:  The fair values of investment and
mortgage-backed  securities  are  based  on the  quoted  market  value  for  the
individual security or its equivalent.

Loans: The estimated fair value for loans has been determined by calculating the
present  value of future  cash flows  based on the  current  rate the Bank would
charge for similar loans with similar maturities,  applied for an estimated time
period until the loan is assumed to be repriced or repaid.

Deposit  Liabilities:  The  estimated  fair  value  for time  deposits  has been
determined  by  calculating  the  present  value of future  cash flows  based on
estimates  of rates the Bank would pay on such  deposits,  applied  for the time
period until maturity. The estimated fair values of interest-bearing  demand and
savings deposits are assumed to approximate  their carrying values as management
establishes  rates on these  deposits  at a level  that  approximates  the local
market area. Additionally, these deposits can be withdrawn on demand.

Advances  from Federal  Home Loan Bank:  The fair value of the Federal Home Loan
Bank advance was  determined  by  calculating  the present  value of future cash
flows using the current rate for an advance with a similar length to maturity.

                                  (Continued)

                                      F-24

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)


NOTE 14 - FAIR VALUES OF FINANCIAL INSTRUMENTS (Continued)

Accrued Interest: The fair values of accrued interest receivable and payable are
assumed to equal their carrying values.

Off-Balance-Sheet  Instruments:  Off-balance-sheet  items consist principally of
unfunded loan commitments. The fair value of these commitments is not material.

Other assets and  liabilities of the Bank not defined as financial  instruments,
such as property and equipment, are not included in the above disclosures.  Also
not included are nonfinancial  instruments typically not recognized in financial
statements such as the value of core deposits,  loan servicing rights,  customer
goodwill, and similar items.

While  the  above  estimates  are  based on  management's  judgment  of the most
appropriate  factors,  there is no assurance  that if the Bank disposed of these
items on September 30, 1996 or December 31, 1995, the fair value would have been
achieved,  because the market value may differ  depending on the  circumstances.
The estimated fair values at September 30, 1996 and December 31, 1995 should not
necessarily be considered to apply at subsequent dates.


NOTE 15 - ADOPTION OF PLAN OF CONVERSION (UNAUDITED)

On September 10, 1996, the Board of Directors of the Bank, subject to regulatory
approval and approval by the members of the Bank,  adopted a Plan of  Conversion
to convert from a federal  mutual  savings bank to a federal  stock savings bank
with the concurrent formation of a holding company and the adoption of a federal
thrift  charger.  The  conversion  is  expected to be  accomplished  through the
amendment  of the Bank's  charter and the sale of the holding  company's  common
stock in an  amount  equal to the  consolidated  pro forma  market  value of the
holding  company  and  the  Bank  after  giving  effect  to  the  conversion.  A
subscription offering of the shares of common stock will be offered initially to
the Bank's eligible deposit account holders,  then to other members of the Bank.
Any shares of the holding  company's  common stock not sold in the  subscription
offering will be offered for sale to the general  public,  giving  preference to
the Bank's market area.

The Board of  Directors  of the Bank or the holding  company  intend to adopt an
Employee  Stock  Ownership  Plan and various stock option and  incentive  plans,
subject  to  ratification  by the  stockholders  of the  holding  company  after
conversion,  if such  stockholder  approval is required by any  regulatory  body
having  jurisdiction  to  require  such  approval.  In  addition,  the  Board of
Directors is authorized to enter into employment contracts with key employees.

                                  (Continued)

                                      F-25

<PAGE>

                        HEMLOCK FEDERAL BANK FOR SAVINGS
                          NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994, and 1993
                     September 30, 1996 and 1995 (unaudited)


NOTE 15 - ADOPTION OF PLAN OF CONVERSION (UNAUDITED) (Continued)

At the time of conversion,  the Bank will establish a liquidation  account in an
amount  equal to its total net worth as of the  latest  statement  of  financial
condition  appearing in the final  prospectus.  The liquidation  account will be
maintained for the benefit of eligible depositors who continue to maintain their
accounts  at the Bank after the  conversion.  The  liquidation  account  will be
reduced  annually to the extent that  eligible  depositors  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,  each eligible depositor will be entitled to receive a distribution
from the liquidation account in an amount  proportionate to the current adjusted
qualifying  balances for accounts then held. The liquidation  account balance is
not available for payment of dividends.

Conversion  costs will be deferred and deducted  from the proceeds of the shares
sold in the  conversion.  If the conversion is not completed,  all costs will be
charged to expense. At September 30, 1996, $26,000 has been deferred.

                                  (Continued)

                                      F-26



<PAGE>


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

        No person has been  authorized  to give any  information  or to make any
representation other than as contained in this Prospectus in connection with the
offering  made  hereby,  and,  if given  or  made,  such  other  information  or
representation  must not be relied upon as having been authorized by the Holding
Company or the Bank.  This  Prospectus does not constitute an offer to sell or a
solicitation  of an offer to buy any of the  securities  offered  hereby  to any
person in any jurisdiction in which such offer or solicitation is not authorized
or in which the person making such offer or  solicitation is not qualified to do
so, or to any person to whom it is unlawful  to make such offer or  solicitation
in such  jurisdiction.  Neither  the  delivery of this  Prospectus  nor any sale
hereunder shall under any  circumstances  create any implication  that there has
been no change in the  affairs of the  Holding  Company or the Bank since any of
the dates as of which information is furnished herein or since the date hereof.

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

                                TABLE OF CONTENTS
                                                                        Page
                                                                        ----
Prospectus Summary........................................                4
Selected Financial Information............................               15
Recent Financial Data.....................................               18
Hemlock Federal Financial Corporation.....................               24
Hemlock Federal...........................................               24
Use of Proceeds...........................................               25
Dividends.................................................               26
Market for Common Stock...................................               27
Pro Forma Data............................................               27
Pro Forma Regulatory Capital Analysis.....................               32
Capitalization............................................               33
Management's Discussion and Analysis of Financial
   Condition and Results of Operations....................               34
Business .................................................               48
Regulation................................................               78
Management ...............................................               90
The Conversion............................................              101
Restrictions on Acquisitions of Stock and Related
   Takeover Defensive Provisions..........................              121
Description of Capital Stock..............................              127
Legal and Tax Matters.....................................              129
Experts...................................................              129
Additional Information....................................              129
Index to Financial Statements.............................              F-1


     Until the later of  ________,  1997 or 25 days  after  commencement  of the
offering of Common Stock, all dealers  effecting  transactions in the registered
securities,  whether or not participating in this distribution,  may be required
to deliver a  prospectus.  This is in addition to the  obligation  of dealers to
deliver a  prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.

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

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


                                1,805,500 Shares



                           HEMLOCK FEDERAL FINANCIAL
                                  CORPORATION
        (Proposed Holding Company for Hemlock Federal Bank for Savings)


                                  COMMON STOCK

                                 ______________

                                   PROSPECTUS
                                 ______________


                             CHARLES WEBB & COMPANY
                  A Division of Keefe, Bruyette & Woods, Inc.


                              ______________, 1997

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

<PAGE>
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 13.  Other Expenses of Issuance and Distribution

     Set forth below is an estimate  of the amount of fees and  expenses  (other
than underwriting  discounts and coimmissions) to be incurred in connection with
the issuance of the shares.

SEC registration fees..............................................     $  6,292
NASD fee...........................................................        2,576
Nasdaq registration fee............................................       15,382
OTS filing fees....................................................        8,400
Counsel fees and expenses..........................................      105,000
Accounting fees and expenses.......................................       75,000
Appraisal and business plan fees and expenses......................       40,000
Conversion agent fees and expenses.................................       15,000
Marketing agent's expenses.........................................       20,000
Marketing agent's counsel fees and expenses........................       25,000
Printing, postage and mailing......................................       50,000
Blue sky fees and expenses.........................................        5,000
Other expenses.....................................................        7,350
                                                                           -----

     TOTAL.........................................................    $ 375,000
                                                                         =======


- -------------------
(1) Based on maximum of  Estimated  Valuation  Range and  assumptions  set forth
under "Pro Forma Data" in the Prospectus.

Item 14.  Indemnification of Directors and Officers

     Article  Eleventh of the Holding  Company's  Certificate  of  Incorporation
provides for  indemnification  of directors and officers of the Holding  Company
against any and all liabilities,  judgments,  fines and reasonable  settlements,
costs,  expenses  and  attorneys'  fees  incurred in any actual,  threatened  or
potential proceeding,  except to the extent that such indemnification is limited
by  Delaware  law and such law cannot be varied by  contract  or bylaw.  Article
Eleventh  also  provides for the  authority to purchase  insurance  with respect
thereto.

     Section  145 of the  General  Corporation  Law of  the  State  of  Delaware
authorizes a  corporation's  Board of Directors to grant indemnity under certain
circumstances  to directors and  officers,  when made, or threatened to be made,
parties to certain  proceedings  by reason of such status with the  corporation,
against judgments, fines, settlements and expenses, including

                                      II-1

<PAGE>



attorneys' fees. In addition,  under certain  circumstances  such persons may be
indemnified  against expenses  actually and reasonably  incurred in defense of a
proceeding by or on behalf of the corporation. Similarly, the corporation, under
certain  circumstances,  is  authorized  to indemnify  directors and officers of
other  corporations or enterprises who are serving as such at the request of the
corporation,  when such persons are made, or  threatened to be made,  parties to
certain  proceedings  by  reason  of  such  status,  against  judgments,  fines,
settlements  and  expenses,   including   attorneys'  fees;  and  under  certain
circumstances,  such persons may be indemnified  against  expenses  actually and
reasonably incurred in connection with the defense or settlement of a proceeding
by or in the right of such other corporation or enterprise.  Indemnification  is
permitted  where such person (i) was acting in good faith;  (ii) was acting in a
manner he reasonably  believed to be in or not opposed to the best  interests of
the corporation or other corporation or enterprise,  as appropriate;  (iii) with
respect to a criminal proceeding, has no reasonable cause to believe his conduct
was unlawful; and (iv) was not adjudged to be liable to the corporation or other
corporation  or enterprise  (unless the court where the  proceeding  was brought
determines that such person is fairly and reasonably entitled to indemnity).

     Unless  ordered by a court,  indemnification  may be made only  following a
determination that such  indemnification is permissible because the person being
indemnified has met the requisite standard of conduct. Such determination may be
made (i) by the Board of Directors of the Holding  Company by a majority vote of
a quorum consisting of directors not at the time parties to such proceeding;  or
(ii) if such a quorum  cannot be  obtained  or the  quorum so  directs,  then by
independent legal counsel in a written opinion; or (iii) by the stockholders.

     Section 145 also permits  expenses  incurred by  directors  and officers in
defending a  proceeding  to be paid by the  corporation  in advance of the final
disposition  of such  proceedings  upon the  receipt  of an  undertaking  by the
director or officer to repay such amount if it is ultimately  determined that he
is not entitled to be indemnified by the corporation against such expenses.

Item 15.  Recent Sales of Unregistered Securities

     The Registrant is newly  incorporated,  solely for the purpose of acting as
the holding company of Hemlock Federal Bank for Savings  pursuant to the Plan of
Conversion  (filed as Exhibit 2  herein),  and no sales of its  securities  have
occurred to date.

                                      II-2

<PAGE>



Item 16.  Exhibits and Financial Statement Schedules
<TABLE>
<CAPTION>

(a)      Exhibits:
          <S>         <C>
          1.1         Letter Agreement regarding marketing and consulting services
          1.2         Form of Agency Agreement*
          2           Plan of Conversion
          3.1         Certificate of Incorporation of the Holding Company
          3.2         Bylaws of the Holding Company
          3.3         Charter of Hemlock Federal in stock form
          3.4         Bylaws of Hemlock Federal in stock form
          4           Form of Stock Certificate of the Holding Company
          5           Opinion of Silver, Freedman & Taff, L.L.P. with respect to legality of stock
          8.1         Opinion of Silver, Freedman & Taff, L.L.P. with respect to Federal income
                      tax consequences of the Conversion*
          8.2         Opinion of Crowe, Chizek and Company LLP with respect to Illinois income
                      tax consequences of the Conversion*
          8.3         Opinion of Keller & Company, Inc. with respect to Subscription Rights
         10.1         Form of Proposed Stock Option and Incentive Plan
         10.2         Form of Employment Agreement with Maureen G. Partynski
         10.3         Form of Employment Agreement with Michael R. Stevens
         10.4         Form of Change-In-Control Severance Agreement with Rosanne Pastorek-
                      Belczak
         10.5         Form of Change-In-Control Severance Agreement with Jean M. Thornton
         10.6         Form of Change-In-Control Severance Agreement with Robert Upton
         10.7         Employee Stock Ownership Plan
         10.8         Form of Proposed Recognition and Retention Plan
         10.9         Pension Plan*
         22           Subsidiaries
         24.1         Consent of Silver, Freedman & Taff, L.L.P.
         24.2         Consent of Crowe, Chizek and Company LLP
         24.3         Consent of Keller & Company, Inc.
         25           Power of Attorney (set forth on signature page)
         99.1         Appraisal*
         99.2         Proxy Statement and form of proxy to be furnished to Hemlock Federal
                      account holders
         99.3         Stock Order Form and Order Form Instructions
         99.4         Certification
         99.5         Question and Answer Brochure
         99.6         Advertising, Training and Community Informational Meeting Materials

<FN>

*  To be filed by amendment.
</FN>
</TABLE>

                                      II-3

<PAGE>



Item 17.  Undertakings

         The undersigned Registrant hereby undertakes:

         (1) To file, during any period in which offers or sales are being made,
a post-effective amendment to this Registration Statement:

(i)          To include any  Prospectus  required  by  Section  10(a)(3) of  the
             Securities Act of 1933;

(ii)         To reflect in the  Prospectus any facts or events arising after the
             effective  date of the  Registration  Statement (or the most recent
             post-effective  amendment  thereof)  which,  individually or in the
             aggregate,  represent a fundamental  change in the  information set
             forth in the Registration Statement; and

(iii)        To include any  material  information  with  respect to the plan of
             distribution not previously disclosed in the Registration Statement
             or any  material  change to such  information  in the  Registration
             Statement.

     (2) That, for the purpose of determining any liability under the Securities
Act of 1933,  each  such  post-effective  amendment  shall be deemed to be a new
Registration  Statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

     (3) To remove from registration by means of a post-effective  amendment any
of the securities being registered which remain unsold at the termination of the
offering.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors,  officers and controlling  persons of the
Registrant pursuant to the foregoing  provisions,  or otherwise,  the Registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such  indemnification  is against  public policy as expressed in the Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the Registrant of expenses incurred
or paid by a director,  officer or  controlling  person of the Registrant in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and it will be governed by the final adjudication
of such issue.

     The undersigned Registrant hereby undertakes that:

     (1) For purposes of determining  any liability  under the Securities Act of
1933, the information  omitted from the form of prospectus filed as part of this
Registration  Statement  in reliance  upon Rule 430A and  contained in a form of
prospectus filed by the Registrant pursuant

                                      II-4

<PAGE>


to Rule  424(b)(1) or (4) or 497(h) under the  Securities Act shall be deemed to
be part of this Registration Statement as of the time it was declared effective.

     (2) For the purpose of determining  any liability  under the Securities Act
of 1933, each post-effective  amendment that contains a form of prospectus shall
be deemed to be a new Registration  Statement relating to the securities offered
therein,  and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

                                      II-5
<PAGE>


                                   SIGNATURES


     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto duly  authorized in the City of Oak Forest,  Illinois on
December___, 1996.

                                           HEMLOCK FEDERAL FINANCIAL CORPORATION




                                            By: /s/ Maureen G. Partynski
                                                ------------------------
                                                Maureen G. Partynski,
                                                Chairman of the Board and
                                                  Chief Executive Officer
                                                  (Duly Authorized
                                                     Representative)




     KNOW ALL MEN BY THESE PRESENTS,  that each person whose  signature  appears
below  constitutes  and appoints  Maureen G. Partynski or Michael R. Stevens his
true and lawful  attorney-in-fact and agent, with full power of substitution and
re-substitution,  for him  and in his  name,  place  and  stead,  in any and all
capacities, to sign any and all amendments (including post-effective amendments)
to this Registration Statement, and to file the same, with all exhibits thereto,
and all  other  documents  in  connection  therewith,  with the  Securities  and
Exchange  Commission,  granting unto said  attorney-in-fact and agent full power
and  authority  to do and  perform  each and every act and thing  requisite  and
necessary to be done,  as fully to all intents and purposes as he might or could
do in person, hereby ratifying and confirming said attorney-in-fact and agent or
his  substitute  or  substitutes  may  lawfully do or cause to be done by virtue
hereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  has been signed below by the  following  persons in the
capacities and on the dates indicated.


/s/ Maureen G. Partynski                           /s/ Michael R. Stevens
- -------------------------------------              -----------------------------
Maureen G. Partynski, Chairman of the              Michael R. Stevens, 
Board and Chief Executive Officer                  President and Director
(Principal Executive and Operating Officer)

Date: December 26, 1996                                Date: December 26, 1996


                                      II-6

<PAGE>




/s/ Rosanne Pastorek-Belczak                   /s/ Frank A. Bucz
- -----------------------------------------      ---------------------------------
Rosanne Pastorek-Belczak, Vice President,      Frank A. Bucz, Auditor/Consultant
Secretary and Director                         and Director

Date: December 26, 1996                        Date: December 26, 1996



/s/ Kenneth J. Bazarnik                        /s/ Charles Gjondla
- -----------------------------                  -------------------------
Kenneth J. Bazarnik, Director                  Charles Gjondla, Director

Date: December 26, 1996                        Date: December 26, 1996



/s/ G. Gerald Schiera                          /s/ Jean M. Thornton
- ---------------------------                    ---------------------------------
G. Gerald Schiera, Director                    Jean M. Thornton, Vice President
                                               and Controller/Treasurer
                                               (Principal Financial and
                                               Accounting Officer:

Date: December 26, 1996                        Date: December 26, 1996


                                      II-7

<PAGE>

    As filed with the Securities and Exchange Commission on December 26, 1996

                                                   Registration No. 333-







                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549








                                 EXHIBITS TO THE

                                    FORM S-1

                                      UNDER

                           THE SECURITIES ACT OF 1933










                      HEMLOCK FEDERAL FINANCIAL CORPORATION

                             5700 West 159th Street
                         Oak Forest, Illinois 60452-3198



<PAGE>
                                  EXHIBIT INDEX

<TABLE>
<CAPTION>




Exhibits:
<S>                  <C>
1.1                  Letter Agreement regarding marketing and consulting services
1.2                  Form of Agency Agreement*
2                    Plan of Conversion
3.1                  Certificate of Incorporation of the Holding Company
3.2                  Bylaws of the Holding Company
3.3                  Charter of Hemlock Federal in stock form
3.4                  Bylaws of Hemlock Federal in stock form
4                    Form of Stock Certificate of the Holding Company
5                    Opinion of Silver, Freedman & Taff, L.L.P. with Respect to Legality of Stock
8.1                  Opinion of Silver, Freedman & Taff, L.L.P. with respect to Federal income tax
                     consequences of the Conversion*
8.2                  Opinion of Crowe, Chizek and Company LLP with respect to Illinois income tax
                     consequences of the Conversion*
8.3                  Opinion of Keller & Company, Inc. with respect to Subscription Rights
10.1                 Form of Proposed Stock Option and Incentive Plan
10.2                 Form of Employment Agreement with Maureen G. Partynski
10.3                 Form of Employment Agreement with Michael R. Stevens
10.4                 Form of Change-In-Control Severance Agreement with Rosanne Pastorek-Belczak
10.5                 Form of Change-In-Control Severance Agreement with Jean M. Thornton
10.6                 Form of Change-In-Control Severance Agreement with Robert Upton
10.7                 Employee Stock Ownership Plan
10.8                 Form of Proposed Recognition and Retention Plan
10.9                 Pension Plan*
22                   Subsidiaries
24.1                 Consent of Silver, Freedman & Taff, L.L.P.
24.2                 Consent of Crowe, Chizek and Company LLP
24.3                 Consent of Keller & Company, Inc.
25                   Power of Attorney (set forth on signature page)
99.1                 Appraisal*
99.2                 Proxy Statement and form of proxy to be furnished to Hemlock Federal account
                     holders
99.3                 Stock Order Form and Order Form Instructions
99.4                 Certification
99.5                 Question and Answer Brochure
99.6                 Advertising, Training and Community Informational Meeting Materials
<FN>

*  To be filed by amendment
</FN>
</TABLE>

<PAGE>




                                                                    Exhibit 1.1


September 2, 1996


Ms. Maureen Gavron-Partynski
Chairman and Chief Executive Officer
Mr. Michael R. Stevens
President
Hemlock Federal Bank for Savings
5700 W. 159th Street
Oak Forest, IL    60452-3198

Dear Ms. Partynski and Mr. Stevens:

This  proposal is in  connection  with Hemlock  Federal  Bank for Savings'  (the
"Bank")  intention  to  convert  from  a  mutual  to a  capital  stock  form  of
organization  (the  "Conversion").  In order to  effect  the  Conversion,  it is
contemplated  that all of the Bank's common stock to be outstanding  pursuant to
the Conversion  will be issued to a holding company (the "Company") to be formed
by the Bank, and that the Company will offer and sell shares of its common stock
first to  eligible  persons  (pursuant  to the Bank's Plan of  Conversion)  in a
Subscription and Community Offering.

Charles Webb & Company ("Webb"),  a Division of Keefe,  Bruyette and Woods, Inc.
("KBW"),  will act as the Bank's and the Company's  exclusive  financial advisor
and marketing agent in connection  with the  Conversion.  This letter sets forth
selected terms and conditions of our engagement.

1.  Advisory/Conversion  Services. As the Bank's and Company's financial advisor
and  marketing  agent,  Webb  will  provide  the  Bank  and the  Company  with a
comprehensive  program of  conversion  services  designed to promote an orderly,
efficient,  cost-effective and long-term stock  distribution.  Webb will provide
financial  and  logistical  advice to the Bank and the  Company  concerning  the
offering  and  related  issues.   Webb  will  assist  in  providing   conversion
enhancement  services  intended  to  maximize  stock  sales in the  Subscription
Offering and to  residents  of the Bank's  market  area,  if  necessary,  in the
Community Offering.

Webb shall provide financial  advisory services to the Bank which are typical in
connection with an equity offering and include,  but are not limited to, overall
financial  analysis  of the client  with a focus on  identifying  factors  which
impact  the   valuation  of  the  common  stock  and  provide  the   appropriate
recommendations for the betterment of the equity valuation.




<PAGE>


Ms. Maureen G. Partynski and Mr. Michael Stevens
September 2, 1996
Page 2 of 6


Additionally, post conversion financial advisory services will include advice on
shareholder  relations,  NASDAQ  listing,  dividend policy (for both regular and
special  dividends),  stock repurchase  strategy and  communication  with market
makers.  Prior to the closing of the  offering,  Webb shall  furnish to client a
Post-Conversion  reference manual which will include specifics relative to these
items.  (The nature of the services to be provided by Webb as the Bank's and the
Company's financial advisor and marketing agent are further described in Exhibit
A attached hereto.)

2.  Preparation of Offering  Documents.  The Bank, the Company and their counsel
will draft the Registration  Statement,  Application for Conversion,  Prospectus
and other  documents to be used in  connection  with the  Conversion.  Webb will
attend  meetings  to review  these  documents  and  advise you on their form and
content.  Webb and its  counsel  will draft  appropriate  agency  agreement  and
related documents as well as marketing materials other than the Prospectus.

3. Due Diligence Review. Prior to filing the Registration Statement, Application
for Conversion or any offering or other documents  naming Webb as the Bank's and
the  Company's   financial   advisor  and  marketing   agent,   Webb  and  their
representatives  will undertake  substantial  investigations  to learn about the
Bank's  business and  operations  ("due  diligence  review") in order to confirm
information  provided to us and to evaluate  information  to be contained in the
Bank's and/or the  Company's  offering  documents.  The Bank agrees that it will
make  available  to Webb  all  relevant  information,  whether  or not  publicly
available,  which Webb reasonably requests, and will permit Webb to discuss with
management  the  operations  and  prospects  of the Bank.  Webb  will  treat all
material non-public information as confidential. The Bank acknowledges that Webb
will rely upon the accuracy and  completeness of all  information  received from
the Bank,  its  officers,  directors,  employees,  agents  and  representatives,
accountants  and  counsel  including  this letter to serve as the Bank's and the
Company's financial advisor and marketing agent.

4.  Regulatory  Filings.  The Bank  and/or the  Company  will cause  appropriate
offering  documents  to be filed with all  regulatory  agencies  including,  the
Securities  and Exchange  Commission  ("SEC"),  the National  Bank of Securities
Dealers ("NASD"), Office of Thrift Supervision ("OTS") and such state securities
commissioners as may be determined by the Bank.

5. Agency Agreement.  The specific terms of the conversion services,  conversion
offering  enhancement  and syndicated  offering  services  contemplated  in this
letter shall be set forth in an Agency  Agreement  between Webb and the Bank and
the Company to be executed prior to commencement of the offering,  and dated the
date that the Company's Prospectus is declared effective and/or authorized to be
disseminated by the appropriate  regulatory agencies, the SEC, the NASD, the OTS
and such  state  securities  commissioners  and  other  regulatory  agencies  as
required by applicable law.


<PAGE>


Ms. Maureen G. Partynski and Mr. Michael Stevens
September 2, 1996
Page 3 of 6


6. Representations,  Warranties and Covenants. The Agency Agreement will provide
for customary  representations,  warranties  and covenants by the Bank and Webb,
and for the Company to indemnify  Webb and their  controlling  persons  (and, if
applicable, the members of the selling group and their controlling persons), and
for Webb to  indemnify  the Bank and the Company  against  certain  liabilities,
including, without limitation, liabilities under the Securities Act of 1933.

7. Fees.  For the  services  hereunder,  the Bank and/or  Company  shall pay the
following fees to Webb at closing unless stated otherwise:

       (a)    A Management Fee of $25,000  payable in four  consecutive  monthly
              installments of $6,250 commencing with the signing of this letter.
              Such fees shall be deemed to have been earned when due. Should the
              Conversion be terminated  for any reason not  attributable  to the
              action or inaction of Webb, Webb shall have earned and be entitled
              to be paid fees  accruing  through  the  stage at which  point the
              termination occurred. This Management Fee shall be applied against
              the Success Fee described  below.

       (b)    A Success Fee of 1.5% of the  aggregate  Purchase  Price of Common
              Stock sold in the  Subscription  Offering and  Community  Offering
              excluding shares purchased by the Bank's officers,  directors,  or
              employees (or members of their immediate  families) plus any ESOP,
              tax-qualified or stock based  compensation plans (except IRA's) or
              similar plan created by the Bank for some or all of its  directors
              or employees.

       (c)    If any shares of the Company's  stock remain  available  after the
              subscription  offering, at the request of the Bank, Webb will seek
              to form a syndicate of registered  broker-dealers to assist in the
              sale of such common stock on a best efforts basis,  subject to the
              terms and conditions set forth in the selected dealers  agreement.
              Webb will endeavor to distribute the common stock among dealers in
              a fashion which best meets the distribution objectives of the Bank
              and the Plan of Conversion.  Webb will be paid a fee not to exceed
              5.5% of the aggregate Purchase Price of the shares of common stock
              sold by them.  Webb will pass onto  selected  broker-dealers,  who
              assist in the syndicated  community,  an amount  competitive  with
              gross  underwriting  discounts charged at such time for comparable
              amounts of stock sold at a comparable price per share in a similar
              market  environment.  Fees with respect to purchases affected with
              the  assistance  of a  broker/dealer  other  than  Webb  shall  be
              transmitted by Webb to such broker/dealer. The decision to utilize
              selected broker-dealers will be made by the Bank upon consultation
              with Webb. In the event, with respect to any stock purchases, fees
              are paid pursuant to this subparagraph 7(c), such fees shall be in
              lieu of, and not in addition to, payment  pursuant to subparagraph
              7(a) and 7(b).

8.  Additional  Services.  Webb  further  agrees to provide  financial  advisory
assistance  to the  Company  and the  Bank for a  period  of one year  following
completion of the Conversion, including formation of a dividend policy and share
repurchase program, assistance with shareholder reporting



<PAGE>


Ms. Maureen G. Partynski and Mr. Michael Stevens
September 2, 1996
Page 4 of 6


and shareholder  relations  matters,  general advice on mergers and acquisitions
and other related financial matters,  without the payment by the Company and the
Bank of any fees in addition to those set forth in Section 7 hereof.  Nothing in
this  Agreement  shall  require the Company and the Bank to obtain such services
from Webb.  Following  this  initial  one year  term,  if both  parties  wish to
continue the  relationship,  a fee will be negotiated  and an agreement  entered
into at that time.

9.  Expenses.  The Bank  will  bear  those  expenses  of the  proposed  offering
customarily borne by issuers, including,  without limitation,  regulatory filing
fees,  SEC, "Blue Sky," and NASD filing and  registration  fees; the fees of the
Bank's  accountants,   attorneys,   appraiser,  transfer  agent  and  registrar,
printing,  mailing and  marketing  and syndicate  expenses  associated  with the
Conversion; the fees set forth in Section 7; and fees for "Blue Sky" legal work.
If Webb incurs expenses on behalf of Client, Client will reimburse Webb for such
expenses.

Webb's reasonable  out-of-pocket expenses,  including costs of travel, meals and
lodging,  photocopying,  telephone, facsimile and couriers not to exceed $5,000.
Client will also reimburse Webb for reasonable fees and expenses of counsel. The
selection of such  counsel will be done by Webb,  with the approval of the Bank.
Such reimbursement of legal fees and expenses will not exceed $35,000.

10. Conditions.  Webb's willingness and obligation to proceed hereunder shall be
subject to, among other  things,  satisfaction  of the  following  conditions in
Webb's opinion, which opinion shall have been formed in good faith by Webb after
reasonable determination and consideration of all relevant factors: (a) full and
satisfactory   disclosure  of  all  relevant   material,   financial  and  other
information in the disclosure documents and a determination by Webb, in its sole
discretion,  that the sale of stock on the terms  proposed is  reasonable  given
such disclosures;  (b) no material adverse change in the condition or operations
of the Bank  subsequent  to the execution of the  agreement;  and (c) no adverse
market  conditions at the time of offering which in Webb's opinion make the sale
of the shares by the Company inadvisable.


<PAGE>


Ms. Maureen G. Partynski and Mr. Michael Stevens
September 2, 1996
Page 5 of 6


12. Benefit. This Agreement shall inure to the benefit of the parties hereto and
their respective successors and to the parties indemnified pursuant to the terms
and conditions of the Agency Agreement and their successors, and the obligations
and  liabilities  assumed  hereunder by the parties hereto shall be binding upon
their respective successors provided,  however, that this Agreement shall not be
assignable by Webb.

13.  Definitive  Agreement.  This letter  reflects  Webb's present  intention of
proceeding to work with the Bank on its proposed conversion.  It does not create
a binding  obligation on the part of the Bank,  the Company or Webb except as to
the  agreement to maintain the  confidentiality  of non-public  information  set
forth in Section 3, the payment of certain fees as set forth in Section 7(a) and
7(b) and the  assumption  of  expenses  as set forth in  Section 9, all of which
shall  constitute the binding  obligations of the parties hereto and which shall
survive the  termination  of this  Agreement or the  completion  of the services
furnished hereunder and shall remain operative and in full force and effect. You
further  acknowledge  that any report or analysis  rendered by Webb  pursuant to
this engagement is rendered for use solely by the management of the Bank and its
agents in connection with the Conversion.  Accordingly,  you agree that you will
not provide any such  information  to any other person without our prior written
consent.

Webb  acknowledges  that in  offering  the  Company's  stock no  person  will be
authorized to give any information or to make any  representation  not contained
in the offering  prospectus and related  offering  materials  filed as part of a
registration statement to be declared effective in connection with the offering.
Accordingly,  Webb agrees that in connection  with the offering it will not give
any unauthorized information or make any unauthorized representation. We will be
pleased to  elaborate  on any of the  matters  discussed  in this letter at your
convenience.


<PAGE>


Ms. Maureen G. Partynski and Mr. Michael Stevens
September 2, 1996
Page 6 of 6


If the  foregoing  correctly  sets  forth our  mutual  understanding,  please so
indicate  by signing  and  returning  the  original  copy of this  letter to the
undersigned.

Very truly yours,

CHARLES WEBB & COMPANY


By:       /s/ Patricia A. McJoynt
          ------------------------
          Patricia A. McJoynt
          Executive Vice President

HEMLOCK FEDERAL BANK FOR SAVINGS


By:      /s/ Maureen G. Partynski            Date: 09/10/96
         ------------------------                  --------




<PAGE>



                                    EXHIBIT A

                          CONVERSION SERVICES PROPOSAL
                       TO HEMLOCK FEDERAL BANK FOR SAVINGS



Charles Webb & Company  provides thrift  institutions  converting from mutual to
stock form of ownership  with a  comprehensive  program of  conversion  services
designed to promote an orderly,  efficient,  cost-effective  and long-term stock
distribution.  The following list is representative of the conversion  services,
if appropriate, we propose to perform on behalf of the Bank.

General Services

Assist  management  and  legal  counsel  with  the  design  of  the  transaction
structure.

Analyze and make  recommendations  on bids from printing,  transfer  agent,  and
appraisal firms.

Assist  officers and  directors in obtaining  bank loans to purchase  stock,  if
requested.

Assist  in  drafting  and   distribution   of  press  releases  as  required  or
appropriate.

Conversion Offering Enhancement Services

Establish and manage Stock  Information  Center at the Bank.  Stock  Information
Center personnel will track  prospective  investors;  record stock orders;  mail
order  confirmations;  provide the Bank's senior  management with daily reports;
answer customer inquiries; and handle special situations as they arise.

Assign Webb's personnel to be at the Bank through completion of the Subscription
and  Community  Offerings  to manage  the Stock  Information  Center,  meet with
prospective  shareholders  at  individual  and community  information  meetings,
solicit  local  investor  interest  through a  tele-marketing  campaign,  answer
inquiries,  and otherwise  assist in the sale of stock in the  Subscription  and
Community Offerings.
 This effort will be lead by a Principal of Webb/KBW.

Create target investor list based upon review of the Bank's depositor base.

Provide intensive financial and marketing input for drafting of the prospectus.


<PAGE>



Conversion Offering Enhancement Services- Continued



Prepare other marketing materials,  including prospecting letters and brochures,
and media advertisements.

Arrange logistics of community information meeting(s) as required.

Prepare audio-visual presentation by senior management for community information
meeting(s).

Prepare  management  for  question-and-answer  period at  community  information
meeting(s).

Attend and address community  information  meeting(s) and be available to answer
questions.


Broker-Assisted Sales Services.

Arrange for broker information meeting(s) as required.

Prepare audio-visual presentation for broker information meeting(s).

Prepare  script for  presentation  by senior  management  at broker  information
meeting(s).

Prepare  management  for   question-and-answer   period  at  broker  information
meeting(s).

Attend and address  broker  information  meeting(s)  and be  available to answer
questions.

Produce  confidential  broker  memorandum  to assist  participating  brokers  in
selling the Bank's common stock.


Aftermarket Support Services.

Webb will use their best efforts to secure market  making and on-going  research
commitment from at least two NASD firms, one of which will be Keefe,  Bruyette &
Woods, Inc.




                                                                      EXHIBIT 2


                        Hemlock Federal Bank for Savings
                              Oak Forest, Illinois

                               PLAN OF CONVERSION
                    From Mutual to Stock Form of Organization


I.       GENERAL

         On September 10, 1996,  the Board of Directors of Hemlock  Federal Bank
for Savings (the  "Bank")  adopted a Plan of  Conversion  whereby the Bank would
convert from a mutual savings  institution to a stock savings  institution to be
known as "Hemlock  Federal Bank for Savings." The Plan includes,  as part of the
conversion,  the concurrent  formation of a holding company,  to be named in the
future. The Plan provides that non-transferable  subscription rights to purchase
Holding  Company  Conversion  Stock will be offered  first to  Eligible  Account
Holders of record as of the Eligibility Record Date, then to the Holding Company
and the Bank's  Tax-Qualified  Employee  Plans,  then to  Supplemental  Eligible
Account Holders of record as of the Supplemental  Eligibility  Record Date, then
to Other Members,  and then to directors,  officers and employees.  Concurrently
with, at any time during, or promptly after the Subscription  Offering, and on a
lowest  priority  basis,  an opportunity to subscribe may also be offered to the
general public in a Direct Community Offering or a Public Offering. The price of
the Holding Company Conversion Stock will be based upon an independent appraisal
of the Bank and will reflect its estimated pro forma market value, as converted.
It is the desire of the Board of Directors of the Bank to attract new capital to
the Bank in order to increase its capital,  support  future  savings  growth and
increase  the  amount of funds  available  for  residential  and other  mortgage
lending.  The Converted Bank is also expected to benefit from its management and
other personnel having a stock ownership in its business,  since stock ownership
is viewed  as an  effective  performance  incentive  and a means of  attracting,
retaining and  compensating  management and other  personnel.  No change will be
made in the Board of Directors or management as a result of the Conversion.

II.      DEFINITIONS

         Acting in Concert:  The term  "acting in  concert"  shall have the same
meaning given it in ss.574.2(c) of the Rules and Regulations of the OTS.

         Actual Subscription Price: The price per share,  determined as provided
in Section V of the Plan, at which Holding Company Conversion Stock will be sold
in the Subscription Offering.

         Affiliate:  An  "affiliate"  of,  or  a  Person  "affiliated"  with,  a
specified Person, is a Person that directly,  or indirectly  through one or more
intermediaries,  controls,  or is controlled by or is under common control with,
the Person specified.

         Associate:  The term  "associate," when used to indicate a relationship
with any  Person,  means (i) any  corporation  or  organization  (other than the
Holding Company, the Bank or a majority-owned subsidiary of the Holding Company)
of which such Person is an officer or partner or is, directly or indirectly, the
beneficial owner of ten percent or more of any class of equity securities,  (ii)
any trust or other  estate in which  such  Person has a  substantial  beneficial
interest or as to which such Person serves as trustee or in a similar  fiduciary
capacity, and (iii) any relative or spouse of such Person, or any relative

                                       P1

<PAGE>



of such  spouse,  who has the same home as such  Person or who is a director  or
officer of the  Holding  Company or the Bank or any  subsidiary  of the  Holding
Company; provided, however, that any Tax-Qualified or Non-Tax-Qualified Employee
Plan shall not be deemed to be an  associate  of any  director or officer of the
Holding Company or the Bank, to the extent provided in Section V hereof.

         Bank:  Hemlock  Federal  Bank for  Savings  or such  other  name as the
institution may adopt.

         Conversion:  Change of the Bank's  charter and bylaws to federal  stock
charter and bylaws;  sale by the Holding Company of Holding  Company  Conversion
Stock;  and issuance  and sale by the  Converted  Bank of Converted  Bank Common
Stock to the Holding Company, all as provided for in the Plan.

         Converted  Bank:  The federally  chartered  stock  savings  institution
resulting from the Conversion of the Bank in accordance with the Plan.

         Deposit Account:  Any withdrawable or repurchasable  account or deposit
in the Bank.

         Direct  Community  Offering:  The offering to the general public of any
unsubscribed shares which may be effected as provided in Section V hereof.

         Eligibility Record Date: The close of business on June 30, 1995.

         Eligible Account Holder: Any Person holding a Qualifying Deposit in the
Bank on the Eligibility Record Date.

         Exchange Act: The Securities Exchange Act of 1934, as amended.

         Holding Company:  A corporation which upon completion of the Conversion
will own all of the outstanding common stock of the Converted Bank, and the name
of which will be selected in the future.

         Holding Company  Conversion  Stock:  Shares of common stock,  par value
$.01 per share,  to be issued and sold by the  Holding  Company as a part of the
Conversion;  provided,  however,  that for purposes of calculating  Subscription
Rights and maximum purchase limitations under the Plan, references to the number
of shares of  Holding  Company  Conversion  Stock  shall  refer to the number of
shares offered in the Subscription Offering.

         Local  Community:   The  geographic  area   encompassing  Cook  County,
Illinois.

         Market  Maker:  A dealer  (i.e.,  any Person who  engages  directly  or
indirectly  as agent,  broker or principal in the business of offering,  buying,
selling, or otherwise dealing or trading in securities issued by another Person)
who, with respect to a particular  security,  (i) regularly publishes bona fide,
competitive  bid and offer  quotations  in a recognized  inter-dealer  quotation
system;  or (ii) furnishes  bona fide  competitive  bid and offer  quotations on
request;  and  (iii) is  ready,  willing,  and able to  effect  transactions  in
reasonable quantities at his quoted prices with other brokers or dealers.

         Maximum  Subscription  Price:  The price per share of  Holding  Company
Conversion  Stock  to be  paid  initially  by  subscribers  in the  Subscription
Offering.

         Member:  Any Person or entity  that  qualifies  as a member of the Bank
pursuant to its charter and bylaws.


                                       P2

<PAGE>



         Non-Tax-Qualified  Employee Plan:  Any defined  benefit plan or defined
contribution plan of the Bank or the Holding Company,  such as an employee stock
ownership plan, stock bonus plan,  profit-sharing plan or other plan, which with
its related trust does not meet the requirements to be "qualified" under Section
401 of the Internal Revenue Code.

         OTS: Office of Thrift Supervision,  Department of the Treasury, and its
successors.

         Officer:  An  executive  officer  of the  Holding  Company or the Bank,
including  the  Chairman of the Board,  President,  Executive  Vice  Presidents,
Senior Vice Presidents in charge of principal business functions,  Secretary and
Treasurer.

         Order Forms: Forms to be used in the Subscription  Offering to exercise
Subscription Rights.

         Other  Members:  Members  of the  Bank,  other  than  Eligible  Account
Holders,  Tax-Qualified Employee Plans or Supplemental Eligible Account Holders,
as of the Voting Record Date.

         Person: An individual, a corporation, a partnership,  an association, a
joint-stock company, a trust, any unincorporated  organization,  or a government
or political subdivision thereof.

         Plan:  This Plan of  Conversion  of the Bank,  including  any amendment
approved as provided in this Plan.

         Public  Offering:  The offering for sale  through the  Underwriters  to
selected  members  of the  general  public  of any  shares  of  Holding  Company
Conversion Stock not subscribed for in the  Subscription  Offering or the Direct
Community Offering, if any.

         Public  Offering Price:  The price per share at which any  unsubscribed
shares of Holding Company Conversion Stock are initially offered for sale in the
Public Offering.

         Qualifying  Deposit:  The  aggregate  balance  of $50 or  more  of each
Deposit Account of an Eligible Account Holder as of the Eligibility  Record Date
or of a Supplemental Eligible Account Holder as of the Supplemental  Eligibility
Record Date.

         SAIF: Savings Association Insurance Fund.

         SEC:  Securities and Exchange Commission.

         Special Meeting:  The Special Meeting of Members called for the purpose
of considering and voting upon the Plan of Conversion.

         Subscription  Offering:  The  offering  of  shares of  Holding  Company
Conversion  Stock for  subscription  and  purchase  pursuant to Section V of the
Plan.

         Subscription Rights: Non-transferable,  non-negotiable, personal rights
of  the  Bank's  Eligible   Account  Holders,   Tax-Qualified   Employee  Plans,
Supplemental  Eligible Account Holders,  Other Members, and directors,  Officers
and employees to subscribe for shares of Holding Company Conversion Stock in the
Subscription Offering.

         Supplemental  Eligibility  Record  Date:  The last day of the  calendar
quarter preceding approval of the Plan by the OTS.

                                       P3

<PAGE>



         Supplemental  Eligible Account Holder:  Any person holding a Qualifying
Deposit in the Bank (other than an officer or director and their  associates) on
the Supplemental Eligibility Record Date.

         Tax-Qualified  Employee  Plans:  Any  defined  benefit  plan or defined
contribution plan of the Bank or the Holding Company,  such as an employee stock
ownership plan, stock bonus plan,  profit-sharing plan or other plan, which with
its related trust meets the requirements to be "qualified"  under Section 401 of
the Internal Revenue Code.

         Underwriters:  The  investment  banking firm or firms agreeing to offer
and sell Holding Company Conversion Stock in the Public Offering.

         Voting  Record  Date:  The  date  set  by the  Board  of  Directors  in
accordance with federal  regulations for determining Members eligible to vote at
the Special Meeting.

III.     STEPS PRIOR TO SUBMISSION OF PLAN OF CONVERSION TO THE MEMBERS FOR
         APPROVAL

         Prior  to  submission  of the Plan of  Conversion  to its  Members  for
approval,  the Bank must receive from the OTS  approval of the  Application  for
Approval of Conversion to convert to the federal stock form of organization. The
following steps must be taken prior to such regulatory approval:

A.       The  Board  of  Directors  shall  adopt  the  Plan by not  less  than a
         two-thirds vote.

B.       The Bank  shall  notify  its  Members  of the  adoption  of the Plan by
         publishing a statement in a newspaper  having a general  circulation in
         each community in which the Bank maintains an office.

C.       Copies  of the Plan  adopted  by the Board of  Directors  shall be made
         available for inspection at each office of the Bank.

D.       The Bank will promptly cause an Application  for Approval of Conversion
         on Form AC to be  prepared  and filed with the OTS, an  Application  on
         Form H-(e)1 (or other  applicable  form) to be prepared  and filed with
         the OTS and a  Registration  Statement  on Form S-1 to be prepared  and
         filed with the SEC.

E.       Upon receipt of notice from the OTS to do so, the Bank shall notify its
         Members that it has filed the Application for Approval of Conversion by
         posting  notice in each of its  offices and by  publishing  notice in a
         newspaper  having  general  circulation  in each community in which the
         Bank maintains an office.

IV.      CONVERSION PROCEDURE

         Following  approval  of the  application  by the OTS,  the Plan will be
submitted  to a vote of the  Members  at the  Special  Meeting.  If the  Plan is
approved by Members  holding a majority of the total number of votes entitled to
be cast at the Special  Meeting,  the Bank will take all other  necessary  steps
pursuant  to  applicable  laws and  regulations  to convert  to a federal  stock
savings  institution as part of a concurrent  holding company formation pursuant
to the terms of the Plan.

         The Holding  Company  Conversion  Stock will be offered for sale in the
Subscription  Offering at the  Maximum  Subscription  Price to Eligible  Account
Holders,  Tax-Qualified  Employee Plans,  Supplemental Eligible Account Holders,
Other Members and directors, Officers and employees of the

                                       P4

<PAGE>



Bank, prior to or within 45 days after the date of the Special Meeting. The Bank
may,  either  concurrently  with,  at any time  during,  or  promptly  after the
Subscription  Offering,  also offer the Holding Company  Conversion Stock to and
accept  subscriptions  from other  Persons in a Direct  Community  Offering or a
Public   Offering;   provided  that  the  Bank's   Eligible   Account   Holders,
Tax-Qualified  Employee Plans,  Supplemental  Eligible  Account  Holders,  Other
Members and directors,  Officers and employees shall have the priority rights to
subscribe for Holding  Company  Conversion  Stock set forth in Section V of this
Plan.  However,  the  Holding  Company  and the Bank may  delay  commencing  the
Subscription  Offering  beyond  such  45-day  period  in the event  there  exist
unforeseen material adverse market or financial conditions.  If the Subscription
Offering commences prior to the Special Meeting,  subscriptions will be accepted
subject to the approval of the Plan at the Special Meeting.

         The period for the Subscription  Offering and Direct Community Offering
will be not less than 20 days nor more than 45 days unless extended by the Bank.
Upon completion of the Subscription  Offering and the Direct Community Offering,
if any, any unsubscribed  shares of Holding Company Conversion Stock may be sold
through the Underwriters to selected members of the general public in the Public
Offering.  If for any reason all of the shares are not sold in the  Subscription
Offering,  the Direct Community  Offering,  if any, and the Public Offering,  if
any,  the  Holding  Company  and the Bank will use their best  efforts to obtain
other purchasers,  subject to OTS approval. Completion of the sale of all shares
of Holding Company  Conversion  Stock not sold in the  Subscription  Offering is
required within 45 days after termination of the Subscription Offering,  subject
to extension of such 45-day period by the Holding  Company and the Bank with the
approval of the OTS.  The Holding  Company and the Bank may jointly  seek one or
more  extensions  of such 45-day period if necessary to complete the sale of all
shares of Holding Company  Conversion Stock. In connection with such extensions,
subscribers  and other  purchasers  will be permitted  to increase,  decrease or
rescind their subscriptions or purchase orders to the extent required by the OTS
in approving  the  extensions.  Completion  of the sale of all shares of Holding
Company  Conversion  Stock is  required  within 24 months  after the date of the
Special Meeting.

V.       STOCK OFFERING

         A. Total Number of Shares and Purchase Price of Conversion Stock

                  The total number of shares of Holding Company Conversion Stock
         to be issued and sold in the Conversion  will be determined  jointly by
         the Boards of  Directors  of the Holding  Company and the Bank prior to
         the commencement of the Subscription Offering, subject to adjustment if
         necessitated by market or financial conditions prior to consummation of
         the  Conversion.   The  total  number  of  shares  of  Holding  Company
         Conversion  Stock shall also be subject to increase in connection  with
         any  oversubscriptions in the Subscription Offering or Direct Community
         Offering.

                  The  aggregate  price for which all shares of Holding  Company
         Conversion Stock will be sold will be based on an independent appraisal
         of the  estimated  total pro forma market value of the Holding  Company
         and the Converted Bank. Such appraisal shall be performed in accordance
         with  OTS  guidelines  and  will be  updated  as  appropriate  under or
         required by applicable regulations.

                  The  appraisal  will  be  made  by an  independent  investment
         banking or financial  consulting firm experienced in the area of thrift
         institution appraisals. The appraisal will include, among other things,
         an analysis of the historical and pro forma  operating  results and net
         worth of the Converted  Bank and a comparison  of the Holding  Company,
         the Converted

                                       P5

<PAGE>



         Bank and the Conversion Stock with comparable  thrift  institutions and
         holding companies and their respective outstanding capital stocks.

                  Based upon the independent appraisal,  the Boards of Directors
         of the  Holding  Company  and the Bank  will  jointly  fix the  Maximum
         Subscription Price.

                  If,  following  completion  of the  Subscription  Offering and
         Direct Community Offering,  if any, a Public Offering is effected,  the
         Actual  Subscription Price for each share of Holding Company Conversion
         Stock  will  be  the  same  as  the  Public  Offering  Price  at  which
         unsubscribed  shares of Holding Company  Conversion Stock are initially
         offered for sale by the Underwriters in the Public Offering.

                  If,  upon  completion  of the  Subscription  Offering,  Public
         Offering,  if any, and Direct  Community  Offering,  if any, all of the
         Holding  Company  Conversion  Stock is subscribed for or only a limited
         number of shares remain unsubscribed for, the Actual Subscription Price
         for each share of Holding Company  Conversion  Stock will be determined
         by dividing the estimated appraised aggregate pro forma market value of
         the Holding  Company and the Converted  Bank,  based on the independent
         appraisal as updated upon  completion of the  Subscription  Offering or
         other sale of all of the Holding Company Conversion Stock, by the total
         number of shares of Holding Company  Conversion  Stock to be issued and
         sold by the Holding Company upon  Conversion.  Such appraisal will then
         be expressed in terms of a specific aggregate dollar amount rather than
         as a range.

         B. Subscription Rights

                  Non-transferable  Subscription  Rights to purchase shares will
         be  issued  without  payment  therefor  to  Eligible  Account  Holders,
         Tax-Qualified  Employee Plans,  Supplemental  Eligible Account Holders,
         Other Members and directors,  Officers and employees of the Bank as set
         forth below.

                  1. Preference Category No. 1: Eligible Account Holders

                           Each   Eligible    Account   Holder   shall   receive
                  non-transferable  Subscription  Rights to subscribe for shares
                  of Holding Company  Conversion Stock in an amount equal to the
                  greater of $200,000, or one-tenth of one percent (.10%) of the
                  total  offering of shares,  or 15 times the  product  (rounded
                  down to the next whole  number)  obtained by  multiplying  the
                  total  number  of  shares  of  common  stock to be issued by a
                  fraction  of  which  the   numerator  is  the  amount  of  the
                  qualifying  deposit  of the  Eligible  Account  Holder and the
                  denominator is the total amount of qualifying  deposits of all
                  Eligible  Account  Holders in the converting Bank in each case
                  on the Eligibility Record Date.

                           If sufficient shares are not available,  shares shall
                  be allocated first to permit each subscribing Eligible Account
                  Holder to purchase  to the extent  possible  100  shares,  and
                  thereafter among each subscribing  Eligible Account Holder pro
                  rata in the same proportion that his Qualifying  Deposit bears
                  to the total Qualifying  Deposits of all subscribing  Eligible
                  Account Holders whose subscriptions remain unsatisfied.

                           Non-transferable   Subscription  Rights  to  purchase
                  Holding  Company  Conversion  Stock  received by directors and
                  Officers  of the Bank  and  their  Associates,  based on their
                  increased   deposits  in  the  Bank  in  the  one-year  period
                  preceding the Eligibility

                                       P6

<PAGE>



                  Record Date, shall be subordinated to all other  subscriptions
                  involving the exercise of non-transferable Subscription Rights
                  of Eligible Account Holders.

                  2. Preference Category No. 2: Tax-Qualified Employee Plans

                           Each Tax-Qualified Employee Plan shall be entitled to
                  receive non-transferable Subscription Rights to purchase up to
                  10%  of  the  shares  of  Holding  Company  Conversion  Stock,
                  provided  that singly or in the  aggregate  such plans  (other
                  than that portion of such plans which is self-directed)  shall
                  not  purchase  more  than  10% of the  shares  of the  Holding
                  Company   Conversion  Stock.   Subscription   Rights  received
                  pursuant to this Category shall be  subordinated to all rights
                  received  by  Eligible  Account  Holders  to  purchase  shares
                  pursuant  to  Category   No.  1;   provided,   however,   that
                  notwithstanding  any  other  provision  of  this  Plan  to the
                  contrary,  the Tax-Qualified Employee Plans shall have a first
                  priority  Subscription  Right to the  extent  that  the  total
                  number of shares of Holding Company  Conversion  Stock sold in
                  the Conversion  exceeds the maximum of the appraisal  range as
                  set forth in the subscription prospectus.

                  3. Preference  Category No. 3:  Supplemental  Eligible Account
                  Holders

                           Each  Supplemental   Eligible  Account  Holder  shall
                  receive non-transferable  Subscription Rights to subscribe for
                  shares of Holding Company  Conversion Stock in an amount equal
                  to the greater of $200,000, or one-tenth of one percent (.10%)
                  of the total  offering  of  shares,  or 15 times  the  product
                  (rounded   down  to  the  next  whole   number)   obtained  by
                  multiplying  the total  number of shares of common stock to be
                  issued by a fraction of which the  numerator  is the amount of
                  the qualifying  deposit of the  Supplemental  Eligible Account
                  Holder and the  denominator  is the total amount of qualifying
                  deposits of all  Supplemental  Eligible Account Holders in the
                  converting Bank in each case on the  Supplemental  Eligibility
                  Record Date.

                           Subscription   Rights   received   pursuant  to  this
                  category  shall be  subordinated  to all  Subscription  Rights
                  received  by  Eligible   Account  Holders  and   Tax-Qualified
                  Employee Plans pursuant to Category Nos. 1 and 2 above.

                           Any non-transferable  Subscription Rights to purchase
                  shares  received by an Eligible  Account  Holder in accordance
                  with  Category  No. 1 shall  reduce to the extent  thereof the
                  Subscription  Rights to be distributed to such person pursuant
                  to this Category.

                           In the event of an oversubscription  for shares under
                  the  provisions  of this  subparagraph,  the shares  available
                  shall  be   allocated   first  to  permit   each   subscribing
                  Supplemental  Eligible Account Holder, to the extent possible,
                  to  purchase a number of shares  sufficient  to make his total
                  allocation  (including the number of shares, if any, allocated
                  in accordance  with  Category No. 1) equal to 100 shares,  and
                  thereafter  among  each  subscribing   Supplemental   Eligible
                  Account  Holder  pro  rata in the  same  proportion  that  his
                  Qualifying  Deposit bears to the total Qualifying  Deposits of
                  all subscribing  Supplemental  Eligible  Account Holders whose
                  subscriptions remain unsatisfied.


                                       P7

<PAGE>



                  4. Preference Category No. 4: Other Members

                           Each  Other  Member  shall  receive  non-transferable
                  Subscription Rights to subscribe for shares of Holding Company
                  Conversion Stock remaining after satisfying the  subscriptions
                  provided for under Category Nos. 1 through 3 above, subject to
                  the following conditions:

                           a.       Each  Other  Member  shall  be  entitled  to
                                    subscribe  for an amount of shares  equal to
                                    the greater of $200,000, or one-tenth of one
                                    percent  (.10%)  of the  total  offering  of
                                    shares of common stock in the Conversion, to
                                    the extent that Holding  Company  Conversion
                                    Stock is available.

                           b.       In  the  event  of an  oversubscription  for
                                    shares   under   the   provisions   of  this
                                    subparagraph,  the shares available shall be
                                    allocated   among  the   subscribing   Other
                                    Members pro rata in the same proportion that
                                    his  number  of votes on the  Voting  Record
                                    Date  bears to the total  number of votes on
                                    the Voting  Record  Date of all  subscribing
                                    Other  Members on such date.  Such number of
                                    votes  shall  be  determined  based  on  the
                                    Bank's  mutual  charter and bylaws in effect
                                    on the date of  approval  by members of this
                                    Plan of Conversion.

                  5.  Preference   Category  No.  5:  Directors,   Officers  and
                  Employees

                           Each director, Officer and employee of the Bank as of
                  the  date of the  commencement  of the  Subscription  Offering
                  shall be  entitled  to receive  non-transferable  Subscription
                  Rights to purchase  shares of the Holding  Company  Conversion
                  Stock to the extent that shares are available after satisfying
                  subscriptions  under  Category  Nos.  1 through  4 above.  The
                  shares which may be purchased  under this Category are subject
                  to the following conditions:

                           a.       The  total  number  of  shares  which may be
                                    purchased under this Category may not exceed
                                    22% of  the  number  of  shares  of  Holding
                                    Company Conversion Stock.

                           b.       The  maximum  amount of shares  which may be
                                    purchased  under this Category by any Person
                                    is  $200,000 of Holding  Company  Conversion
                                    Stock.  In the event of an  oversubscription
                                    for  shares  under  the  provisions  of this
                                    subparagraph,  the shares available shall be
                                    allocated pro rata among all  subscribers in
                                    this Category.

         C. Public Offering and Direct Community Offering

                  1.       Any shares of Holding  Company  Conversion  Stock not
                           subscribed  for in the  Subscription  Offering may be
                           offered for sale in a Direct Community Offering. This
                           may involve an offering  of all  unsubscribed  shares
                           directly to the general  public with a preference  to
                           those   natural   persons   residing   in  the  Local
                           Community.  The Direct  Community  Offering,  if any,
                           shall  be for a period  of not less  than 20 days nor
                           more  than 45 days  unless  extended  by the  Holding
                           Company and the Bank, and shall commence concurrently
                           with,  during  or  promptly  after  the  Subscription
                           Offering. The purchase price per share to the general
                           public in a Direct  Community  Offering  shall be the
                           same as the Actual  Subscription  Price.  The Holding
                           Company  and the Bank may use an  investment  banking
                           firm or  firms  on a best  efforts  basis to sell the
                           unsubscribed  shares in the  Subscription  and Direct
                           Community Offering. The Holding Company and

                                       P8

<PAGE>



                           the Bank may pay a  commission  or other  fee to such
                           investment  banking  firm or firms  as to the  shares
                           sold by such  firm or firms in the  Subscription  and
                           Direct Community Offering and may also reimburse such
                           firm or firms for  expenses  incurred  in  connection
                           with the sale. The Holding Company  Conversion  Stock
                           will be  offered  and  sold in the  Direct  Community
                           Offering, if any, in accordance with OTS regulations,
                           so as to  achieve  the  widest  distribution  of  the
                           Holding  Company  Conversion  Stock.  No  person,  by
                           himself or herself,  or with an Associate or group of
                           Persons  acting  in  concert,  may  subscribe  for or
                           purchase  more  than  $200,000  of  Holding   Company
                           Conversion Stock in the Direct Community Offering, if
                           any. Further,  the Bank may limit total subscriptions
                           under  this  Section  V.C.1 so as to assure  that the
                           number of shares  available  for the Public  Offering
                           may be up to a specified  percentage of the number of
                           shares of Holding Company Conversion Stock.  Finally,
                           the Bank may  reserve  shares  offered  in the Direct
                           Community   Offering   for  sales  to   institutional
                           investors.

                           In the event of an oversubscription for shares in the
                           Community  Offering,  shares may be allocated (to the
                           extent  shares remain  available)  first to cover any
                           reservation  of  shares  for  a  public  offering  or
                           institutional orders, next to cover orders of natural
                           persons  residing  in the  Local  Community,  then to
                           cover the orders of any other person  subscribing for
                           shares in the  Community  Offering  so that each such
                           person may receive 1,000 shares, and thereafter, on a
                           pro rata basis to such persons based on the amount of
                           their respective subscriptions.

                           The  Bank and the  Holding  Company,  in  their  sole
                           discretion, may reject subscriptions,  in whole or in
                           part,  received  from any Person  under this  Section
                           V.C.  Further,  the Bank and the Holding Company may,
                           at their  sole  discretion,  elect to forego a Direct
                           Community   Offering  and  instead  effect  a  Public
                           Offering as described below.

                  2.       Any shares of Holding  Company  Conversion  Stock not
                           sold in the  Subscription  Offering  or in the Direct
                           Community Offering,  if any, may then be sold through
                           the  Underwriters to selected  members of the general
                           public in the Public  Offering.  It is expected  that
                           the  Public   Offering   will  commence  as  soon  as
                           practicable  after  termination  of the  Subscription
                           Offering and the Direct Community  Offering,  if any.
                           The  Bank and the  Holding  Company,  in  their  sole
                           discretion, may reject any subscription,  in whole or
                           in part, received in the Public Offering.  The Public
                           Offering shall be completed  within 45 days after the
                           termination of the Subscription Offering, unless such
                           period is  extended as provided in Section IV hereof.
                           No  person,  by  himself  or  herself,   or  with  an
                           Associate or group of Persons acting in concert,  may
                           purchase more than  $200,000 in the Public  Offering,
                           if any.

                  3.       If for any reason any shares  remain unsold after the
                           Subscription  Offering,  the Public Offering, if any,
                           and the Direct Community Offering, if any, the Boards
                           of Directors of the Holding Company and the Bank will
                           seek to make other  arrangements  for the sale of the
                           remaining  shares.  Such other  arrangements  will be
                           subject to the approval of the OTS and to  compliance
                           with applicable securities laws.

         D. Additional  Limitations  Upon Purchases of Shares of Holding Company
         Conversion Stock

                  The following  additional  limitations shall be imposed on all
         purchases of Holding Company Conversion Stock in the Conversion:


                                       P9

<PAGE>



                  1.       No  Person,  by  himself  or  herself,   or  with  an
                           Associate or group of Persons acting in concert,  may
                           subscribe for or purchase in the  Conversion a number
                           of shares of Holding Company  Conversion  Stock which
                           exceeds an amount of shares  equal to  $900,000.  For
                           purposes of this paragraph,  an Associate of a Person
                           does not include a Tax-Qualified or Non-Tax Qualified
                           Employee  Plan in which the person has a  substantial
                           beneficial  interest  or serves as a trustee  or in a
                           similar fiduciary capacity. Moreover, for purposes of
                           this   paragraph,   shares   held   by  one  or  more
                           Tax-Qualified  or Non-Tax  Qualified  Employee  Plans
                           attributed to a Person shall not be  aggregated  with
                           shares    purchased    directly   by   or   otherwise
                           attributable to that Person.

                  2.       Directors and Officers and their  Associates  may not
                           purchase  in  all  categories  in the  Conversion  an
                           aggregate  of more  than 32% of the  Holding  Company
                           Conversion Stock. For purposes of this paragraph,  an
                           Associate   of  a  Person   does  not   include   any
                           Tax-Qualified  Employee  Plan.  Moreover,  any shares
                           attributable  to the Officers and directors and their
                           Associates,  but  held by one or  more  Tax-Qualified
                           Employee  Plans shall not be included in  calculating
                           the number of shares which may be purchased under the
                           limitation in this paragraph.

                  3.       The  minimum  number  of shares  of  Holding  Company
                           Conversion  Stock that may be purchased by any Person
                           in the Conversion is 25 shares,  provided  sufficient
                           shares are available.

                  4.       The Boards of  Directors  of the Holding  Company and
                           the Bank may, in their sole discretion,  increase the
                           maximum   purchase    limitation   referred   to   in
                           subparagraph  1.  herein up to 9.99%,  provided  that
                           orders for shares  exceeding  5% of the shares  being
                           offered in the  Conversion  shall not exceed,  in the
                           aggregate,  10% of the  shares  being  offered in the
                           Conversion. Requests to purchase additional shares of
                           Holding Company Conversion Stock under this provision
                           will be allocated by the Boards of Directors on a pro
                           rata basis  giving  priority in  accordance  with the
                           priority rights set forth in this Section V.

                           Depending upon market and financial  conditions,  the
                  Boards of Directors of the Holding  Company and the Bank, with
                  the  approval of the OTS and without  further  approval of the
                  Members,  may increase or decrease  any of the above  purchase
                  limitations.

                           For purposes of this Section V, the  directors of the
                  Holding  Company  and  the  Bank  shall  not be  deemed  to be
                  Associates or a group acting in concert  solely as a result of
                  their serving in such capacities.

                           Each  Person  purchasing   Conversion  Stock  in  the
                  Conversion  shall be deemed to confirm that such purchase does
                  not conflict with the above purchase limitations.

         E. Restrictions and Other Characteristics of Holding Company Conversion
         Stock Being Sold

                  1.       Transferability.  Holding  Company  Conversion  Stock
                           purchased  by  Persons   other  than   directors  and
                           Officers of the  Holding  Company or the Bank will be
                           transferable without restriction. Shares purchased by
                           directors or Officers  shall not be sold or otherwise
                           disposed  of for  value for a period of one year from
                           the date of Conversion, except for any disposition of
                           such shares (i)  following  the death of the original
                           purchaser,  or (ii)  resulting  from an  exchange  of
                           securities in a merger or acquisition approved by the

                                       P10

<PAGE>



                           applicable regulatory authorities. Any transfers that
                           could  result in a change of  control  of the Bank or
                           the Holding Company or result in the ownership by any
                           Person or group acting in concert of more than 10% of
                           any  class of the  Bank's  or the  Holding  Company's
                           equity  securities  are subject to the prior approval
                           of the OTS.

                           The  certificates   representing  shares  of  Holding
                           Company  Conversion  Stock  issued to  directors  and
                           Officers  shall  bear  a  legend  giving  appropriate
                           notice of the one-year  holding  period  restriction.
                           Appropriate   instructions  shall  be  given  to  the
                           transfer  agent for such  stock  with  respect to the
                           applicable  restrictions  relating to the transfer of
                           restricted  stock.  Any shares of common stock of the
                           Holding  Company   subsequently  issued  as  a  stock
                           dividend, stock split, or otherwise,  with respect to
                           any such  restricted  stock,  shall be subject to the
                           same holding period  restrictions for Holding Company
                           or  Bank  directors  and  Officers  as  may  be  then
                           applicable to such restricted stock.

                           No director  or Officer of the Holding  Company or of
                           the Bank, or Associate of such a director or Officer,
                           shall  purchase  any  outstanding  shares of  capital
                           stock of the  Holding  Company  for a period of three
                           years  following  the  Conversion  without  the prior
                           written  approval of the OTS, except through a broker
                           or dealer registered with the SEC or in a "negotiated
                           transaction"  involving  more than one percent of the
                           then-outstanding   shares  of  common  stock  of  the
                           Holding Company. As used herein, the term "negotiated
                           transaction"   means  a  transaction   in  which  the
                           securities are offered and the terms and arrangements
                           relating  to any sale are  arrived at through  direct
                           communications  between  the  seller  or  any  Person
                           acting  on  its  behalf  and  the  purchaser  or  his
                           investment   representative.   The  term  "investment
                           representative" shall mean a professional  investment
                           advisor   acting  as  agent  for  the  purchaser  and
                           independent of the seller and not acting on behalf of
                           the seller in connection with the transaction.

                  2.       Repurchase and Dividend Rights. For a period of three
                           years following Conversion,  the Converted Bank shall
                           not  repurchase  any  shares  of its  capital  stock,
                           except in the case of an offer to repurchase on a pro
                           rata  basis made to all  holders of capital  stock of
                           the Converted  Bank.  Any such offer shall be subject
                           to the prior  approval  of the OTS. A  repurchase  of
                           qualifying  shares of a director  shall not be deemed
                           to be a  repurchase  for  purposes  of  this  Section
                           V.E.2.

                           Present  regulations  also provide that the Converted
                           Bank may not  declare  or pay a cash  dividend  on or
                           repurchase any of its stock (i) if the result thereof
                           would be to  reduce  the  regulatory  capital  of the
                           Converted  Bank  below the  amount  required  for the
                           liquidation  account to be  established  pursuant  to
                           Section  XIII hereof,  and (ii) except in  compliance
                           with requirements of Section 563.134 of the Rules and
                           Regulations of the OTS.

                           The above  limitations  are subject to Section 563b.3
                           (g)(3) of the Rules and Regulations of the OTS, which
                           generally   provides  that  the  Converted  Bank  may
                           repurchase   its  capital   stock   provided  (i)  no
                           repurchases   occur   within   one   year   following
                           conversion,  (ii)  repurchases  during the second and
                           third  year  after  conversion  are  part  of an open
                           market stock  repurchase  program that does not allow
                           for a  repurchase  of  more  than  5% of  the  Bank's
                           outstanding   capital  stock  during  a  twelve-month
                           period without OTS approval, (iii) the repurchases do
                           not cause the Bank to  become  undercapitalized,  and
                           (iv) the Bank provides  notice to the OTS at least 10
                           days  prior  to  the  commencement  of  a  repurchase
                           program and the OTS does not object. In addition, the
                           above

                                       P11

<PAGE>



                           limitations  shall not preclude payments of dividends
                           or repurchases of capital stock by the Converted Bank
                           in   the   event   applicable    federal   regulatory
                           limitations  are  liberalized  or  waived  by the OTS
                           subsequent to OTS approval of the Plan.

                  3.       Voting Rights.  After Conversion,  holders of deposit
                           accounts  will not have voting  rights in the Bank or
                           the Holding  Company.  Exclusive  voting rights as to
                           the Bank will be vested in the  Holding  Company,  as
                           the sole stockholder of the Bank. Voting rights as to
                           the Holding  Company will be held  exclusively by its
                           stockholders.

         F. Exercise of Subscription Rights; Order Forms

                  1.       If the Subscription Offering occurs concurrently with
                           the  solicitation of proxies for the Special Meeting,
                           the  subscription  prospectus  and Order  Form may be
                           sent to each Eligible  Account Holder,  Tax-Qualified
                           Employee Plan,  Supplemental Eligible Account Holder,
                           Other Member,  and director,  Officer and employee at
                           their last known  address as shown on the  records of
                           the  Bank.   However,   the  Bank  may,  and  if  the
                           Subscription  Offering  commences  after the  Special
                           Meeting  the  Bank  shall,   furnish  a  subscription
                           prospectus  and Order Form only to  Eligible  Account
                           Holders,  Tax-Qualified Employee Plans,  Supplemental
                           Eligible   Account   Holders,   Other  Members,   and
                           directors,  Officers and  employees who have returned
                           to  the  Bank  by  a  specified  date  prior  to  the
                           commencement of the Subscription Offering a post card
                           or   other   written   communication   requesting   a
                           subscription  prospectus  and  Order  Form.  In  such
                           event,  the Bank shall  provide a  postage-paid  post
                           card for this purpose and make appropriate disclosure
                           in  its  proxy  statement  for  the  solicitation  of
                           proxies  to be voted at the  Special  Meeting  and/or
                           letter sent in lieu of the proxy  statement  to those
                           Eligible  Account  Holders,  Tax- Qualified  Employee
                           Plans or  Supplemental  Eligible  Account Holders who
                           are not Members on the Voting Record Date.

                  2.       Each Order Form will be preceded or  accompanied by a
                           subscription   prospectus   describing   the  Holding
                           Company  and the  Converted  Bank and the  shares  of
                           Holding  Company  Conversion  Stock being offered for
                           subscription  and  containing  all other  information
                           required by the OTS or the SEC or necessary to enable
                           Persons  to  make   informed   investment   decisions
                           regarding the purchase of Holding Company  Conversion
                           Stock.

                  3.       The Order Forms (or accompanying  instructions)  used
                           for the  Subscription  Offering will  contain,  among
                           other things, the following:

                           (i)      A clear and intelligible  explanation of the
                                    Subscription  Rights  granted under the Plan
                                    to Eligible Account  Holders,  Tax-Qualified
                                    Employee   Plans,    Supplemental   Eligible
                                    Account   Holders,    Other   Members,   and
                                    directors, Officers and employees;

                           (ii)     A specified  expiration  date by which Order
                                    Forms  must  be  returned  to  and  actually
                                    received  by the Bank or its  representative
                                    for  purposes  of  exercising   Subscription
                                    Rights,  which date will be not less than 20
                                    days after the Order Forms are mailed by the
                                    Bank;

                           (iii)    The  Maximum  Subscription  Price to be paid
                                    for each share subscribed for when the Order
                                    Form is returned;

                                       P12

<PAGE>



                           (iv)     A  statement  that 25 shares is the  minimum
                                    number   of  shares   of   Holding   Company
                                    Conversion  Stock that may be subscribed for
                                    under the Plan;

                           (v)      A  specifically  designated  blank space for
                                    indicating   the  number  of  shares   being
                                    subscribed for;

                           (vi)     A set of detailed  instructions as to how to
                                    complete   the  Order   Form   including   a
                                    statement  as to the  available  alternative
                                    methods  of  payment  for the  shares  being
                                    subscribed for;

                           (vii)    Specifically  designated  blank  spaces  for
                                    dating and signing the Order Form;

                           (viii)   An  acknowledgement  that the subscriber has
                                    received the subscription prospectus;

                           (ix)     A statement of the  consequences  of failing
                                    to  properly  complete  and return the Order
                                    Form,   including  a   statement   that  the
                                    Subscription   Rights  will  expire  on  the
                                    expiration  date specified on the Order Form
                                    unless such  expiration  date is extended by
                                    the Holding  Company and the Bank,  and that
                                    the  Subscription  Rights  may be  exercised
                                    only by delivering the Order Form,  properly
                                    completed and  executed,  to the Bank or its
                                    representative   by  the  expiration   date,
                                    together  with   required   payment  of  the
                                    Maximum Subscription Price for all shares of
                                    Holding Company  Conversion Stock subscribed
                                    for;

                           (x)      A statement that the Subscription Rights are
                                    non-transferable  and  that  all  shares  of
                                    Holding Company  Conversion Stock subscribed
                                    for upon  exercise  of  Subscription  Rights
                                    must be  purchased  on behalf of the  Person
                                    exercising the  Subscription  Rights for his
                                    own account; and

                           (xi)     A statement that,  after receipt by the Bank
                                    or its  representative,  a subscription  may
                                    not  be  modified,   withdrawn  or  canceled
                                    without the consent of the Bank.

         G. Method of Payment

                  Payment  for all shares of Holding  Company  Conversion  Stock
         subscribed  for,  computed  on the  basis of the  Maximum  Subscription
         Price, must accompany all completed Order Forms. Payment may be made in
         cash (if presented in Person),  by check,  or, if the  subscriber has a
         Deposit Account in the Bank  (including a certificate of deposit),  the
         subscriber may authorize the Bank to charge the subscriber's account.

                  If a  subscriber  authorizes  the  Bank to  charge  his or her
         account, the funds will continue to earn interest,  but may not be used
         by the subscriber  until all Holding Company  Conversion Stock has been
         sold or the Plan of Conversion is terminated, whichever is earlier. The
         Bank will allow  subscribers to purchase  shares by  withdrawing  funds
         from  certificate  accounts  without the assessment of early withdrawal
         penalties  with  the  exception  of  prepaid  interest  in the  form of
         promotional gifts. In the case of early withdrawal of only a portion of
         such account, the certificate evidencing such account shall be canceled
         if the  remaining  balance of the  account is less than the  applicable
         minimum balance requirement,  in which event the remaining balance will
         earn interest at the passbook rate. This waiver of the early withdrawal
         penalty is applicable only to withdrawals made in connection with

                                       P13

<PAGE>



         the  purchase  of Holding  Company  Conversion  Stock under the Plan of
         Conversion.   Interest  will  also  be  paid,  at  not  less  than  the
         then-current  passbook  rate,  on all orders paid in cash,  by check or
         money order,  from the date payment is received until  consummation  of
         the Conversion.  Payments made in cash, by check or money order will be
         placed  by  the  Bank  in  an  escrow  or  other  account   established
         specifically for this purpose.

                  In the event of an unfilled amount of any subscription  order,
         the  Converted  Bank  will  make an  appropriate  refund  or  cancel an
         appropriate  portion of the  related  withdrawal  authorization,  after
         consummation  of the Conversion,  including any difference  between the
         Maximum  Subscription  Price and the Actual  Subscription Price (unless
         subscribers  are  afforded  the right to apply such  difference  to the
         purchase of additional whole shares).  If for any reason the Conversion
         is not consummated,  purchasers will have refunded to them all payments
         made and all withdrawal  authorizations will be canceled in the case of
         subscription payments authorized from accounts at the Bank.

                  If  any  Tax-Qualified  Employee  Plans  or  Non-Tax-Qualified
         Employee Plans subscribe for shares during the  Subscription  Offering,
         such plans will not be required to pay for the shares subscribed for at
         the time they subscribe, but may pay for such shares of Holding Company
         Conversion Stock subscribed for upon consummation of the Conversion. In
         the event that, after the completion of the Subscription  Offering, the
         amount of shares to be issued is  increased  above the  maximum  of the
         appraisal  range  included in the  Prospectus,  the Tax  Qualified  and
         Non-Tax  Qualified  Employee  Plans shall be entitled to increase their
         subscriptions by a percentage  equal to the percentage  increase in the
         amount of shares to be issued above the maximum of the appraisal  range
         provided  that such  subscriptions  shall  continue  to be  subject  to
         applicable purchase limits and stock allocation procedures.

         H. Undelivered, Defective or Late Order Forms; Insufficient Payment

                  The Boards of  Directors  of the Holding  Company and the Bank
         shall have the absolute right, in their sole discretion,  to reject any
         Order Form, including but not limited to, any Order Forms which (i) are
         not delivered or are returned by the United  States Postal  Service (or
         the  addressee  cannot be located);  (ii) are not received  back by the
         Bank or its representative,  or are received after the termination date
         specified thereon;  (iii) are defectively  completed or executed;  (iv)
         are not  accompanied  by the total  required  payment for the shares of
         Holding Company  Conversion  Stock  subscribed for (including  cases in
         which the  subscribers'  Deposit  Accounts or certificate  accounts are
         insufficient  to  cover  the  authorized  withdrawal  for the  required
         payment);  or (v) are  submitted  by or on  behalf  of a  Person  whose
         representations  the Boards of Directors of the Holding Company and the
         Bank believe to be false or who they otherwise believe, either alone or
         acting in concert with others, is violating,  evading or circumventing,
         or intends to violate, evade or circumvent, the terms and conditions of
         this Plan. In such event, the Subscription Rights of the Person to whom
         such rights have been  granted  will not be honored and will be treated
         as though such Person failed to return the completed  Order Form within
         the  time  period  specified  therein.  The Bank  may,  but will not be
         required  to,  waive any  irregularity  relating  to any Order  Form or
         require  submission of corrected  Order Forms or the remittance of full
         payment for subscribed shares by such date as the Bank may specify. The
         interpretation  of the  Holding  Company  and the Bank of the terms and
         conditions of this Plan and of the proper  completion of the Order Form
         will be final, subject to the authority of the OTS.


                                       P14

<PAGE>



         I. Member in Non-Qualified States or in Foreign Countries

                  The Holding Company and the Bank will make reasonable  efforts
         to comply with the  securities  laws of all states in the United States
         in which Persons  entitled to subscribe for Holding Company  Conversion
         Stock pursuant to the Plan reside.  However,  no shares will be offered
         or sold under the Plan of Conversion to any such Person who (1) resides
         in a foreign  country or (2) resides in a state of the United States in
         which a small number of Persons  otherwise  eligible to  subscribe  for
         shares under the Plan of  Conversion  reside or as to which the Holding
         Company and the Bank determine that compliance with the securities laws
         of such state would be impracticable  for reasons of cost or otherwise,
         including,  but not limited to, a requirement  that the Holding Company
         or the Bank or any of their officers,  directors or employees register,
         under the securities laws of such state, as a broker, dealer,  salesman
         or  agent.  No  payments  will  be made  in  lieu  of the  granting  of
         Subscription Rights to any such Person.

VI.      FEDERAL STOCK CHARTER AND BYLAWS

         A.       As part of the Conversion,  the Bank will take all appropriate
                  steps  to amend  its  charter  to read in the form of  federal
                  stock  savings  institution  charter as prescribed by the OTS.
                  The name of the Bank, as converted,  will be "Hemlock  Federal
                  Bank for  Savings." A copy of the  proposed  stock  charter is
                  available  upon request.  By their  approval of the Plan,  the
                  Members  of the Bank  will  thereby  approve  and  adopt  such
                  charter.

         B.       The Bank will also take appropriate  steps to amend its bylaws
                  to read in the form  prescribed by the OTS for a federal stock
                  savings  institution.  A copy of the  proposed  federal  stock
                  bylaws is available upon request.

         C.       The effective date of the adoption of the Bank's federal stock
                  charter and bylaws  shall be the date of the issuance and sale
                  of the Holding  Company  Conversion  Stock as specified by the
                  OTS.

VII.     HOLDING COMPANY CERTIFICATE OF INCORPORATION

         A copy of the  proposed  certificate  of  incorporation  of the Holding
Company will be made available from the Bank upon request.

VIII.    DIRECTORS OF THE CONVERTED BANK

         Each Person  serving as a member of the Board of  Directors of the Bank
at the time of the Conversion will thereupon  become a director of the Converted
Bank.

IX.      STOCK OPTION AND INCENTIVE PLAN AND RECOGNITION AND RETENTION PLAN

         In order to provide an incentive for directors,  Officers and employees
of the Holding Company and its  subsidiaries  (including the Bank), the Board of
Directors  of the  Holding  Company  intends to adopt,  subject  to  shareholder
approval, a stock option and incentive plan and a recognition and retention plan
as soon as permitted by applicable regulation.




                                       P15

<PAGE>



X.       CONTRIBUTIONS TO TAX-QUALIFIED EMPLOYEE PLANS

         The Converted Bank and the Holding Company may in their discretion make
scheduled  contributions to any Tax-Qualified  Employee Plans, provided that any
such  contributions  which are for the acquisition of Holding Company Conversion
Stock, or the repayment of debt incurred for such an  acquisition,  do not cause
the Converted Bank to fail to meet its regulatory capital requirements.

XI.      SECURITIES REGISTRATION AND MARKET MAKING

         Promptly  following the  Conversion,  the Holding Company will register
its stock with the SEC  pursuant to the  Exchange  Act. In  connection  with the
registration,  the Holding  Company will undertake not to deregister such stock,
without the approval of the OTS, for a period of three years thereafter.

         The Holding  Company shall use its best efforts to encourage and assist
two or more  market  makers to  establish  and  maintain a market for its common
stock promptly following Conversion.  The Holding Company will also use its best
efforts to cause its common  stock to be quoted on the National  Association  of
Securities  Dealers,  Inc.  Automated  Quotations  System  or to be  listed on a
national or regional securities exchange.

XII.     STATUS OF SAVINGS ACCOUNTS AND LOANS SUBSEQUENT TO CONVERSION

         Each  Deposit  Account  holder  shall  retain,   without   payment,   a
withdrawable  Deposit Account or Accounts in the Converted Bank, equal in amount
to the  withdrawable  value of such account holder's Deposit Account or Accounts
prior to  Conversion.  All Deposit  Accounts  will continue to be insured by the
SAIF up to the applicable limits of insurance coverage,  and shall be subject to
the same terms and conditions  (except as to voting and  liquidation  rights) as
such Deposit Account in the Bank at the time of the Conversion.  All loans shall
retain the same status after Conversion as these loans had prior to Conversion.

XIII.    LIQUIDATION ACCOUNT

         For purposes of granting to Eligible  Account Holders and  Supplemental
Eligible  Account  Holders  who  continue to  maintain  Deposit  Accounts at the
Converted  Bank a  priority  in  the  event  of a  complete  liquidation  of the
Converted Bank, the Converted Bank will, at the time of Conversion,  establish a
liquidation  account in an amount equal to the net worth of the Bank as shown on
its latest  statement of  financial  condition  contained in the final  offering
circular used in connection with the Conversion. The creation and maintenance of
the  liquidation  account will not operate to restrict the use or application of
any of the regulatory capital accounts of the Converted Bank; provided, however,
that such regulatory capital accounts will not be voluntarily  reduced below the
required dollar amount of the liquidation account.  Each Eligible Account Holder
and  Supplemental  Eligible  Account  Holder shall,  with respect to the Deposit
Account held, have a related  inchoate  interest in a portion of the liquidation
account balance ("subaccount balance").

         The initial subaccount balance of a Deposit Account held by an Eligible
Account Holder and/or  Supplemental  Eligible Account Holder shall be determined
by multiplying the opening  balance in the liquidation  account by a fraction of
which the  numerator  is the amount of the  Qualifying  Deposit  in the  Deposit
Account on the  Eligibility  Record  Date  and/or the  Supplemental  Eligibility
Record Date and the  denominator is the total amount of the Qualifying  Deposits
of all Eligible  Account Holders and  Supplemental  Eligible  Account Holders on
such record dates in the Bank. For Deposit  Accounts in existence at both dates,
separate subaccounts shall be determined on the basis of the Qualifying Deposits

                                       P16

<PAGE>



in such Deposit Accounts on such record dates. Such initial  subaccount  balance
shall not be  increased,  and it shall be  subject  to  downward  adjustment  as
provided below.

         If the deposit  balance in any Deposit  Account of an Eligible  Account
Holder or Supplemental  Eligible  Account Holder at the close of business on any
annual closing date subsequent to the record date is less than the lesser of (i)
the  deposit  balance in such  Deposit  Account at the close of  business on any
other  annual  closing date  subsequent  to the  Eligibility  Record Date or the
Supplemental  Eligibility  Record  Date or (ii)  the  amount  of the  Qualifying
Deposit in such Deposit Account on the  Eligibility  Record Date or Supplemental
Eligibility  Record Date, the  subaccount  balance shall be reduced in an amount
proportionate  to the  reduction  in such  deposit  balance.  In the  event of a
downward adjustment, the subaccount balance shall not be subsequently increased,
notwithstanding  any  increase  in the deposit  balance of the  related  Deposit
Account.  If all  funds in such  Deposit  Account  are  withdrawn,  the  related
subaccount balance shall be reduced to zero.

         In the event of a  complete  liquidation  of the Bank (and only in such
event),  each Eligible Account Holder and  Supplemental  Eligible Account Holder
shall be entitled to receive a  liquidation  distribution  from the  liquidation
account in the  amount of the  then-current  adjusted  subaccount  balances  for
Deposit  Accounts then held before any liquidation  distribution  may be made to
stockholders. No merger, consolidation, bulk purchase of assets with assumptions
of Deposit Accounts and other liabilities,  or similar transactions with another
institution  the accounts of which are insured by the SAIF,  shall be considered
to be a complete  liquidation.  In such  transactions,  the liquidation  account
shall be assumed by the surviving institution.

XIV.     RESTRICTIONS ON ACQUISITION OF CONVERTED BANK

         Regulations  of the OTS limit  acquisitions,  and  offers  to  acquire,
direct  or  indirect  beneficial  ownership  of more than 10% of any class of an
equity  security of the  Converted  Bank or the Holding  Company.  In  addition,
consistent  with the  regulations  of the OTS, the charter of the Converted Bank
shall  provide  that for a period  of five  years  following  completion  of the
Conversion:  (i) no Person  (i.e.,  no  individual,  group  acting  in  concert,
corporation,   partnership,   association,   joint  stock  company,   trust,  or
unincorporated  organization or similar company,  syndicate,  or any other group
formed for the purpose of  acquiring,  holding or disposing of  securities of an
insured  institution)  shall directly or indirectly  offer to acquire or acquire
beneficial  ownership  of  more  than  10% of any  class  of the  Bank's  equity
securities.  Shares  beneficially  owned in violation of this charter  provision
shall not be  counted as shares  entitled  to vote and shall not be voted by any
Person or counted as voting  shares in connection  with any matter  submitted to
the  shareholders  for a vote. This  limitation  shall not apply to any offer to
acquire or  acquisition  of beneficial  ownership of more than 10% of the common
stock of the Bank by a corporation  whose ownership is or will be  substantially
the same as the ownership of the Bank, provided that the offer or acquisition is
made more than one year following the date of completion of the Conversion; (ii)
shareholders  shall not be  permitted to cumulate  their votes for  elections of
directors; and (iii) special meetings of the shareholders relating to changes in
control  or  amendment  of the  charter  may  only be  called  by the  Board  of
Directors.

XV.      AMENDMENT OR TERMINATION OF PLAN

         If necessary or desirable, the Plan may be amended at any time prior to
submission of the Plan and proxy  materials to the Members by a two-thirds  vote
of the respective Boards of Directors of the Holding Company and the Bank. After
submission  of the Plan and  proxy  materials  to the  Members,  the Plan may be
amended  by a  two-thirds  vote of the  respective  Boards of  Directors  of the
Holding  Company and the Bank only with the concurrence of the OTS. In the event
that the Bank determines that for tax

                                       P17

<PAGE>


purposes or otherwise  it is in the best  interest of the Bank to convert from a
federal mutual to a federal stock institution  without the concurrent  formation
of a holding company, the Plan may be substantively  amended, with OTS approval,
in such  respects as the Board of  Directors  of the Bank deems  appropriate  to
reflect such change from a holding company conversion to a direct conversion. In
the event the Plan is so amended,  common stock of the Bank will be  substituted
for Holding Company  Conversion Stock in the  Subscription,  Direct Community or
Public Offerings,  and subscribers will be resolicited as described in Section V
hereof.  Any  amendments  to the  Plan  (including  amendments  to  reflect  the
elimination of the concurrent  holding company formation) made after approval by
the  Members  with the  concurrence  of the OTS  shall not  necessitate  further
approval by the Members unless otherwise required.

         The Plan may be terminated by a two-thirds  vote of the Bank's Board of
Directors at any time prior to the Special  Meeting of Members,  and at any time
following  such  Special  Meeting  with  the  concurrence  of  the  OTS.  In its
discretion,  the Board of Directors of the Bank may modify or terminate the Plan
upon the order or with the approval of the OTS and without  further  approval by
Members.  The Plan shall terminate if the sale of all shares of Conversion Stock
is not completed within 24 months of the date of the Special Meeting. A specific
resolution  approved  by a  majority  of the Board of  Directors  of the Bank is
required  in order for the Bank to  terminate  the Plan prior to the end of such
24-month period.

XVI.     EXPENSES OF THE CONVERSION

         The Holding Company and the Bank shall use their best efforts to assure
that  expenses  incurred  by them in  connection  with the  Conversion  shall be
reasonable.

XVII.    TAX RULING

         Consummation  of the  Conversion  is expressly  conditioned  upon prior
receipt of either a ruling of the United States  Internal  Revenue Service or an
opinion of tax counsel with respect to federal taxation,  and either a ruling of
the  Illinois  taxation  authorities  or an opinion of tax  counsel or other tax
advisor with respect to Illinois  taxation,  to the effect that  consummation of
the transactions  contemplated herein will not be taxable to the Holding Company
or the Bank.

XVIII.   EXTENSION OF CREDIT FOR PURCHASE OF STOCK

         The Bank may not knowingly loan funds or otherwise extend credit to any
Person to purchase in the Conversion shares of Holding Company Conversion Stock.

                                       P18

                                                                    EXHIBIT 3.1



                          CERTIFICATE OF INCORPORATION

                                       OF

                      HEMLOCK FEDERAL FINANCIAL CORPORATION


         FIRST:  The  name  of the  Corporation  is  Hemlock  Federal  Financial
Corporation (hereinafter sometimes referred to as the "Corporation").

         SECOND:  The address of the registered office of the Corporation in the
State of Delaware is Corporation  Trust Center,  1209 Orange Street, in the City
of Wilmington,  County of New Castle.  The name of the registered  agent at that
address is The Corporation Trust Company.

         THIRD: The purpose of the Corporation is to engage in any lawful act or
activity for which a corporation may be organized under the General  Corporation
Law of Delaware.

         FOURTH:

                  A. The total  number of shares of all  classes of stock  which
         the  Corporation  shall have the  authority  to issue is three  million
         (3,000,000) million consisting of:

                           1.  five  hundred   thousand   (500,000)   shares  of
                  preferred  stock,  par value one cent  ($.01)  per share  (the
                  "Preferred Stock"); and

                           2. two  million  five  hundred  thousand  (2,500,000)
                  shares of common  stock,  par value one cent  ($.01) per share
                  (the "Common Stock").

                  B. The  Board of  Directors  is hereby  expressly  authorized,
         subject  to any  limitations  prescribed  by law,  to  provide  for the
         issuance of the shares of  Preferred  Stock in series,  and by filing a
         certificate  pursuant  to the  applicable  law of the State of Delaware
         (such certificate  being hereinafter  referred to as a "Preferred Stock
         Designation"),  to establish  from time to time the number of shares to
         be included in each such series,  and to fix the  designation,  powers,
         preferences  and  rights  of the  shares of each  such  series  and any
         qualifications,  limitations  or  restrictions  thereof.  The number of
         authorized  shares of the Preferred Stock may be increased or decreased
         (but not below the number of shares  thereof then  outstanding)  by the
         affirmative  vote of the  holders  of a majority  of the Common  Stock,
         without a vote of the holders of the Preferred  Stock, or of any series
         thereof,  unless a vote of any such holders is required pursuant to the
         terms of any Preferred Stock Designation.

                  C. 1.  Notwithstanding any other provision of this Certificate
         of Incorporation, in no event shall any record owner of any outstanding
         Common Stock which is beneficially owned, directly or indirectly,  by a
         person who, as of any record date for the

                                        1

<PAGE>



determination of stockholders entitled to vote on any matter,  beneficially owns
in excess of 10% of the  then-outstanding  shares of Common Stock (the "Limit"),
be entitled, or permitted to any vote in respect of the shares held in excess of
the Limit.  The number of votes which may be cast by any record  owner by virtue
of the provisions hereof in respect of Common Stock  beneficially  owned by such
person owning shares in excess of the Limit shall be a number equal to the total
number of votes which a single  record  owner of all Common  Stock owned by such
person would be entitled to cast,  multiplied  by a fraction,  the  numerator of
which is the number of shares of such class or series beneficially owned by such
person and owned of record by such record owner and the  denominator of which is
the total  number of shares of Common  Stock  beneficially  owned by such person
owning shares in excess of the Limit.

                  2. The following  definitions shall apply to this Section C of
         this Article FOURTH:

                           (a) An "affiliate" of a specified person shall mean a
                  person  that  directly,  or  indirectly  through  one or  more
                  intermediaries,  controls,  or is  controlled  by, or is under
                  common control with, the person specified.

                           (b)  "Beneficial   ownership"   shall  be  determined
                  pursuant  to Rule 13d-3 of the General  Rules and  Regulations
                  under the  Securities  Exchange Act of 1934 (or any  successor
                  rule or statutory provision),  or, if said Rule 13d-3 shall be
                  rescinded  and there shall be no  successor  rule or statutory
                  provision thereto, pursuant to said Rule 13d-3 as in effect on
                  December 12, 1996; provided,  however, that a person shall, in
                  any event, also be deemed the "beneficial owner" of any Common
                  Stock:

                                    (1)  which   such   person  or  any  of  its
                           affiliates beneficially owns, directly or indirectly;
                           or

                                    (2)  which   such   person  or  any  of  its
                           affiliates has (i) the right to acquire (whether such
                           right is  exercisable  immediately  or only after the
                           passage  of  time),   pursuant   to  any   agreement,
                           arrangement or understanding (but shall not be deemed
                           to be  the  beneficial  owner  of any  voting  shares
                           solely by reason of an agreement,  contract, or other
                           arrangement  with  this  Corporation  to  effect  any
                           transaction  which is described in any one or more of
                           the  clauses of Section A of Article  EIGHTH) or upon
                           the exercise of conversion  rights,  exchange rights,
                           warrants,  or options or  otherwise,  or (ii) sole or
                           shared  voting  or  investment   power  with  respect
                           thereto  pursuant  to  any  agreement,   arrangement,
                           understanding,  relationship  or otherwise (but shall
                           not be  deemed  to be  the  beneficial  owner  of any
                           voting shares  solely by reason of a revocable  proxy
                           granted  for a  particular  meeting of  stockholders,
                           pursuant to a public solicitation of proxies for such
                           meeting, with respect to shares of which neither such
                           person nor any such affiliate is otherwise deemed the
                           beneficial owner); or

                                    (3) which are beneficially  owned,  directly
                           or  indirectly,  by any other  person with which such
                           first mentioned  person or any of its affiliates acts
                           as a partnership,  limited partnership,  syndicate or
                           other group pursuant to

                                        2

<PAGE>



                           any agreement,  arrangement or understanding  for the
                           purpose of acquiring, holding, voting or disposing of
                           any shares of capital stock of this Corporation;

                  and provided further, however, that (1) no director or officer
                  of this  Corporation (or any affiliate of any such director or
                  officer)  shall,  solely  by  reason  of any  or  all of  such
                  directors or officers  acting in their  capacities as such, be
                  deemed,  for any  purposes  hereof,  to  beneficially  own any
                  Common Stock  beneficially owned by any other such director or
                  officer  (or  any  affiliate  thereof),  and (2)  neither  any
                  employee stock  ownership or similar plan of this  Corporation
                  or any  subsidiary  of this  Corporation  nor any trustee with
                  respect  thereto (or any  affiliate  of such  trustee)  shall,
                  solely by reason of such capacity of such trustee,  be deemed,
                  for any purposes hereof,  to beneficially own any Common Stock
                  held  under any such  plan.  For  purposes  of  computing  the
                  percentage  beneficial  ownership of Common Stock of a person,
                  the outstanding Common Stock shall include shares deemed owned
                  by such person  through  application  of this  subsection  but
                  shall not include any other Common Stock which may be issuable
                  by  this  Corporation  pursuant  to  any  agreement,  or  upon
                  exercise  of  conversion  rights,   warrants  or  options,  or
                  otherwise.  For all other  purposes,  the  outstanding  Common
                  Stock shall  include  only Common Stock then  outstanding  and
                  shall not  include  any Common  Stock which may be issuable by
                  this  Corporation  pursuant  to any  agreement,  or  upon  the
                  exercise  of  conversion  rights,   warrants  or  options,  or
                  otherwise.

                                    (c) A "person"  shall  mean any  individual,
                           firm, corporation, or other entity.

                                    (d) The Board of  Directors  shall  have the
                           power to construe  and apply the  provisions  of this
                           section and to make all  determinations  necessary or
                           desirable to implement such provisions, including but
                           not limited to matters with respect to (1) the number
                           of shares of Common Stock  beneficially  owned by any
                           person,  (2)  whether  a person  is an  affiliate  of
                           another,  (3)  whether  a  person  has an  agreement,
                           arrangement,  or understanding with another as to the
                           matters  referred to in the  definition of beneficial
                           ownership,   (4)  the   application   of  any   other
                           definition or operative  provision of this Section to
                           the given facts,  or (5) any other matter relating to
                           the applicability or effect of this Section.

                           3. The  Board of  Directors  shall  have the right to
                  demand  that  any  person  who  is   reasonably   believed  to
                  beneficially own Common Stock in excess of the Limit (or holds
                  of record  Common  Stock  beneficially  owned by any person in
                  excess  of the  Limit)  (a  "Holder  in  Excess")  supply  the
                  Corporation  with  complete  information  as to (a) the record
                  owner(s)  of all shares  beneficially  owned by such Holder in
                  Excess,  and (b) any  other  factual  matter  relating  to the
                  applicability  or effect of this section as may  reasonably be
                  requested  of such  Holder in Excess.  The Board of  Directors
                  shall  further  have the right to  receive  from any Holder in
                  Excess reimbursement for all expenses incurred by the Board in
                  connection with its  investigation  of any matters relating to
                  the  applicability or effect of this section on such Holder in
                  Excess, to the extent such investigation is deemed appropriate
                  by the Board of  Directors as a result of the Holder in Excess
                  refusing  to  supply  the  Corporation  with  the  information
                  described in the previous sentence.


                                        3

<PAGE>



                           4. Except as  otherwise  provided by law or expressly
                  provided  in this  Section  C, the  presence,  in person or by
                  proxy,  of the holders of record of shares of capital stock of
                  the   Corporation   entitling  the  holders  thereof  to  cast
                  one-third of the votes (after giving effect,  if required,  to
                  the  provisions  of this  Section)  entitled to be cast by the
                  holders of shares of capital stock of the Corporation entitled
                  to vote  shall  constitute  a quorum  at all  meetings  of the
                  stockholders,  and  every  reference  in this  Certificate  of
                  Incorporation  to a majority  or other  proportion  of capital
                  stock (or the holders thereof) for purposes of determining any
                  quorum requirement or any requirement for stockholder  consent
                  or approval shall be deemed to refer to such majority or other
                  proportion of the votes (or the holders thereof) then entitled
                  to be cast in respect of such capital stock.

                           5. Any constructions, applications, or determinations
                  made by the Board of  Directors,  pursuant to this  Section in
                  good faith and on the basis of such information and assistance
                  as was then  reasonably  available for such purpose,  shall be
                  conclusive   and  binding   upon  the   Corporation   and  its
                  stockholders.

                           6. In the event any provision (or portion thereof) of
                  this  Section C shall be found to be  invalid,  prohibited  or
                  unenforceable  for any reason,  the remaining  provisions  (or
                  portions  thereof) of this Section  shall remain in full force
                  and  effect,  and  shall  be  construed  as if  such  invalid,
                  prohibited  or  unenforceable   provision  had  been  stricken
                  herefrom  or  otherwise  rendered  inapplicable,  it being the
                  intent of this Corporation and its stockholders that each such
                  remaining  provision  (or portion  thereof) of this  Section C
                  remain, to the fullest extent permitted by law, applicable and
                  enforceable  as to all  stockholders,  including  stockholders
                  owning an amount of stock over the Limit,  notwithstanding any
                  such finding.

         FIFTH: The following  provisions are inserted for the management of the
business  and the  conduct of the  affairs of the  Corporation,  and for further
definition,  limitation and regulation of the powers of the  Corporation  and of
its directors and stockholders:

                  A.  The  business  and  affairs  of the  Corporation  shall be
         managed  by or  under  the  direction  of the  Board of  Directors.  In
         addition to the powers and authority  expressly  conferred upon them by
         Statute or by this  Certificate of  Incorporation or the By-laws of the
         Corporation,  the directors  are hereby  empowered to exercise all such
         powers and do all such acts and things as may be  exercised  or done by
         the Corporation.

                  B. The  directors  of the  Corporation  need not be elected by
         written ballot unless the By-laws so provide.

                  C.  Subject to the rights of holders of any class or series of
         Preferred  Stock,  any action  required or permitted to be taken by the
         stockholders  of the  Corporation  must be  effected  at a duly  called
         annual or special  meeting of  stockholders  of the Corporation and may
         not be effected by any consent in writing by such stockholders.

                  D.  Subject to the rights of holders of any class or series of
         Preferred  Stock,  special  meetings of stockholders of the Corporation
         may be called only by the Board of  Directors  pursuant to a resolution
         adopted by a majority of the total number of directors which

                                        4

<PAGE>



         the  Corporation  would have if there were no vacancies on the Board of
         Directors (the "Whole Board").

                  E. Stockholders shall not be permitted to cumulate their votes
         for the election of directors.

         SIXTH:

                  A. The  number of  directors  shall be fixed from time to time
         exclusively by the Board of Directors  pursuant to a resolution adopted
         by a majority of the Whole Board.  The directors,  other than those who
         may be  elected  by the  holders  of any class or  series of  Preferred
         Stock,  shall be divided into three classes,  as nearly equal in number
         as reasonably  possible,  with the term of office of the first class to
         expire at the conclusion of the first annual  meeting of  stockholders,
         the term of office of the second class to expire at the  conclusion  of
         the annual meeting of stockholders  one year thereafter and the term of
         office of the third  class to expire at the  conclusion  of the  annual
         meeting of  stockholders  two years  thereafter,  with each director to
         hold office until his or her successor shall have been duly elected and
         qualified.  At each  annual  meeting  of  stockholders  following  such
         initial classification and election, directors elected to succeed those
         directors  whose terms  expire shall be elected for a term of office to
         expire at the third  succeeding  annual meeting of  stockholders  after
         their  election,  with each  director to hold  office  until his or her
         successor shall have been duly elected and qualified.

                  B.  Subject  to the  rights of the  holders  of any  series of
         Preferred Stock then outstanding, newly created directorships resulting
         from  any  increase  in  the  authorized  number  of  directors  or any
         vacancies in the Board of Directors resulting from death,  resignation,
         retirement, disqualification, removal from office or other cause may be
         filled only by a majority vote of the directors then in office,  though
         less than a quorum,  and  directors  so chosen  shall hold office for a
         term expiring at the annual meeting of  stockholders  at which the term
         of office of the class to which  they have been  elected  expires,  and
         until  such  director's  successor  shall  have been duly  elected  and
         qualified.  No decrease  in the number of  directors  constituting  the
         Board of Directors shall shorten the term of any incumbent director.

                  C. Advance notice of stockholder  nominations for the election
         of directors and of business to be brought by  stockholders  before any
         meeting of the  stockholders of the  Corporation  shall be given in the
         manner provided in the By-laws of the Corporation.

                  D.  Subject  to the  rights of the  holders  of any  series of
         Preferred Stock then outstanding, any directors, or the entire Board of
         Directors,  may be removed from office at any time,  but only for cause
         and only by the affirmative  vote of the holders of at least 80% of the
         voting power of all of the then-outstanding  shares of capital stock of
         the Corporation entitled to vote generally in the election of directors
         (after  giving  effect  to the  provisions  of  Article  FOURTH of this
         Certificate of Incorporation), voting together as a single class.

         SEVENTH:  The Board of Directors is expressly empowered to adopt, amend
or repeal the By-laws of the Corporation.  Any adoption,  amendment or repeal of
the  By-laws of the  Corporation  by the Board of  Directors  shall  require the
approval  of a majority of the Whole  Board.  The  stockholders  shall also have
power to adopt, amend or repeal the By-laws of the

                                        5

<PAGE>



Corporation.  In  addition  to any vote of the holders of any class or series of
stock  of  this   Corporation   required  by  law  or  by  this  Certificate  of
Incorporation, the affirmative vote of the holders of at least 80% of the voting
power  of  all of the  then-outstanding  shares  of  the  capital  stock  of the
Corporation  entitled to vote  generally  in the  election of  directors  (after
giving effect to the provisions of Article FOURTH hereof),  voting together as a
single class,  shall be required to adopt, amend or repeal any provisions of the
By-laws of the Corporation.

         EIGHTH:

                  A. In addition to any affirmative vote required by law or this
         Certificate  of  Incorporation,   and  except  as  otherwise  expressly
         provided in this Section:

                           1. any merger or  consolidation of the Corporation or
                  any   Subsidiary  (as   hereinafter   defined)  with  (a)  any
                  Interested  Stockholder  (as  hereinafter  defined) or (b) any
                  other  corporation   (whether  or  not  itself  an  Interested
                  Stockholder)  which is, or after such merger or  consolidation
                  would  be,  an  Affiliate  (as  hereinafter   defined)  of  an
                  Interested Stockholder; or

                           2.  any  sale,  lease,  exchange,  mortgage,  pledge,
                  transfer or other  disposition (in one transaction or a series
                  of transactions) to or with any Interested Stockholder, or any
                  Affiliate of any Interested Stockholder,  of any assets of the
                  Corporation or any Subsidiary  having an aggregate Fair Market
                  Value (as hereafter defined) equaling or exceeding 25% or more
                  of  the   combined   assets   of  the   Corporation   and  its
                  Subsidiaries; or

                           3. the issuance or transfer by the Corporation or any
                  Subsidiary (in one transaction or a series of transactions) of
                  any  securities of the  Corporation  or any  Subsidiary to any
                  Interested  Stockholder  or any  Affiliate  of any  Interested
                  Stockholder in exchange for cash, securities or other property
                  (or a  combination  thereof)  having an aggregate  Fair Market
                  Value equaling or exceeding 25% of the combined  assets of the
                  Corporation  and  its  Subsidiaries   except  pursuant  to  an
                  employee  benefit plan of the  Corporation  or any  Subsidiary
                  thereof; or

                           4.  the  adoption  of any  plan or  proposal  for the
                  liquidation or dissolution of the  Corporation  proposed by or
                  on behalf of any  Interested  Stockholder  or any Affiliate of
                  any Interested Stockholder; or

                           5. any reclassification of securities  (including any
                  reverse stock split), or  recapitalization of the Corporation,
                  or any merger or  consolidation of the Corporation with any of
                  its Subsidiaries or any other transaction (whether or not with
                  or into or  otherwise  involving  an  Interested  Stockholder)
                  which has the effect,  directly or  indirectly,  of increasing
                  the proportionate share of the outstanding shares of any class
                  of equity or convertible  securities of the Corporation or any
                  Subsidiary  which  is  directly  or  indirectly  owned  by any
                  Interested  Stockholder  or any  Affiliate  of any  Interested
                  Stockholder  (a  "Disproportionate  Transaction");   provided,
                  however,   that  no  such   transaction   shall  be  deemed  a
                  Disproportionate   Transaction   if   the   increase   in  the
                  proportionate ownership of

                                        6

<PAGE>



                  the  Interested  Stockholder  or Affiliate as a result of such
                  transaction is no greater than the increase experienced by the
                  other stockholders generally;

shall require the affirmative  vote of the holders of at least 80% of the voting
power of the  then-outstanding  shares of stock of the  Corporation  entitled to
vote in the election of directors  (the "Voting  Stock"),  voting  together as a
single class. Such affirmative vote shall be required  notwithstanding  the fact
that no vote may be required,  or that a lesser percentage may be specified,  by
law or by any other  provisions  of this  Certificate  of  Incorporation  or any
Preferred  Stock  Designation or in any agreement  with any national  securities
exchange or quotation system or otherwise.

         The term  "Business  Combination"  as used in this Article EIGHTH shall
mean any  transaction  which is referred to in any one or more of  paragraphs  1
through 5 of Section A of this Article EIGHTH.

                  B. The  provisions  of Section A of this Article  EIGHTH shall
         not be  applicable to any  particular  Business  Combination,  and such
         Business  Combination  shall require only the  affirmative  vote of the
         majority of the  outstanding  shares of capital stock entitled to vote,
         or  such  vote  as is  required  by  law  or  by  this  Certificate  of
         Incorporation,  if, in the case of any Business  Combination  that does
         not  involve  any cash or other  consideration  being  received  by the
         stockholders   of  the   Corporation   solely  in  their   capacity  as
         stockholders  of  the  Corporation,  the  condition  specified  in  the
         following  paragraph  1 is met or,  in the case of any  other  Business
         Combination, all of the conditions specified in either of the following
         paragraphs 1 and 2 are met:

                           1. The Business  Combination shall have been approved
                  by a majority of the  Disinterested  Directors (as hereinafter
                  defined).

                           2. All of the  following  conditions  shall have been
                  met:

                                    (a) The aggregate amount of the cash and the
                           Fair Market Value as of the date of the  consummation
                           of the Business  Combination of  consideration  other
                           than cash to be received  per share by the holders of
                           Common Stock in such  Business  Combination  shall at
                           least be equal to the higher of the following:

                                             (1) (if applicable) the Highest Per
                                    Share   Price,   including   any   brokerage
                                    commissions,  transfer  taxes and soliciting
                                    dealers'   fees,   paid  by  the  Interested
                                    Stockholder or any of its Affiliates for any
                                    shares of Common  Stock  acquired  by it (i)
                                    within the two-year period immediately prior
                                    to  the  first  public  announcement  of the
                                    proposal of the  Business  Combination  (the
                                    "Announcement   Date"),   or   (ii)  in  the
                                    transaction in which it became an Interested
                                    Stockholder, whichever is higher.

                                             (2) the Fair Market Value per share
                                    of Common Stock on the Announcement  Date or
                                    on the date on which the Interested

                                        7

<PAGE>



                                    Stockholder became an Interested Stockholder
                                    (such  latter  date is  referred  to in this
                                    Article EIGHTH as the "Determination Date"),
                                    whichever is higher.

                                    (b) The aggregate amount of the cash and the
                           Fair Market Value as of the date of the  consummation
                           of the Business  Combination of  consideration  other
                           than  cash to be  received  per share by  holders  of
                           shares of any class of outstanding Voting Stock other
                           than  Common  Stock  shall be at  least  equal to the
                           highest of the following (it being  intended that the
                           requirements  of  this   subparagraph  (b)  shall  be
                           required  to be met with  respect to every such class
                           of  outstanding  Voting  Stock,  whether  or not  the
                           Interested  Stockholder  has previously  acquired any
                           shares of a particular class of Voting Stock):

                                             (1) (if applicable) the Highest Per
                                    Share   Price  (as   hereinafter   defined),
                                    including   any    brokerage    commissions,
                                    transfer taxes and soliciting dealers' fees,
                                    paid by the Interested  Stockholder  for any
                                    shares  of  such   class  of  Voting   Stock
                                    acquired  by  it  (i)  within  the  two-year
                                    period immediately prior to the Announcement
                                    Date, or (ii) in the transaction in which it
                                    became an Interested Stockholder,  whichever
                                    is higher;

                                             (2)  (if  applicable)  the  highest
                                    preferential  amount  per share to which the
                                    holders  of shares  of such  class of Voting
                                    Stock  are  entitled  in  the  event  of any
                                    voluntary   or   involuntary    liquidation,
                                    dissolution    or    winding   up   of   the
                                    Corporation; and

                                             (3) the Fair Market Value per share
                                    of  such  class  of  Voting   Stock  on  the
                                    Announcement  Date  or on the  Determination
                                    Date, whichever is higher.

                                    (c)  The  consideration  to be  received  by
                           holders of a particular  class of outstanding  Voting
                           Stock (including Common Stock) shall be in cash or in
                           the  same  form  as the  Interested  Stockholder  has
                           previously  paid for  shares of such  class of Voting
                           Stock.  If the  Interested  Stockholder  has paid for
                           shares  of any  class of Voting  Stock  with  varying
                           forms of consideration,  the form of consideration to
                           be  received  per share by  holders of shares of such
                           class of Voting  Stock  shall be  either  cash or the
                           form used to acquire the largest  number of shares of
                           such class of Voting Stock previously acquired by the
                           Interested  Stockholder.   The  price  determined  in
                           accordance  with Section B.2 of this  Article  EIGHTH
                           shall be subject  to  appropriate  adjustment  in the
                           event of any stock dividend, stock split, combination
                           of shares or similar event.

                                    (d) After such  Interested  Stockholder  has
                           become  an  Interested  Stockholder  and prior to the
                           consummation of such Business Combination; (i) except
                           as  approved  by  a  majority  of  the  Disinterested
                           Directors,  there  shall  have  been  no  failure  to
                           declare and pay at the regular date therefor any full
                           quarterly  dividends  (whether or not  cumulative) on
                           any outstanding stock having preference

                                        8

<PAGE>



                           over the Common Stock as to dividends or liquidation;
                           (ii) there  shall have been (X) no  reduction  in the
                           annual  rate of  dividends  paid on the Common  Stock
                           (except as  necessary to reflect any  subdivision  of
                           the Common  Stock),  except as approved by a majority
                           of the Disinterested  Directors,  and (Y) an increase
                           in such  annual rate of  dividends  as  necessary  to
                           reflect any  reclassification  (including any reverse
                           stock split), recapitalization, reorganization or any
                           similar  transaction which has the effect of reducing
                           the  number of  outstanding  shares of Common  Stock,
                           unless the failure to so increase such annual rate is
                           approved   by  a   majority   of  the   Disinterested
                           Directors;   and  (iii)   neither   such   Interested
                           Stockholder  nor  any of its  Affiliates  shall  have
                           become the beneficial owner of any additional  shares
                           of Voting  Stock  except  as part of the  transaction
                           which results in such Interested Stockholder becoming
                           an Interested Stockholder.

                                    (e) After such  Interested  Stockholder  has
                           become an  Interested  Stockholder,  such  Interested
                           Stockholder  shall  not have  received  the  benefit,
                           directly or indirectly  (except  proportionately as a
                           stockholder),  of any  loans,  advances,  guarantees,
                           pledges  or  other  financial  assistance  or any tax
                           credits  or  other  tax  advantages  provided  by the
                           Corporation,   whether  in   anticipation  of  or  in
                           connection   with  such   Business   Combination   or
                           otherwise.

                                    (f)  A  proxy   or   information   statement
                           describing  the  proposed  Business  Combination  and
                           complying  with the  requirements  of the  Securities
                           Exchange  Act of 1934 and the rules  and  regulations
                           thereunder  (or any subsequent  provisions  replacing
                           such Act,  rules or  regulations)  shall be mailed to
                           stockholders  of the  Corporation  at  least  30 days
                           prior   to  the   consummation   of   such   Business
                           Combination (whether or not such proxy or information
                           statement  is required to be mailed  pursuant to such
                           Act or subsequent provisions).

                  C. For the purposes of this Article EIGHTH:

                           1. A "Person"  shall include an  individual,  a group
                  acting  in  concert,   a  corporation,   a   partnership,   an
                  association, a joint venture, a pool, a joint stock company, a
                  trust, an  unincorporated  organization or similar company,  a
                  syndicate  or any  other  group  formed  for  the  purpose  of
                  acquiring, holding or disposing of securities.

                           2.  "Interested  Stockholder"  shall  mean any Person
                  (other  than  the   Corporation  or  any  holding  company  or
                  Subsidiary thereof) who or which:

                                    (a) is the  beneficial  owner,  directly  or
                           indirectly,  of more than 10% of the voting  power of
                           the outstanding Voting Stock; or

                                    (b) is an Affiliate of the  Corporation  and
                           at any time within the  two-year  period  immediately
                           prior  to the  date in  question  was the  beneficial
                           owner, directly or indirectly,  of 10% or more of the
                           voting power of the then-outstanding Voting Stock; or


                                        9

<PAGE>



                                    (c)  is  an  assignee  of or  has  otherwise
                           succeeded to any shares of Voting Stock which were at
                           any time within the two-year period immediately prior
                           to the  date in  question  beneficially  owned by any
                           Interested   Stockholder,   if  such   assignment  or
                           succession  shall  have  occurred  in the course of a
                           transaction or series of transactions not involving a
                           public  offering within the meaning of the Securities
                           Act of 1933.

                           3. A Person  shall  be a  "beneficial  owner"  of any
                  Voting Stock:

                                    (a)  which   such   Person  or  any  of  its
                           Affiliates or  Associates  (as  hereinafter  defined)
                           beneficially owns,  directly or indirectly within the
                           meaning of Rule 13d-3 under the  Securities  Exchange
                           Act of 1934, as in effect on December 12, 1996; or

                                    (b)  which   such   Person  or  any  of  its
                           Affiliates or Associates has (i) the right to acquire
                           (whether  such right is  exercisable  immediately  or
                           only  after the  passage  of time),  pursuant  to any
                           agreement,  arrangement or  understanding or upon the
                           exercise  of  conversion  rights,   exchange  rights,
                           warrants or options, or otherwise,  or (ii) the right
                           to vote  pursuant to any  agreement,  arrangement  or
                           understanding  (but  neither such Person nor any such
                           Affiliate  or  Associate  shall be  deemed  to be the
                           beneficial owner of any shares of Voting Stock solely
                           by  reason  of  a  revocable   proxy  granted  for  a
                           particular  meeting of  stockholders,  pursuant  to a
                           public solicitation of proxies for such meeting,  and
                           with respect to which shares  neither such Person nor
                           any such  Affiliate or Associate is otherwise  deemed
                           the beneficial owner); or

                                    (c) which are beneficially  owned,  directly
                           or indirectly  within the meaning of Rule 13d-3 under
                           the Securities  Exchange Act of 1934, as in effect on
                           December  12,  1996,  by any other  Person with which
                           such Person or any of its  Affiliates  or  Associates
                           has any agreement,  arrangement or understanding  for
                           the purposes of  acquiring,  holding,  voting  (other
                           than  solely  by  reason  of  a  revocable  proxy  as
                           described in Subparagraph (b) of this Paragraph 3) or
                           in disposing of any shares of Voting Stock;

                  provided,  however,  that,  in the case of any employee  stock
                  ownership  or  similar  plan  of  the  Corporation  or of  any
                  Subsidiary  in which the  beneficiaries  thereof  possess  the
                  right to vote any shares of Voting Stock held by such plan, no
                  such  plan  nor any  trustee  with  respect  thereto  (nor any
                  Affiliate of such trustee),  solely by reason of such capacity
                  of such trustee,  shall be deemed, for any purposes hereof, to
                  beneficially  own any  shares of Voting  Stock  held under any
                  such plan.

                           4. For the purpose of determining whether a Person is
                  an Interested Stockholder pursuant to Section C.2., the number
                  of shares  of Voting  Stock  deemed  to be  outstanding  shall
                  include  shares  deemed  owned  through  application  of  this
                  Section  C.3. but shall not include any other shares of Voting
                  Stock  which  may  be  issuable  pursuant  to  any  agreement,
                  arrangement or  understanding,  or upon exercise of conversion
                  rights, warrants or options, or otherwise.

                                       10

<PAGE>



                           5.   "Affiliate"  and  "Associate"   shall  have  the
                  respective  meanings  ascribed  to such terms in Rule 12b-2 of
                  the  General  Rules  and  Regulations   under  the  Securities
                  Exchange Act of 1934, as in effect on December 12, 1996.

                           6.  "Subsidiary"  means  any  corporation  of which a
                  majority of any class of equity security is owned, directly or
                  indirectly,  by the Corporation;  provided,  however, that for
                  the purposes of the definition of Interested  Stockholder  set
                  forth in this Section C.2., the term  "Subsidiary"  shall mean
                  only a corporation of which a majority of each class of equity
                  security is owned, directly or indirectly, by the Corporation.

                           7.  "Disinterested  Director" means any member of the
                  Board of Directors  who is  unaffiliated  with the  Interested
                  Stockholder  and was a member of the Board of Directors  prior
                  to  the  time  that  the  Interested   Stockholder  became  an
                  Interested  Stockholder,  and any director  who is  thereafter
                  chosen to fill any vacancy on the Board of Directors or who is
                  elected and who, in either  event,  is  unaffiliated  with the
                  Interested  Stockholder,  and in  connection  with  his or her
                  initial assumption of office is recommended for appointment or
                  election by a majority of Disinterested  Directors then on the
                  Board of Directors.

                           8.  "Fair  Market  Value"  means:  (a) in the case of
                  stock, the highest closing sales price of the stock during the
                  30-day period immediately  preceding the date in question of a
                  share of such stock of the Nasdaq System or any system then in
                  use,  or, if such stock is  admitted to trading on a principal
                  United  States  securities   exchange   registered  under  the
                  Securities  Exchange  Act of 1934,  Fair Market Value shall be
                  the  highest  sale price  reported  during  the 30-day  period
                  preceding the date in question,  or, if no such quotations are
                  available,  the Fair Market Value on the date in question of a
                  share of such stock as determined by the Board of Directors in
                  good faith,  in each case with  respect to any class of stock,
                  appropriately  adjusted  for any dividend or  distribution  in
                  shares of such stock or in combination or  reclassification of
                  outstanding  shares of such  stock  into a  smaller  number of
                  shares of such stock,  and (b) in the case of  property  other
                  than cash or stock,  the Fair Market Value of such property on
                  the date in question as  determined  by the Board of Directors
                  in good faith.

                           9.  Reference  to "Highest  Per Share Price" shall in
                  each  case  with  respect  to any  class of stock  reflect  an
                  appropriate  adjustment  for any dividend or  distribution  in
                  shares of such stock or any stock split or reclassification of
                  outstanding  shares of such  stock  into a  greater  number of
                  shares of such stock or any combination or reclassification of
                  outstanding  shares of such  stock  into a  smaller  number of
                  shares of such stock.

                           10. In the event of any Business Combination in which
                  the Corporation survives, the phrase "consideration other than
                  cash to be received"  as used in Sections  B.2.(a) and B.2.(b)
                  of this  Article  EIGHTH  shall  include  the shares of Common
                  Stock  and/or  the  shares of any other  class of  outstanding
                  Voting Stock retained by the holders of such shares.


                                       11

<PAGE>



                  D.  A  majority  of  the   Disinterested   Directors   of  the
         Corporation shall have the power and duty to determine for the purposes
         of this Article EIGHTH, on the basis of information known to them after
         reasonable inquiry, (a) whether a person is an Interested  Stockholder;
         (b) the  number of shares of  Voting  Stock  beneficially  owned by any
         person;  (c) whether a person is an  Affiliate or Associate of another;
         and (d)  whether  the  assets  which are the  subject  of any  Business
         Combination  have, or the consideration to be received for the issuance
         or transfer of securities by the  Corporation  or any Subsidiary in any
         Business  Combination  has an aggregate  Fair Market Value  equaling or
         exceeding  25% of  the  combined  assets  of the  Corporation  and  its
         Subsidiaries.  A majority of the Disinterested Directors shall have the
         further  power to  interpret  all of the terms and  provisions  of this
         Article EIGHTH.

                  E. Nothing contained in this Article EIGHTH shall be construed
         to relieve any  Interested  Stockholder  from any fiduciary  obligation
         imposed by law.

                  F. Notwithstanding any other provisions of this Certificate of
         Incorporation  or any provision of law which might  otherwise  permit a
         lesser vote or no vote, but in addition to any affirmative  vote of the
         holders of any particular  class or series of the Voting Stock required
         by law,  this  Certificate  of  Incorporation  or any  Preferred  Stock
         Designation, the affirmative vote of the holders of at least 80% of the
         voting power of all of the then-outstanding shares of the Voting Stock,
         voting together as a single class, shall be required to alter, amend or
         repeal this Article EIGHTH.

         NINTH: The Board of Directors of the  Corporation,  when evaluating any
offer of another  Person (as  defined  in Article  EIGHTH  hereof) to (A) make a
tender or exchange offer for any equity security of the  Corporation,  (B) merge
or  consolidate  the  Corporation  with  another  corporation  or  entity or (C)
purchase or otherwise  acquire all or  substantially  all of the  properties and
assets of the Corporation,  may, in connection with the exercise of its judgment
in  determining  what  is in the  best  interest  of  the  Corporation  and  its
stockholders, give due consideration to all relevant factors, including, without
limitation,  the social and economic  effect of  acceptance of such offer on the
Corporation's  present  and  future  customers  and  employees  and those of its
Subsidiaries (as defined in Article EIGHTH hereof);  on the communities in which
the Corporation and its Subsidiaries  operate or are located;  on the ability of
the Corporation to fulfill its corporate  objectives as a financial  institution
holding  company and on the ability of its subsidiary  financial  institution to
fulfill  the  objectives  of a federally  insured  financial  institution  under
applicable statutes and regulations.

         TENTH:

                  A. Except as set forth in Section B of this Article TENTH,  in
         addition to any  affirmative  vote of  stockholders  required by law or
         this Certificate of  Incorporation,  any direct or indirect purchase or
         other  acquisition  by the  Corporation  of  any  Equity  Security  (as
         hereinafter  defined)  of any  class  from any  Interested  Person  (as
         hereinafter  defined) shall require the affirmative vote of the holders
         of at least  80% of the  Voting  Stock of the  Corporation  that is not
         beneficially  owned (for  purposes  of this  Article  TENTH  beneficial
         ownership  shall be  determined in  accordance  with Section  C.2(b) of
         Article FOURTH hereof) by such Interested Person,  voting together as a
         single class.  Such affirmative vote shall be required  notwithstanding
         the fact that no vote may be required,  or that a lesser percentage may
         be

                                       12

<PAGE>



         specified,  by law or by any other  provisions of this  Certificate  of
         Incorporation  or any Preferred  Stock  Designation or in any agreement
         with  any  national   securities   exchange  or  quotation  system,  or
         otherwise.  Certain defined terms used in this Article TENTH are as set
         forth in Section C below.

                  B. The provisions of Section A of this Article TENTH shall not
         be applicable with respect to:

                           1. any purchase or other  acquisition  of  securities
                  made as part of a tender or exchange offer by the  Corporation
                  or a Subsidiary (which term, as used in this Article TENTH, is
                  as  defined  in the first  clause of  Section  C.6 of  Article
                  EIGHTH hereof) of the  Corporation  to purchase  securities of
                  the same class  made on the same terms to all  holders of such
                  securities and complying with the applicable  requirements  of
                  the  Securities  Exchange  Act  of  1934  and  the  rules  and
                  regulations  thereunder (or any subsequent provision replacing
                  such Act, rules or regulations);

                           2. any purchase or  acquisition  made  pursuant to an
                  open  market  purchase  program  approved by a majority of the
                  Board of Directors,  including a majority of the Disinterested
                  Directors  (which term, as used in this Article  TENTH,  is as
                  defined in Article EIGHTH hereof); or

                           3. any purchase or acquisition which is approved by a
                  majority  of the Board of  Directors,  including a majority of
                  the Disinterested Directors, and which is made at no more than
                  the Market Price (as  hereinafter  defined),  on the date that
                  the  understanding  between the Corporation and the Interested
                  Person is reached  with respect to such  purchase  (whether or
                  not such purchase is made or a written  agreement  relating to
                  such  purchase is  executed  on such  date),  of shares of the
                  class of Equity Security to be purchased.

                  C.       For the purposes of this Article TENTH:

                           1. The term  Interested  Person shall mean any Person
                  (other than the Corporation,  Subsidiaries of the Corporation,
                  pension,  profit  sharing,  employee stock  ownership or other
                  employee   benefit   plans   of  the   Corporation   and   its
                  Subsidiaries,   entities   organized  or  established  by  the
                  Corporation or any of its  Subsidiaries  pursuant to the terms
                  of such plans and trustees and fiduciaries with respect to any
                  such  plan  acting  in such  capacity)  that is the  direct or
                  indirect beneficial owner of 5% or more of the Voting Stock of
                  the  Corporation,  and any  Affiliate or Associate of any such
                  person.

                           2. The  Market  Price of  shares of a class of Equity
                  Security  on any day  shall  mean the  highest  sale  price of
                  shares of such class of Equity  Security  on such day,  or, if
                  that day is not a trading day, on the trading day  immediately
                  preceding such day, on the national securities exchange or the
                  Nasdaq  System or any other  system  then in use on which such
                  class of Equity Security is traded.

                           3. The term Equity  Security  shall mean any security
                  described in Section  3(a)(11) of the Securities  Exchange Act
                  of 1934, as in effect on December, 12,

                                       13

<PAGE>



                  1996, which is traded on a national securities exchange or the
                  Nasdaq System or any other system then in use.

                           4. For purposes of this Article TENTH, all references
                  to  the  term  Interested  Stockholder  in the  definition  of
                  Disinterested  Director  shall be  deemed to refer to the term
                  Interested Person.

         ELEVENTH:

                  A. Each person who was or is made a party or is  threatened to
         be made a party to or is  otherwise  involved  in any  action,  suit or
         proceeding,  whether civil,  criminal,  administrative or investigative
         (hereinafter a  "proceeding"),  by reason of the fact that he or she is
         or was a director or an officer of the Corporation or is or was serving
         at the request of the  Corporation  as a director or officer of another
         corporation,  including, without limitation, any Subsidiary (as defined
         in Article EIGHTH herein),  partnership,  joint venture, trust or other
         enterprise,  including service with respect to an employee benefit plan
         (hereinafter an "indemnitee"),  whether the basis of such proceeding is
         alleged  action in an official  capacity as a director or officer or in
         any other  capacity  while  serving as a director or officer,  shall be
         indemnified  and held harmless by the Corporation to the fullest extent
         authorized by the Delaware General  Corporation Law, as the same exists
         or may hereafter be amended  (but,  in the case of any such  amendment,
         only to the extent  that such  amendment  permits  the  Corporation  to
         provide  broader  indemnification  rights than such law  permitted  the
         Corporation to provide prior to such  amendment),  against all expense,
         liability and loss (including attorneys' fees, judgments,  fines, ERISA
         excise taxes or penalties  and amounts paid in  settlement)  reasonably
         incurred  or  suffered  by such  indemnitee  in  connection  therewith;
         provided,  however,  that,  except as provided in Section C hereof with
         respect  to  proceedings  to  enforce  rights to  indemnification,  the
         Corporation  shall  indemnify any such  indemnitee in connection with a
         proceeding (or part thereof)  initiated by such indemnitee only if such
         proceeding  (or part thereof) was  authorized by the Board of Directors
         of the Corporation.

                  B. The right to indemnification conferred in Section A of this
         Article  shall  include  the  right to be paid by the  Corporation  the
         expenses  incurred in defending  any such  proceeding in advance of its
         final disposition (hereinafter an "advancement of expenses"); provided,
         however,  that, if the Delaware  General  Corporation Law requires,  an
         advancement  of  expenses  incurred  by an  indemnitee  in  his  or her
         capacity  as a director  or officer  (and not in any other  capacity in
         which service was or is rendered by such indemnitee, including, without
         limitation,  service to an  employee  benefit  plan) shall be made only
         upon delivery to the  Corporation  of an  undertaking  (hereinafter  an
         "undertaking"),  by or on  behalf  of such  indemnitee,  to  repay  all
         amounts so  advanced  if it shall  ultimately  be  determined  by final
         judicial  decision  from  which  there is no  further  right to  appeal
         (hereinafter  a "final  adjudication"),  that  such  indemnitee  is not
         entitled to be  indemnified  for such  expenses  under this  Section or
         otherwise.  The rights to  indemnification  and to the  advancement  of
         expenses  conferred  in  Sections  A and B of  this  Article  shall  be
         contract  rights and such rights shall continue as to an indemnitee who
         has ceased to be a director  or officer  and shall inure to the benefit
         of the indemnitee's heirs, executors and administrators.


                                       14

<PAGE>



                  C. If a claim under Section A or B of this Article is not paid
         in full by the  Corporation  within 60 days  after a written  claim has
         been received by the Corporation,  except in the case of a claim for an
         advancement of expenses,  in which case the applicable  period shall be
         20 days, the indemnitee may at any time  thereafter  bring suit against
         the  Corporation  to  recover  the  unpaid  amount  of  the  claim.  If
         successful  in whole or in part in any such suit,  or in a suit brought
         by the  Corporation to recover an  advancement of expenses  pursuant to
         the terms of an undertaking,  the indemnitee  shall also be entitled to
         be paid the expense of  prosecuting  or defending such suit. In (1) any
         suit brought by the  indemnitee  to enforce a right to  indemnification
         hereunder  (but not in a suit  brought by the  indemnitee  to enforce a
         right to an  advancement  of expenses) it shall be a defense that,  and
         (2) in any  suit  by the  Corporation  to  recover  an  advancement  of
         expenses  pursuant to the terms of an undertaking the Corporation shall
         be entitled to recover such  expenses upon a final  adjudication  that,
         the indemnitee has not met any applicable  standard for indemnification
         set forth in the Delaware General  Corporation Law. Neither the failure
         of the Corporation (including its Board of Directors, independent legal
         counsel, or its stockholders) to have made a determination prior to the
         commencement  of such suit that  indemnification  of the  indemnitee is
         proper  in  the  circumstances  because  the  indemnitee  has  met  the
         applicable  standard  of  conduct  set  forth in the  Delaware  General
         Corporation  Law,  nor  an  actual  determination  by  the  Corporation
         (including its Board of Directors,  independent  legal counsel,  or its
         stockholders) that the indemnitee has not met such applicable  standard
         of conduct,  shall create a presumption that the indemnitee has not met
         the  applicable  standard  of  conduct  or,  in the case of such a suit
         brought  by the  indemnitee,  be a defense  to such  suit.  In any suit
         brought by the indemnitee to enforce a right to  indemnification  or to
         an advancement of expenses hereunder,  or by the Corporation to recover
         an advancement of expenses pursuant to the terms of an undertaking, the
         burden  of  proving  that  the   indemnitee   is  not  entitled  to  be
         indemnified,  or to such advancement of expenses, under this Article or
         otherwise shall be on the Corporation.

                  D. The rights to  indemnification  and to the  advancement  of
         expenses  conferred in this Article shall not be exclusive of any other
         right which any person may have or hereafter acquire under any statute,
         the  Corporation's  Certificate of Incorporation,  By-laws,  agreement,
         vote of stockholders or Disinterested Directors or otherwise.

                  E. The Corporation may maintain insurance,  at its expense, to
         protect  itself and any  director,  officer,  employee  or agent of the
         Corporation or another corporation,  partnership,  joint venture, trust
         or other enterprise against any expense,  liability or loss, whether or
         not the  Corporation  would  have the power to  indemnify  such  person
         against such  expense,  liability  or loss under the  Delaware  General
         Corporation Law.

                  F. The Corporation may, to the extent  authorized from time to
         time by a majority vote of the disinterested directors, grant rights to
         indemnification  and to the  advancement of expenses to any employee or
         agent of the  Corporation  to the fullest  extent of the  provisions of
         this Article with respect to the  indemnification  and  advancement  of
         expenses of directors and officers of the Corporation.

         TWELFTH:  A director of this Corporation shall not be personally liable
to the  Corporation  or its  stockholders  for  monetary  damages  for breach of
fiduciary  duty as a director,  except for  liability  (A) for any breach of the
director's duty of loyalty to the Corporation or its

                                       15

<PAGE>



stockholders,  (B) for acts or  omissions  not in good  faith  or which  involve
intentional  misconduct or a knowing  violation of law, (C) under Section 174 of
the Delaware General  Corporation Law, or (D) for any transaction from which the
director  derived  an  improper  personal  benefit.   If  the  Delaware  General
Corporation Law is hereafter  amended to further eliminate or limit the personal
liability of  directors,  then the  liability  of a director of the  Corporation
shall be eliminated or limited to the fullest  extent  permitted by the Delaware
General Corporation Law, as so amended.

         Any  repeal  or  modification   of  the  foregoing   paragraph  by  the
stockholders  of the  Corporation  shall  not  adversely  affect  any  right  or
protection of a director of the Corporation  existing at the time of such repeal
or modification.

         THIRTEENTH:  The Corporation  reserves the right to amend or repeal any
provision   contained  in  this  Certificate  of  Incorporation  in  the  manner
prescribed  by the laws of the State of Delaware and all rights  conferred  upon
stockholders are granted subject to this reservation;  provided,  however, that,
notwithstanding  any other provision of this Certificate of Incorporation or any
provision of law which might  otherwise  permit a lesser vote or no vote, but in
addition  to any vote of the holders of any class or series of the stock of this
Corporation  required  by law  or by  this  Certificate  of  Incorporation,  the
affirmative  vote of the  holders of at least 80% of the voting  power of all of
the then-outstanding  shares of the capital stock of the Corporation entitled to
vote  generally  in the  election  of  directors  (after  giving  effect  to the
provisions  of Article  FOURTH),  voting  together as a single  class,  shall be
required to amend or repeal this Article THIRTEENTH,  Sections B or C of Article
FOURTH,  Sections C or D of  Article  FIFTH,  Article  SIXTH,  Article  SEVENTH,
Article EIGHTH, Article TENTH or Article ELEVENTH.

         FOURTEENTH:  The name and mailing address of the sole  incorporator are
as follows:

               NAME                            MAILING ADDRESS

         Maureen G. Partynski                  Hemlock Federal Bank For Savings
                                               5700 W. 159th Street
                                               Oak Forest, Illinois  60452-3198




                                       16

<PAGE>




         I, THE UNDERSIGNED,  being the incorporator, for the purpose of forming
a corporation under the laws of the State of Delaware,  do make, file and record
this Certificate of  Incorporation,  do certify that the facts herein stated are
true, and, accordingly, have hereto set my hand this 12th day of December, 1996.




                                        /s/ Maureen G. Partynski
                                        ------------------------
                                        Maureen G. Partynski, Sole Incorporator


                                       17


                                                                    EXHIBIT 3.2

                      HEMLOCK FEDERAL FINANCIAL CORPORATION

                                     BY-LAWS


                                    ARTICLE I

                                  STOCKHOLDERS


Section 1.        Annual Meeting.

         An annual meeting of the stockholders, for the election of directors to
succeed those whose terms expire and for the  transaction of such other business
as may properly  come before the meeting,  shall be held at such place,  on such
date, and at such time as the Board of Directors shall each year fix.

Section 2.        Special Meetings.

         Subject  to the  rights  of the  holders  of any  class  or  series  of
preferred  stock of the  Corporation,  special  meetings of  stockholders of the
Corporation  may be  called  only  by  the  Board  of  Directors  pursuant  to a
resolution  adopted by a majority  of the total  number of  directors  which the
Corporation  would have if there  were no  vacancies  on the Board of  Directors
(hereinafter the "Whole Board").

Section 3.        Notice of Meetings.

         Written  notice of the place,  date,  and time of all  meetings  of the
stockholders  shall be given, not less than ten nor more than 60 days before the
date on which the meeting is to be held, to each stockholder entitled to vote at
such meeting,  except as otherwise  provided herein or required by law (meaning,
here and  hereinafter,  as required  from time to time by the  Delaware  General
Corporation Law or the Certificate of Incorporation of the Corporation).

         When a meeting is adjourned  to another  place,  date or time,  written
notice need not be given of the  adjourned  meeting if the place,  date and time
thereof  are  announced  at the  meeting  at which  the  adjournment  is  taken;
provided,  however,  that if the date of any  adjourned  meeting is more than 30
days after the date for which the meeting was  originally  noticed,  or if a new
record date is fixed for the  adjourned  meeting,  written  notice of the place,
date and time of the adjourned meeting shall be given in conformity herewith. At
any  adjourned  meeting,  any business may be  transacted  which might have been
transacted at the original meeting.

Section 4.        Quorum.

         At any meeting of the  stockholders,  the holders of at least one-third
of all of the shares of the stock  entitled to vote at the  meeting,  present in
person or by proxy, shall constitute a quorum for all purposes, unless or except
to the extent that the presence of a larger number may

                                        1

<PAGE>


be required by law.  Where a separate vote by a class or classes is required,  a
majority  of the  shares  of  such  class  or  classes,  present  in  person  or
represented  by proxy,  shall  constitute a quorum  entitled to take action with
respect to that vote on that matter.

         If a quorum  shall  fail to attend any  meeting,  the  chairman  of the
meeting or the holders of a majority of the shares of stock entitled to vote who
are present,  in person or by proxy,  may adjourn the meeting to another  place,
date or time.

         If a notice of any adjourned special meeting of stockholders is sent to
all  stockholders  entitled to vote  thereat,  stating that it will be held with
those present  constituting a quorum,  then except as otherwise required by law,
those  present at such  adjourned  meeting  shall  constitute a quorum,  and all
matters shall be determined by a majority of the votes cast at such meeting.

Section 5.        Organization.

         Such person as the Board of Directors  may have  designated  or, in the
absence of such a person,  the  President of the  Corporation  or, in his or her
absence, such person as may be chosen by the holders of a majority of the shares
entitled to vote who are present, in person or by proxy, shall call to order any
meeting of the stockholders  and act as chairman of the meeting.  In the absence
of the Secretary of the Corporation,  the secretary of the meeting shall be such
person as the chairman appoints.

Section 6.        Conduct of Business.

                  (a)  The  chairman  of  any  meeting  of  stockholders   shall
determine the order of business and the procedure at the meeting, including such
regulation  of the manner of voting and the conduct of discussion as seem to him
or her in order.

                  (b) At any  annual  meeting  of the  stockholders,  only  such
business shall be conducted as shall have been brought before the meeting (i) by
or at the direction of the Board of Directors or (ii) by any  stockholder of the
Corporation  who is entitled to vote with respect  thereto and who complies with
the  notice  procedures  set forth in this  Section  6(b).  For  business  to be
properly brought before an annual meeting by a stockholder, the stockholder must
have given timely notice thereof in writing to the Secretary of the Corporation.
To be timely, a stockholder's notice must be delivered or mailed to and received
at the  principal  executive  offices of the  Corporation  not less than 60 days
prior to the  anniversary  of the  preceding  year's annual  meeting;  provided,
however,  that in the event that the date of the annual  meeting is  advanced by
more than 20 days, or delayed by more than 60 days from such  anniversary  date,
notice by the  stockholder  to be timely must be so delivered not later than the
close of business  on the later of the 60th day prior to such annual  meeting or
the  tenth  day  following  the day on which  notice  of the date of the  annual
meeting was mailed or public  announcement  of the date of such meeting is first
made. A stockholder's  notice to the Secretary shall set forth as to each matter
such  stockholder  proposes  to bring  before  the  annual  meeting  (i) a brief
description of the business  desired to be brought before the annual meeting and
the reasons for conducting  such business at the annual  meeting,  (ii) the name
and address,  as they appear on the Corporation's  books, of the stockholder who
proposed  such   business,   (iii)  the  class  and  number  of  shares  of  the
Corporation's  capital stock that are beneficially owned by such stockholder and
(iv) any

                                        2

<PAGE>



material interest of such stockholder in such business. Notwithstanding anything
in these  Bylaws  to the  contrary,  no  business  shall be  brought  before  or
conducted at an annual meeting except in accordance  with the provisions of this
Section 6(b). The officer of the Corporation or other person  presiding over the
annual  meeting  shall,  if the facts so warrant,  determine  and declare to the
meeting that business was not properly  brought before the meeting in accordance
with the  provisions of this Section 6(b) and, if he or she should so determine,
he or she shall so declare to the meeting and any such business so determined to
be not properly brought before the meeting shall not be transacted.

                  At any special meeting of the stockholders, only such business
shall be conducted  as shall have been  brought  before the meeting by or at the
direction of the Board of Directors.

                  (c) Only  persons who are  nominated  in  accordance  with the
procedures  set  forth in  these  By-laws  shall be  eligible  for  election  as
directors.  Nominations of persons for election to the Board of Directors of the
Corporation  may be made at a meeting of  stockholders at which directors are to
be elected only (i) by or at the  direction of the Board of Directors or (ii) by
any  stockholder  of the  Corporation  entitled  to  vote  for the  election  of
directors at the meeting who complies  with the notice  procedures  set forth in
this  Section  6(c).  Such  nominations,  other  than  those  made  by or at the
direction of the Board of  Directors,  shall be made by timely notice in writing
to the Secretary of the Corporation.  To be timely, a stockholder's notice shall
be delivered or mailed to and received at the principal executive offices of the
Corporation  not less than 30 days prior to the date of the  meeting;  provided,
however,  that in the event  that  less than 40 days'  notice of the date of the
meeting is given or made to stockholders, notice by the stockholder to be timely
must be so  received  not  later  than the  close of  business  on the tenth day
following  the day on which such  notice of the date of the  meeting was mailed.
Such  stockholder's  notice  shall  set forth  (x) as to each  person  whom such
stockholder proposes to nominate for election or re-election as a director,  all
information  relating  to  such  person  that is  required  to be  disclosed  in
solicitations of proxies for election of directors, or is otherwise required, in
each case pursuant to Regulation 14A under the Securities  Exchange Act of 1934,
as amended  (including such person's written consent to being named in the proxy
statement as a nominee and to serving as a director if  elected);  and (y) as to
the stockholder giving the notice:  (A) the name and address,  as they appear on
the  Corporation's  books,  of such  stockholder and (B) the class and number of
shares of the  Corporation's  capital stock that are beneficially  owned by such
stockholder.  At the request of the Board of Directors,  any person nominated by
the Board of Directors for election as a director shall furnish to the Secretary
of the Corporation that information  required to be set forth in a stockholder's
notice of nomination which pertains to the nominee.  No person shall be eligible
for election as a director of the  Corporation  unless  nominated in  accordance
with the  provisions of this Section  6(c).  The officer of the  Corporation  or
other person presiding at the meeting shall, if the facts so warrant,  determine
that a nomination was not made in accordance  with such provisions and, if he or
she  should so  determine,  he or she shall so declare  to the  meeting  and the
defective nomination shall be disregarded.


                                        3

<PAGE>



Section 7.        Proxies and Voting.

         At any meeting of the stockholders,  every stockholder entitled to vote
may vote in person or by proxy  authorized  by an  instrument  in writing (or as
otherwise  permitted  under  applicable  law)  by the  stockholder  or his  duly
authorized  attorney-in-fact  filed in accordance with the procedure established
for the meeting. 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.  No proxy shall be valid after  eleven
months  from  the  date of its  execution  except  for a proxy  coupled  with an
interest.

         Each stockholder  shall have one vote for every share of stock entitled
to vote  which  is  registered  in his or her  name on the  record  date for the
meeting,   except  as  otherwise  provided  herein  or  in  the  Certificate  of
Incorporation of the Corporation or as required by law.

         All voting,  including on the election of directors but excepting where
otherwise required by law, may be by a voice vote; provided,  however, that upon
demand therefore by a stockholder  entitled to vote or his or her proxy, a stock
vote shall be taken.  Every  stock vote shall be taken by ballot,  each of which
shall  state  the  name of the  stockholder  or  proxy  voting  and  such  other
information as may be required under the procedure  established for the meeting.
Every  vote  taken by ballot  shall be counted  by an  inspector  or  inspectors
appointed by the chairman of the meeting.

         All elections shall be determined by a plurality of the votes cast, and
except  as  otherwise  required  by law or as  provided  in the  Certificate  of
Incorporation,  all other matters shall be determined by a majority of the votes
cast.

Section 8.        Stock List.

         The  officer  who  has  charge  of  the  stock  transfer  books  of the
Corporation  shall  prepare  and  make,  in the  time  and  manner  required  by
applicable law, a list of stockholders entitled to vote and shall make such list
available for such purposes,  at such places,  at such times and to such persons
as  required  by  applicable  law.  The stock  transfer  books shall be the only
evidence as to the  identity of the  stockholders  entitled to examine the stock
transfer books or to vote in person or by proxy at any meeting of stockholders.

Section 9.       Consent of Stockholders in Lieu of Meeting.

         Subject  to the  rights  of the  holders  of any  class  or  series  of
preferred stock of the Corporation, any action required or permitted to be taken
by the  stockholders of the Corporation must be effected at a duly called annual
or special meeting of stockholders of the Corporation and may not be effected by
any consent in writing by such stockholders.

Section 10.      Inspectors of Election

         The  Board  of   Directors   shall,   in  advance  of  any  meeting  of
stockholders,  appoint one or more persons as inspectors of election,  to act at
the meeting or any  adjournment  thereof and make a written report  thereof,  in
accordance with applicable law.

                                        4

<PAGE>




                                   ARTICLE II

                               BOARD OF DIRECTORS

Section 1.        General Powers, Number and Term of Office.

         The  business  and  affairs of the  Corporation  shall be managed by or
under the direction of the Board of Directors.  The number of directors shall be
as provided  for in the  Certificate  of  Incorporation.  The Board of Directors
shall  annually  elect a Chairman  of the Board and a  President  from among its
members and shall designate,  when present,  either the Chairman of the Board or
the President to preside at its meetings.

         The  directors,  other than those who may be elected by the  holders of
any class or series of preferred stock, shall be divided into three classes,  as
nearly equal in number as  reasonably  possible,  with the term of office of the
first  class  to  expire  at the  conclusion  of the  first  annual  meeting  of
stockholders, the term of office of the second class to expire at the conclusion
of the annual meeting of stockholders one year thereafter and the term of office
of the  third  class to  expire  at the  conclusion  of the  annual  meeting  of
stockholders two years  thereafter,  with each director to hold office until his
or her  successor  shall have been duly  elected and  qualified.  At each annual
meeting of  stockholders,  commencing with the first annual  meeting,  directors
elected to succeed  those  directors  whose terms  expire shall be elected for a
term of office to expire at the third succeeding  annual meeting of stockholders
after  their  election,  with  each  director  to hold  office  until his or her
successor shall have been duly elected and qualified.

Section 2.        Vacancies and Newly Created Directorships.

         Subject  to the  rights  of the  holders  of any  class  or  series  of
preferred stock then outstanding, newly created directorships resulting from any
increase in the authorized  number of directors or any vacancies in the Board of
Directors  resulting  from  death,  resignation,  retirement,  disqualification,
removal from office or other cause may be filled only by a majority  vote of the
directors  then in office,  though less than a quorum,  and  directors so chosen
shall hold office for a term expiring at the annual meeting of  stockholders  at
which the term of office of the class to which they have been  elected  expires,
and until such director's  successor shall have been duly elected and qualified.
No decrease in the number of authorized  directors  constituting the Board shall
shorten the term of any incumbent director.

Section 3.        Regular Meetings.

         Regular  meetings of the Board of Directors shall be held at such place
or places,  on such date or dates,  and at such time or times as shall have been
established  by the Board of Directors and  publicized  among all  directors.  A
notice of each regular meeting shall not be required.


                                        5

<PAGE>



Section 4.        Special Meetings.

         Special  meetings of the Board of Directors  may be called by one-third
(1/3) of the directors  then in office  (rounded up to the nearest whole number)
or by the President and shall be held at such place,  on such date,  and at such
time as they or he or she shall fix. Notice of the place, date, and time of each
such special meeting shall be given to each director by whom it is not waived by
mailing  written  notice  not less than  five  days  before  the  meeting  or by
telegraphing or telexing or by facsimile  transmission of the same not less than
24 hours before the meeting.  Unless otherwise  indicated in the notice thereof,
any and all business may be transacted at a special meeting.

Section 5.        Quorum.

         At any meeting of the Board of Directors,  a majority of the authorized
number of directors then  constituting  the Board shall  constitute a quorum for
all purposes.  If a quorum shall fail to attend any meeting, a majority of those
present may adjourn the meeting to another place, date, or time, without further
notice or waiver thereof.

Section 6.        Participation in Meetings By Conference Telephone.

         Members of the Board of  Directors,  or of any committee  thereof,  may
participate  in a meeting  of such  Board or  committee  by means of  conference
telephone  or similar  communications  equipment  by means of which all  persons
participating  in the meeting can hear each other and such  participation  shall
constitute presence in person at such meeting.

Section 7.        Conduct of Business.

         At any meeting of the Board of Directors,  business shall be transacted
in such order and manner as the Board may from time to time  determine,  and all
matters shall be determined by the vote of a majority of the directors  present,
except as otherwise  provided  herein or required by law. Action may be taken by
the Board of Directors  without a meeting if all members thereof consent thereto
in  writing,  and the  writing  or  writings  are  filed  with  the  minutes  of
proceedings of the Board of Directors.

Section 8.        Powers.

         The Board of  Directors  may,  except  as  otherwise  required  by law,
exercise  all such powers and do all such acts and things as may be exercised or
done by the  Corporation,  including,  without  limiting the  generality  of the
foregoing, the unqualified power:

                   (i) To declare dividends from time to time in accordance with
law;

                   (ii) To purchase or otherwise acquire any property, rights or
privileges on such terms as it shall determine;


                                        6

<PAGE>



                  (iii) To authorize the creation,  making and issuance, in such
form as it may determine,  of written  obligations of every kind,  negotiable or
non-negotiable,  secured  or  unsecured,  and  to do  all  things  necessary  in
connection therewith;

                  (iv) To remove any officer of the Corporation  with or without
cause,  and from time to time to devolve  the  powers and duties of any  officer
upon any other person for the time being;

                   (v) To confer upon any officer of the  Corporation  the power
to appoint, remove and suspend subordinate officers, employees and agents;

                  (vi) To adopt  from time to time  such  stock,  option,  stock
purchase, bonus or other compensation plans for directors,  officers,  employees
and agents of the Corporation and its subsidiaries as it may determine;

                  (vii) To adopt from time to time such  insurance,  retirement,
and other benefit  plans for  directors,  officers,  employees and agents of the
Corporation and its subsidiaries as it may determine; and,

                  (viii)   To  adopt   from  time  to  time   regulations,   not
inconsistent  with  these  By-laws,  for  the  management  of the  Corporation's
business and affairs.

Section 9.        Compensation of Directors.

         Directors, as such, may receive, pursuant to resolution of the Board of
Directors,  fixed fees and other  compensation  for their services as directors,
including,  without  limitation,  their services as members of committees of the
Board of Directors.

                                   ARTICLE III

                                   COMMITTEES

Section 1.        Committees of the Board of Directors.

         The  Board  of  Directors,  by a vote of a  majority  of the  Board  of
Directors,  may from time to time designate  committees of the Board,  with such
lawfully  delegable  powers and duties as it  thereby  confers,  to serve at the
pleasure of the Board and shall,  for those  committees and any others  provided
for  herein,  elect a director or  directors  to serve as the member or members,
designating, if it desires, other directors as alternate members who may replace
any absent or disqualified member at any meeting of the committee. Any committee
so designated  may exercise the power and authority of the Board of Directors to
declare a dividend, to authorize the issuance of stock or to adopt a certificate
of  ownership  and  merger  pursuant  to  Section  253 of the  Delaware  General
Corporation  Law  if  the  resolution   which  designated  the  committee  or  a
supplemental  resolution  of the Board of  Directors  shall so  provide.  In the
absence or  disqualification  of any member of any  committee  and any alternate
member in his or her place,  the member or members of the  committee  present at
the meeting and not disqualified  from voting,  whether or not he or she or they
constitute a quorum, may by unanimous vote appoint

                                        7

<PAGE>



another  member of the Board of  Directors to act at the meeting in the place of
the absent or disqualified member.

Section 2.        Conduct of Business.

         Each  committee  may  determine  the  procedural  rules for meeting and
conducting  its  business  and  shall  act in  accordance  therewith,  except as
otherwise  provided herein or required by law. Adequate  provision shall be made
for notice to members of all  meetings;  one-third  (1/3) of the  members  shall
constitute a quorum unless the committee shall consist of one or two members, in
which event one member  shall  constitute  a quorum;  and all  matters  shall be
determined by a majority vote of the members present. Action may be taken by any
committee  without a meeting if all members  thereof consent thereto in writing,
and the writing or writings  are filed with the  minutes of the  proceedings  of
such committee.

Section 3.        Nominating Committee.

         The Board of Directors may appoint a Nominating Committee of the Board,
consisting of not less than three  members,  one of which shall be the President
if,  and only so long as,  the  President  remains  in office as a member of the
Board of Directors.  The Nominating Committee shall have authority (i) to review
any  nominations for election to the Board of Directors made by a stockholder of
the  Corporation  pursuant to Section  6(c)(ii) of Article I of these By-laws in
order to  determine  compliance  with such By-law and (ii) to  recommend  to the
Whole Board  nominees for  election to the Board of  Directors to replace  those
directors whose terms expire at the annual meeting of stockholders next ensuing.


                                   ARTICLE IV

                                    OFFICERS

Section 1.        Generally.

                  (a) The Board of Directors as soon as may be practicable after
the annual meeting of stockholders  shall choose a President,  a Secretary and a
Treasurer  and from time to time may choose  such other  officers as it may deem
proper.  The President  shall be chosen from among the directors.  Any number of
offices may be held by the same person.

                  (b) The term of office of all officers shall be until the next
annual  election of officers and until their  respective  successors are chosen,
but any officer may be removed from office at any time by the  affirmative  vote
of a majority of the authorized  number of directors then constituting the Board
of Directors.

                  (c) All officers  chosen by the Board of Directors  shall each
have such powers and duties as generally  pertain to their  respective  offices,
subject to the specific  provisions of this Article IV. Such officers shall also
have such powers and duties as from time to time may be  conferred  by the Board
of Directors or by any committee thereof.


                                        8

<PAGE>



Section 2.        President.

         The President shall be the chief executive  officer and, subject to the
control of the Board of Directors,  shall have general power over the management
and oversight of the administration and operation of the Corporation's  business
and general  supervisory power and authority over its policies and affairs.  The
President  shall see that all orders and  resolutions  of the Board of Directors
and of any committee thereof are carried into effect.

         Each meeting of the stockholders and of the Board of Directors shall be
presided  over by such officer as has been  designated by the Board of Directors
or, in his or her  absence,  by such officer or other person as is chosen at the
meeting.  The  Secretary or, in his or her absence,  the General  Counsel of the
Corporation or such officer as has been designated by the Board of Directors or,
in his or her  absence,  such officer or other person as is chosen by the person
presiding, shall act as secretary of each such meeting.

Section 3.        Vice President.

         The Vice President or Vice Presidents, if any, shall perform the duties
of the President in the  President's  absence or during his or her disability to
act. In addition,  the Vice Presidents shall perform the duties and exercise the
powers usually incident to their respective offices and/or such other duties and
powers  as may be  properly  assigned  to them from time to time by the Board of
Directors, the Chairman of the Board or the President.

Section 4.        Secretary.

         The  Secretary  or  an  Assistant  Secretary  shall  issue  notices  of
meetings,  shall  keep  their  minutes,  shall  have  charge of the seal and the
corporate books,  shall perform such other duties and exercise such other powers
as are usually  incident to such offices  and/or such other duties and powers as
are properly  assigned  thereto by the Board of  Directors,  the Chairman of the
Board or the President.

Section 5.        Treasurer.

         The  Treasurer  shall have charge of all monies and  securities  of the
Corporation, other than monies and securities of any division of the Corporation
which has a treasurer or financial  officer appointed by the Board of Directors,
and shall keep regular books of account.  The funds of the Corporation  shall be
deposited in the name of the  Corporation  by the  Treasurer  with such banks or
trust  companies or other  entities as the Board of Directors  from time to time
shall  designate.  The Treasurer shall sign or countersign  such  instruments as
require his or her  signature,  shall  perform all such duties and have all such
powers as are  usually  incident to such  office  and/or  such other  duties and
powers as are  properly  assigned to him or her by the Board of  Directors,  the
Chairman  of the  Board or the  President,  and may be  required  to give  bond,
payable by the Corporation,  for the faithful  performance of his duties in such
sum and with such surety as may be required by the Board of Directors.


                                        9

<PAGE>



Section 6.        Assistant Secretaries and Other Officers.

         The Board of Directors  may appoint one or more  assistant  secretaries
and one or more  assistants  to the  Treasurer,  or one  appointee  to both such
positions,  which  officers shall have such powers and shall perform such duties
as are  provided in these  By-laws or as may be assigned to them by the Board of
Directors, the Chairman of the Board or the President.

Section 7.        Action with Respect to Securities of Other Corporations

         Unless otherwise directed by the Board of Directors,  the President, or
any officer of the Corporation authorized by the President,  shall have power to
vote and otherwise act on behalf of the  Corporation,  in person or by proxy, at
any meeting of  stockholders of or with respect to any action of stockholders of
any  other  corporation  in  which  this  Corporation  may hold  securities  and
otherwise to exercise any and all rights and powers which this  Corporation  may
possess by reason of its ownership of securities in such other Corporation.


                                    ARTICLE V

                                      STOCK

Section 1.        Certificates of Stock.

         Each  stockholder  shall be entitled to a certificate  signed by, or in
the name of the Corporation  by, the President or a Vice  President,  and by the
Secretary or an Assistant Secretary, or the Treasurer or an Assistant Treasurer,
certifying  the  number  of  shares  owned  by  him  or  her.  Any or all of the
signatures on the certificate may be by facsimile.

Section 2.        Transfers of Stock.

         Transfers  of stock shall be made only upon the  transfer  books of the
Corporation  kept  at  an  office  of  the  Corporation  or by  transfer  agents
designated to transfer  shares of the stock of the  Corporation.  Except where a
certificate  is  issued  in  accordance  with  Section  4 of  Article V of these
By-laws,  an outstanding  certificate for the number of shares involved shall be
surrendered for cancellation before a new certificate is issued therefore.

Section 3.        Record Date.

         In order that the Corporation may determine the  stockholders  entitled
to notice of or to vote at any meeting of stockholders, or to receive payment of
any dividend or other distribution or allotment of any rights or to exercise any
rights in respect of any  change,  conversion  or  exchange  of stock or for the
purpose of any other  lawful  action,  the Board of  Directors  may fix a record
date,  which  record  date shall not  precede  the date on which the  resolution
fixing the record date is adopted  and which  record date shall not be more than
60 nor less than ten days  before the date of any meeting of  stockholders,  nor
more  than 60 days  prior  to the time for such  other  action  as  hereinbefore
described;  provided,  however,  that if no record date is fixed by the Board of
Directors, the record date for determining stockholders entitled to notice of or
to vote

                                       10

<PAGE>



at a meeting of  stockholders  shall be at the close of business on the day next
preceding the day on which notice is given or, if notice is waived, at the close
of business on the day next preceding the day on which the meeting is held, and,
for  determining  stockholders  entitled to receive  payment of any  dividend or
other  distribution  or allotment of rights or to exercise any rights of change,
conversion or exchange of stock or for any other purpose,  the record date shall
be at the close of business on the day on which the Board of Directors  adopts a
resolution relating thereto.

         A  determination  of stockholders of record entitled to notice of or to
vote at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the Board of Directors may fix a new record date for the
adjourned meeting.

Section 4.        Lost, Stolen or Destroyed Certificates.

         In the event of the loss,  theft or destruction  of any  certificate of
stock,  another may be issued in its place  pursuant to such  regulations as the
Board  of  Directors  may  establish  concerning  proof of such  loss,  theft or
destruction  and  concerning  the  giving  of a  satisfactory  bond or  bonds of
indemnity.

Section 5.        Regulations.

         The issue,  transfer,  conversion and  registration  of certificates of
stock shall be governed by such other  regulations as the Board of Directors may
establish.


                                   ARTICLE VI

                                     NOTICES

Section 1.        Notices.

         Except as otherwise  specifically  provided  herein or required by law,
all notices required to be given to any stockholder, director, officer, employee
or agent shall be in writing and may in every instance be  effectively  given by
hand delivery to the recipient  thereof,  by depositing such notice in the mail,
postage  paid,  by sending  such  notice by prepaid  telegram  or mailgram or by
sending such notice by facsimile machine or other electronic  transmission.  Any
such notice shall be addressed to such stockholder,  director, officer, employee
or agent at his or her last known  address  as the same  appears on the books of
the  Corporation.  The time when such notice is received,  if hand  delivered or
dispatched,  if  delivered  through  the mail,  by  telegram  or  mailgram or by
facsimile  machine or other  electronic  transmission,  shall be the time of the
giving of the notice.


                                       11

<PAGE>



Section 2.        Waivers.

         A written  waiver of any  notice,  signed by a  stockholder,  director,
officer,  employee or agent,  whether  before or after the time of the event for
which notice is to be given,  shall be deemed  equivalent to the notice required
to be given to such stockholder,  director,  officer, employee or agent. Neither
the business nor the purpose of any meeting need be specified in such a waiver.


                                   ARTICLE VII

                                  MISCELLANEOUS

Section 1.        Facsimile Signatures.

         In addition to the provisions for use of facsimile signatures elsewhere
specifically authorized in these By-laws, facsimile signatures of any officer or
officers of the  Corporation may be used whenever and as authorized by the Board
of Directors or a committee thereof.

Section 2.        Corporate Seal.

         The Board of Directors may provide a suitable seal, containing the name
of the Corporation,  which seal shall be in the charge of the Secretary.  If and
when so directed by the Board of Directors or a committee thereof, duplicates of
the seal may be kept and used by the  Treasurer or by an Assistant  Secretary or
Assistant Treasurer.

Section 3.        Reliance upon Books, Reports and Records.

         Each director,  each member of any committee designated by the Board of
Directors,  and each officer of the Corporation shall, in the performance of his
or her  duties,  be fully  protected  in relying in good faith upon the books of
account or other records of the Corporation and upon such information, opinions,
reports or  statements  presented to the  Corporation  by any of its officers or
employees,  or  committees  of the Board of Directors so  designated,  or by any
other person as to matters  which such director or committee  member  reasonably
believes are within such other person's  professional  or expert  competence and
who has been selected with reasonable care by or on behalf of the Corporation.

Section 4.        Fiscal Year.

         The fiscal  year of the  Corporation  shall be as fixed by the Board of
Directors.

Section 5.        Time Periods.

         In applying any provision of these  By-laws which  requires that an act
be done or not be done a  specified  number of days prior to an event or that an
act be done  during a period of a  specified  number of days  prior to an event,
calendar  days shall be used,  the day of the doing of the act shall be excluded
and the day of the event shall be included.

                                       12

<PAGE>



                                  ARTICLE VIII

                                   AMENDMENTS

         The By-laws of the Corporation  may be adopted,  amended or repealed as
provided  in  Article  SEVENTH  of  the  Certificate  of  Incorporation  of  the
Corporation.






                                       13

<PAGE>




                                                                    EXHIBIT 3.3

                              Federal Stock Charter

                        HEMLOCK FEDERAL BANK FOR SAVINGS


         SECTION 1. Corporate  title.  The full  corporate  title of the bank is
"Hemlock Federal Bank for Savings."

         SECTION 2. Office.  The home office of the bank shall be located in the
City of Oak Forest, County of Cook, in the State of Illinois.

         SECTION 3. Duration. The duration of the bank is perpetual.

         SECTION 4. Purpose and powers. The purpose of the bank is to pursue any
or all of the lawful  objectives of a federal bank chartered  under section 5 of
the Home  Owners'  Loan Act and to exercise  all of the  express,  implied,  and
incidental  powers  conferred  thereby  and by all acts  amendatory  thereof and
supplemental thereto,  subject to the Constitution and laws of the United States
as they are now in effect,  or as they may hereafter be amended,  and subject to
all lawful and applicable rules, regulations, and orders of the Office of Thrift
Supervision ("Office").

         SECTION 5. Capital stock.  The total number of shares of all classes of
the capital  stock which the bank has the  authority  to issue is three  million
(3,000,000)  of which two million five  hundred  thousand  (2,500,000)  shall be
common stock of par value of $.01 per share,  and of which five hundred thousand
(500,000)  shall be serial  preferred  stock of par value  $.01 per  share.  The
shares may be issued from time to time as  authorized  by the board of directors
without further approval of stockholders,  except as otherwise  provided in this
Section 5 or to the extent that such approval is required by governing law, rule
or regulation. The consideration for the issuance of the shares shall be paid in
full before  their  issuance  and shall not be less than the par value.  Neither
promissory  notes nor future services shall  constitute  payment or part payment
for the issuance of shares of the bank. The  consideration  for the shares shall
be cash,  tangible or intangible  property (to the extent  direct  investment in
such property would be permitted), labor, or services actually performed for the
bank or any combination of the foregoing.  In the absence of actual fraud in the
transaction,  the value of such property,  labor, or services,  as determined by
the board of directors of the bank,  shall be  conclusive.  Upon payment of such
consideration,  such shares shall be deemed to be fully paid and  nonassessable.
In the case of a stock  dividend,  that part of the surplus of the bank which is
transferred  to stated  capital upon the issuance of shares as a share  dividend
shall be deemed to be the consideration for their issuance.

         Except for shares  issuable in  connection  with the  conversion of the
bank from the  mutual to the stock  form of  organization,  no shares of capital
stock (including shares issuable upon conversion, exchange, or exercise of other
securities) shall be issued, directly or indirectly, to officers,  directors, or
controlling persons of the bank other than as part of a general public

                                        1

<PAGE>



offering or as  qualifying  shares to a director,  unless their  issuance or the
plan under  which they would be issued has been  approved  by a majority  of the
total votes eligible to be cast at a legal meeting.

         Nothing contained in this Section 5 (or in any  supplementary  sections
hereto)  shall  entitle the holders of any class of a series of capital stock to
vote as a separate class or series,  or to more than one vote per share,  except
as to the cumulation of votes for the election of directors: Provided, That this
restriction on voting separately by class or series shall not apply:

            (i)   To  any  provision   which  would  authorize  the  holders  of
                  preferred  stock,  voting as a class or series,  to elect some
                  members  of the  board  of  directors,  less  than a  majority
                  thereof,  in the event of default in the payment of  dividends
                  on any class or series of preferred stock;

           (ii)   To any provision  which would require the holders of preferred
                  stock,  voting as a class or series,  to approve the merger or
                  consolidation  of the bank  with  another  corporation  or the
                  sale,  lease, or conveyance (other than by mortgage or pledge)
                  of  properties  or business in exchange  for  securities  of a
                  corporation  other  than  the bank if the  preferred  stock is
                  exchanged for securities of such other corporation:  Provided,
                  That no provision may require such  approval for  transactions
                  undertaken with the assistance or pursuant to the direction of
                  the Office,  the Federal Deposit Insurance  Corporation or the
                  Resolution Trust Corporation;

          (iii)   To any  amendment  which would  adversely  change the specific
                  terms of any class or series of capital  stock as set forth in
                  this  Section  5 (or in any  supplementary  sections  hereto),
                  including  any  amendment  which  would  create or enlarge any
                  class  or  series   ranking   prior   thereto  in  rights  and
                  preferences.  An  amendment  which  increases  the  number  of
                  authorized  shares of any class or series of capital stock, or
                  substitutes  the surviving  bank in a merger or  consolidation
                  for the bank,  shall not be  considered  to be such an adverse
                  change.

         A  description  of the  different  classes  and  series (if any) of the
bank's  capital  stock and a statement  of the  designations,  and the  relative
rights, preferences,  and limitations of the shares of each class and series (if
any) of capital stock are as follows:

         A.  Common  stock.  Except  as  provided  in this  Section 5 (or in any
supplementary   sections   thereto)  the  holders  of  the  common  stock  shall
exclusively  possess all voting  power.  Each  holder of shares of common  stock
shall be entitled to one vote for each share held by such  holder,  except as to
the cumulation of votes for the election of directors.

         Whenever  there  shall have been paid,  or  declared  and set aside for
payment,  to the holders of the outstanding  shares of any class of stock having
preference over the common stock as to the payment of dividends, the full amount
of dividends and of sinking fund, retirement fund, or other retirement payments,
if any, to which such holders are respectively entitled in

                                        2

<PAGE>



preference to the common stock,  then  dividends may be paid on the common stock
and on any class or series of stock  entitled  to  participate  therewith  as to
dividends out of any assets legally available for the payment of dividends.

         In the event of any  liquidation,  dissolution,  or  winding  up of the
bank, the holders of the common stock (and the holders of any class or series of
stock  entitled to  participate  with the common  stock in the  distribution  of
assets) shall be entitled to receive, in cash or in kind, the assets of the bank
available for distribution remaining after: (i) Payment or provision for payment
of the  bank's  debts and  liabilities;  (ii)  distributions  or  provision  for
distributions in settlement of its liquidation  account; and (iii) distributions
or  provisions  for  distributions  to  holders  of any class or series of stock
having  preference  over the common stock in the  liquidation,  dissolution,  or
winding up of the bank.  Each share of common stock shall have the same relative
rights as and be identical  in all respects  with all the other shares of common
stock.

         B. Preferred Stock.  The bank may provide in supplementary  sections to
its  charter  for one or  more  classes  of  preferred  stock,  which  shall  be
separately identified. The shares of any class may be divided into and issued in
series,  with each series separately  designated so as to distinguish the shares
thereof  from the  shares of all other  series  and  classes.  The terms of each
series shall be set forth in a supplementary  section to the charter. All shares
of the same class shall be identical except as to the following  relative rights
and preferences, as to which there may be variations between different series:

         (a)      The  distinctive  serial  designation and the number of shares
                  constituting such series;

         (b)      The dividend rate or the amount of dividends to be paid on the
                  shares of such series,  whether  dividends shall be cumulative
                  and,  if so,  from which  date(s),  the  payment  date(s)  for
                  dividends,  and the  participating or other special rights, if
                  any, with respect to dividends;

         (c)      The voting powers,  full or limited, if any, of shares of such
                  series;

         (d)      Whether the shares of such series shall be redeemable  and, if
                  so, the  price(s) at which,  and the terms and  conditions  on
                  which such shares may be redeemed;

         (e)      The  amount(s)  payable  upon the shares of such series in the
                  event of voluntary or involuntary liquidation, dissolution, or
                  winding up of the bank;

         (f)      Whether  the shares of such  series  shall be  entitled to the
                  benefit of a sinking or  retirement  fund to be applied to the
                  purchase or redemption of such shares, and if so entitled, the
                  amount  of  such  fund  and  the  manner  of its  application,
                  including the price(s) at which such shares may be redeemed or
                  purchased through the application of such fund;


                                        3

<PAGE>



         (g)      Whether the shares of such series shall be  convertible  into,
                  or  exchangeable  for, shares of any other class or classes of
                  stock of the bank and, if so, the conversion price(s),  or the
                  rate(s) of exchange,  and the adjustments  thereof, if any, at
                  which such  conversion or exchange may be made,  and any other
                  terms and conditions of such conversion or exchange;

         (h)      The price or other  consideration for which the shares of such
                  series shall be issued; and

         (i)      Whether  the  shares  of such  series  which are  redeemed  or
                  converted  shall have the status of  authorized  but  unissued
                  shares of serial  preferred  stock and whether such shares may
                  be  reissued  as  shares  of the same or any  other  series of
                  serial preferred stock.

         Each share of each series of serial preferred stock shall have the same
relative rights as and be identical in all respects with all the other shares of
the same series.

         The board of directors shall have authority to divide,  by the adoption
of supplementary charter sections,  any authorized class of preferred stock into
series,  and, within the limitations set forth in this section and the remainder
of this charter,  fix and determine the relative  rights and  preferences of the
shares of any series so established.

         Prior to the issuance of any preferred  shares of a series  established
by a supplementary  charter section adopted by the board of directors,  the bank
shall file with the  Secretary to the Office a dated copy of that  supplementary
section of this charter  established  and  designating the series and fixing and
determining the relative rights and preferences thereof.

         SECTION 6. Preemptive rights.  Holders of the capital stock of the bank
shall not be entitled  to  preemptive  rights with  respect to any shares of the
bank which may be issued.

         SECTION 7.  Liquidation  account.  Pursuant to the  requirements of the
Office's  regulations  (12 C.F.R.  Subchapter  D) the bank shall  establish  and
maintain a liquidation account for the benefit of its savings account holders as
of  December  31, 1993  ("eligible  savers")  and March 31, 1995  ("supplemental
eligible savers").  In the event of a complete liquidation of the bank, it shall
comply with such  regulations  with respect to the amount and the  priorities on
liquidation of each of the bank's  eligible  saver's and  supplemental  eligible
saver's inchoate interest in the liquidation  account, to the extent it is still
in existence: Provided, That an eligible savers and supplemental eligible savers
inchoate  interest in the  liquidation  account  shall not entitle such eligible
saver or  supplemental  eligible  saver to any voting  rights at meetings of the
bank's stockholders.

         SECTION   8.   Certain   provisions    applicable   for   five   years.
Notwithstanding  anything  contained  in the  bank's  charter  or  bylaws to the
contrary, for a period of five years from the

                                        4

<PAGE>



date of completion of the  conversion of the bank from mutual to stock form, the
following provisions shall apply:

         A.  Beneficial  ownership  limitation.  No  person  shall  directly  or
indirectly offer to acquire or acquire the beneficial ownership of more than 10%
of any class of an equity security of the bank. This limitation  shall not apply
to a transaction in which the bank forms a holding company without change in the
respective  beneficial  ownership  interests  of  its  stockholders  other  than
pursuant to the exercise of any dissenter and appraisal rights,  the purchase of
shares by underwriters in connection with a public offering,  or the purchase of
shares by a  tax-qualified  employee stock benefit plan which is exempt from the
approval requirements under Section 574.3(c)(1)(vi) of the Office's regulations.

         In the event  shares are  acquired in  violation of this Section 8, all
shares  beneficially  owned by any  person in excess of 10% shall be  considered
"excess  shares"  and shall not be counted as shares  entitled to vote and shall
not be voted by any person or counted as voting  shares in  connection  with any
matters submitted to the stockholders for a vote.

         For purposes of this Section 8, the following definitions apply:

         (1) The  term  "person"  includes  an  individual,  a group  acting  in
concert, a corporation, a partnership,  an bank, a joint stock company, a trust,
an  unincorporated  organization  or similar  company,  a syndicate or any other
group  formed for the purpose of  acquiring,  holding or disposing of the equity
securities of the bank.

         (2) The term "offer" includes every offer to buy or otherwise  acquire,
solicitation of an offer to sell, tender offer for, or request or invitation for
tenders of, a security or interest in a security for value.

         (3) The term  "acquire"  includes  every type of  acquisition,  whether
effected by purchase, exchange, operation of law or otherwise.

         (4) The term "acting in concert" means (a) knowing  participation  in a
joint activity or conscious parallel action towards a common goal whether or not
pursuant to an express  agreement,  or (b) a combination or pooling of voting or
other interests in the securities of an issuer for a common purpose  pursuant to
any  contract,  understanding,  relationship,  agreement or other  arrangements,
whether written or otherwise.

         B. Cumulative voting limitation. Stockholders shall not be permitted to
cumulate their votes for election of directors.

         C. Call for special meetings. Special meetings of stockholders relating
to changes in control of the bank or  amendments  to its charter shall be called
only upon direction of the board of directors.


                                        5

<PAGE>



         SECTION 9. Directors.  The bank shall be under the direction of a board
of  directors.  The  authorized  number of  directors,  as stated in the  bank's
bylaws, shall not be fewer than five nor more than fifteen except when a greater
number is approved by the Director of the Office.

         SECTION 10.  Amendment of charter.  Except as provided in Section 5, no
amendment, addition, alteration, change or repeal of this charter shall be made,
unless  such is first  proposed  by the board of  directors  of the  bank,  then
preliminarily  approved by the Office, which preliminary approval may be granted
by the Office pursuant to regulations specifying preapproved charter amendments,
and  thereafter  approved by the  stockholders  by a majority of the total votes
eligible to be cast at a legal  meeting.  Any amendment,  addition,  alteration,
change,  or repeal so acted upon shall be effective  upon filing with the Office
in accordance with regulatory procedures or on such other date as the Office may
specify in its preliminary approval.

                                        6

<PAGE>


                        HEMLOCK FEDERAL BANK FOR SAVINGS




ATTEST:                                     By:
           ------------------------            ---------------------------------
           Rosanne Pastorek-Belcazk         Maureen G. Partynski
           Secretary                        Chairman and Chief Executive Officer



                            DIRECTOR OF THE OFFICE OF
                               THRIFT SUPERVISION



ATTEST:                                      By:
        ---------------------------------       --------------------------------
        Secretary of the Office of Thrift       Director of the Office
        Supervision                             of Supervision




Declared effective this ____ day of ____________.199__




                                        7

<PAGE>



                                                                    EXHIBIT 3.4

                                    BYLAWS OF

                        HEMLOCK FEDERAL BANK FOR SAVINGS

                                    ARTICLE I

                                   HOME OFFICE

         The home office of the bank shall be in the City of Oak Forest,  in the
County of Cook, in the State of Illinois.


                                   ARTICLE II

                                  SHAREHOLDERS

         Section  1. Place of  Meetings.  All annual  and  special  meetings  of
shareholders shall be held at the home office of the bank or at such other place
in the state in which the principal  place of business of the bank is located as
the board of directors may determine.

         Section 2. Annual  Meeting.  A meeting of  shareholders of the bank for
the election of directors and for the  transaction  of any other business of the
bank shall be held  annually  within 120 days after the end of the bank's fiscal
year on the fourth  Wednesday of each April,  if not a legal  holiday,  and if a
legal holiday,  then on the next day following which is not a legal holiday,  at
2:00 p.m.,  or at such other date and time  within  such  120-day  period as the
board of directors may determine.

         Section 3. Special  Meetings.  Special meetings of the shareholders for
any purpose or purposes,  unless otherwise  prescribed by the regulations of the
Office  of  Thrift  Supervision  ("Office"),  may be  called  at any time by the
chairman of the board,  the  president or a majority of the board of  directors,
and  shall be  called  by the  chairman  of the  board,  the  president,  or the
secretary upon the written  request of the holders of not less than one-tenth of
all of the out  standing  capital  stock  of the  bank  entitled  to vote at the
meeting. Such written request shall state the purpose or purposes of the meeting
and shall be delivered to the home office of the bank  addressed to the chairman
of the board, the president, or the secretary.

         Section 4. Conduct of Meetings.  Annual and special  meetings  shall be
conducted in accordance with the most current edition of Robert's Rules of Order
unless  otherwise  prescribed by regulations of the Office or these bylaws.  The
board of directors  shall  designate,  when present,  either the chairman of the
board or 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(s) for which the meeting is called shall
be  delivered  not fewer  than 10 nor more than 50 days  before  the date of the
meeting, either personally or by mail, by or at the



<PAGE>



direction of the chairman of the board, the president,  or the secretary, or the
directors calling the meeting, to each shareholder of record entitled to vote at
such  meeting.  If mailed,  such  notice  shall be deemed to be  delivered  when
deposited in the mail, addressed to the shareholder at the address as it appears
on the  stock  transfer  books  or  records  of the bank as of the  record  date
prescribed  in  Section 6 of this  Article  II with  postage  prepaid.  When any
shareholders'  meeting,  either  annual or special,  is adjourned for 30 days or
more,  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 less than 30 days or of the  business to be
transacted at the meeting,  other than an  announcement  at the meeting at which
such adjournment is taken.

         Section  6.  Fixing of Record  Date.  For the  purpose  of  determining
shareholders  entitled to notice of or to vote at any meeting of shareholders or
any adjournment,  or shareholders  enti tled to receive payment of any dividend,
or in  order  to make a  determination  of  shareholders  for any  other  proper
purpose,  the board of directors  shall fix in advance a date as the record date
for any such  determination of shareholders.  Such date in any case shall be not
more than 60 days and, in case of a meeting of  shareholders,  not fewer than 10
days  prior  to  the  date  on  which  the  particular  action,  requiring  such
determination  of  shareholders,  is  to  be  taken.  When  a  determination  of
shareholders  entitled to vote at any meeting of  shareholders  has been made as
provided in this section, such determination shall apply to any adjournment.

         Section 7. Voting  Lists.  At least 20 days before each  meeting of the
shareholders, the officer or agent having charge of the stock transfer books for
shares of the bank shall make a complete  list of the  shareholders  entitled to
vote at such meeting,  or any adjournment,  arranged in alphabetical order, with
the  address and the number of shares  held by each.  This list of  shareholders
shall be kept on file at the home  office  of the bank and shall be  subject  to
inspection  by any  shareholder  at any time during usual  business  hours for a
period of 20 days prior to such  meeting.  Such list shall also be produced  and
kept  open at the time  and  place  of the  meeting  and  shall  be  subject  to
inspection  by any  shareholder  during  the  entire  time of the  meeting.  The
original  stock  transfer  book shall  constitute  prima  facie  evidence of the
shareholders  entitled to examine such list or transfer  books or to vote at any
meeting of  shareholders.  In lieu of making the shareholder  list available for
inspection by shareholders as provided in the preceding paragraph,  the board of
directors may elect to follow the procedures  prescribed in Section  552.6(d) of
the Office's regulations as now or hereafter in effect.

         Section 8.  Quorum.  A majority of the  outstanding  shares of the bank
entitled to vote,  represented in person or by proxy,  shall constitute a quorum
at a meeting of shareholders.  If less than a majority of the outstanding shares
is represented at a meeting, a majority of the shares so represented may adjourn
the meeting from time to time without further notice.  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 shareholders  present at a duly organized meeting may continue to
transact business until  adjournment,  notwithstanding  the withdrawal of enough
shareholders to constitute less than a quorum.

                                        2

<PAGE>



         Section 9. Proxies. At all meetings of shareholders,  a shareholder may
vote by proxy  executed  in  writing  by the  shareholder  or by his or her duly
authorized attorney in fact. Proxies solicited on behalf of the management shall
be voted as directed by the shareholder or, in the absence of such direction, as
determined by a majority of the board of directors. No proxy shall be valid more
than eleven  months from the date of its  execution  except for a proxy  coupled
with an interest.

         Section 10. Voting of Shares in the Name of Two or More  Persons.  When
ownership  stands in the name of two or more persons,  in the absence of written
directions to the bank to the contrary,  at any meeting of the  shareholders  of
the bank any one or more of such  shareholders  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 those persons are
enti tled 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 11. 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,  or conservator may be voted by him or her,
either in person or by proxy,  without a transfer of such shares into his or her
name.  Shares  standing  in the  name of a  trustee  may be voted by him or her,
either in person or by proxy,  but no trustee  shall be  entitled to vote shares
held by him or her  without  a  transfer  of such  shares  into his or her 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  into his or her 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  shareholder  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 bank 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 bank, 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 12. Cumulative Voting. Unless otherwise provided in the charter
of the bank,  every  shareholder  entitled to vote at an election for  directors
shall have the right to vote, in person or by proxy,  the number of shares owned
by the  shareholder for as many persons as there are directors to be elected and
for whose election the shareholder has a right to vote, or to cumulate the votes
by giving one  candidate  as many votes as the  number of such  directors  to be
elected  multiplied by the number of shares shall equal or by distributing  such
votes on the same principle among any number of candidates.

                                        3

<PAGE>



         Section  13.  Inspectors  of  Election.  In advance  of any  meeting of
shareholders,  the board of directors may appoint any person other than nominees
for office as inspectors of election to act at such meeting or any  adjournment.
The  number of  inspectors  shall be either one or three.  Any such  appointment
shall not be  altered at the  meeting.  If  inspectors  of  election  are not so
appointed,  the chairman of the board or the president may, or on the request of
not fewer than 10 percent of the votes  represented at the meeting  shall,  make
such  appointment at the meeting.  If appointed at the meeting,  the majority of
the votes  present shall  determine  whether one or three  inspectors  are to be
appointed. 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
board or the president.

         Unless otherwise prescribed by regulations of the Office, the duties of
such inspectors  shall include:  determining the number of shares and the voting
power of each share, the shares  represented at the meeting,  the existence of a
quorum, and 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 rights 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 shareholders.

         Section 14. Nominating Committee. 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 20 days prior to the date
of the annual  meeting.  Upon delivery,  such  nominations  shall be posted in a
conspicuous  place in each  office of the bank.  No  nominations  for  directors
except those made by the nominating  committee shall be voted upon at the annual
meeting  unless  other  nominations  by  shareholders  are made in  writing  and
delivered  to the  secretary of the bank at least five days prior to the date of
the  annual  meeting.  Upon  delivery,  such  nominations  shall be  posted in a
conspicuous  place in each office of the bank.  Ballots bearing the names of all
the persons nominated by the nominating  committee and by shareholders  shall be
provided for use at the annual  meeting.  However,  if the nominating  committee
shall  fail or  refuse  to act at least 20 days  prior  to the  annual  meeting,
nominations  for directors may be made at the annual meeting by any  shareholder
entitled to vote and shall be voted upon.

         Section 15. New Business.  At an annual  meeting of  shareholders  only
such new business  shall be conducted,  and only such  proposals  shall be acted
upon,  as shall  have been  properly  brought  before the  meeting.  For any new
business  proposed  by  management  to be  properly  brought  before  the annual
meeting,  such new business shall be approved by the board of directors,  either
directly  or  through  its  approval  of proxy  solicitation  materials  related
thereto, and shall be stated in writing and filed with the secretary of the bank
at least 20 days  before the date of the annual  meeting,  and all  business  so
stated,  proposed  and filed  shall be  considered  at the annual  meeting.  Any
shareholder  may make any other  proposal at the annual meeting and the same may
be discussed and considered, but unless properly brought before the meeting such

                                        4

<PAGE>



proposal  shall not be acted upon at the meeting.  For a proposal to be properly
brought  before an annual meeting by a shareholder,  the  shareholder  must have
given  timely  notice  thereof in writing to the  secretary  of the bank.  To be
timely, a shareholder's notice must be delivered to or received at the principal
executive  offices  of the  bank,  not less than 20 days  prior to the  meeting;
provided,  however,  that in the event that less than 30 days notice of the date
of the meeting is given to shareholders  (which notice shall be accompanied by a
proxy or information statement which describes each matter proposed by the board
of directors to be acted upon at the meeting),  notice by the  shareholder to be
timely must be so received  not later than the close of business on the 10th day
following  the day on which such  notice of the date of the annual  meeting  was
mailed.  A  shareholder's  notice  to the  secretary  shall set forth as to each
matter the shareholder  proposes to bring before the annual meeting: (a) a brief
description of the proposal desired to be brought before the annual meeting; (b)
the name and address of the  shareholder  proposing  such  business  and (c) the
class  and  number  of  shares  of the bank  which  are  owned of  record by the
shareholder. Notwithstanding anything in the bylaws to the contrary, no business
shall be conducted at an annual meeting except in accordance with the procedures
set forth in this Section 15.

         Section 16. Informal Action by Shareholders.  Any action required to be
taken at a meeting of shareholders,  or any other action which may be taken at a
meeting of  shareholders,  may be taken without a meeting if consent in writing,
setting  forth the  action so taken,  shall be given by all of the  shareholders
entitled to vote with respect to the subject matter.


                                   ARTICLE III

                               BOARD OF DIRECTORS

         Section 1. General  Powers.  The business and affairs of the bank shall
be under the direction of its board of directors.  The board of directors  shall
annually  elect a chairman of the board and a  president  from among its members
and shall  designate,  when  present,  either the  chairman  of the board or the
president to preside at its meetings.

         Section 2. Number and Term.  The board of  directors  shall  consist of
five 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 and qualified.  One class shall be
elected by ballot annually.

         Section  3.  Regular  Meetings.  A  regular  meeting  of the  board  of
directors shall be held without other notice than this bylaw immediately  after,
and at the same  place as,  the annual  meeting  of  shareholders.  The board of
directors  may provide,  by  resolution,  the time and place,  within the bank's
normal lending territory, for the holding of additional regular meetings without
other notice than such resolution.


                                        5

<PAGE>



         Section  4.  Qualification.  Each  director  shall at all  times be the
beneficial owner of not less than 100 shares of capital stock of the bank unless
the bank is a wholly owned subsidiary of a holding company.

         Section 5. Special Meetings. Special meetings of the board of directors
may be called by or at the request of the chairman of the board,  the president,
or one-third of the directors.  The persons  authorized to call special meetings
of the board of directors,  may fix any place,  within the bank's normal lending
territory,  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. Such participation
shall constitute presence in person but shall not constitute  attendance for the
purpose of compensation pursuant to Section 12 of this Article.

         Section 6. Notice. Written notice of any special meeting shall be given
to each director at least two days prior thereto when delivered personally or by
telegram  or at least  five days prior  thereto  when  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 mail so  addressed,  with postage
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.  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 this 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 this 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 board
of directors,  unless a greater number is prescribed by regulation of the Office
or by these bylaws.

         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.

         Section 10. Resignation. Any director may resign at any time by sending
a written notice of such resignation to the home office of the bank addressed to
the chairman of the board

                                        6

<PAGE>



or the president. Unless otherwise specified, such resignation shall take effect
upon  receipt by the  chairman  of the board or the  president.  More than three
consecutive  absences from regular  meetings of the board of  directors,  unless
excused by resolution of the board of directors,  shall automatically constitute
a  resignation,  effective  when such  resignation  is  accepted by the board of
directors.

         Section 11. Vacancies.  Any vacancy occurring on the board of directors
may be filled by the affirmative  vote of a majority of the remaining  directors
although  less than a quorum of the board of  directors.  A director  elected to
fill a vacancy shall be elected to serve until the next election of directors by
the shareholders.  Any directorship to be filled by reason of an increase in the
number of directors  may be filled by election by the board of  directors  for a
term of office  continuing  only until the next  election  of  directors  by the
shareholders.

         Section  12.  Compensation.  Directors,  as such,  may receive a stated
salary 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.

         Section  13.  Presumption  of  Assent.  A  director  of the bank who is
present  at a meeting  of the  board of  directors  at which  action on any bank
matter is taken shall be presumed to have  assented to the action  taken  unless
his or her dissent or abstention  shall be entered in the minutes of the meeting
or unless he or she 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 bank within five
days after the date a copy of the minutes of the meeting is received. Such right
to dissent shall not apply to a director who voted in favor of such action.

         Section 14. Removal of Directors.  At a meeting of shareholders  called
expressly for that  purpose,  any director may be removed for cause by a vote of
the holders of a majority of the shares then  entitled to vote at an election of
directors.  If less  than  the  entire  board  is to be  removed,  no one of the
directors  may be  removed  if the  votes  cast  against  the  removal  would be
sufficient to elect a director if then cumulatively  voted at an election of the
class of directors of which such director is a part. Whenever the holders of the
shares  of any  class  are  entitled  to  elect  one or  more  directors  by the
provisions of the charter or supplemental  sections  thereto,  the provisions of
this section  shall apply,  in respect to the removal of a director or directors
so elected,  to the vote of the holders of the outstanding  shares of that class
and not to the vote of the outstanding shares as a whole.


                                        7

<PAGE>



                                   ARTICLE IV

                         EXECUTIVE AND OTHER COMMITTEES

         Section 1. Appointment.  The board of directors,  by resolution adopted
by a majority of the full board,  may designate the chief executive  officer and
two or more of the other  directors to  constitute an executive  committee.  The
designation  of any committee  pursuant to this Article IV and the delegation of
authority shall not operate to relieve the board of directors,  or any director,
of any responsibility imposed by law or regulation.

         Section  2.  Authority.  The  executive  committee,  when the  board of
directors is not in session, shall have and may exercise all of the authority of
the board of directors  except to the extent,  if any, that such authority shall
be limited by the resolution appointing the executive committee; and except also
that the  executive  committee  shall  not have the  authority  of the  board of
directors with reference to: the declaration of dividends;  the amendment of the
charter or bylaws of the bank, or  recommending  to the  shareholders  a plan of
merger,  consolidation,  or conversion; the sale, lease, or other disposition of
all or  substantially  all of the property and assets of the bank otherwise than
in the usual and regular course of its business; a voluntary  dissolution of the
bank; a revocation of any of the foregoing;  or the approval of a transaction in
which any member of the executive  committee,  directly or  indirectly,  has any
material beneficial interest.

         Section  3.  Tenure.  Subject  to the  provisions  of Section 8 of this
Article IV, each member of the executive  committee  shall hold office until the
next  regular  annual  meeting of the board of  directors  following  his or her
designation  and until a successor is  designated  as a member of the  executive
committee.

         Section 4. Meetings. Regular meetings of the executive committee may be
held without notice at such times and places as the executive  committee may fix
from time to time by resolution. Special meetings of the executive committee may
be called by any member  thereof upon not less than one day's notice stating the
place,  date, and hour of the meeting,  which notice may be written or oral. Any
member of the executive  committee may waive notice of any meeting and no notice
of any meeting  need be given to any member  thereof who attends in person.  The
notice of a  meeting  of the  executive  committee  need not state the  business
proposed to be transacted at the meeting.

         Section 5. Quorum. A majority of the members of the executive committee
shall  constitute  a quorum  for the  transaction  of  business  at any  meeting
thereof,  and  action  of the  executive  committee  must be  authorized  by the
affirmative  vote of a majority of the  members  present at a meeting at which a
quorum is present.

         Section 6. Action Without a Meeting.  Any action  required or permitted
to be taken by the  executive  committee  at a  meeting  may be taken  without a
meeting if a consent in writing,

                                        8

<PAGE>



setting forth the action so taken,  shall be signed by all of the members of the
executive committee.

         Section 7.  Vacancies.  Any vacancy in the  executive  committee may be
filled by a resolution adopted by a majority of the full board of directors.

         Section  8.  Resignations  and  Removal.  Any  member of the  executive
committee may be removed at any time with or without cause by resolution adopted
by a  majority  of the full  board of  directors.  Any  member of the  executive
committee may resign from the executive  committee at any time by giving written
notice to the president or secretary of the bank.  Unless  otherwise  specified,
such  resignation  shall take effect upon its receipt;  the  acceptance  of such
resignation shall not be necessary to make it effective.

         Section 9. Procedure.  The executive  committee shall elect a presiding
officer from its members and may fix its own rules of procedure  which shall not
be  inconsistent  with  these  bylaws.  It shall  keep  regular  minutes  of its
proceedings and report the same to the board of directors for its information at
the meeting held next after the proceedings shall have occurred.

         Section 10. Other Committees.  The board of directors may by resolution
establish an audit,  loan or other  committee  composed of directors as they may
determine to be necessary or appropriate  for the conduct of the business of the
bank and may prescribe the duties, constitution and procedures thereof.


                                    ARTICLE V

                                    OFFICERS

         Section 1.  Positions.  The  officers of the bank shall be a president,
one or more vice presidents,  a secretary and a chief financial officer, each of
whom shall be elected by the board of directors. The Board of Directors may also
designate the Chairman of the Board as an officer.  The  president  shall be the
chief executive officer,  unless the board of directors  designates the chairman
of the board as chief  executive  officer.  The president shall be a director of
the bank. The offices of the secretary and chief  financial  officer may be held
by the same person and a vice  president may also be either the secretary or the
chief financial  officer.  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 bank 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 bank shall
be elected  annually at the first  meeting of the board of directors  held after
each annual meeting of the

                                        9

<PAGE>



shareholders.  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  has been duly  elected  and  qualified  or until the
officer's death,  resignation,  or removal in the manner  hereinafter  provided.
Election or  appointment  of an  officer,  employee or agent shall not of itself
create  contractual  rights.  The board of directors  may  authorize the bank to
enter  into  an  employment   contract  with  any  officer  in  accordance  with
regulations  of the Office;  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  board  of
directors whenever in its judgment the best interests of the bank will be served
thereby,  but such removal,  other than for cause, shall be without prejudice to
the contractual 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.


                                   ARTICLE VI

                      CONTRACTS, LOANS, CHECKS AND DEPOSITS

         Section 1.  Contracts.  To the extent  permitted by  regulations of the
Office,  and except as  otherwise  prescribed  by these  bylaws with  respect to
certificates  for shares,  the board of di rectors may  authorize  any  officer,
employee, or agent of the bank to enter into any contract or execute and deliver
any  instrument in the name of and on behalf of the bank.  Such authority may be
general or confined to specific instances.

         Section 2. Loans.  No loans shall be  contracted  on behalf of the bank
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 bank shall be signed by one or more officers, employees or agents of
the bank in such manner as shall from time to time be determined by the board of
directors.

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

                                       10

<PAGE>




                                   ARTICLE VII

                   CERTIFICATES FOR SHARES AND THEIR TRANSFER

         Section 1. Certificates for Shares. Certificates representing shares of
capital  stock of the bank shall be in such form as shall be  determined  by the
board of directors and approved by the Office. Such certificates shall be signed
by the chief executive officer or by any other officer of the bank authorized by
the board of directors, attested by the secretary or an assistant secretary, and
sealed with the corporate  seal or a facsimile  thereof.  The signatures of such
offi cers upon a certificate  may be facsimiles if the  certificate  is manually
signed on behalf of a transfer  agent or a registrar  other than the bank itself
or one of its employees.  Each  certificate for shares of capital stock shall be
consecutively  numbered  or  otherwise  identified.  The name and address of the
person to whom the  shares  are  issued,  with the  number of shares and date of
issue,  shall  be  entered  on  the  stock  transfer  books  of  the  bank.  All
certificates  surrendered to the bank for transfer shall be cancelled and no new
certificate  shall be issued until the former  certificate  for a like number of
shares  has been  surrendered  or  cancelled,  except  that in case of a lost or
destroyed  certificate,  a new  certificate  may be issued  upon such  terms and
indemnity to the bank as the board of directors may prescribe.

         Section 2.  Transfer of Shares.  Transfer of shares of capital stock of
the bank  shall be made only on its stock  transfer  books.  Authority  for such
transfer  shall be given  only by the  holder  of  record or by his or her legal
representative,  who shall furnish proper evidence of such authority,  or by his
or her attorney  authorized by a duly executed  power of attorney and filed with
the bank. 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 bank  shall be deemed by the bank to be the owner for
all purposes.


                                  ARTICLE VIII

                            FISCAL YEAR; ANNUAL AUDIT

         The fiscal  year of the bank shall end on the last day of  December  of
each year.  The bank  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.  The appointment of such accountants shall be subject to
annual ratification by the shareholders.



                                       11

<PAGE>


                                   ARTICLE IX

                                    DIVIDENDS

         Subject  to the terms of the bank's  charter  and the  regulations  and
orders of the Office,  the board of directors  may, from time to time,  declare,
and the bank may pay, dividends on its outstanding shares of capital stock.


                                    ARTICLE X

                                 CORPORATE SEAL

         The board of  directors  shall  provide a bank seal which  shall be two
concentric  circles  between  which  shall be the name of the bank.  The year of
incorporation or an emblem may appear in the center.


                                   ARTICLE XI

                                   AMENDMENTS

         These bylaws may be amended in a manner consistent with the regulations
of the Office at any time by a majority of the full board of  directors  or by a
majority of the votes cast by the shareholders of the bank at any legal meeting.

                                       12

<PAGE>


                                                                      EXHIBIT 4

NUMBER _________

                                  COMMON STOCK

                                                              CUSIP No._________


                      HEMLOCK FEDERAL FINANCIAL CORPORATION
              INCORPORATED UNDER THE LAWS OF THE STATE OF DELAWARE


This Certifies that


is the owner of

FULLY PAID AND NONASSESSABLE SHARES OF COMMON STOCK, PAR VALUE $.01 PER SHARE OF

HEMLOCK  FEDERAL   FINANCIAL   CORPORATION  (the   "Corporation"),   a  Delaware
corporation. The shares represented by this certificate are transferable only on
the stock transfer books of the  Corporation by the holder of record hereof,  or
by his duly authorized attorney or legal  representative,  upon the surrender of
this  certificate  properly  endorsed.  This  certificate  is  not  valid  until
countersigned and registered by the Corporation's  transfer agent and registrar.
This  security  is not a deposit  or  account  and is not  federally  insured or
guaranteed.

         IN WITNESS  WHEREOF,  the Corporation has caused this certificate to be
executed by the  facsimile  signatures of its duly  authorized  officers and has
caused a facsimile of its corporate seal to be hereunto affixed.

DATED  _____________________

_________________________               ________________________________________
Rosanne Pastorek-Belczak,               Maureen G. Partynski, Chairman of the
Corporate Secretary                     Board and Chief Executive Officer

                               [Seal]

Countersigned and Registered
____________________________
Transfer Agent and Registrar

<PAGE>


                      HEMLOCK FEDERAL FINANCIAL CORPORATION

         The shares  represented by this  certificate  are issued subject to all
the provisions of the certificate of incorporation and bylaws of the Corporation
as from  time to time  amended  (copies  of which  are on file at the  principal
executive offices of the Corporation).

         The  Corporation's   certificate  of  incorporation  provides  that  no
"person" (as defined in the  certificate  of  incorporation)  who  "beneficially
owns" (as defined in the certificate of  incorporation)  in excess of 10% of the
outstanding  shares of the Corporation shall be entitled to vote any shares held
in excess of such limit.  This  provision of the  certificate  of  incorporation
shall  not  apply to an  acquisition  of  securities  of the  Corporation  by an
employee stock purchase plan or other employee  benefit plan of the  Corporation
or any of its subsidiaries.

         The  Corporation's   certificate  of  incorporation   also  includes  a
provision the general effect of which is to require the affirmative  vote of the
holders of 80% of the  outstanding  voting shares of the  Corporation to approve
certain "business combinations" (as defined in the certificate of incorporation)
between  the  Corporation  and a  stockholder  owning  in  excess  of 10% of the
outstanding shares of the Corporation.  However,  only the affirmative vote of a
majority of the outstanding  shares or such vote as is otherwise required by law
(rather  than  the 80%  voting  requirement)  is  applicable  to the  particular
transaction if it is approved by a majority of the "disinterested directors" (as
defined in the certificate of incorporation) or, alternatively,  the transaction
satisfies certain minimum price and procedural  requirements.  The Corporation's
certificate  of  incorporation  also  contains a provision  which  requires  the
affirmative vote of holders of at least 80% of the outstanding  voting shares of
the Corporation which are not beneficially owned by the "interested  person" (as
defined in the certificate of  incorporation)  to approve the direct or indirect
purchase or other  acquisition by the  Corporation of any "equity  security" (as
defined in the certificate of incorporation) from such interested person.

         The  Corporation  will  furnish to any  stockholder  upon  request  and
without charge a full  statement of the powers,  designations,  preferences  and
relative  participating,  optional or other  special  rights of each  authorized
class  of  stock  or  series  thereof  and the  qualifications,  limitations  or
restrictions of such preferences and/or rights, to the extent that the same have
been fixed, and of the authority of the board of directors to designate the same
with respect to other series.  Such request may be made to the Corporation or to
its transfer agent and registrar.

         The following  abbreviations,  when used in the inscription on the face
of this certificate,  shall be construed as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenants in common         UNIF GIFT MIN ACT______ Custodian _______
EN ENT - as tenants by the entirety                     (Cust)           (Minor)
JT TEN  - as joint tenants with right  Under Uniform Gift to Minors Act-________
          of survivorship and not as                                     (State)
          tenants in common.           UNIF TRANS MIN ACT_____ Custodian _______
                                                        (Cust)           (Minor)
                                       Under Uniform Transfers to Minors Act-___
                                                                         (State)

    Additional abbreviations may also be used though not in the above list.

    For Value Received,______________ hereby sell, assign and transfer unto

PLEASE INSERT SOCIAL SECURITY OR OTHER
IDENTIFYING NUMBER OF ASSIGNEE
- ------------------------------
- ------------------------------

  ___________________________________________________________________________
 (PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS, INCLUDING ZIP CODE, OF ASSIGNEE)

_______________________________ Shares of Common Stock represented by the within

certificate, and do hereby irrevocably constitute and appoint __________________
Attorney  to  transfer  the  said  shares  on  the  books  of the  within  named
Association with full power of substitution in the premises.


Dated   _________________                       ________________________________
                                                NOTICE:  THE  SIGNATURE  TO THIS
                                                ASSIGNMENT  MUST CORRESPOND WITH
                                                THE  NAME AS  WRITTEN  UPON  THE
                                                FACE OF THE CERTIFICATE IN EVERY
                                                PARTICULAR,  WITHOUT  ALTERATION
                                                OR  ENLARGEMENT  OR  ANY  CHANGE
                                                WHATEVER.


<PAGE>



                                                                      EXHIBIT 5


                                December 26, 1996

The Board of Directors
Hemlock Federal Financial Corporation
5700 West 159th Street
Oak Forest, Illinois  60452-3198

         Re:      Registration Statement
                  Under the Securities Act of 1933
                  --------------------------------
Gentlemen:

         This opinion is rendered in connection with the Registration  Statement
to be filed on Form S-1 with the  Securities and Exchange  Commission  under the
Securities  Act of 1933  relating  to the  2,076,325  shares of Common  Stock of
Hemlock Federal Financial Corporation (the "Company"), par value $.01 per share,
to be issued.  As counsel,  we have reviewed the Certificate of Incorporation of
the  Company and such other  documents  as we have  deemed  appropriate  for the
purpose  of this  opinion.  We are  rendering  this  opinion  as of the time the
Registration Statement referred to above becomes effective.

         Based on the foregoing, we are of the opinion that the shares of Common
Stock of the Company covered by the aforesaid  Registration Statement will, when
sold, be validly issued, fully paid and non-assessable shares of Common Stock of
the Company.


                                              Very truly yours,



                                              /s/ Silver, Freedman & Taff, L.L.P
                                              ----------------------------------
                                              SILVER, FREEDMAN & TAFF, L.L.P.


                                                                    Exhibit 8.3


December 16, 1996


The Board of Directors
Hemlock Federal Bank for Savings
5700 W. 159th Street
Oak Forest, IL  60452

Re:    Subscription Rights -- Conversion of Hemlock Federal Bank for Savings
                              Oak Forest, Illinois

Gentlemen:

The  purpose  of this  letter  is to  provide  an  opinion  of the  value of the
subscription  rights  of the "to be  issued"  common  stock of  Hemlock  Federal
Financial  Corporation  ("Hemlock Financial" or the "Corporation"),  Oak Forest,
Illinois,  in regard to the  conversion  of  Hemlock  Federal  Bank for  Savings
("Hemlock  Federal")  from  a  federally-chartered  mutual  savings  bank  to  a
federally-chartered stock savings bank.

Because the  Subscription  Rights to purchase  shares of Common Stock in Hemlock
Federal,  which are to be issued to the  depositors  of Hemlock  Federal and the
other members of Hemlock Federal and will be acquired by such recipients without
cost,  will be  nontransferable  and of  short  duration  and  will  afford  the
recipients  the right only to purchase  shares of Common Stock at the same price
as will be paid by members of the general public in a Direct Community Offering,
we are of the opinion that:

         (1)      The Subscription Rights will have no ascertainable fair market
                  value, and;

         (2)      The price at which the  Subscription  Rights  are  exercisable
                  will not be more or less  than the  fair  market  value of the
                  shares on the date of the exercise.

Further,  it is our opinion that the  Subscription  Rights will have no economic
value on the date of distribution  or at the time of exercise,  whether or not a
community offering takes place.

Sincerely,

KELLER & COMPANY, INC.


/s/ Michael R. Keller
- ---------------------
Michael R. Keller
President

<PAGE>


                                                                   EXHIBIT 10.1


                      HEMLOCK FEDERAL FINANCIAL CORPORATION

                      1997 STOCK OPTION AND INCENTIVE PLAN


      1. Plan  Purpose.  The  purpose  of the Plan is to promote  the  long-term
interests  of the  Corporation  and its  stockholders  by  providing a means for
attracting and retaining directors, advisory directors,  directors emeriti, offi
cers and employees of the Corporation  and its  Affiliates.  It is intended that
designated  Options  granted  pursuant to the provisions of this Plan to persons
employed by the  Corporation or its Affiliates  will qualify as Incentive  Stock
Options.  Options granted to persons who are not employees will be Non-Qualified
Stock Options.

      2.  Definitions.  The following definitions are applicable to the Plan:

      "Affiliate" - means any "parent  corporation" or "subsidiary  corporation"
of the  Corporation,  as such  terms are  defined  in  Section  424(e)  and (f),
respectively, of the Code.

      "Bank" - means Hemlock Federal Bank for Savings and any successor entity.

      "Award" - means the grant of an Incentive  Stock Option,  a  Non-Qualified
Stock Option, a Stock Appreciation  Right, a Limited Stock Appreciation Right or
any combination thereof, as provided in the Plan.

      "Code" - means the Internal Revenue Code of 1986, as amended.

      "Committee" - means the Committee referred to in Section 3 hereof.

      "Continuous   Service"  -  means  the  absence  of  any   interruption  or
termination  of service as a director,  advisory  director,  director  emeritus,
officer or employee of the  Corporation  or an Affiliate,  except that when used
with re spect to any  Options  or  Rights  which  at the  time of  exercise  are
intended to be Incentive Stock Options,  continuous service means the absence of
any  interruption or termination of service as an employee of the Corporation or
an Affiliate.  Service shall not be considered  interrupted  in the case of sick
leave,  military leave or any other leave of absence approved by the Corporation
or in the case of transfers  between  payroll  locations of the  Corporation  or
between the Corporation,  its parent,  its  subsidiaries or its successor.  With
respect to any advisory director or director emeritus,  continuous service shall
mean availability to perform such functions as may be required of such persons.

      "Corporation" - means Hemlock Federal  Financial  Corporation,  a Delaware
corporation.

      "Employee" - means any person,  including  an officer or director,  who is
employed by the Corporation or any Affiliate.

      "ERISA" - means the Employee  Retirement  Income  Security Act of 1974, as
amended.

      "Exercise Price" - means (i) in the case of an Option, the price per Share
at which the Shares  subject to such Option may be  purchased  upon  exercise of
such Option and (ii) in the case of a Right, the price per Share (other than the
Market  Value per Share on the date of exercise and the Offer Price per Share as
defined in Section 10 hereof) which, upon grant, the Committee  determines shall
be utilized in  calculating  the aggregate  value which a  Participant  shall be
entitled to receive  pursuant  to  Sections 9, 10 or 12 hereof upon  exercise of
such Right.

      "Incentive  Stock Option" - means an option to purchase  Shares granted by
the Committee  pursuant to Section 6 hereof which is subject to the  limitations
and  restrictions  of Section 8 hereof and is intended to qualify  under Section
422(b) of the Code.



<PAGE>



      "Limited Stock Appreciation Right" - means a stock appreciation right with
respect to Shares granted by the Committee pursuant to Sections 6 and 10 hereof.

      "Market  Value" - means the average of the high and low quoted sales price
on the date in question  (or, if there is no reported  sale on such date, on the
last  preceding  date on which any  reported  sale  occurred)  of a Share on the
Composite  Tape for the New York Stock  Exchange-Listed  Stocks,  or, if on such
date the  Shares  are not quoted on the  Composite  Tape,  on the New York Stock
Exchange,  or, if the  Shares  are not  listed or  admitted  to  trading on such
Exchange,  on the principal United States securities  exchange  registered under
the  Securities  Exchange Act of 1934 on which the Shares are listed or admitted
to trading,  or, if the Shares are not listed or admitted to trading on any such
exchange,  the mean between the closing high bid and low asked  quotations  with
respect to a Share on such date on the NASDAQ System, or any similar system then
in use, or, if no such  quotations are available,  the fair market value on such
date of a Share as the Committee shall determine.

      "Non-Employee  Director"  - means a director  who a) is not  currently  an
officer or  employee  of the  Corporation;  b) is not a former  employee  of the
Corporation  who receives  compensation  for prior  services  (other than from a
tax-qualified  retirement  plan); c) has not been an officer of the Corporation;
d) does not receive remuneration from the Corporation in any capacity other than
as a director;  and e) does not possess an interest in any other transactions or
is not engaged in a business relationship for which disclosure would be required
under Item 404(a) or (b) of Regulation S-K.

      "Non-Qualified  Stock Option" - means an option to purchase Shares granted
by the  Committee  pursuant to Section 6 hereof which is not intended to qualify
under Section 422(b) of the Code.

     "Option" - means an Incentive Stock Option or a Non-Qualified Stock Option.

      "Participant" - means any director,  advisory director, director emeritus,
officer or employee of the  Corporation  or any Affiliate who is selected by the
Committee to receive an Award or who is granted an Award  pursuant to Section 19
hereof.

     "Plan" - means the 1997 Stock Option and Incentive Plan of the Corporation.

      "Related" - means (i) in the case of a Right,  a Right which is granted in
connection with, and to the extent exercisable, in whole or in part, in lieu of,
an Option or  another  Right and (ii) in the case of an Option,  an Option  with
respect to which and to the extent a Right is exercisable,  in whole or in part,
in lieu thereof has been granted.

      "Right" - means a Limited Stock Appreciation Right or a Stock Appreciation
Right.

      "Shares" - means the shares of common stock of the Corporation.

      "Stock Appreciation Right" - means a stock appreciation right with respect
to Shares granted by the Committee pursuant to Sections 6 and 9 hereof.

      "Ten Percent  Beneficial  Owner" - means the beneficial owner of more than
ten  percent  of any class of the  Corporation's  equity  securities  registered
pursuant to Section 12 of the Securities Exchange Act of 1934.

      3.  Administration.   The  Plan  shall  be  administered  by  a  Committee
consisting  of two or  more  members,  each  of  whom  shall  be a  Non-Employee
Director.  The  members  of the  Committee  shall be  appointed  by the Board of
Directors of the Corporation. Except as limited by the express provisions of the
Plan,  the  Committee  shall have sole and complete  authority  and  discretion,
subject to Office of Thrift Supervision Regulations,  to (i) select Participants
and grant Awards;  (ii) determine the number of Shares to be subject to types of
Awards generally,  as well as to individual Awards granted under the Plan; (iii)
determine the terms and conditions  upon which Awards shall be granted under the
Plan;  (iv) prescribe the form and terms of instruments  evidencing such grants;
and (v) establish from time to time  regulations for the  administration  of the
Plan,  interpret  the Plan,  and make all  determinations  deemed  necessary  or
advisable for the administration of the Plan.

                                        2

<PAGE>



      A majority of the Committee shall  constitute a quorum,  and the acts of a
majority of the members present at any meeting at which a quorum is present,  or
acts approved in writing by a majority of the Committee without a meeting, shall
be acts of the Committee.

      4.  Participation in Committee Awards.  The Committee may select from time
to time  Participants  in the Plan  from  those  directors  (including  advisory
directors and directors  emeriti),  officers and employees of the Corporation or
its  Affiliates  who, in the opinion of the  Committee,  have the  capacity  for
contributing   to  the  successful  per  formance  of  the  Corporation  or  its
Affiliates.

      5. Shares  Subject to Plan.  Subject to  adjustment  by the  operation  of
Section 11 hereof, the maximum number of Shares with respect to which Awards may
be  made  under  the  Plan  is 10% of the  total  Shares  issued  in the  Bank's
conversion  to the capital  stock form.  The Shares with respect to which Awards
may be made  under  the Plan may be either  authorized  and  unissued  shares or
issued shares  heretofore or hereafter  reacquired and held as treasury  shares.
Shares which are subject to Related Rights and Related  Options shall be counted
only once in  determining  whether the maximum  number of Shares with respect to
which Awards may be granted under the Plan has been exceeded. An Award shall not
be  considered  to have been made  under the Plan with  respect to any Option or
Right which terminates and new Awards may be granted under the Plan with respect
to the number of Shares as to which such termination has occurred.

      6. General Terms and Conditions of Options and Rights. The Committee shall
have full and complete  authority  and  discretion,  subject to Office of Thrift
Supervision  Regulations  and except as expressly  limited by the Plan, to grant
Options and/or Rights and to provide the terms and conditions (which need not be
identical  among  Participants)  thereof.  In  particular,  the Committee  shall
prescribe  the following  terms and  conditions:  (i) the Exercise  Price of any
Option or Right,  which shall not be less than the Market Value per Share at the
date of grant of such Option or Right, (ii) the number of Shares subject to, and
the expiration  date of, any Option or Right,  which  expiration  date shall not
exceed  ten  years  from the date of  grant,  (iii)  the  manner,  time and rate
(cumulative  or  otherwise)  of exercise  of such Option or Right,  and (iv) the
restrictions,  if any,  to be placed  upon such  Option or Right or upon  Shares
which may be issued upon exercise of such Option or Right. As required by Office
of Thrift Supervision Regulations, each non-employee director of the Corporation
may not be  granted  Awards  with  respect  to more than 5% of the total  shares
subject to the Plan and all non-employee  directors of the  Corporation,  in the
aggregate,  may not be granted Awards with respect to more than 30% of the total
shares  subject  to the Plan.  Notwithstanding  the  foregoing  and  subject  to
compliance  with  applicable  Office  of  Thrift  Supervision  Regulations,   no
individual  shall be granted  Awards in any  calendar  year with respect to more
than 25% of the total shares  subject to the Plan in any calendar year or during
the entire term of the Plan.

      Any Award  made  pursuant  to this  Plan,  which  Award is  subject to the
requirements  of Office of Thrift  Supervision  Regulations,  shall vest in five
equal annual  installments  with the first  installment  vesting on the one-year
anniversary of the date of grant, except in the event of death or disability. In
the event Office of Thrift  Supervision  Regulations  are amended (the  "Amended
Regulations") to permit shorter vesting periods, any Award made pursuant to this
Plan,  which Award is subject to the  requirements of such Amended  Regulations,
may vest, at the sole  discretion  of the  Committee,  in  accordance  with such
Amended Regulations.

      Furthermore, at the time of any Award, the Participant shall enter into an
agreement with the Corporation in a form specified by the Committee, agreeing to
the terms and  conditions of the Award and such other matters as the  Committee,
in its sole discretion, shall determine (the "Option Agreement").

      7.     Exercise of Options or Rights.

(a)   Except as provided herein, an Option or Right granted under the Plan shall
      be exercisable  during the lifetime of the Participant to whom such Option
      or Right was granted only by such  Participant  and, except as provided in
      paragraphs  (c) and (d) of this  Section 7, no such Option or Right may be
      exercised  unless at the time such  Participant  exercises  such Option or
      Right, such Participant has maintained  Continuous  Service since the date
      of grant of such Option or Right.


                                        3

<PAGE>



(b)   To  exercise an Option or Right under the Plan,  the  Participant  to whom
      such  Option  or Right  was  granted  shall  give  written  notice  to the
      Corporation  in  form  satisfactory  to the  Committee  (and,  if  partial
      exercises have been  permitted by the Committee,  by specifying the number
      of Shares with respect to which such  Participant  elects to exercise such
      Option or Right)  together with full payment of the Exercise Price, if any
      and to the  extent  required.  The date of  exercise  shall be the date on
      which such  notice is  received  by the  Corporation.  Payment,  if any is
      required, shall be made either (i) in cash (including check, bank draft or
      money  order)  or (ii) by  delivering  (A)  Shares  already  owned  by the
      Participant  and  having  a fair  market  value  equal  to the  applicable
      exercise  price,   such  fair  market  value  to  be  determined  in  such
      appropriate  manner  as may be  provided  by  the  Committee  or as may be
      required  in order to comply  with or to  conform to  requirements  of any
      applicable  laws or  regulations,  or (B) a  combination  of cash and such
      Shares.

(c)   If a  Participant  to whom an Option or Right was  granted  shall cease to
      maintain  Continuous  Service for any reason (excluding death,  disability
      and  termination  of  employment by the  Corporation  or any Affiliate for
      cause),  such  Participant may, but only within the period of three months
      immediately  succeeding  such  cessation of  Continuous  Service and in no
      event after the  expiration  date of such Option or Right,  exercise  such
      Option  or Right to the  extent  that such  Participant  was  entitled  to
      exercise  such  Option or Right at the date of such  cessation,  provided,
      however, that such right of exercise after cessation of Continuous Service
      shall  not  be  available  to a  Participant  if the  Committee  otherwise
      determines  and so provides in the  applicable  instrument or  instruments
      evidencing the grant of such Option or Right.  If a Participant to whom an
      Option or Right was granted shall cease to maintain  Continuous Service by
      reason of death or  disability  then,  unless  the  Committee  shall  have
      otherwise provided in the instrument  evidencing the grant of an Option or
      Right,  all Options and Rights  granted  and not fully  exercisable  shall
      become  exercisable  in full upon the  happening  of such  event and shall
      remain so exercisable  (i) in the event of death for the period  described
      in paragraph (d) of this Section 7 and (ii) in the event of disability for
      a period of three months following such date. If the Continuous Service of
      a Participant to whom an Option or Right was granted by the Corporation is
      terminated  for  cause,  all  rights  under  any  Option  or Right of such
      Participant  shall  expire  immediately  upon the  effective  date of such
      termination.

(d)   In the event of the death of a Participant while in the Continuous Service
      of the  Corporation  or an  Affiliate  or within  the  three-month  period
      referred  to in  paragraph  (c) of this  Section 7, the person to whom any
      Option  or  Right  held by the  Participant  at the  time of his  death is
      transferred  by will or the laws of descent  and  distribution,  or in the
      case of an Award  other than an  Incentive  Stock  Option,  pursuant  to a
      qualified  domestic  relations order, as defined in the Code or Title 1 of
      ERISA or the rules thereunder may, but only to the extent such Participant
      was  entitled to exercise  such Option or Right upon his death as provided
      in paragraph (c) above, exercise such Option or Right at any time within a
      period of one year succeeding the date of death of such  Participant,  but
      in no event  later than ten years from the date of grant of such Option or
      Right.  Following  the  death of any  Participant  to whom an  Option  was
      granted  under the Plan,  irrespective  of whether any Related Right shall
      have  theretofore  been granted to the  Participant  or whether the person
      entitled to exercise  such Related  Right  desires to do so, the Committee
      may, as an alternative means of settlement of such Option, elect to pay to
      the person to whom such  Option is  transferred  by will or by the laws of
      descent  and  distribution,  or in the  case of an  Option  other  than an
      Incentive Stock Option,  pursuant to a qualified domestic relations order,
      as  defined in the Code or Title I of ERISA or the rules  thereunder,  the
      amount by which the Market Value per Share on the date of exercise of such
      Option shall exceed the Exercise  Price of such Option,  multiplied by the
      number of Shares with respect to which such Option is properly  exercised.
      Any such  settlement  of an Option shall be considered an exercise of such
      Option for all purposes of the Plan.

      8. Incentive Stock Options. Incentive Stock Options may be granted only to
Participants  who are  Employees.  Any  provision  of the  Plan to the  contrary
notwithstanding,  (i) no  Incentive  Stock Option shall be granted more than ten
years  from the  date  the Plan is  adopted  by the  Board of  Directors  of the
Corporation  and no Incentive  Stock Option shall be  exercisable  more than ten
years from the date such  Incentive  Stock Option is granted,  (ii) the Exercise
Price of any Incentive  Stock Option shall not be less than the Market Value per
Share on the date such  Incentive  Stock Option is granted,  (iii) any Incentive
Stock Option shall not be transferable by the Participant to whom such Incentive
Stock  Option  is  granted  other  than  by  will or the  laws  of  descent  and
distribution,  and shall be exercisable during such Participant's  lifetime only
by such Participant, (iv) no Incentive Stock Option shall be

                                        4

<PAGE>



granted  to any  individual  who,  at the time such  Incentive  Stock  Option is
granted,  owns stock  possessing  more than ten  percent  of the total  combined
voting power of all classes of stock of the Corporation or any Affiliate  unless
the Exercise Price of such Incentive Stock Option is at least 110 percent of the
Market Value per Share at the date of grant and such  Incentive  Stock Option is
not exercisable  after the expiration of five years from the date such Incentive
Stock Option is granted,  and (v) the aggregate  Market Value  (determined as of
the time any  Incentive  Stock  Option is granted) of the Shares with respect to
which  Incentive  Stock  Options  are  exercisable  for  the  first  time  by  a
Participant in any calendar year shall not exceed $100,000.

      9. Stock  Appreciation  Rights. A Stock Appreciation Right shall, upon its
exercise,  entitle the  Participant  to whom such Stock  Appreciation  Right was
granted to  receive a number of Shares or cash or  combination  thereof,  as the
Committee in its discretion shall determine, the aggregate value of which (i.e.,
the sum of the  amount of cash  and/or  Market  Value of such  Shares on date of
exercise)  shall  equal (as nearly as  possible,  it being  understood  that the
Corporation  shall not  issue any  fractional  shares)  the  amount by which the
Market  Value per Share on the date of such  exercise  shall exceed the Exercise
Price of such Stock Appreciation Right,  multiplied by the number of Shares with
respect of which such Stock  Appreciation  Right  shall have been  exercised.  A
Stock  Appreciation  Right  may be  Related  to an  Option  or  may  be  granted
independently  of any  Option as the  Committee  shall from time to time in each
case determine.  At the time of grant of an Option the Committee shall determine
whether and to what extent a Related Stock  Appreciation  Right shall be granted
with respect thereto, provided, however, and notwithstanding any other provision
of the Plan,  that if the  Related  Option is an  Incentive  Stock  Option,  the
Related  Stock  Appreciation  Right  shall  satisfy  all  the  restrictions  and
limitations of Section 8 hereof as if such Related Stock Appreciation Right were
an Incentive  Stock Option and as if other rights which are Related to Incentive
Stock Options were  Incentive  Stock Options.  In the case of a Related  Option,
such  Related  Option shall cease to be exer cisable to the extent of the Shares
with respect to which the Related Stock Appreciation  Right was exercised.  Upon
the exercise or termination of a Related Option,  any Related Stock Appreciation
Right  shall  terminate  to the extent of the Shares  with  respect to which the
Related Option was exercised or terminated.

      10. Limited Stock  Appreciation  Rights. At the time of grant of an Option
or Stock  Appreciation  Right to any Participant,  the Committee shall have full
and  complete  authority  and  discretion  to also grant to such  Participant  a
Limited  Stock  Appreciation  Right  which is  Related  to such  Option or Stock
Appreciation Right, provided, however and notwithstanding any other provision of
the Plan, that if the Related Option is an Incentive  Stock Option,  the Related
Limited  Stock  Appreciation  Right  shall  satisfy  all  the  restrictions  and
limitations  of Section 8 hereof as if such Related  Limited Stock  Appreciation
Right  were an  Incentive  Stock  Option  and as if all other  Rights  which are
Related to Incentive  Stock Options were  Incentive  Stock  Options.  Subject to
vesting  requirements  contained in 12 C.F.R. ss.  563b.3(g)(4) or any successor
regulation,  a Limited Stock Appreciation Right shall be exercisable only during
the period  beginning on the first day  following  the date of expiration of any
"offer" (as such term is hereinafter  defined) and ending on the forty-fifth day
following such date.

      A Limited Stock Appreciation  Right shall, upon its exercise,  entitle the
Participant to whom such Limited Stock Appreciation Right was granted to receive
an amount of cash equal to the  amount by which the "Offer  Price per Share" (as
such  term is  hereinafter  defined)  or the  Market  Value  on the date of such
exercise,  as shall have been provided by the Committee in its discretion at the
time  of  grant,   shall  exceed  the  Exercise  Price  of  such  Limited  Stock
Appreciation  Right,  multiplied  by the number of Shares with  respect to which
such  Limited  Stock  Appreciation  Right  shall have been  exercised.  Upon the
exercise  of a Limited  Stock  Appreciation  Right,  any Related  Option  and/or
Related Stock  Appreciation Right shall cease to be exercisable to the extent of
the Shares  with  respect to which such  Limited  Stock  Appreciation  Right was
exercised.  Upon the  exercise or  termination  of a Re lated  Option or Related
Stock  Appreciation  Right, any Related Limited Stock  Appreciation  Right shall
terminate to the extent of the Shares with respect to which such Related  Option
or Related Stock Appreciation Right was exercised or terminated.

      For the  purposes  of this  Section  10, the term  "Offer"  shall mean any
tender  offer  or  exchange  offer  for  Shares  other  than  one  made  by  the
Corporation,  provided that the  corporation,  person or other entity making the
offer acquires  pursuant to such offer either (i) 25% of the Shares  outstanding
immediately  prior to the  commencement of such offer or (ii) a number of Shares
which,  together with all other Shares  acquired in any tender offer or exchange
offer (other than one made by the  Corporation)  which expired within sixty days
of the expiration date of

                                        5

<PAGE>



the offer in question, equals 25% of the Shares outstanding immediately prior to
the  commencement of the offer in question.  The term "Offer Price per Share" as
used in this Section 10 shall mean the highest price per Share paid in any Offer
which Offer is in effect any time during the period  beginning  on the  sixtieth
day prior to the date on which a Limited Stock  Appreciation  Right is exercised
and  ending  on the date on  which  such  Limited  Stock  Appreciation  Right is
exercised. Any securities or property which are part or all of the consideration
paid for Shares in the Offer shall be valued in determining  the Offer Price per
Share at the higher of (A) the valuation  placed on such  securities or property
by the  corporation,  person  or  other  entity  making  such  Offer  or (B) the
valuation placed on such securities or property by the Committee.

      11. Adjustments Upon Changes in Capitalization. In the event of any change
in the outstanding Shares subsequent to the effective date of the Plan by reason
of  any   reorganization,   recapitalization,   stock  split,   stock  dividend,
combination or exchange of shares,  merger,  consolidation  or any change in the
corporate  structure or Shares of the Corporation,  the maximum aggregate number
and class of shares as to which  Awards  may be  granted  under the Plan and the
number,  class  and  exercise  price of  shares  with  respect  to which  Awards
theretofore have been granted under the Plan shall be appropriately  adjusted by
the Committee, whose determination shall be conclusive.

      12.  Effect  of  Merger.  In the  event of any  merger,  consolidation  or
combination  of  the  Corporation   (other  than  a  merger,   consolidation  or
combination in which the Corporation is the continuing entity and which does not
result in the outstanding Shares being converted into or exchanged for different
securities,  cash or other property,  or any combination  thereof) pursuant to a
plan or agreement  the terms of which are binding upon all  stockholders  of the
Corporation (except to the extent that dissenting  stockholders may be entitled,
under  statutory  provisions  or  provisions  contained  in the  certificate  or
articles  of  incorporation,  to receive  the  appraised  or fair value of their
holdings),  any Participant to whom an Option or Right has been granted at least
six months prior to such event shall have the right  (subject to the  provisions
of the Plan and any  limitation or vesting  period  applicable to such Option or
Right),  thereafter and during the term of each such Option or Right, to receive
upon  exercise of any such Option or Right an amount  equal to the excess of the
fair market value on the date of such exercise of the securities,  cash or other
property, or combination thereof, receivable upon such merger,  consolidation or
combination  in  respect  of a Share  over the  Exercise  Price of such Right or
Option,  multiplied by the number of Shares with respect to which such Option or
Right shall have been exercised. Such amount may be payable fully in cash, fully
in one or  more  of the  kind or  kinds  of  property  payable  in such  merger,
consolidation  or  combination,  or partly in cash and  partly in one or more of
such kind or kinds of property, all in the discretion of the Committee.

      13.  Assignments  and  Transfers.  No Award nor any right or interest of a
Participant under the Plan in any instrument evidencing any Award under the Plan
may be assigned,  encumbered or transferred except, in the event of the death of
a Participant, by will or the laws of descent and distribution or in the case of
Awards  other than  Incentive  Stock  Options  pursuant to a qualified  domestic
relations  order,  as  defined  in the Code or  Title I of  ERISA  or the  rules
thereunder.

      14. Employee Rights Under the Plan. No director, officer or employee shall
have a right to be selected as a Participant nor, having been so selected, to be
selected  again as a  Participant  and no director,  officer,  employee or other
person  shall have any claim or right to be  granted an Award  under the Plan or
under any other  incentive or similar plan of the  Corporation or any Affiliate.
Neither the Plan nor any action  taken  thereunder  shall be construed as giving
any  employee any right to be retained in the employ of the  Corporation  or any
Affiliate.

      15. Delivery and  Registration of Stock. The  Corporation's  obligation to
deliver Shares with respect to an Award shall, if the Committee so requests,  be
conditioned upon the receipt of a representation as to the investment  intention
of the Participant to whom such Shares are to be delivered,  in such form as the
Committee  shall  determine  to be  necessary  or  advisable  to comply with the
provisions of the Securities  Act of 1933 or any other  Federal,  state or local
securities legislation or regulation. It may be provided that any representation
requirement shall become  inoperative upon a registration of the Shares or other
action  eliminating the necessity of such  representation  under such Securities
Act or other securities  legislation.  The Corporation  shall not be required to
deliver any Shares  under the Plan prior to (i) the  admission of such shares to
listing on any stock exchange or other system on which Shares

                                        6

<PAGE>


may then be  listed,  and  (ii) the  completion  of such  registration  or other
qualification of such Shares under any state or Federal law, rule or regulation,
as the Committee shall determine to be necessary or advisable.

      16.  Withholding Tax. The Corporation  shall have the right to deduct from
all amounts  paid in cash with respect to the exercise of a Right under the Plan
any taxes  required by law to be withheld  with  respect to such cash  payments.
Where a Participant  or other person is entitled to receive  Shares  pursuant to
the exercise of an Option or Right pursuant to the Plan, the  Corporation  shall
have the  right to  require  the  Participant  or such  other  person to pay the
Corporation  the  amount  of any taxes  which the  Corporation  is  required  to
withhold with respect to such Shares, and may, in its sole discretion,  withhold
sufficient Shares to cover the amount of taxes which the Corporation is required
to withhold.

      17.  Amendment or  Termination.  The Board of Directors of the Corporation
may amend,  suspend or  terminate  the Plan or any portion  thereof at any time,
subject to Office of Thrift Supervision Regulations,  but (except as provided in
Section  11  hereof)  no  amendment  shall  be  made  without  approval  of  the
stockholders of the Corporation which shall (i) increase the aggregate number of
Shares with respect to which Awards may be made under the Plan,  (ii) materially
increase the benefits  accruing to  Participants,  (iii)  materially  change the
requirements as to eligibility for  participation in the Plan or (iv) change the
class of persons eligible to participate in the Plan; provided, however, that no
such  amendment,  suspension  or  termination  shall  impair  the  rights of any
Participant,  without his consent, in any Award theretofore made pursuant to the
Plan.

      18.  Effective Date and Term of Plan. The Plan shall become effective upon
its ratification by stockholders of the Corporation. It shall continue in effect
for a term of ten years unless sooner terminated under Section 17 hereof.

      19. Initial Grant. By, and  simultaneously  with, the ratification of this
Plan by the  stockholders  of the  Corporation,  each  member  of the  Board  of
Directors of the  Corporation  at the time of stockholder  ratification  of this
Plan  who  is  not  a  full-time   Employee,   is  hereby  granted  a  ten-year,
Non-Qualified Stock Option to purchase ___% of the shares sold in the Conversion
at an Exercise Price per share equal to the Market Value per share of the Shares
on the date of grant.  Each such Option shall be  evidenced  by a  Non-Qualified
Stock Option Agreement in a form approved by the Board of Directors and shall be
subject in all  respects  to the terms and  conditions  of this Plan,  which are
controlling.  All Options  granted  pursuant to this section  shall vest in five
equal  annual  installments  with the  first  installment  vesting  on the first
anniversary of the date of grant, subject to the Director maintaining Continuous
Service with the  Corporation  or its  Affiliates  since the date of grant.  All
Options granted pursuant to this Section 19 shall be rounded down to the nearest
whole share to the extent  necessary to ensure that no Options to purchase stock
representing fractional shares are granted.



                                        7








                                                                   EXHIBIT 10.2

                              EMPLOYMENT AGREEMENT


         THIS EMPLOYMENT AGREEMENT  ("Agreement") is made and entered into as of
this  ________  day of  ______________________,  1996,  by and  between  Hemlock
Federal  Bank for  Savings  (hereinafter  referred  to as the "Bank"  whether in
mutual or stock form), and Maureen G.
Partynski (the "Employee").

         WHEREAS, the Employee is currently serving as Chairman of the Board and
Chief Executive Officer of the Bank; and

         WHEREAS,  the Bank has  adopted a plan of  conversion  whereby the Bank
will  convert  to  capital  stock  form as the  subsidiary  of  Hemlock  Federal
Financial  Corporation (the "Holding  Company"),  subject to the approval of the
Bank's members and the Office of Thrift Supervision (the "Conversion"); and

         WHEREAS,  the board of  directors  of the Bank  ("Board of  Directors")
recognizes that, as is the case with publicly held corporations  generally,  the
possibility  of a change in control of the Holding  Company  and/or the Bank may
exist and that such possibility,  and the uncertainty and questions which it may
raise  among  management,  may result in the  departure  or  distraction  of key
management personnel to the detriment of the Bank, the Holding Company and their
respective stockholders; and

         WHEREAS, the Board of Directors believes it is in the best interests of
the Bank to enter  into  this  Agreement  with the  Employee  in order to assure
continuity  of  management  of the  Bank  and to  reinforce  and  encourage  the
continued  attention  and  dedication  of the  Employee to his  assigned  duties
without distraction in the face of potentially disruptive  circumstances arising
from the  possibility of a change in control of the Holding Company or the Bank,
although no such change is now contemplated; and

         WHEREAS,  the  Board of  Directors  has  approved  and  authorized  the
execution  of this  Agreement  with the  Employee  to take  effect  as stated in
Section 2 hereof;

         NOW, THEREFORE, in consideration of the foregoing and of the respective
covenants and agreements of the parties herein, it is AGREED as follows:

         1.  Definitions.

         (a) The term  "Change in  Control"  means (1) an event of a nature that
(i) results in a change in control of the Bank or the Holding Company within the
meaning of the Home Owners' Loan Act of 1933 and 12 C.F.R. Part 574 as in effect
on the date hereof; or (ii) would be required to be reported in response to Item
1 of the current  report on Form 8-K, as in effect on the date hereof,  pursuant
to Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 (the  "Exchange
Act");  (2) any person (as the term is used in  Sections  13(d) and 14(d) of the
Exchange Act) is or becomes the beneficial owner (as defined in Rule 13d-3 under
the Exchange  Act),  directly or  indirectly  of  securities  of the Bank or the
Holding Company  representing 20% or more of the Bank's or the Holding Company's
outstanding  securities;  (3)  individuals  who  are  members  of the  board  of
directors


<PAGE>



of the Bank or the Holding  Company on the date hereof (the  "Incumbent  Board")
cease for any reason to  constitute at least a majority  thereof,  provided that
any person becoming a director  subsequent to the date hereof whose election was
approved by a vote of at least  three-quarters  of the directors  comprising the
Incumbent  Board,  or whose  nomination  for  election by the Holding  Company's
stockholders was approved by the nominating committee serving under an Incumbent
Board,  shall be  considered a member of the Incumbent  Board;  or (4) a plan of
reorganization,  merger  consolidation,  sale of all or substantially all of the
assets of the Bank or the Holding Company or a similar  transaction in which the
Bank or the Holding  Company is not the  resulting  entity.  The term "change in
control" shall not include an  acquisition of securities by an employee  benefit
plan of the Bank or the Holding  Company or the acquisition of securities of the
Bank  by  the  Holding  Company  in  connection  with  the  Conversion.  In  the
application  of 12 C.F.R.  Part 574 to a  determination  of a Change in Control,
determinations  to be made by the OTS or its  Director  under  such  regulations
shall be made by the Board of Directors.

         (b) The term  "Commencement  Date" means the date of  completion of the
Conversion.

         (c) The term "Date of  Termination"  means the  earlier of (1) the date
upon which the Bank  gives  notice to the  Employee  of the  termination  of his
employment with the Bank or (2) the date upon which the Employee ceases to serve
as an Employee of the Bank.

         (d) The  term  "Involuntarily  Termination"  means  termination  of the
employment of Employee without his express written consent,  and shall include a
material   diminution   of  or   interference   with  the   Employee's   duties,
responsibilities  and  benefits  as  Chairman  of the Board and Chief  Executive
Officer of the Bank, including (without limitation) any of the following actions
unless  consented to in writing by the  Employee:  (1) a change in the principal
workplace  of the  Employee  to a location  outside of a 30 mile radius from the
Bank's  headquarters  office as of the date hereof;  (2) a material reduction in
the number or seniority of other Bank  personnel  reporting to the Employee or a
material  reduction in the frequency with which, or in the nature of the matters
with respect to which such  personnel are to report to the Employee,  other than
as part of a Bank- or Holding  Company-wide  reduction in staff;  (3) a material
adverse  change in the  Employee's  salary,  perquisites,  benefits,  contingent
benefits or vacation, other than as part of an overall program applied uniformly
and with equitable effect to all members of the senior management of the Bank or
the Holding Company;  (4) a material permanent increase in the required hours of
work or the  workload  of the  Employee;  and  (5) a  material  demotion  of the
Employee.  The term "Involuntary  Termination" does not include  Termination for
Cause or  termination  of employment  due to  retirement,  death,  disability or
suspension  or temporary  or permanent  prohibition  from  participation  in the
conduct of the Bank's affairs under Section 8 of the Federal  Deposit  Insurance
Act ("FDIA").

         (e) The terms  "Termination  for Cause" and "Terminated for Cause" mean
termination of the employment of the Employee because of the Employee's personal
dishonesty,  incompetence,  willful  misconduct,  breach  of  a  fiduciary  duty
involving personal profit, intentional failure to perform stated duties, willful
violation of any law,  rule,  or  regulation  (other than traffic  violations or
similar  offenses) or final  cease-and-desist  order,  or material breach of any
provision  of this  Agreement.  The  Employee  shall  not be deemed to have been
Terminated  for Cause  unless and until there shall have been  delivered  to the
Employee a copy of a  resolution,  duly adopted by the  affirmative  vote of not
less than a majority of the entire  membership  of the Board of Directors of the
Bank at a  meeting  of the  Board  called  and  held  for  such  purpose  (after
reasonable notice to the Employee and an

                                        2

<PAGE>



opportunity for the Employee,  together with the Employee's counsel, to be heard
before  the  Board),  stating  that in the good  faith  opinion of the Board the
Employee  has engaged in the conduct  described  in the  preceding  sentence and
specifying the particulars thereof in detail.

         2. Term.  The term of this  Agreement  shall be a period of three years
commencing on the Commencement Date, subject to earlier  termination as provided
herein.   Beginning  on  the  first  annual   anniversary   date  following  the
Commencement Date, and on each annual  anniversary date thereafter,  the term of
this  Agreement  shall be  extended  for a period of one year in addition to the
then-remaining  term,  provided  that (1) the Bank has not  given  notice to the
Employee in writing at least 90 days prior to such renewal date that the term of
this  Agreement  shall not be extended  further;  and (2) prior to such  renewal
date,  the Board of Directors of the Bank has  explicitly  reviewed and approved
the extension.  Reference  herein to the term of this  Agreement  shall refer to
both such initial term and such extended terms.

         3.  Employment.  The  Employee is employed as Chairman of the Board and
Chief  Executive  Officer  of the  Bank.  As  Chairman  of the  Board  and Chief
Executive  Officer,  Employee  shall render such  administrative  and management
services as are customarily  performed by persons situated in similar  executive
capacities,  and shall  have such  other  powers and duties of an officer of the
Bank as the Board of Directors may prescribe from time to time.

         4.  Compensation.

         (a) Salary. The Bank agrees to pay the Employee during the term of this
Agreement the salary  established  by the Board of Directors,  which shall be at
least the Employee's salary in effect as of the Commencement Date. The amount of
the Employee's salary shall be reviewed by the Board of Directors, beginning not
later than the first anniversary of the Commencement Date. Adjustments in salary
or other compensation shall not limit or reduce any other obligation of the Bank
under this Agreement.  The Employee's  salary in effect from time to time during
the term of this Agreement shall not thereafter be reduced.

         (b)   Discretionary   Bonuses.   The  Employee  shall  be  entitled  to
participate in an equitable manner with all other executive officers of the Bank
in discretionary bonuses as authorized and declared by the Board of Directors to
its executive  employees.  No other compensation  provided for in this Agreement
shall be deemed a substitute  for the  Employee's  right to  participate in such
bonuses when and as declared by the Board of Directors.

         (c)  Expenses.  The  Employee  shall  be  entitled  to  receive  prompt
reimbursement for all reasonable expenses incurred by the Employee in performing
services  under this  Agreement in accordance  with the policies and  procedures
applicable  to the  executive  officers of the Bank,  provided that the Employee
accounts for such expenses as required under such policies and procedures.



                                        3

<PAGE>

         5.  Benefits.


         (a)  Participation  in  Retirement  and  Employee  Benefit  Plans.  The
Employee  shall be entitled  to  participate  in all plans  relating to pension,
thrift,  profit-sharing,  group life  insurance,  medical  and dental  coverage,
education,   cash  bonuses,   and  other  retirement  or  employee  benefits  or
combinations  thereof,  in which the Bank's executive officers  participate.  In
addition, the Employee shall be entitled to be considered for benefits under all
of the stock and stock  option  related  plans  adopted  for the  benefit of the
Bank's executive or other employees.

         (b) Fringe Benefits.  The Employee shall be eligible to participate in,
and receive  benefits  under,  any other fringe  benefit  plans which are or may
become applicable to the Bank's executive officers.

         6.  Vacations;  Leave.  The  Employee  shall be entitled to annual paid
vacation in  accordance  with the  policies  established  by the Bank's Board of
Directors for executive  employees  and to voluntary  leave of absence,  with or
without  pay,  from time to time at such times and upon such  conditions  as the
Board of Directors of the Bank may determine in its discretion.

         7.  Termination of Employment.

         (a) Involuntary  Termination.  The Board of Directors may terminate the
Employee's  employment at any time,  but,  except in the case of Termination for
Cause,  termination of employment  shall not prejudice the  Employee's  right to
compensation or other benefits under this Agreement. In the event of Involuntary
Termination  other than in connection  with or within twelve (12) months after a
Change in Control,  (1) the Bank shall pay to the Employee  during the remaining
term of this Agreement,  his salary at the rate in effect  immediately  prior to
the Date of Termination, payable in such manner and at such times as such salary
would have been  payable to the  Employee  under  Section 2 if the  Employee had
continued  to be  employed  by the Bank,  and (2) the Bank shall  provide to the
Employee  during  the  remaining  term  of this  Agreement  health  benefits  as
maintained  by the Bank for the benefit of its  executive  officers from time to
time during the remaining term of the Agreement.

         (b) Termination  for Cause. In the event of termination for cause,  the
Bank shall pay the Employee his salary through the date of termination,  and the
Bank shall have no further obligation to the Employee under this Agreement.

         (c) Voluntary Termination. The Employee's employment may be voluntarily
terminated  by the Employee at any time upon 90 days written  notice to the Bank
or upon such  shorter  period as may be agreed upon between the Employee and the
Board of Directors of the Bank. In the event of such voluntary termination,  the
Bank shall be  obligated to continue to pay the Employee his salary and benefits
only through the date of termination, at the time such payments are due, and the
Bank shall have no further obligation to the Employee under this Agreement.

         (d)  Change in  Control.  In the event of  Involuntary  Termination  in
connection  with or within 12 months  after a change in control  which occurs at
any time while the Employee is employed  under this  Agreement,  the Bank shall,
subject to Section 8 of this Agreement, (1) pay to the Employee in a lump sum in
cash within 25 business  days after the Date of  Termination  an amount equal to
299% of the Employee's  "base amount" as defined in Section 280G of the Internal
Revenue Code of 1986, as amended (the  "Code");  and (2) provide to the Employee
during the remaining term of this

                                        4

<PAGE>



Agreement such health  benefits as are maintained for executive  officers of the
Bank from time to time during the remaining term of this Agreement.

         (e) Death; Disability.  In the event of the death of the Employee while
employed  under this Agreement and prior to any  termination of employment,  the
Employee's estate, or such person as the Employee may have previously designated
in  writing,  shall be  entitled  to  receive  from the Bank the  salary  of the
Employee  through the last day of the calendar month in which the Employee died.
If the  Employee  becomes  disabled  as  defined  in  the  Bank's  then  current
disability  plan or if the Employee is otherwise  unable to serve in his present
capacity,  the Employee shall be entitled to receive group and other  disability
income benefits of the type then provided by the Bank for executive officers. In
the event of such  disability,  this Agreement shall not be suspended.  However,
the  Bank  shall be  obligated  to pay the  Employee  compensation  pursuant  to
Sections 4(a) and (b) hereof only to the extent the  Employee's  salary,  in the
absence of such disability,  would exceed (on an after tax basis) the disability
income benefits received pursuant to this paragraph. In addition, the Bank shall
have the  right,  upon  resolution  of its Board,  to  discontinue  paying  cash
compensation  pursuant to Sections 4(a) and (b) beginning six months following a
determination  that  Employee  qualifies  for the  foregoing  disability  income
benefits.

         (f) Temporary  Suspension or Prohibition.  If the Employee is suspended
and/or  temporarily  prohibited from  participating in the conduct of the Bank's
affairs by a notice  served  under  Section  8(e)(3)  or (g)(1) of the FDIA,  12
U.S.C. ss.  1818(e)(3) and (g)(1),  the Bank's  obligations under this Agreement
shall be  suspended  as of the date of  service,  unless  stayed by  appropriate
proceedings.  If the  charges in the notice are  dismissed,  the Bank may in its
discretion (1) pay the Employee all or part of the  compensation  withheld while
its obligations  under this Agreement were suspended and (ii) reinstate in whole
or in part any of its obligations which were suspended.

         (g)  Permanent  Suspension or  Prohibition.  If the Employee is removed
and/or  permanently  prohibited from  participating in the conduct of the Bank's
affairs by an order  issued  under  Section  8(e)(4)  or (g)(1) of the FDIA,  12
U.S.C.  ss.  1818(e)(4)  and  (g)(1),  all  obligations  of the Bank  under this
Agreement  shall  terminate as of the  effective  date of the order,  but vested
rights of the contracting parties shall not be affected.

         (h)  Default  of the Bank.  If the Bank is in  default  (as  defined in
Section  3(x)(1) of the  FDIA),  all  obligations  under  this  Agreement  shall
terminate  as of the date of default,  but this  provision  shall not affect any
vested rights of the contracting parties.

         (i)  Termination by Regulators.  All  obligations  under this Agreement
shall be terminated,  except to the extent  determined that continuation of this
Agreement  is necessary  for the  continued  operation  of the Bank:  (1) by the
Director  of the Office of Thrift  Supervision  (the  "Director")  or his or her
designee,  at  the  time  the  Federal  Deposit  Insurance  Corporation  or  the
Resolution Trust Corporation  enters into an agreement to provide  assistance to
or on behalf of the Bank under the  authority  contained in Section 13(c) of the
FDIA; or (2) by the Director or his or her designee, at the time the Director or
his or her designee approves a supervisory merger to resolve problems related to
operation of the Bank or when the Bank is determined by the Director to be in an
unsafe or unsound condition. Any rights of the parties that have already vested,
however, shall not be affected by any such action.


                                        5

<PAGE>



         (j) Section 563.39(b). So long as 12 C.F.R. ss. 563.39(b)(1995) remains
in effect and  applicable to the Bank, in the event that any of the  termination
provisions of this Agreement  conflict with 12 C.F.R. ss.  563.39(b)(1995),  the
latter shall prevail.

         8.  Certain Reduction of Payments by the Bank.

         (a) Notwithstanding any other provisions of this Agreement, if payments
under  this  Agreement,  together  with any  other  payments  received  or to be
received by the Employee in connection  with a Change in Control would cause any
amount to be nondeductible by the Bank or the Holding Company for federal income
tax purposes  pursuant to Section  280G of the Code,  then  benefits  under this
Agreement shall be reduced (not less than zero) to the extent necessary so as to
maximize  payments  to  the  Employee  without  causing  any  amount  to  become
nondeductible by the Bank or the Holding  Company.  The Employee shall determine
the allocation of such reduction among payments to the Employee.

         (b) Any payments made to the Employee  pursuant to this  Agreement,  or
otherwise,  are subject to and conditioned  upon their compliance with 12 U.S.C.
1828(k) and any regulations promulgated thereunder.

         (c)  Notwithstanding  any other provisions of this Agreement,  payments
under Section 7 of this  Agreement  shall not exceed three times the  Employee's
average annual compensation based on the most recent five taxable years.

         9. No  Mitigation.  The Employee  shall not be required to mitigate the
amount of any salary or other payment or benefit  provided for in this Agreement
by seeking other employment or otherwise, nor shall the amount of any payment or
benefit provided for in this Agreement be reduced by any compensation  earned by
the Employee as the result of  employment  by another  employer,  by  retirement
benefits after the date of termination or otherwise.

         10.  Attorneys  Fees.  In the  event  the Bank  exercises  its right of
Termination for Cause, but it is determined by a court of competent jurisdiction
or by an  arbitrator  pursuant  to  Section 18 that cause did not exist for such
termination, or if in any event it is determined by any such court or arbitrator
that the Bank has  failed to make  timely  payment  of any  amounts  owed to the
Employee under this Agreement,  the Employee shall be entitled to  reimbursement
for all reasonable  costs,  including  attorneys' fees,  incurred in challenging
such  termination or collecting  such amounts.  Such  reimbursement  shall be in
addition to all rights to which the  Employee is otherwise  entitled  under this
Agreement.

         11.  No Assignments.

         (a) his  Agreement  is  personal  to each of the  parties  hereto,  and
neither party may assign or delegate any of its rights or obligations  hereunder
without  first  obtaining  the  written  consent of the other  party;  provided,
however,  that the Bank shall require any successor or assign (whether direct or
indirect,   by  purchase,   merger,   consolidation  or  otherwise)  to  all  or
substantially  all of the business  and/or  assets of the Bank, by an assumption
agreement  in form and  substance  satisfactory  to the  Employee,  to expressly
assume and agree to perform  this  Agreement  in the same manner and to the same
extent that the Bank would be required  to perform it if no such  succession  or
assignment had

                                        6

<PAGE>



taken place. Failure of the Bank to obtain such an assumption agreement prior to
the effectiveness of any such succession or assignment shall be a breach of this
Agreement  and shall entitle the Employee to  compensation  from the Bank in the
same amount and on the same terms as the  compensation  pursuant to Section 7(d)
hereof.  For purposes of implementing  the provisions of this Section 12(a), the
date on which any such succession  becomes effective shall be deemed the Date of
Termination.

         (b) This Agreement and all rights of the Employee hereunder shall inure
to the  benefit  of and be  enforceable  by the  Employee's  personal  and legal
representatives,  executors,  administrators,  successors,  heirs, distributees,
devisees and legatees.  If the Employee should die while any amounts would still
be payable to the Employee  hereunder if the Employee had continued to live, all
such amounts, unless otherwise provided herein, shall be paid in accordance with
the terms of this Agreement to the Employee's devisee, legatee or other designee
or if there is no such designee, to the Employee's estate.

         12. Notice.  For the purposes of this Agreement,  notices and all other
communications  provided for in the  Agreement  shall be in writing and shall be
deemed to have been duly given when  personally  delivered  or sent by certified
mail, return receipt requested,  postage prepaid, to the Bank at its home office
the  attention  of the Board of  Directors  with a copy to the  Secretary of the
Bank,  or, if the  Employee,  to such home or other  address as the Employee has
most recently provided in writing to the Bank.

         13.  Amendments.  No amendments or additions to this Agreement shall be
binding unless in writing and signed by both parties, except as herein otherwise
provided.

         14. Paragraph  Headings.  The paragraph headings used in this Agreement
are  included  solely  for  convenience  and  shall  not  affect,  or be used in
connection with, the interpretation of this Agreement.

         15.  Severability.  The  provisions of this  Agreement  shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

         16.  Governing Law. This Agreement shall be governed by the laws of the
United States to the extent applicable and otherwise by the laws of the State of
Illinois.

         17.  Arbitration.  Any  dispute  or  controversy  arising  under  or in
connection  with this Agreement  shall be settled  exclusively by arbitration in
accordance  with the rules of the  American  Arbitration  Bank  then in  effect.
Judgment  may  be  entered  on  the  arbitrator's  award  in  any  court  having
jurisdiction.

         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
day and year first above written.

                                        7

<PAGE>


         THIS AGREEMENT  CONTAINS A BINDING  ARBITRATION  PROVISION WHICH MAY BE
ENFORCED BY THE PARTIES.

ATTEST:                                                 HEMLOCK FEDERAL BANK FOR
                                                        SAVINGS




___________________________________                    By: _____________________
Rosanne Pastorek-Belczak, Secretary                        Michael R. Stevens
                                                      Its: President



                                                       EMPLOYEE


                                                       _________________________


                                        8


                                                                   EXHIBIT 10.3


                              EMPLOYMENT AGREEMENT


         THIS EMPLOYMENT AGREEMENT  ("Agreement") is made and entered into as of
this  ________  day of  ______________________,  1996,  by and  between  Hemlock
Federal  Bank for  Savings  (hereinafter  referred  to as the "Bank"  whether in
mutual or stock form), and Michael R.
Stevens (the "Employee").

         WHEREAS,  the  Employee is  currently  serving as the  President of the
Bank; and

         WHEREAS,  the Bank has  adopted a plan of  conversion  whereby the Bank
will  convert  to  capital  stock  form as the  subsidiary  of  Hemlock  Federal
Financial  Corporation (the "Holding  Company"),  subject to the approval of the
Bank's members and the Office of Thrift Supervision (the "Conversion"); and

         WHEREAS,  the board of  directors  of the Bank  ("Board of  Directors")
recognizes that, as is the case with publicly held corporations  generally,  the
possibility  of a change in control of the Holding  Company  and/or the Bank may
exist and that such possibility,  and the uncertainty and questions which it may
raise  among  management,  may result in the  departure  or  distraction  of key
management personnel to the detriment of the Bank, the Holding Company and their
respective stockholders; and

         WHEREAS, the Board of Directors believes it is in the best interests of
the Bank to enter  into  this  Agreement  with the  Employee  in order to assure
continuity  of  management  of the  Bank  and to  reinforce  and  encourage  the
continued  attention  and  dedication  of the  Employee to his  assigned  duties
without distraction in the face of potentially disruptive  circumstances arising
from the  possibility of a change in control of the Holding Company or the Bank,
although no such change is now contemplated; and

         WHEREAS,  the  Board of  Directors  has  approved  and  authorized  the
execution  of this  Agreement  with the  Employee  to take  effect  as stated in
Section 2 hereof;

         NOW, THEREFORE, in consideration of the foregoing and of the respective
covenants and agreements of the parties herein, it is AGREED as follows:

         1.  Definitions.

         (a) The term  "Change in  Control"  means (1) an event of a nature that
(i) results in a change in control of the Bank or the Holding Company within the
meaning of the Home Owners' Loan Act of 1933 and 12 C.F.R. Part 574 as in effect
on the date hereof; or (ii) would be required to be reported in response to Item
1 of the current  report on Form 8-K, as in effect on the date hereof,  pursuant
to Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 (the  "Exchange
Act");  (2) any person (as the term is used in  Sections  13(d) and 14(d) of the
Exchange Act) is or becomes the beneficial owner (as defined in Rule 13d-3 under
the Exchange  Act),  directly or  indirectly  of  securities  of the Bank or the
Holding Company  representing 20% or more of the Bank's or the Holding Company's
outstanding  securities;  (3)  individuals  who  are  members  of the  board  of
directors


<PAGE>



of the Bank or the Holding  Company on the date hereof (the  "Incumbent  Board")
cease for any reason to  constitute at least a majority  thereof,  provided that
any person becoming a director  subsequent to the date hereof whose election was
approved by a vote of at least  three-quarters  of the directors  comprising the
Incumbent  Board,  or whose  nomination  for  election by the Holding  Company's
stockholders was approved by the nominating committee serving under an Incumbent
Board,  shall be  considered a member of the Incumbent  Board;  or (4) a plan of
reorganization,  merger  consolidation,  sale of all or substantially all of the
assets of the Bank or the Holding Company or a similar  transaction in which the
Bank or the Holding  Company is not the  resulting  entity.  The term "change in
control" shall not include an  acquisition of securities by an employee  benefit
plan of the Bank or the Holding  Company or the acquisition of securities of the
Bank  by  the  Holding  Company  in  connection  with  the  Conversion.  In  the
application  of 12 C.F.R.  Part 574 to a  determination  of a Change in Control,
determinations  to be made by the OTS or its  Director  under  such  regulations
shall be made by the Board of Directors.

         (b) The term  "Commencement  Date" means the date of  completion of the
Conversion.

         (c) The term "Date of  Termination"  means the  earlier of (1) the date
upon which the Bank  gives  notice to the  Employee  of the  termination  of his
employment with the Bank or (2) the date upon which the Employee ceases to serve
as an Employee of the Bank.

         (d) The  term  "Involuntarily  Termination"  means  termination  of the
employment of Employee without his express written consent,  and shall include a
material   diminution   of  or   interference   with  the   Employee's   duties,
responsibilities  and  benefits as  President  of the Bank,  including  (without
limitation) any of the following  actions unless  consented to in writing by the
Employee:  (1) a change in the principal workplace of the Employee to a location
outside of a 30 mile radius from the Bank's  headquarters  office as of the date
hereof;  (2) a  material  reduction  in the  number or  seniority  of other Bank
personnel  reporting  to the Employee or a material  reduction in the  frequency
with which, or in the nature of the matters with respect to which such personnel
are to  report  to the  Employee,  other  than as part  of a  Bank-  or  Holding
Company-wide reduction in staff; (3) a material adverse change in the Employee's
salary,  perquisites,  benefits,  contingent benefits or vacation, other than as
part of an overall  program applied  uniformly and with equitable  effect to all
members of the  senior  management  of the Bank or the  Holding  Company;  (4) a
material permanent increase in the required hours of work or the workload of the
Employee;  and (5) a material  demotion of the Employee.  The term  "Involuntary
Termination" does not include Termination for Cause or termination of employment
due to  retirement,  death,  disability  or suspension or temporary or permanent
prohibition  from  participation  in the  conduct  of the Bank's  affairs  under
Section 8 of the Federal Deposit Insurance Act ("FDIA").

         (e) The terms  "Termination  for Cause" and "Terminated for Cause" mean
termination of the employment of the Employee because of the Employee's personal
dishonesty,  incompetence,  willful  misconduct,  breach  of  a  fiduciary  duty
involving personal profit, intentional failure to perform stated duties, willful
violation of any law,  rule,  or  regulation  (other than traffic  violations or
similar  offenses) or final  cease-and-desist  order,  or material breach of any
provision  of this  Agreement.  The  Employee  shall  not be deemed to have been
Terminated  for Cause  unless and until there shall have been  delivered  to the
Employee a copy of a  resolution,  duly adopted by the  affirmative  vote of not
less than a majority of the entire  membership  of the Board of Directors of the
Bank at a  meeting  of the  Board  called  and  held  for  such  purpose  (after
reasonable notice to the Employee and an

                                        2

<PAGE>



opportunity for the Employee,  together with the Employee's counsel, to be heard
before  the  Board),  stating  that in the good  faith  opinion of the Board the
Employee  has engaged in the conduct  described  in the  preceding  sentence and
specifying the particulars thereof in detail.

         2. Term.  The term of this  Agreement  shall be a period of three years
commencing on the Commencement Date, subject to earlier  termination as provided
herein.   Beginning  on  the  first  annual   anniversary   date  following  the
Commencement Date, and on each annual  anniversary date thereafter,  the term of
this  Agreement  shall be  extended  for a period of one year in addition to the
then-remaining  term,  provided  that (1) the Bank has not  given  notice to the
Employee in writing at least 90 days prior to such renewal date that the term of
this  Agreement  shall not be extended  further;  and (2) prior to such  renewal
date,  the Board of Directors of the Bank has  explicitly  reviewed and approved
the extension.  Reference  herein to the term of this  Agreement  shall refer to
both such initial term and such extended terms.

         3.  Employment.  The Employee is employed as the President of the Bank.
As President,  Employee shall render such administrative and management services
as  are  customarily   performed  by  persons  situated  in  similar   executive
capacities,  and shall  have such  other  powers and duties of an officer of the
Bank as the Board of Directors may prescribe from time to time.

         4.  Compensation.

         (a) Salary. The Bank agrees to pay the Employee during the term of this
Agreement the salary  established  by the Board of Directors,  which shall be at
least the Employee's salary in effect as of the Commencement Date. The amount of
the Employee's salary shall be reviewed by the Board of Directors, beginning not
later than the first anniversary of the Commencement Date. Adjustments in salary
or other compensation shall not limit or reduce any other obligation of the Bank
under this Agreement.  The Employee's  salary in effect from time to time during
the term of this Agreement shall not thereafter be reduced.

         (b)   Discretionary   Bonuses.   The  Employee  shall  be  entitled  to
participate in an equitable manner with all other executive officers of the Bank
in discretionary bonuses as authorized and declared by the Board of Directors to
its executive  employees.  No other compensation  provided for in this Agreement
shall be deemed a substitute  for the  Employee's  right to  participate in such
bonuses when and as declared by the Board of Directors.

         (c)  Expenses.  The  Employee  shall  be  entitled  to  receive  prompt
reimbursement for all reasonable expenses incurred by the Employee in performing
services  under this  Agreement in accordance  with the policies and  procedures
applicable  to the  executive  officers of the Bank,  provided that the Employee
accounts for such expenses as required under such policies and procedures.

         5.  Benefits.

         (a)  Participation  in  Retirement  and  Employee  Benefit  Plans.  The
Employee  shall be entitled  to  participate  in all plans  relating to pension,
thrift,  profit-sharing,  group life  insurance,  medical  and dental  coverage,
education,   cash  bonuses,   and  other  retirement  or  employee  benefits  or
combinations  thereof,  in which the Bank's executive officers  participate.  In
addition, the Employee shall be

                                        3

<PAGE>



entitled to be considered  for benefits  under all of the stock and stock option
related  plans  adopted  for  the  benefit  of the  Bank's  executive  or  other
employees.

         (b) Fringe Benefits.  The Employee shall be eligible to participate in,
and receive  benefits  under,  any other fringe  benefit  plans which are or may
become applicable to the Bank's executive officers.

         6.  Vacations;  Leave.  The  Employee  shall be entitled to annual paid
vacation in  accordance  with the  policies  established  by the Bank's Board of
Directors for executive  employees  and to voluntary  leave of absence,  with or
without  pay,  from time to time at such times and upon such  conditions  as the
Board of Directors of the Bank may determine in its discretion.

         7.  Termination of Employment.

         (a) Involuntary  Termination.  The Board of Directors may terminate the
Employee's  employment at any time,  but,  except in the case of Termination for
Cause,  termination of employment  shall not prejudice the  Employee's  right to
compensation or other benefits under this Agreement. In the event of Involuntary
Termination  other than in connection  with or within twelve (12) months after a
Change in Control,  (1) the Bank shall pay to the Employee  during the remaining
term of this Agreement,  his salary at the rate in effect  immediately  prior to
the Date of Termination, payable in such manner and at such times as such salary
would have been  payable to the  Employee  under  Section 2 if the  Employee had
continued  to be  employed  by the Bank,  and (2) the Bank shall  provide to the
Employee  during  the  remaining  term  of this  Agreement  health  benefits  as
maintained  by the Bank for the benefit of its  executive  officers from time to
time during the remaining term of the Agreement.

         (b) Termination  for Cause. In the event of termination for cause,  the
Bank shall pay the Employee his salary through the date of termination,  and the
Bank shall have no further obligation to the Employee under this Agreement.

         (c) Voluntary Termination. The Employee's employment may be voluntarily
terminated  by the Employee at any time upon 90 days written  notice to the Bank
or upon such  shorter  period as may be agreed upon between the Employee and the
Board of Directors of the Bank. In the event of such voluntary termination,  the
Bank shall be  obligated to continue to pay the Employee his salary and benefits
only through the date of termination, at the time such payments are due, and the
Bank shall have no further obligation to the Employee under this Agreement.

         (d)  Change in  Control.  In the event of  Involuntary  Termination  in
connection  with or within 12 months  after a change in control  which occurs at
any time while the Employee is employed  under this  Agreement,  the Bank shall,
subject to Section 8 of this Agreement, (1) pay to the Employee in a lump sum in
cash within 25 business  days after the Date of  Termination  an amount equal to
299% of the Employee's  "base amount" as defined in Section 280G of the Internal
Revenue Code of 1986, as amended (the  "Code");  and (2) provide to the Employee
during  the  remaining  term of  this  Agreement  such  health  benefits  as are
maintained  for  executive  officers  of the Bank from time to time  during  the
remaining term of this Agreement.


                                        4

<PAGE>



         (e) Death; Disability.  In the event of the death of the Employee while
employed  under this Agreement and prior to any  termination of employment,  the
Employee's estate, or such person as the Employee may have previously designated
in  writing,  shall be  entitled  to  receive  from the Bank the  salary  of the
Employee  through the last day of the calendar month in which the Employee died.
If the  Employee  becomes  disabled  as  defined  in  the  Bank's  then  current
disability  plan or if the Employee is otherwise  unable to serve in his present
capacity,  the Employee shall be entitled to receive group and other  disability
income benefits of the type then provided by the Bank for executive officers. In
the event of such  disability,  this Agreement shall not be suspended.  However,
the  Bank  shall be  obligated  to pay the  Employee  compensation  pursuant  to
Sections 4(a) and (b) hereof only to the extent the  Employee's  salary,  in the
absence of such disability,  would exceed (on an after tax basis) the disability
income benefits received pursuant to this paragraph. In addition, the Bank shall
have the  right,  upon  resolution  of its Board,  to  discontinue  paying  cash
compensation  pursuant to Sections 4(a) and (b) beginning six months following a
determination  that  Employee  qualifies  for the  foregoing  disability  income
benefits.

         (f) Temporary  Suspension or Prohibition.  If the Employee is suspended
and/or  temporarily  prohibited from  participating in the conduct of the Bank's
affairs by a notice  served  under  Section  8(e)(3)  or (g)(1) of the FDIA,  12
U.S.C. ss.  1818(e)(3) and (g)(1),  the Bank's  obligations under this Agreement
shall be  suspended  as of the date of  service,  unless  stayed by  appropriate
proceedings.  If the  charges in the notice are  dismissed,  the Bank may in its
discretion (1) pay the Employee all or part of the  compensation  withheld while
its obligations  under this Agreement were suspended and (ii) reinstate in whole
or in part any of its obligations which were suspended.

         (g)  Permanent  Suspension or  Prohibition.  If the Employee is removed
and/or  permanently  prohibited from  participating in the conduct of the Bank's
affairs by an order  issued  under  Section  8(e)(4)  or (g)(1) of the FDIA,  12
U.S.C.  ss.  1818(e)(4)  and  (g)(1),  all  obligations  of the Bank  under this
Agreement  shall  terminate as of the  effective  date of the order,  but vested
rights of the contracting parties shall not be affected.

         (h)  Default  of the Bank.  If the Bank is in  default  (as  defined in
Section  3(x)(1) of the  FDIA),  all  obligations  under  this  Agreement  shall
terminate  as of the date of default,  but this  provision  shall not affect any
vested rights of the contracting parties.

         (i)  Termination by Regulators.  All  obligations  under this Agreement
shall be terminated,  except to the extent  determined that continuation of this
Agreement  is necessary  for the  continued  operation  of the Bank:  (1) by the
Director  of the Office of Thrift  Supervision  (the  "Director")  or his or her
designee,  at  the  time  the  Federal  Deposit  Insurance  Corporation  or  the
Resolution Trust Corporation  enters into an agreement to provide  assistance to
or on behalf of the Bank under the  authority  contained in Section 13(c) of the
FDIA; or (2) by the Director or his or her designee, at the time the Director or
his or her designee approves a supervisory merger to resolve problems related to
operation of the Bank or when the Bank is determined by the Director to be in an
unsafe or unsound condition. Any rights of the parties that have already vested,
however, shall not be affected by any such action.

         (j) Section 563.39(b). So long as 12 C.F.R. ss. 563.39(b)(1995) remains
in effect and  applicable to the Bank, in the event that any of the  termination
provisions of this Agreement  conflict with 12 C.F.R. ss.  563.39(b)(1995),  the
latter shall prevail.

                                        5

<PAGE>



         8.  Certain Reduction of Payments by the Bank.

         (a) Notwithstanding any other provisions of this Agreement, if payments
under  this  Agreement,  together  with any  other  payments  received  or to be
received by the Employee in connection  with a Change in Control would cause any
amount to be nondeductible by the Bank or the Holding Company for federal income
tax purposes  pursuant to Section  280G of the Code,  then  benefits  under this
Agreement shall be reduced (not less than zero) to the extent necessary so as to
maximize  payments  to  the  Employee  without  causing  any  amount  to  become
nondeductible by the Bank or the Holding  Company.  The Employee shall determine
the allocation of such reduction among payments to the Employee.

         (b) Any payments made to the Employee  pursuant to this  Agreement,  or
otherwise,  are subject to and conditioned  upon their compliance with 12 U.S.C.
1828(k) and any regulations promulgated thereunder.

         (c)  Notwithstanding  any other provisions of this Agreement,  payments
under Section 7 of this  Agreement  shall not exceed three times the  Employee's
average annual compensation based on the most recent five taxable years.

         9. No  Mitigation.  The Employee  shall not be required to mitigate the
amount of any salary or other payment or benefit  provided for in this Agreement
by seeking other employment or otherwise, nor shall the amount of any payment or
benefit provided for in this Agreement be reduced by any compensation  earned by
the Employee as the result of  employment  by another  employer,  by  retirement
benefits after the date of termination or otherwise.

         10.  Attorneys  Fees.  In the  event  the Bank  exercises  its right of
Termination for Cause, but it is determined by a court of competent jurisdiction
or by an  arbitrator  pursuant  to  Section 17 that cause did not exist for such
termination, or if in any event it is determined by any such court or arbitrator
that the Bank has  failed to make  timely  payment  of any  amounts  owed to the
Employee under this Agreement,  the Employee shall be entitled to  reimbursement
for all reasonable  costs,  including  attorneys' fees,  incurred in challenging
such  termination or collecting  such amounts.  Such  reimbursement  shall be in
addition to all rights to which the  Employee is otherwise  entitled  under this
Agreement.

         11.  No Assignments.

         (a) his  Agreement  is  personal  to each of the  parties  hereto,  and
neither party may assign or delegate any of its rights or obligations  hereunder
without  first  obtaining  the  written  consent of the other  party;  provided,
however,  that the Bank shall require any successor or assign (whether direct or
indirect,   by  purchase,   merger,   consolidation  or  otherwise)  to  all  or
substantially  all of the business  and/or  assets of the Bank, by an assumption
agreement  in form and  substance  satisfactory  to the  Employee,  to expressly
assume and agree to perform  this  Agreement  in the same manner and to the same
extent that the Bank would be required  to perform it if no such  succession  or
assignment  had taken  place.  Failure of the Bank to obtain such an  assumption
agreement prior to the  effectiveness of any such succession or assignment shall
be a breach of this  Agreement  and shall  entitle the Employee to  compensation
from the  Bank in the same  amount  and on the  same  terms as the  compensation
pursuant to Section 7(d) hereof.  For purposes of implementing the provisions of
this

                                        6

<PAGE>



Section 12(a), the date on which any such succession  becomes effective shall be
deemed the Date of Termination.

         (b) This Agreement and all rights of the Employee hereunder shall inure
to the  benefit  of and be  enforceable  by the  Employee's  personal  and legal
representatives,  executors,  administrators,  successors,  heirs, distributees,
devisees and legatees.  If the Employee should die while any amounts would still
be payable to the Employee  hereunder if the Employee had continued to live, all
such amounts, unless otherwise provided herein, shall be paid in accordance with
the terms of this Agreement to the Employee's devisee, legatee or other designee
or if there is no such designee, to the Employee's estate.

         12. Notice.  For the purposes of this Agreement,  notices and all other
communications  provided for in the  Agreement  shall be in writing and shall be
deemed to have been duly given when  personally  delivered  or sent by certified
mail, return receipt requested,  postage prepaid, to the Bank at its home office
the  attention  of the Board of  Directors  with a copy to the  Secretary of the
Bank,  or, if the  Employee,  to such home or other  address as the Employee has
most recently provided in writing to the Bank.

         13.  Amendments.  No amendments or additions to this Agreement shall be
binding unless in writing and signed by both parties, except as herein otherwise
provided.

         14. Paragraph  Headings.  The paragraph headings used in this Agreement
are  included  solely  for  convenience  and  shall  not  affect,  or be used in
connection with, the interpretation of this Agreement.

         15.  Severability.  The  provisions of this  Agreement  shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

         16.  Governing Law. This Agreement shall be governed by the laws of the
United States to the extent applicable and otherwise by the laws of the State of
Illinois.

         17.  Arbitration.  Any  dispute  or  controversy  arising  under  or in
connection  with this Agreement  shall be settled  exclusively by arbitration in
accordance  with the rules of the  American  Arbitration  Bank  then in  effect.
Judgment  may  be  entered  on  the  arbitrator's  award  in  any  court  having
jurisdiction.

         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
day and year first above written.

                                        7

<PAGE>


         THIS AGREEMENT  CONTAINS A BINDING  ARBITRATION  PROVISION WHICH MAY BE
ENFORCED BY THE PARTIES.


ATTEST:                                       HEMLOCK FEDERAL BANK FOR
                                              SAVINGS




___________________________________          By:   _____________________________
Rosanne Pastorek-Belczak, Secretary                Maureen G. Partynski
                                             Its:  Chairman and Chief Executive
                                                   Officer





                                             EMPLOYEE



                                             ___________________________________



                                        8



                                                                   EXHIBIT 10.4


                      CHANGE IN CONTROL SEVERANCE AGREEMENT

       THIS  CHANGE IN CONTROL  SEVERANCE  AGREEMENT  ("Agreement")  is made and
entered into as of this _______ day of __________________,  1996, by and between
Hemlock Federal Bank for Savings (hereinafter  referred to as the "Bank" whether
in mutual or stock form), and Rosanne Pastorek-Belczak (the "Employee").

       WHEREAS,  the  Employee  is  currently  serving  as  Vice  President  and
       Secretary  of the  Bank;  and  WHEREAS,  the Bank has  adopted  a plan of
       conversion whereby the Bank will convert to capital
stock form as the  subsidiary  of Hemlock  Federal  Financial  Corporation  (the
"Holding Company"), subject to the approval of the Bank's members and the Office
of Thrift Supervision (the "Conversion"); and

       WHEREAS,  the  board of  directors  of the Bank  ("Board  of  Directors")
recognizes that, as is the case with publicly held corporations  generally,  the
possibility  of a change in control of the Holding  Company  and/or the Bank may
exist and that such possibility,  and the uncertainty and questions which it may
raise  among  management,  may result in the  departure  or  distraction  of key
management personnel to the detriment of the Bank, the Holding Company and their
respective stockholders; and

       WHEREAS,  the Board of Directors  believes it is in the best interests of
the Bank to enter  into  this  Agreement  with the  Employee  in order to assure
continuity  of  management  of the  Bank  and to  reinforce  and  encourage  the
continued  attention and dedication of the Employee to the  Employee's  assigned
duties without distraction in the face of potentially  disruptive  circumstances
arising from the  possibility  of a change in control of the Holding  Company or
the Bank, although no such change is now contemplated; and

       WHEREAS, the Board of Directors has approved and authorized the execution
of this  Agreement  with the  Employee  to take  effect as  stated in  Section 2
hereof;

       NOW,  THEREFORE,  in consideration of the foregoing and of the respective
covenants and agreements of the parties herein, it is AGREED as follows:

<PAGE>



       1.     Definitions.

       (a)    The term  "Change in Control"  means (1) an event of a nature that
              (i)  results  in a change in  control  of the Bank or the  Holding
              Company  within the meaning of the Home  Owners'  Loan Act of 1933
              and 12 C.F.R.  Part 574 as in effect on the date  hereof;  or (ii)
              would be  required  to be  reported  in  response to Item 1 of the
              current  report  on Form 8-K,  as in  effect  on the date  hereof,
              pursuant to Section 13 or 15(d) of the Securities  Exchange Act of
              1934 (the "Exchange  Act"); (2) any person (as the term is used in
              Section  13(d) and 14(d) of the  Exchange  Act) is or becomes  the
              beneficial  owner (as  defined  in Rule 13d-3  under the  Exchange
              Act),  directly or  indirectly  of  securities  of the Bank or the
              Holding  Company  representing  20% or more of the  Bank's  or the
              Holding Company's outstanding securities;  (3) individuals who are
              members  of the  board of  directors  of the  Bank or the  Holding
              Company on the date hereof (the  "Incumbent  Board") cease for any
              reason to  constitute at least a majority  thereof,  provided that
              any person becoming a director subsequent to the date hereof whose
              election was approved by a vote of at least  three-quarters of the
              directors  comprising the Incumbent Board, or whose nomination for
              election by the Holding Company's stockholders was approved by the
              nominating  committee  serving under an Incumbent Board,  shall be
              considered   a  member   of  the   Incumbent   Board;   or  (4)  a
              reorganization,    merger,   consolidation,   sale   of   all   or
              substantially all of the assets of the Bank or the Holding Company
              or a similar  transaction in which the Bank or the Holding Company
              is not the resulting  entity.  The term "Change in Control"  shall
              not include an  acquisition  of securities by an employee  benefit
              plan of the Bank or the  Holding  Company  or the  acquisition  of
              securities of the Bank by the Holding  Company in connection  with
              the Conversion.


                                        2

<PAGE>



       (b)    The term  "Commencement  Date" means the date of completion of the
              Bank's conversion to stock form

       (c)    The term "Date of  Termination"  means the earlier of (1) the date
              upon  which  the  Bank  gives   notice  to  the  Employee  of  the
              termination of the Employee's  employment with the Bank or (2) the
              date upon which the Employee ceases to serve as an employee of the
              Bank.

       (d)    The term  "Involuntarily  Termination"  means  termination  of the
              employment  of Employee  without the  Employee's  express  written
              consent,   and  shall,  subject  to  the  last  sentence  in  this
              paragraph,  include a material  diminution of or interference with
              the  Employee's  duties,  responsibilities  and  benefits  as Vice
              President   and   Secretary  of  the  Bank,   including   (without
              limitation)  any of the following  actions unless  consented to in
              writing by the Employee:  (1) a change in the principal  workplace
              of the Employee to a location outside of a 30 mile radius from the
              Bank's  headquarters  office as of the date hereof; (2) a material
              demotion of the Employee;  (3) a material  reduction in the number
              or seniority of other Bank personnel  reporting to the Employee or
              a material reduction in the frequency with which, or in the nature
              of the matters with respect to which, such personnel are to report
              to the  Employee,  other  than  as  part  of a  Bank-  or  Holding
              Company-wide  reduction in staff; (4) a material adverse change in
              the Employee's  salary,  other than as part of an overall  program
              applied  uniformly and with equitable effect to all members of the
              senior  management of the Bank or the Holding  Company;  and (5) a
              material  permanent  increase in the required hours of work or the
              workload of the Employee. The term "Involuntary  Termination" does
              not include Termination for Cause or termination of employment due
              to  retirement,  death,  disability  or suspension or temporary or
              permanent  prohibition  from  participation  in the conduct of the
              Bank's  affairs under Section 8 of the Federal  Deposit  Insurance
              Act  ("FDIA")  and shall not include a material  diminution  of or
              interference with the Employee's duties,

                                        3

<PAGE>



              responsibilities  and  benefits  unless the  employee  or the Bank
              submits written notice of involuntary  termination within 120 days
              thereof.

       (e)    The terms  "Termination for Cause" and "Terminated For Cause" mean
              termination  of the  employment  of the  Employee  because  of the
              Employee's personal dishonesty,  incompetence, willful misconduct,
              breach of a fiduciary duty involving personal profit,  intentional
              failure to perform  stated duties,  willful  violation of any law,
              rule,  or  regulation  (other than traffic  violations  or similar
              offenses) or final  cease-and-desist  order, or material breach of
              any  provision  of  this  Agreement.

       2.  Term.  The term of this  Agreement  shall be a  period  of two  years
commencing on the Commencement Date, subject to earlier  termination as provided
herein. Beginning on the first anniversary of the Commencement Date, and on each
anniversary  thereafter  until the first  anniversary of the  Commencement  Date
after the Employee  reaches age 65, the term of this Agreement shall be extended
for a period of one year in addition to the then-remaining  term, provided that,
prior to such anniversary, the Board of Directors of the Bank explicitly reviews
and approves the extension. Reference herein to the term of this Agreement shall
refer to both such initial term and such extended terms.

       3. Severance Benefits; Regulatory Provisions.

       (a)    Involuntary Termination in Connection With a Change in Control. In
              the event of Involuntary  Termination in connection with or within
              24 months after a Change in Control  which occurs  during the term
              of this  Agreement,  the Bank shall,  subject to Section 4 of this
              Agreement, (1) pay to the Employee in a lump sum in cash within 25
              business  days after the Date of  Termination  an amount  equal to
              200% of the Employee's "base amount" as defined in Section 280G of
              the Internal  Revenue Code of 1986, as amended (the  "Code");  and
              (2)  provide to the  Employee  during the  remaining  term of this
              Agreement such health  insurance  benefits as the Bank  maintained
              for executive officers at the Date of Termination on terms

                                        4

<PAGE>



              as   favorable   to  the  Employee  as  applied  at  the  Date  of
              Termination.  The total of  payments  to the  Employee  under this
              section shall not exceed three times his average compensation from
              the Bank over the five most recent  taxable years (or, if employed
              by  the  Bank  for a  shorter  period,  over  the  period  of  his
              employment by the Bank).

       (b)    Temporary Suspension or Prohibition.  If the Employee is suspended
              and/or temporarily prohibited from participating in the conduct of
              the Bank's  affairs by a notice  served under  Section  8(e)(3) or
              (g)(1) of the FDIA, 12 U.S.C.ss. 1818(e)(3) and (g)(1), the Bank's
              obligations under this Agreement shall be suspended as of the date
              of  service,  unless  stayed by  appropriate  proceedings.  If the
              charges  in  the  notice  are  dismissed,  the  Bank  may  in  its
              discretion  (i) pay the Employee  all or part of the  compensation
              withheld while its obligations under this Agreement were suspended
              and (ii)  reinstate  in  whole  or in part any of its  obligations
              which were suspended.

       (c)    Permanent  Suspension or  Prohibition.  If the Employee is removed
              and/or permanently prohibited from participating in the conduct of
              the Bank's  affairs by an order  issued under  Section  8(e)(4) or
              (g)(1) of the FDIA,  12 U.S.C.  ss.  1818(e)(4)  and  (g)(1),  all
              obligations of the Bank under this Agreement shall terminate as of
              the  effective  date  of  the  order,  but  vested  rights  of the
              contracting parties shall not be affected.

       (d)    Default  of the Bank.  If the Bank is in  default  (as  defined in
              Section 3(x)(1) of the FDIA), all obligations under this Agreement
              shall  terminate  as of the date of  default,  but this  provision
              shall not affect any vested rights of the contracting parties.

       (e)    Termination by Regulators.  All  obligations  under this Agreement
              shall  be  terminated,   except  to  the  extent  determined  that
              continuation  of this  Agreement  is necessary  for the  continued
              operation of the Bank: (1) by the Director of the Office of Thrift
              Supervision (the  "Director") or his or her designee,  at the time
              the Federal Deposit Insurance  Corporation or the Resolution Trust
              Corporation  enters into an agreement to provide  assistance to or
              on

                                        5

<PAGE>



              behalf of the Bank under the authority  contained in Section 13(c)
              of the FDIA; or (2) by the Director or his or her designee, at the
              time the  Director or his or her designee  approves a  supervisory
              merger to resolve  problems  related to  operation  of the Bank or
              when the Bank is  determined by the Director to be in an unsafe or
              unsound  condition.  Any rights of the parties  that have  already
              vested, however, shall not be affected by any such action.

       4.     Certain Reduction of Payments by the Bank.

       (a)    Notwithstanding  any other  provision  of this  Agreement,  if the
              value and amounts of benefits under this Agreement,  together with
              any other  amounts  and the value of  benefits  received  or to be
              received by the  Employee in  connection  with a Change in Control
              would  cause  any  amount to be  nondeductible  by the Bank or the
              Holding  Company  for  federal  income tax  purposes  pursuant  to
              Section 280G of the Code,  then  amounts and  benefits  under this
              Agreement  shall be  reduced  (not less than  zero) to the  extent
              necessary  so as to maximize  amounts and the value of benefits to
              the Employee without causing any amount to become nondeductible by
              the Bank or the Holding  Company  pursuant to or by reason of such
              Section 280G. The Employee shall  determine the allocation of such
              reduction among payments and benefits to the Employee.

       (b)    Any payments made to the Employee  pursuant to this Agreement,  or
              otherwise,  are subject to and conditioned  upon their  compliance
              with  12  U.S.C.  ss.  1828(k)  and  any  regulations  promulgated
              thereunder.

       5. No  Mitigation.  The  Employee  shall not be required to mitigate  the
amount of any salary or other payment or benefit  provided for in this Agreement
by seeking other employment or otherwise, nor shall the amount of any payment or
benefit provided for in this Agreement be reduced by any compensation  earned by
the Employee as the result of  employment  by another  employer,  by  retirement
benefits after the date of termination or otherwise.

                                        6

<PAGE>



       6. Attorneys  and/or Fees. If the Employee is purportedly  Terminated for
Cause and the Bank denies  payments  and/or  benefits under Section 3(a) of this
Agreement  on the basis  that the  Employee  experienced  Termination  for Cause
rather  than  Involuntary  Termination,  but  it is  determined  by a  court  of
competent  jurisdiction or by an arbitrator pursuant to Section 13 that cause as
contemplated  by Section 2(e) of this Agreement did not exist for termination of
the Employee's employment, or if in any event it is determined by any such court
or arbitrator  that the Bank has failed to make timely payment of any amounts or
provision  of any  benefits  owed to the  Employee  under  this  Agreement,  the
Employee shall be entitled to reimbursement for all reasonable costs,  including
attorneys'  fees,  incurred in  challenging  such  termination  of employment or
collecting such amounts or benefits.  Such reimbursement shall be in addition to
all rights to which the Employee is otherwise entitled under this Agreement.

       7. No Assignments.

       (a)    This  Agreement  is personal to each of the  parties  hereto,  and
              neither  party  may  assign  or  delegate  any  of its  rights  or
              obligations  hereunder without first obtaining the written consent
              of the other party; provided, however, that the Bank shall require
              any successor or assign (whether direct or indirect,  by purchase,
              merger, consolidation or otherwise) to all or substantially all of
              the business and/or assets of the Bank, by an assumption agreement
              in form and substance  satisfactory to the Employee,  to expressly
              assume and agree to perform this  Agreement in the same manner and
              to the same  extent  that the Bank would be required to perform it
              if no such  succession or assignment  had taken place.  Failure of
              the  Bank to  obtain  such an  assumption  agreement  prior to the
              effectiveness  of any such  succession  or  assignment  shall be a
              breach  of this  Agreement  and  shall  entitle  the  Employee  to
              compensation  from  the Bank in the  same  amount  and on the same
              terms as the  compensation  pursuant to Section 3(a)  hereof.  For
              purposes of implementing the provisions of this

                                        7

<PAGE>



              Section  7(a),  the date on  which  any  such  succession  becomes
              effective shall be deemed the Date of Termination.

       (b)    This  Agreement  and all rights of the  Employee  hereunder  shall
              inure  to the  benefit  of and be  enforceable  by the  Employee's
              personal  and legal  representatives,  executors,  administrators,
              successors,  heirs,  distributees,  devisees and legatees.  If the
              Employee  should die while any  amounts  would still be payable to
              the Employee  hereunder if the Employee had continued to live, all
              such amounts,  unless otherwise provided herein,  shall be paid in
              accordance  with the  terms of this  Agreement  to the  Employee's
              devisee,  legatee  or  other  designee  or if  there  is  no  such
              designee, to the Employee's estate.

       8.  Notice.  For the  purposes of this  Agreement,  notices and all other
communications  provided for in the  Agreement  shall be in writing and shall be
deemed to have been duly given when  personally  delivered  or sent by certified
mail, return receipt requested, postage prepaid, to the Bank at its home office,
to the  attention of the Board of Directors  with a copy to the Secretary of the
Bank, or, if to the Employee,  to such home or other address as the Employee has
most recently provided in writing to the Bank.

       9.  Amendments.  No  amendments or additions to this  Agreement  shall be
binding unless in writing and signed by both parties, except as herein otherwise
provided.

       10. Headings. The headings used in this Agreement are included solely for
convenience  and  shall  not  affect,   or  be  used  in  connection  with,  the
interpretation of this Agreement.

       11.  Severability.  The  provisions  of this  Agreement  shall be  deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

       12.  Governing Law. This  Agreement  shall be governed by the laws of the
United States to the extent applicable and otherwise by the laws of the State of
New York.

                                        8

<PAGE>


       13.  Arbitration.   Any  dispute  or  controversy  arising  under  or  in
connection  with this Agreement  shall be settled  exclusively by arbitration in
accordance  with the rules of the  American  Arbitration  Bank  then in  effect.
Judgment  may  be  entered  on  the  arbitrator's  award  in  any  court  having
jurisdiction.

       IN WITNESS  WHEREOF,  the parties have executed this  Agreement as of the
day and year first above written.

       THIS  AGREEMENT  CONTAINS A BINDING  ARBITRATION  PROVISION  WHICH MAY BE
ENFORCED BY THE PARTIES.


ATTEST:                                         HEMLOCK FEDERAL BANK FOR SAVINGS


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

Michael R. Stevens, President                  By:      Maureen G. Partynski
- -----------------------------------------

                                               Its:     Chairman and Chief
                                                        Executive Officer


                                               EMPLOYEE



                                               _________________________________



                                        9






                                                                   EXHIBIT 10.5


                      CHANGE IN CONTROL SEVERANCE AGREEMENT

       THIS  CHANGE IN CONTROL  SEVERANCE  AGREEMENT  ("Agreement")  is made and
entered into as of this _______ day of __________________,  1996, by and between
Hemlock Federal Bank for Savings (hereinafter  referred to as the "Bank" whether
in mutual or stock form), and Jean M. Thornton (the "Employee").

       WHEREAS,  the  Employee  is  currently  serving  as  Vice  President  and
Controller/Treasurer of the Bank; and

       WHEREAS,  the Bank has adopted a plan of conversion whereby the Bank will
convert to capital  stock form as the  subsidiary of Hemlock  Federal  Financial
Corporation  (the  "Holding  Company"),  subject to the  approval  of the Bank's
members and the Office of Thrift Supervision (the "Conversion"); and

       WHEREAS,  the  board of  directors  of the Bank  ("Board  of  Directors")
recognizes that, as is the case with publicly held corporations  generally,  the
possibility  of a change in control of the Holding  Company  and/or the Bank may
exist and that such possibility,  and the uncertainty and questions which it may
raise  among  management,  may result in the  departure  or  distraction  of key
management personnel to the detriment of the Bank, the Holding Company and their
respective stockholders; and

       WHEREAS,  the Board of Directors  believes it is in the best interests of
the Bank to enter  into  this  Agreement  with the  Employee  in order to assure
continuity  of  management  of the  Bank  and to  reinforce  and  encourage  the
continued  attention and dedication of the Employee to the  Employee's  assigned
duties without distraction in the face of potentially  disruptive  circumstances
arising from the  possibility  of a change in control of the Holding  Company or
the Bank, although no such change is now contemplated; and

       WHEREAS, the Board of Directors has approved and authorized the execution
of this  Agreement  with the  Employee  to take  effect as  stated in  Section 2
hereof;


<PAGE>



       NOW,  THEREFORE,  in consideration of the foregoing and of the respective
covenants and agreements of the parties herein, it is AGREED as follows:

       1. Definitions.

       (a)    The term  "Change in Control"  means (1) an event of a nature that
              (i)  results  in a change in  control  of the Bank or the  Holding
              Company  within the meaning of the Home  Owners'  Loan Act of 1933
              and 12 C.F.R.  Part 574 as in effect on the date  hereof;  or (ii)
              would be  required  to be  reported  in  response to Item 1 of the
              current  report  on Form 8-K,  as in  effect  on the date  hereof,
              pursuant to Section 13 or 15(d) of the Securities  Exchange Act of
              1934 (the "Exchange  Act"); (2) any person (as the term is used in
              Section  13(d) and 14(d) of the  Exchange  Act) is or becomes  the
              beneficial  owner (as  defined  in Rule 13d-3  under the  Exchange
              Act),  directly or  indirectly  of  securities  of the Bank or the
              Holding  Company  representing  20% or more of the  Bank's  or the
              Holding Company's outstanding securities;  (3) individuals who are
              members  of the  board of  directors  of the  Bank or the  Holding
              Company on the date hereof (the  "Incumbent  Board") cease for any
              reason to  constitute at least a majority  thereof,  provided that
              any person becoming a director subsequent to the date hereof whose
              election was approved by a vote of at least  three-quarters of the
              directors  comprising the Incumbent Board, or whose nomination for
              election by the Holding Company's stockholders was approved by the
              nominating  committee  serving under an Incumbent Board,  shall be
              considered   a  member   of  the   Incumbent   Board;   or  (4)  a
              reorganization,    merger,   consolidation,   sale   of   all   or
              substantially all of the assets of the Bank or the Holding Company
              or a similar  transaction in which the Bank or the Holding Company
              is not the resulting  entity.  The term "Change in Control"  shall
              not include an  acquisition  of securities by an employee  benefit
              plan of the Bank or the Holding Company or the

                                        2

<PAGE>



              acquisition  of securities  of the Bank by the Holding  Company in
              connection with the Conversion.

       (b)    The term  "Commencement  Date" means the date of completion of the
              Bank's conversion to stock form

       (c)    The term "Date of  Termination"  means the earlier of (1) the date
              upon  which  the  Bank  gives   notice  to  the  Employee  of  the
              termination of the Employee's  employment with the Bank or (2) the
              date upon which the Employee ceases to serve as an employee of the
              Bank.

       (d)    The term  "Involuntarily  Termination"  means  termination  of the
              employment  of Employee  without the  Employee's  express  written
              consent,   and  shall,  subject  to  the  last  sentence  in  this
              paragraph,  include a material  diminution of or interference with
              the  Employee's  duties,  responsibilities  and  benefits  as Vice
              President and Controller/Treasurer of the Bank, including (without
              limitation)  any of the following  actions unless  consented to in
              writing by the Employee:  (1) a change in the principal  workplace
              of the Employee to a location outside of a 30 mile radius from the
              Bank's  headquarters  office as of the date hereof; (2) a material
              demotion of the Employee;  (3) a material  reduction in the number
              or seniority of other Bank personnel  reporting to the Employee or
              a material reduction in the frequency with which, or in the nature
              of the matters with respect to which, such personnel are to report
              to the  Employee,  other  than  as  part  of a  Bank-  or  Holding
              Company-wide  reduction in staff; (4) a material adverse change in
              the Employee's  salary,  other than as part of an overall  program
              applied  uniformly and with equitable effect to all members of the
              senior  management of the Bank or the Holding  Company;  and (5) a
              material  permanent  increase in the required hours of work or the
              workload of the Employee. The term "Involuntary  Termination" does
              not include Termination for Cause or termination of employment due
              to  retirement,  death,  disability  or suspension or temporary or
              permanent prohibition from participation in the

                                        3

<PAGE>



              conduct  of the  Bank's  affairs  under  Section 8 of the  Federal
              Deposit  Insurance  Act  ("FDIA") and shall not include a material
              diminution  of  or  interference   with  the  Employee's   duties,
              responsibilities  and  benefits  unless the  employee  or the Bank
              submits written notice of involuntary  termination within 120 days
              thereof.

       (e)    The terms  "Termination for Cause" and "Terminated For Cause" mean
              termination  of the  employment  of the  Employee  because  of the
              Employee's personal dishonesty,  incompetence, willful misconduct,
              breach of a fiduciary duty involving personal profit,  intentional
              failure to perform  stated duties,  willful  violation of any law,
              rule,  or  regulation  (other than traffic  violations  or similar
              offenses) or final  cease-and-desist  order, or material breach of
              any provision of this Agreement.


       2.  Term.  The term of this  Agreement  shall be a  period  of two  years
commencing on the Commencement Date, subject to earlier  termination as provided
herein. Beginning on the first anniversary of the Commencement Date, and on each
anniversary  thereafter  until the first  anniversary of the  Commencement  Date
after the Employee  reaches age 65, the term of this Agreement shall be extended
for a period of one year in addition to the then-remaining  term, provided that,
prior to such anniversary, the Board of Directors of the Bank explicitly reviews
and approves the extension. Reference herein to the term of this Agreement shall
refer to both such initial term and such extended terms.


       3. Severance Benefits; Regulatory Provisions.

       (a)    Involuntary Termination in Connection With a Change in Control. In
              the event of Involuntary  Termination in connection with or within
              24 months after a Change in Control  which occurs  during the term
              of this  Agreement,  the Bank shall,  subject to Section 4 of this
              Agreement, (1) pay to the Employee in a lump sum in cash within 25
              business  days after the Date of  Termination  an amount  equal to
              200% of the Employee's "base amount" as defined in Section 280G of
              the Internal  Revenue Code of 1986, as amended (the  "Code");  and
              (2)

                                        4

<PAGE>



              provide  to  the  Employee  during  the  remaining  term  of  this
              Agreement such health  insurance  benefits as the Bank  maintained
              for  executive  officers  at the Date of  Termination  on terms as
              favorable to the  Employee as applied at the Date of  Termination.
              The total of payments to the Employee under this section shall not
              exceed three times his average compensation from the Bank over the
              five most recent  taxable years (or, if employed by the Bank for a
              shorter period, over the period of his employment by the Bank).
      
       (b)    Temporary Suspension or Prohibition.  If the Employee is suspended
              and/or temporarily prohibited from participating in the conduct of
              the Bank's  affairs by a notice  served under  Section  8(e)(3) or
              (g)(1) of the FDIA, 12 U.S.C.ss. 1818(e)(3) and (g)(1), the Bank's
              obligations under this Agreement shall be suspended as of the date
              of  service,  unless  stayed by  appropriate  proceedings.  If the
              charges  in  the  notice  are  dismissed,  the  Bank  may  in  its
              discretion  (i) pay the Employee  all or part of the  compensation
              withheld while its obligations under this Agreement were suspended
              and (ii)  reinstate  in  whole  or in part any of its  obligations
              which were suspended.

       (c)    Permanent  Suspension or  Prohibition.  If the Employee is removed
              and/or permanently prohibited from participating in the conduct of
              the Bank's  affairs by an order  issued under  Section  8(e)(4) or
              (g)(1) of the FDIA,  12 U.S.C.  ss.  1818(e)(4)  and  (g)(1),  all
              obligations of the Bank under this Agreement shall terminate as of
              the  effective  date  of  the  order,  but  vested  rights  of the
              contracting parties shall not be affected.

       (d)    Default  of the Bank.  If the Bank is in  default  (as  defined in
              Section 3(x)(1) of the FDIA), all obligations under this Agreement
              shall  terminate  as of the date of  default,  but this  provision
              shall not affect any vested rights of the contracting parties.

       (e)    Termination by Regulators.  All  obligations  under this Agreement
              shall  be  terminated,   except  to  the  extent  determined  that
              continuation  of this  Agreement  is necessary  for the  continued
              operation of the Bank: (1) by the Director of the Office of Thrift
              Supervision (the

                                        5

<PAGE>



              "Director")  or his or her  designee,  at  the  time  the  Federal
              Deposit Insurance  Corporation or the Resolution Trust Corporation
              enters into an agreement to provide  assistance to or on behalf of
              the Bank under the  authority  contained  in Section  13(c) of the
              FDIA; or (2) by the Director or his or her  designee,  at the time
              the Director or his or her designee approves a supervisory  merger
              to resolve  problems  related to operation of the Bank or when the
              Bank is  determined  by the Director to be in an unsafe or unsound
              condition.  Any rights of the parties  that have  already  vested,
              however, shall not be affected by any such action.

       4.     Certain Reduction of Payments by the Bank.

       (a)    Notwithstanding  any other  provision  of this  Agreement,  if the
              value and amounts of benefits under this Agreement,  together with
              any other  amounts  and the value of  benefits  received  or to be
              received by the  Employee in  connection  with a Change in Control
              would  cause  any  amount to be  nondeductible  by the Bank or the
              Holding  Company  for  federal  income tax  purposes  pursuant  to
              Section 280G of the Code,  then  amounts and  benefits  under this
              Agreement  shall be  reduced  (not less than  zero) to the  extent
              necessary  so as to maximize  amounts and the value of benefits to
              the Employee without causing any amount to become nondeductible by
              the Bank or the Holding  Company  pursuant to or by reason of such
              Section 280G. The Employee shall  determine the allocation of such
              reduction  among  payments and benefits to the  Employee.

       (b)    Any payments made to the Employee  pursuant to this Agreement,  or
              otherwise,  are subject to and conditioned  upon their  compliance
              with  12  U.S.C.  ss.  1828(k)  and  any  regulations  promulgated
              thereunder.

       5. No  Mitigation.  The  Employee  shall not be required to mitigate  the
amount of any salary or other payment or benefit  provided for in this Agreement
by seeking other employment or otherwise, nor shall the amount of any payment or
benefit provided for in this Agreement be reduced by any

                                        6

<PAGE>



compensation  earned by the  Employee  as the  result of  employment  by another
employer, by retirement benefits after the date of termination or otherwise.

       6. Attorneys  and/or Fees. If the Employee is purportedly  Terminated for
Cause and the Bank denies  payments  and/or  benefits under Section 3(a) of this
Agreement  on the basis  that the  Employee  experienced  Termination  for Cause
rather  than  Involuntary  Termination,  but  it is  determined  by a  court  of
competent  jurisdiction or by an arbitrator pursuant to Section 13 that cause as
contemplated  by Section 2(e) of this Agreement did not exist for termination of
the Employee's employment, or if in any event it is determined by any such court
or arbitrator  that the Bank has failed to make timely payment of any amounts or
provision  of any  benefits  owed to the  Employee  under  this  Agreement,  the
Employee shall be entitled to reimbursement for all reasonable costs,  including
attorneys'  fees,  incurred in  challenging  such  termination  of employment or
collecting such amounts or benefits.  Such reimbursement shall be in addition to
all rights to which the Employee is otherwise entitled under this Agreement.

       7. No Assignments.

       (a)    This  Agreement  is personal to each of the  parties  hereto,  and
              neither  party  may  assign  or  delegate  any  of its  rights  or
              obligations  hereunder without first obtaining the written consent
              of the other party; provided, however, that the Bank shall require
              any successor or assign (whether direct or indirect,  by purchase,
              merger, consolidation or otherwise) to all or substantially all of
              the business and/or assets of the Bank, by an assumption agreement
              in form and substance  satisfactory to the Employee,  to expressly
              assume and agree to perform this  Agreement in the same manner and
              to the same  extent  that the Bank would be required to perform it
              if no such  succession or assignment  had taken place.  Failure of
              the  Bank to  obtain  such an  assumption  agreement  prior to the
              effectiveness  of any such  succession  or  assignment  shall be a
              breach  of this  Agreement  and  shall  entitle  the  Employee  to
              compensation  from  the Bank in the  same  amount  and on the same
              terms as the compensation

                                        7

<PAGE>



              pursuant to Section 3(a) hereof.  For purposes of implementing the
              provisions  of this  Section  7(a),  the  date on  which  any such
              succession   becomes   effective  shall  be  deemed  the  Date  of
              Termination.

       (b)    This  Agreement  and all rights of the  Employee  hereunder  shall
              inure  to the  benefit  of and be  enforceable  by the  Employee's
              personal  and legal  representatives,  executors,  administrators,
              successors,  heirs,  distributees,  devisees and legatees.  If the
              Employee  should die while any  amounts  would still be payable to
              the Employee  hereunder if the Employee had continued to live, all
              such amounts,  unless otherwise provided herein,  shall be paid in
              accordance  with the  terms of this  Agreement  to the  Employee's
              devisee,  legatee  or  other  designee  or if  there  is  no  such
              designee, to the Employee's estate.

       8.  Notice.  For the  purposes of this  Agreement,  notices and all other
communications  provided for in the  Agreement  shall be in writing and shall be
deemed to have been duly given when  personally  delivered  or sent by certified
mail, return receipt requested, postage prepaid, to the Bank at its home office,
to the  attention of the Board of Directors  with a copy to the Secretary of the
Bank, or, if to the Employee,  to such home or other address as the Employee has
most recently provided in writing to the Bank.

       9.  Amendments.  No  amendments or additions to this  Agreement  shall be
binding unless in writing and signed by both parties, except as herein otherwise
provided.

       10. Headings. The headings used in this Agreement are included solely for
convenience  and  shall  not  affect,   or  be  used  in  connection  with,  the
interpretation of this Agreement.

       11.  Severability.  The  provisions  of this  Agreement  shall be  deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.


                                        8

<PAGE>


       12.  Governing Law. This  Agreement  shall be governed by the laws of the
United States to the extent applicable and otherwise by the laws of the State of
New York.

       13.  Arbitration.   Any  dispute  or  controversy  arising  under  or  in
connection  with this Agreement  shall be settled  exclusively by arbitration in
accordance  with the rules of the  American  Arbitration  Bank  then in  effect.
Judgment  may  be  entered  on  the  arbitrator's  award  in  any  court  having
jurisdiction.

       IN WITNESS  WHEREOF,  the parties have executed this  Agreement as of the
day and year first above written.

       THIS  AGREEMENT  CONTAINS A BINDING  ARBITRATION  PROVISION  WHICH MAY BE
ENFORCED BY THE PARTIES.



ATTEST:                                    HEMLOCK FEDERAL BANK FOR SAVINGS

___________________________________        _____________________________________

Rosanne Pastorek-Belczak, Secretary        By:     Maureen G. Partynski
                                    
                                           Its:    Chairman and Chief
                                                   Executive Officer


                                           EMPLOYEE



                                           _____________________________________



                                        9




                                                                    EXHIBIT 10.6

                      CHANGE IN CONTROL SEVERANCE AGREEMENT
                      -------------------------------------

       THIS  CHANGE IN CONTROL  SEVERANCE  AGREEMENT  ("Agreement")  is made and
entered into as of this _______ day of __________________,  1996, by and between
Hemlock Federal Bank for Savings (hereinafter  referred to as the "Bank" whether
in mutual or stock form), and Robert Upton (the "Employee").

       WHEREAS,  the Employee is currently  serving as Chief Lending  Officer of
       the Bank; and

       WHEREAS,  the Bank has adopted a plan of conversion whereby the Bank will
convert to capital  stock form as the  subsidiary of Hemlock  Federal  Financial
Corporation  (the  "Holding  Company"),  subject to the  approval  of the Bank's
members and the Office of Thrift Supervision (the "Conversion"); and

       WHEREAS,  the  board of  directors  of the Bank  ("Board  of  Directors")
recognizes that, as is the case with publicly held corporations  generally,  the
possibility  of a change in control of the Holding  Company  and/or the Bank may
exist and that such possibility,  and the uncertainty and questions which it may
raise  among  management,  may result in the  departure  or  distraction  of key
management personnel to the detriment of the Bank, the Holding Company and their
respective stockholders; and

       WHEREAS,  the Board of Directors  believes it is in the best interests of
the Bank to enter  into  this  Agreement  with the  Employee  in order to assure
continuity  of  management  of the  Bank  and to  reinforce  and  encourage  the
continued  attention and dedication of the Employee to the  Employee's  assigned
duties without distraction in the face of potentially  disruptive  circumstances
arising from the  possibility  of a change in control of the Holding  Company or
the Bank, although no such change is now contemplated; and

       WHEREAS, the Board of Directors has approved and authorized the execution
of this  Agreement  with the  Employee  to take  effect as  stated in  Section 2
hereof;

       NOW,  THEREFORE,  in consideration of the foregoing and of the respective
covenants and agreements of the parties herein, it is AGREED as follows:

                                        1

<PAGE>

1.     Definitions.

       (a)    The term  "Change in Control"  means (1) an event of a nature that
              (i)  results  in a change in  control  of the Bank or the  Holding
              Company  within the meaning of the Home  Owners'  Loan Act of 1933
              and 12 C.F.R.  Part 574 as in effect on the date  hereof;  or (ii)
              would be  required  to be  reported  in  response to Item 1 of the
              current  report  on Form 8-K,  as in  effect  on the date  hereof,
              pursuant to Section 13 or 15(d) of the Securities  Exchange Act of
              1934 (the "Exchange  Act"); (2) any person (as the term is used in
              Section  13(d) and 14(d) of the  Exchange  Act) is or becomes  the
              beneficial  owner (as  defined  in Rule 13d-3  under the  Exchange
              Act),  directly or  indirectly  of  securities  of the Bank or the
              Holding  Company  representing  20% or more of the  Bank's  or the
              Holding Company's outstanding securities;  (3) individuals who are
              members  of the  board of  directors  of the  Bank or the  Holding
              Company on the date hereof (the  "Incumbent  Board") cease for any
              reason to  constitute at least a majority  thereof,  provided that
              any person becoming a director subsequent to the date hereof whose
              election was approved by a vote of at least  three-quarters of the
              directors  comprising the Incumbent Board, or whose nomination for
              election by the Holding Company's stockholders was approved by the
              nominating  committee  serving under an Incumbent Board,  shall be
              considered   a  member   of  the   Incumbent   Board;   or  (4)  a
              reorganization,    merger,   consolidation,   sale   of   all   or
              substantially all of the assets of the Bank or the Holding Company
              or a similar  transaction in which the Bank or the Holding Company
              is not the resulting  entity.  The term "Change in Control"  shall
              not include an  acquisition  of securities by an employee  benefit
              plan of the Bank or the  Holding  Company  or the  acquisition  of
              securities of the Bank by the Holding  Company in connection  with
              the Conversion.

       (b)    The term  "Commencement  Date" means the date of completion of the
              Bank's conversion to stock form

                                        2

<PAGE>

       (c)    The term "Date of  Termination"  means the earlier of (1) the date
              upon  which  the  Bank  gives   notice  to  the  Employee  of  the
              termination of the Employee's  employment with the Bank or (2) the
              date upon which the Employee ceases to serve as an employee of the
              Bank.

       (d)    The term  "Involuntarily  Termination"  means  termination  of the
              employment  of Employee  without the  Employee's  express  written
              consent,   and  shall,  subject  to  the  last  sentence  in  this
              paragraph,  include a material  diminution of or interference with
              the  Employee's  duties,  responsibilities  and  benefits as Chief
              Lending Officer of the Bank, including (without limitation) any of
              the  following  actions  unless  consented  to in  writing  by the
              Employee:  (1) a change in the principal workplace of the Employee
              to a  location  outside  of a  30  mile  radius  from  the  Bank's
              headquarters office as of the date hereof; (2) a material demotion
              of  the  Employee;  (3) a  material  reduction  in the  number  or
              seniority of other Bank  personnel  reporting to the Employee or a
              material  reduction in the frequency with which,  or in the nature
              of the matters with respect to which, such personnel are to report
              to the  Employee,  other  than  as  part  of a  Bank-  or  Holding
              Company-wide  reduction in staff; (4) a material adverse change in
              the Employee's  salary,  other than as part of an overall  program
              applied  uniformly and with equitable effect to all members of the
              senior  management of the Bank or the Holding  Company;  and (5) a
              material  permanent  increase in the required hours of work or the
              workload of the Employee. The term "Involuntary  Termination" does
              not include Termination for Cause or termination of employment due
              to  retirement,  death,  disability  or suspension or temporary or
              permanent  prohibition  from  participation  in the conduct of the
              Bank's  affairs under Section 8 of the Federal  Deposit  Insurance
              Act  ("FDIA")  and shall not include a material  diminution  of or
              interference  with the  Employee's  duties,  responsibilities  and
              benefits unless the employee or the Bank submits written notice of
              involuntary termination within 120 days thereof.
 
                                        3

<PAGE>

       (e)    The terms  "Termination for Cause" and "Terminated For Cause" mean
              termination  of the  employment  of the  Employee  because  of the
              Employee's personal dishonesty,  incompetence, willful misconduct,
              breach of a fiduciary duty involving personal profit,  intentional
              failure to perform  stated duties,  willful  violation of any law,
              rule,  or  regulation  (other than traffic  violations  or similar
              offenses) or final  cease-and-desist  order, or material breach of
              any  provision  of  this  Agreement.

2.     Term.  The  term  of  this  Agreement  shall  be a  period  of two  years
       commencing on the Commencement  Date,  subject to earlier  termination as
       provided herein.  Beginning on the first  anniversary of the Commencement
       Date, and on each anniversary  thereafter until the first  anniversary of
       the Commencement Date after the Employee reaches age 65, the term of this
       Agreement  shall be extended  for a period of one year in addition to the
       then-remaining term, provided that, prior to such anniversary,  the Board
       of Directors of the Bank  explicitly  reviews and approves the extension.
       Reference  herein to the term of this Agreement  shall refer to both such
       initial term and such extended terms. 3. Severance  Benefits;  Regulatory
       Provisions.

       (a)    Involuntary Termination in Connection With a Change in Control. In
              the event of Involuntary  Termination in connection with or within
              24 months after a Change in Control  which occurs  during the term
              of this  Agreement,  the Bank shall,  subject to Section 4 of this
              Agreement, (1) pay to the Employee in a lump sum in cash within 25
              business  days after the Date of  Termination  an amount  equal to
              200% of the Employee's "base amount" as defined in Section 280G of
              the Internal  Revenue Code of 1986, as amended (the  "Code");  and
              (2)  provide to the  Employee  during the  remaining  term of this
              Agreement such health  insurance  benefits as the Bank  maintained
              for  executive  officers  at the Date of  Termination  on terms as
              favorable to the  Employee as applied at the Date of  Termination.
              The total of payments to the Employee under this section shall not
              exceed three times his average compensation

                                        4

<PAGE>

              from the  Bank over  the five  most recent  taxable years  (or, if
              employed by the  Bank for a shorter period, over the period of his
              employment by the Bank).

       (b)    Temporary Suspension or Prohibition.  If the Employee is suspended
              and/or temporarily prohibited from participating in the conduct of
              the Bank's  affairs by a notice  served under  Section  8(e)(3) or
              (g)(1) of the FDIA, 12 U.S.C.ss. 1818(e)(3) and (g)(1), the Bank's
              obligations under this Agreement shall be suspended as of the date
              of  service,  unless  stayed by  appropriate  proceedings.  If the
              charges  in  the  notice  are  dismissed,  the  Bank  may  in  its
              discretion  (i) pay the Employee  all or part of the  compensation
              withheld while its obligations under this Agreement were suspended
              and (ii)  reinstate  in  whole  or in part any of its  obligations
              which were suspended.

       (c)    Permanent  Suspension or  Prohibition.  If the Employee is removed
              and/or permanently prohibited from participating in the conduct of
              the Bank's  affairs by an order  issued under  Section  8(e)(4) or
              (g)(1) of the FDIA,  12 U.S.C.  ss.  1818(e)(4)  and  (g)(1),  all
              obligations of the Bank under this Agreement shall terminate as of
              the  effective  date  of  the  order,  but  vested  rights  of the
              contracting  parties  shall not be  affected.

       (d)    Default  of the Bank.  If the Bank is in  default  (as  defined in
              Section 3(x)(1) of the FDIA), all obligations under this Agreement
              shall  terminate  as of the date of  default,  but this  provision
              shall not affect any vested rights of the contracting parties.

       (e)    Termination by Regulators.  All  obligations  under this Agreement
              shall  be  terminated,   except  to  the  extent  determined  that
              continuation  of this  Agreement  is necessary  for the  continued
              operation of the Bank: (1) by the Director of the Office of Thrift
              Supervision (the  "Director") or his or her designee,  at the time
              the Federal Deposit Insurance  Corporation or the Resolution Trust
              Corporation  enters into an agreement to provide  assistance to or
              on behalf of the Bank  under the  authority  contained  in Section
              13(c) of the FDIA;  or (2) by the Director or his or her designee,
              at the time the Director or his or her designee approves a

                                        5

<PAGE>

              supervisory merger to resolve problems related to operation of the
              Bank or when the Bank is  determined by  the Director to  be in an
              unsafe or unsound condition.  Any rights of the parties  that have
              already vested, however, shall not be affected by any such action.

4.     Certain Reduction of Payments by the Bank.
       
       (a)    Notwithstanding  any other  provision  of this  Agreement,  if the
              value and amounts of benefits under this Agreement,  together with
              any other  amounts  and the value of  benefits  received  or to be
              received by the  Employee in  connection  with a Change in Control
              would  cause  any  amount to be  nondeductible  by the Bank or the
              Holding  Company  for  federal  income tax  purposes  pursuant  to
              Section 280G of the Code,  then  amounts and  benefits  under this
              Agreement  shall be  reduced  (not less than  zero) to the  extent
              necessary  so as to maximize  amounts and the value of benefits to
              the Employee without causing any amount to become nondeductible by
              the Bank or the Holding  Company  pursuant to or by reason of such
              Section 280G. The Employee shall  determine the allocation of such
              reduction  among  payments and benefits to the  Employee.

       (b)    Any payments made to the Employee  pursuant to this Agreement,  or
              otherwise,  are subject to and conditioned  upon their  compliance
              with  12  U.S.C.  ss.  1828(k)  and  any  regulations  promulgated
              thereunder.

5.     No Mitigation.  The Employee shall not be required to mitigate the amount
       of any salary or other payment or benefit  provided for in this Agreement
       by seeking other  employment  or  otherwise,  nor shall the amount of any
       payment  or  benefit  provided  for in this  Agreement  be reduced by any
       compensation  earned  by the  Employee  as the  result of  employment  by
       another employer, by retirement benefits after the date of termination or
       otherwise.

6.     Attorneys  and/or Fees.  If the Employee is  purportedly  Terminated  for
       Cause and the Bank denies  payments and/or benefits under Section 3(a) of
       this Agreement on the basis that the Employee experienced Termination for
       Cause rather than Involuntary Termination, but it is determined by a

                                        6

<PAGE>


       court of competent  jurisdiction or by an arbitrator  pursuant to Section
       13 that cause as  contemplated  by Section 2(e) of this Agreement did not
       exist for termination of the Employee's employment, or if in any event it
       is determined by any such court or arbitrator that the Bank has failed to
       make timely  payment of any amounts or provision of any benefits  owed to
       the Employee  under this  Agreement,  the  Employee  shall be entitled to
       reimbursement  for  all  reasonable  costs,  including  attorneys'  fees,
       incurred in challenging such termination of employment or collecting such
       amounts or  benefits.  Such  reimbursement  shall be in  addition  to all
       rights to which the Employee is otherwise  entitled under this Agreement.

7.     No  Assignments.

       (a)    This  Agreement  is personal to each of the  parties  hereto,  and
              neither  party  may  assign  or  delegate  any  of its  rights  or
              obligations  hereunder without first obtaining the written consent
              of the other party; provided, however, that the Bank shall require
              any successor or assign (whether direct or indirect,  by purchase,
              merger, consolidation or otherwise) to all or substantially all of
              the business and/or assets of the Bank, by an assumption agreement
              in form and substance  satisfactory to the Employee,  to expressly
              assume and agree to perform this  Agreement in the same manner and
              to the same  extent  that the Bank would be required to perform it
              if no such  succession or assignment  had taken place.  Failure of
              the  Bank to  obtain  such an  assumption  agreement  prior to the
              effectiveness  of any such  succession  or  assignment  shall be a
              breach  of this  Agreement  and  shall  entitle  the  Employee  to
              compensation  from  the Bank in the  same  amount  and on the same
              terms as the  compensation  pursuant to Section 3(a)  hereof.  For
              purposes of implementing  the provisions of this Section 7(a), the
              date on  which  any such  succession  becomes  effective  shall be
              deemed the Date of Termination.

       (b)    This  Agreement  and all rights of the  Employee  hereunder  shall
              inure  to the  benefit  of and be  enforceable  by the  Employee's
              personal and legal representatives, executors,

                                        7

<PAGE>

              administrators,  successors,  heirs,  distributees,  devisees  and
              legatees. If the Employee should die while any amounts would still
              be payable to the Employee hereunder if the Employee had continued
              to live, all such amounts, unless otherwise provided herein, shall
              be paid in  accordance  with the  terms of this  Agreement  to the
              Employee's  devisee,  legatee or other  designee or if there is no
              such designee, to the Employee's estate.

8.     Notice.  For  the  purposes  of this  Agreement,  notices  and all  other
       communications  provided  for in the  Agreement  shall be in writing  and
       shall be deemed to have been duly given when personally delivered or sent
       by certified mail, return receipt requested, postage prepaid, to the Bank
       at its home office,  to the  attention  of the Board of Directors  with a
       copy to the Secretary of the Bank,  or, if to the Employee,  to such home
       or other address as the Employee has most recently provided in writing to
       the Bank.

9.     Amendments. No amendments or additions to this Agreement shall be binding
       unless in writing and signed by both parties,  except as herein otherwise
       provided.

10.    Headings.  The headings used in this  Agreement  are included  solely for
       convenience  and shall not affect,  or be used in  connection  with,  the
       interpretation  of this Agreement.

11.    Severability.  The provisions of this Agreement shall be deemed severable
       and the invalidity or  unenforceability of any provision shall not affect
       the validity or enforceability of the other provisions hereof.

12.    Governing Law. This Agreement shall be governed by the laws of the United
       States to the extent applicable and otherwise by the laws of the State of
       New York.

13.    Arbitration.  Any dispute or  controversy  arising under or in connection
       with this  Agreement  shall be  settled  exclusively  by  arbitration  in
       accordance  with  the  rules of the  American  Arbitration  Bank  then in
       effect.  Judgment may be entered on the  arbitrator's  award in any court
       having  jurisdiction.

                                        8

<PAGE>

       IN WITNESS  WHEREOF,  the parties have executed this  Agreement as of the
day and year first above written.

       THIS  AGREEMENT  CONTAINS A BINDING  ARBITRATION  PROVISION  WHICH MAY BE
ENFORCED BY THE PARTIES.


ATTEST:                                HEMLOCK FEDERAL BANK FOR SAVINGS



- -----------------------------------    -----------------------------------------
Rosanne Pastorek-Belczak, Secretary    By:  Maureen G. Partynski
                                       Its: Chairman and Chief Executive Officer


                                       EMPLOYEE



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



                                        9





                                                                    Exhibit 10.7

                      HEMLOCK FEDERAL FINANCIAL CORPORATION

                          EMPLOYEE STOCK OWNERSHIP PLAN












                         Effective as of January 1, 1997

<PAGE>

                      HEMLOCK FEDERAL FINANCIAL CORPORATION

                          EMPLOYEE STOCK OWNERSHIP PLAN

                                TABLE OF CONTENTS


                                                                            Page
                                                                            ----
PREAMBLE                                                                      1

ARTICLE I     DEFINITION OF TERMS AND CONSTRUCTION

   1.1   Definitions

         (a)   "Act"                                                          2
         (b)   "Administrator"                                                2
         (c)   "Annual Additions"                                             2
         (d)   "Authorized Leave of Absence"                                  2
         (e)   "Beneficiary"                                                  2
         (f)   "Board of Directors"                                           3
         (g)   "Break"                                                        3
         (h)   "Code"                                                         3
         (i)   "Compensation"                                                 3
         (j)   "Date of Hire"                                                 3
         (k)   "Disability"                                                   4
         (l)   "Disability Retirement Date"                                   4
         (m)   "Early Retirement Date"                                        4
         (n)   "Effective Date"                                               4
         (o)   "Eligibility Period"                                           4
         (p)   "Employee"                                                     4
         (q)   "Employer"                                                     4
         (r)   "Employer Securities"                                          4
         (s)   "Entry Date"                                                   4
         (t)   "Exempt Loan"                                                  4
         (u)   "Former Participant"                                           5
         (v)   "Fund"                                                         5
         (w)   "Hour of Service"                                              5
         (x)   "Investment Adjustments"                                       6
         (y)   "Limitation Year"                                              6
         (z)   "Normal Retirement Date"                                       6
         (aa)  "Participant"                                                  6
         (bb)  "Plan"                                                         6
         (cc)  "Plan Year"                                                    6
         (dd)  "Qualified Domestic Relations Order"                           6
         (ee)  "Retirement"                                                   7
         (ff)  "Service"                                                      7
         (gg)  "Sponsor"                                                      7
         (hh)  "Trust Agreement"                                              7
         (ii)  "Trustee"                                                      7
                                       -i-

<PAGE>

                                                                            Page
                                                                            ----

         (jj)  "Valuation Date"                                               7
         (kk)  "Year of Service"                                              7

   1.2   Plurals and Gender                                                   8
   1.3   Incorporation of Trust Agreement                                     8
   1.4   Headings                                                             8
   1.5   Severability                                                         8
   1.6   References to Governmental Regulations                               8

ARTICLE II    PARTICIPATION

   2.1   Commencement of Participation                                        9
   2.2   Termination of Participation                                         9
   2.3   Resumption of Participation                                          9
   2.4   Determination of Eligibility                                        10

ARTICLE III   CREDITED SERVICE

   3.1   Service Counted for Eligibility Purposes                            11
   3.2   Service Counted for Vesting Purposes                                11
   3.3   Credit for Pre-Break Service                                        11
   3.4   Service Credit During Authorized Leaves                             11
   3.5   Service Credit During Maternity or Paternity Leave                  12
   3.6   Ineligible Employees                                                12

ARTICLE IV    CONTRIBUTIONS

   4.1   Employee Stock Ownership Contributions                              13
   4.2   Time and Manner of Employee Stock Ownership Contributions           13
   4.3   Records of Contributions                                            14
   4.4   Erroneous Contributions                                             14

ARTICLE V     ACCOUNTS, ALLOCATIONS AND INVESTMENTS

   5.1   Establishment of Separate Participant Accounts                      16
   5.2   Establishment of Suspense Account                                   16
   5.3   Allocation of Earnings, Losses and Expenses                         17
   5.4   Allocation of Forfeitures                                           17
   5.5   Allocation of Annual Employee Stock Ownership Contributions         17
   5.6   Limitation on Annual Additions                                      18
   5.7   Erroneous Allocations                                               21
   5.8   Value of Participant's Interest in Fund                             22
   5.9   Investment of Account Balances                                      22

                                      -ii-

<PAGE>

                                                                            Page
                                                                            ----

ARTICLE VI    RETIREMENT, DEATH AND DESIGNATION OF BENEFICIARY

   6.1   Normal Retirement                                                   23
   6.2   Early Retirement                                                    23
   6.3   Disability Retirement                                               23
   6.4   Death Benefits                                                      23
   6.5   Designation of Death Beneficiary and Manner of Payment              24

ARTICLE VII   VESTING AND FORFEITURES

   7.1   Vesting on Death, Disability, Normal Retirement                     25
   7.2   Vesting on Termination of Participation                             25
   7.3   Disposition of Forfeitures                                          25

ARTICLE VIII  EMPLOYEE STOCK OWNERSHIP RULES

   8.1   Right to Demand Employer Securities                                 27
   8.2   Voting Rights                                                       27
   8.3   Nondiscrimination in Employee Stock Ownership Contributions         28
   8.4   Dividends                                                           28
   8.5   Exempt Loans                                                        29
   8.6   Exempt Loan Payments                                                30
   8.7   Put Option                                                          31
   8.8   Diversification Requirements                                        32
   8.9   Independent Appraiser                                               32

ARTICLE IX    PAYMENTS AND DISTRIBUTIONS

   9.1   Payments on Termination of Service--In General                      33
   9.2   Commencement of Payments                                            33
   9.3   Mandatory Commencement of Benefits                                  34
   9.4   Required Beginning Dates                                            36
   9.5   Form of Payment                                                     37
   9.6   Payments Upon Termination of Plan                                   37
   9.7   Distribution Pursuant to Qualified Domestic Relations Orders        38
   9.8   Cash-Out Distributions                                              38
   9.9   ESOP Distribution Rules                                             39
   9.10  Withholding                                                         39
   9.11  Waiver of 30-day Notice                                             40

                                      -iii-

<PAGE>

                                                                            Page
                                                                            ----

ARTICLE X     PROVISIONS RELATING TO TOP-HEAVY PLANS

   10.1  Top-Heavy Rules to Control                                          41
   10.2  Top-Heavy Plan Definitions                                          41
   10.3  Calculation of Accrued Benefits                                     43
   10.4  Determination of Top-Heavy Status                                   44
   10.5  Determination of Super Top-Heavy Status                             45
   10.6  Minimum Contribution                                                45
   10.7  Vesting                                                             46
   10.8  Maximum Benefit Limitation                                          47

ARTICLE XI    ADMINISTRATION

   11.1  Appointment of Administrator                                        48
   11.2  Resignation or Removal of Administrator                             48
   11.3  Appointment of Successors: Terms of Office, Etc.                    48
   11.4  Powers and Duties of Administrator                                  48
   11.5  Action by Administrator                                             50
   11.6  Participation by Administrators                                     50
   11.7  Agents                                                              50
   11.8  Allocation of Duties                                                50
   11.9  Delegation of Duties                                                50
   11.10 Administrator's Action Conclusive                                   51
   11.11 Compensation and Expenses of Administrator                          51
   11.12 Records and Reports                                                 51
   11.13 Reports of Fund Open to Participants                                51
   11.14 Named Fiduciary                                                     51
   11.15 Information from Employer                                           52
   11.16 Reservation of Rights by Employer                                   52
   11.17 Liability and Indemnification                                       52
   11.18 Service as Trustee and Administrator                                53

ARTICLE XII   CLAIMS PROCEDURE

   12.1  Notice of Denial                                                    54
   12.2  Right to Reconsideration                                            54
   12.3  Review of Documents                                                 54
   12.4  Decision by Administrator                                           54
   12.5  Notice by Administrator                                             54

ARTICLE XIII  AMENDMENTS, TERMINATION AND MERGER

   13.1  Amendments                                                          55
   13.2  Consolidation, Merger or Other Transactions of Employer             56
   13.3  Consolidation or Merger of Trust                                    56

                                      -iv-

<PAGE>

                                                                            Page
                                                                            ----

   13.4  Bankruptcy or Insolvency of Employer                                56
   13.5  Voluntary Termination                                               57
   13.6  Partial Termination of Plan or Permanent
         Discontinuance of Contributions                                     57

ARTICLE XIV   MISCELLANEOUS

   14.1  No Diversion of Funds                                               58
   14.2  Liability Limited                                                   58
   14.3  Incapacity                                                          58
   14.4  Spendthrift Clause                                                  58
   14.5  Benefits Limited to Fund                                            59
   14.6  Cooperation of Parties                                              59
   14.7  Payments Due Missing Persons                                        59
   14.8  Governing Law                                                       60
   14.9  Nonguarantee of Employment                                          60
   14.10 Counsel                                                             60



                                       -v-

<PAGE>

                      HEMLOCK FEDERAL FINANCIAL CORPORATION

                          EMPLOYEE STOCK OWNERSHIP PLAN

                                    PREAMBLE
                                    --------

     Effective as of January 1, 1997, Hemlock Federal Financial  Corporation,  a
Delaware corporation, (the "Sponsor"), has adopted the Hemlock Federal Financial
Corporation  Employee Stock  Ownership Plan in order to enable  Participants  to
share  in the  growth  and  prosperity  of the  Sponsor  and  its  wholly  owned
subsidiary,  Hemlock Federal Bank for Savings,  and to provide Participants with
an  opportunity  to  accumulate  capital for their future  economic  security by
accumulating funds to provide  retirement,  death and disability  benefits.  The
Plan is a stock  bonus plan  designed  to meet the  requirements  of an employee
stock ownership plan as described at Section  4975(e)(7) of the Code and Section
407(d)(6) of ERISA.  The primary purpose of the employee stock ownership plan is
to invest in employer securities. The Sponsor intends that the Plan will qualify
under Sections 401(a) and 501(a) of the Code and will comply with the provisions
of ERISA.  The Plan has been  drafted to comply with the Tax Reform Act of 1986,
the Omnibus Budget Reconciliation Act of 1986, the Omnibus Budget Reconciliation
Act of 1987,  the Technical and  Miscellaneous  Revenue Act of 1988, the Revenue
Reconciliation  Act of 1989, the Omnibus Budget  Reconciliation Act of 1993, and
the Small  Business  Job  Protection  Act of 1986.

     The terms of this Plan shall apply only with  respect to  Employees  of the
Employer on and after January 1, 1997.

                                       -1-

<PAGE>

                                    ARTICLE I

                      DEFINITION OF TERMS AND CONSTRUCTION
                      ------------------------------------

1.1       Definitions.
          ------------

     Unless a different meaning is plainly implied by the context, the following
terms as used in this Plan shall have the following meanings:

     (a) "Act" shall mean the Employee  Retirement  Income Security Act of 1974,
as amended from time to time, or any successor statute.

     (b) "Administrator" shall mean the administrative committee provided for in
Article XI.

     (c) "Annual  Additions" shall mean, with respect to each  Participant,  the
sum of those amounts allocated to the Participant's accounts under this Plan and
under any  other  qualified  defined  contribution  plan to which  the  Employer
contributes for any Limitation Year, consisting of the following:

          (1) Employer contributions;

          (2) Forfeitures; and

          (3) Voluntary contributions (if any).

     (d)  "Authorized  Leave of Absence" shall mean an absence from Service with
respect to which the  Employee  may or may not be entitled to  Compensation  and
which meets any one of the following requirements:

          (1) Service in any of the armed forces of the United  States for up to
     36 months,  provided that the Employee resumes Service within 90 days after
     discharge,  or such  longer  period of time  during  which such  Employee's
     employment rights are protected by law; or

          (2) Any other absence or leave  expressly  approved and granted by the
     Employer  which  does not  exceed 24  months,  provided  that the  Employee
     resumes  Service at or before the end of such  approved  leave  period.  In
     approving such leaves of absence, the Employer shall treat all Employees on
     a uniform and nondiscriminatory basis.

     (e)  "Beneficiary"  shall  mean such  persons as may be  designated  by the
Participant  to receive  benefits  after the death of the  Participant,  or such
persons  designated by the  Administrator to receive benefits after the death of
the Participant, all as provided in Section 6.5.

                                       -2-

<PAGE>

     (f) "Board of Directors" shall mean the Board of Directors of the Sponsor.

     (g)  "Break"  shall  mean a Plan Year  during  which an  Employee  fails to
complete more than 500 Hours of Service.

     (h) "Code"  shall mean the Internal  Revenue Code of 1986,  as amended from
time to time, or any successor statute.

     (i)  "Compensation"  shall  mean  the  amount  of  remuneration  paid to an
Employee  by the  Employer,  after  the date on which  the  Employee  becomes  a
Participant, for services rendered to the Employer during a Plan Year, including
base salary, bonuses,  overtime and commissions,  and any amount of compensation
contributed  pursuant to a salary  reduction  election under Code Section 401(k)
and any amount of  compensation  contributed  to a cafeteria  plan  described at
Section 125 of the Code,  but excluding  amounts paid by the Employer or accrued
with respect to this Plan or any other qualified or non-qualified  unfunded plan
of deferred  compensation  or other employee  welfare plan to which the Employer
contributes,  payments for group insurance, medical benefits,  reimbursement for
expenses,  and other forms of extraordinary  pay, and excluding  amounts accrued
for a prior year.

Notwithstanding the foregoing,  for purposes of complying with Code Section 415,
a Participant's contributions to the 401(k) Plan and cafeteria plan shall not be
included in the Participant's  compensation.  Notwithstanding anything herein to
the contrary,  the annual  Compensation of each  Participant  taken into account
under the Plan for any Plan Year shall not exceed  $150,000,  as  adjusted  from
time to time in accordance  with Section 415(d) of the Code. In determining  the
compensation  of a  Participant  for purposes of this  limitation,  the rules of
section  414(q)(6) of the Code shall apply,  except in applying such rules,  the
term "family"  shall include only the spouse of the  Participant  and any lineal
descendants of the  Participant who have not attained age 19 before the close of
the year.  If, as a result of such rules,  the adjusted  $150,000  limitation is
exceeded,  then (except for purposes of determining  the portion of compensation
up to the  integration  level),  the  limitation  shall be  prorated  among  the
affected  individuals in proportion to each such  individual's  compensation  as
determined under this section prior to the application of this limitation.

     (j) "Date of Hire" shall mean the date on which a person shall  perform his
first Hour of  Service.  Notwithstanding  the  foregoing,  in the event a person
incurs  one or more  consecutive  Breaks  after his  initial  Date of Hire which
results in the forfeiture of his pre-Break  Service pursuant to Section 3.3, his
"Date of Hire" shall thereafter be the date on which he completes his first Hour
of Service after such Break or Breaks.

                                       -3-

<PAGE>

     (k) "Disability" shall mean a physical or mental impairment which prohibits
a Participant  from engaging in any occupation for wages or profit and which has
caused  the  Social  Security  Administration  to  classify  the  individual  as
"disabled" for purposes of Social Security.

     (l)  "Disability  Retirement  Date"  shall  mean the first day of the month
after which a Participant incurs a Disability.

     (m)  "Early  Retirement  Date"  shall  mean  the  first  day of  the  month
coincident with or next following the date on which a Participant attains age 55
and completes 5 Years of Service.

     (n) "Effective Date" shall mean January 1, 1997.

     (o)  "Eligibility  Period" shall mean the period of 12  consecutive  months
commencing on an Employee's  Date of Hire.  Succeeding  eligibility  computation
periods after the initial eligibility  computation period shall be based on Plan
Years which include the first anniversary of an Employee's Date of Hire.

     (p) "Employee"  shall mean any person  employed by the Employer,  including
officers but excluding directors in their capacity as such;  provided,  however,
that the term "Employee" shall not include leased employees, employees regularly
employed outside the employer's own offices in connection with the operation and
maintenance of buildings or other  properties  acquired  through  foreclosure or
deed,  and  any  employee   included  in  a  unit  of  employees  covered  by  a
collective-bargaining  agreement  with the  Employer  that  does  not  expressly
provide for  participation  of such employees in this Plan, where there has been
good-faith bargaining between the Employer and employees' representatives on the
subject of retirement benefits.

     (q) "Employer" shall mean Hemlock Federal Financial Corporation, a Delaware
corporation, and its wholly owned subsidiary,  Hemlock Federal Bank for Savings,
or any  successors to the aforesaid  corporations  by merger,  consolidation  or
otherwise,  which  may  agree  to  continue  this  Plan,  or any  affiliated  or
subsidiary  corporation or business organization of any Employer which, with the
consent of the Sponsor, shall agree to become a party to this Plan.

     (r)  "Employer  Securities"  shall mean the common  stock issued by Hemlock
Federal Financial Corporation, a Delaware corporation.

     (s) "Entry Date" shall mean each January 1 and July 1, so long as this Plan
shall remain in effect.

     (t) "Exempt Loan" shall mean a loan described at Section  4975(d)(1) of the
Code to the Trustee to purchase Employer Secu-

                                       -4-

<PAGE>

rities for the Plan, made or guaranteed by a disqualified  person, as defined at
Section 4975(e)(2) of the Code, including,  but not limited to, a direct loan of
cash, a purchase  money  transaction,  an  assumption  of an  obligation  of the
Trustee, an unsecured guarantee or the use of assets of such disqualified person
as collateral for such a loan.

     (u)  "Former   Participant"  shall  mean  any  previous  Participant  whose
participation has terminated but who has a vested interest in the Plan which has
not been distributed in full.

     (v) "Fund" shall mean the Fund  maintained  by the Trustee  pursuant to the
Trust Agreement in order to provide for the payment of the benefits specified in
the Plan.

     (w)  "Hour of  Service"  shall  mean each  hour for  which an  Employee  is
directly  or  indirectly  paid or  entitled  to payment by an  Employer  for the
performance of duties or for reasons other than the  performance of duties (such
as vacation time, holidays,  sickness,  disability, paid lay-offs, jury duty and
similar periods of paid nonworking time). To the extent not otherwise  included,
Hours of Service  shall also include each hour for which back pay,  irrespective
of mitigation of damages, is either awarded or agreed to by the Employer.  Hours
of working  time shall be credited  on the basis of actual  hours  worked,  even
though compensated at a premium rate for overtime or other reasons. In computing
and crediting  Hours of Service for an Employee  under this Plan,  the rules set
forth in Sections  2530.200b-2(b) and (c) of the Department of Labor Regulations
shall apply,  said Sections  being herein  incorporated  by reference.  Hours of
Service shall be credited to the Plan Year or other relevant period during which
the services were performed or the nonworking  time occurred,  regardless of the
time when  Compensation  therefor  may be paid.  Any Employee for whom no hourly
employment  records are kept by the Employer  shall be credited with 45 Hours of
Service for each calendar week in which he would have been credited with a least
one Hour or Service  under the  foregoing  provisions,  if hourly  records  were
available.  Effective January 1, 1985, for absences  commencing on or after that
date,  solely for purposes of determining  whether a Break for participation and
vesting  purposes  has  occurred  in an  Eligibility  Period  or Plan  Year,  an
individual  who is absent from work for  maternity  or paternity  reasons  shall
receive credit for the Hours of Service which would otherwise have been credited
to such  individual  but for such  absence,  or in any case in which  such hours
cannot be determined,  8 Hours of Service per day of such absence.  For purposes
of this Section 1.1(w),  an absence from work for maternity or paternity reasons
means an absence (1) by reason of the pregnancy of the individual, (2) by reason
of a birth of a child of the  individual,  (3) by reason of the  placement  of a
child with the individual in connection  with the adoption of such child by such
individual,  or (4) for purposes of caring for such child for a period beginning
immediately follow-

                                       -5-

<PAGE>

ing such birth or placement.  The Hours of Service credited under this provision
shall be credited (1) in the  computation  period in which the absence begins if
the  crediting is  necessary  to prevent a Break in that  period,  or (2) in all
other cases, in the following computation period.

     (x) "Investment  Adjustments"  shall mean the increases and/or decreases in
the value of a Participant's  accounts  attributable to earnings,  gains, losses
and expenses of the Fund, as set forth in Section 5.3.

     (y) "Limitation Year" shall mean the Plan Year.

     (z)  "Normal  Retirement  Date"  shall  mean  the  first  day of the  month
coincident  with or during which a Participant  attains age 65 and completes the
fifth anniversary of his participation in the Plan.

     (aa)  "Participant"  shall  mean  an  Employee  who  has  met  all  of  the
eligibility  requirements of the Plan and who is currently  included in the Plan
as provided in Article II hereof.

     (bb) "Plan" shall mean the Hemlock Federal Financial  Corporation  Employee
Stock Ownership Plan, as described  herein or as hereafter  amended from time to
time.

     (cc) "Plan Year" shall mean any 12 consecutive  month period  commencing on
January 1 and ending on December 31.

     (dd) "Qualified  Domestic Relations Order" shall mean any judgment,  decree
or order (including approval of a property settlement agreement) that relates to
the provision of child support,  alimony,  marital  property rights to a spouse,
former spouse,  child or other  dependent of the  Participant  (all such persons
hereinafter  termed "alternate  payee") and is made pursuant to a State domestic
relations law (including  community property law) and, further,  that creates or
recognizes  the  existence  of an alternate  payee's  right to, or assigns to an
alternate  payee the right to receive all or a portion of the  benefits  payable
with respect to a Participant and that clearly specifies the following:

          (1) the name and last known  mailing  address  (if  available)  of the
     Participant  and the name and mailing  address of each  alternate  payee to
     which the order relates;

          (2) the amount or percentage of the Participant's  benefits to be paid
     to  an  alternate  payee  or  the  manner  in  which  the  amount  is to be
     determined; and

          (3) the number of payments or period for which payments are required.

                                       -6-

<PAGE>

     A domestic  relations order is not a Qualified  Domestic Relations Order if
it:

          (1)  requires  the Plan to provide  any type or form of benefit or any
     option not otherwise  provided under the Plan; or,

          (2) requires the Plan to provide increased benefits, or

          (3)  requires  payment  of  benefits  to an  alternate  payee  that is
     required to be paid to another alternate payee under a previously  existing
     Qualified Domestic Relations Order.

     (ee)  "Retirement"  shall mean termination of employment which qualifies as
early, normal or Disability retirement as described in Article VI.

     (ff) "Service" shall mean employment with the Employer.

     (gg) "Sponsor" shall mean Hemlock Federal Financial Corporation, a Delaware
corporation.

     (hh) "Trust  Agreement" shall mean the agreement,  dated December ___, 1996
by and between Hemlock Federal Financial  Corporation,  a Delaware  corporation,
and Harris Bank and Trust Company, of Chicago, Illinois.

     (ii) "Trustee" shall mean the Trustee or Trustees by whom the assets of the
Plan are held, as provided in the Trust Agreement, or his or their successors.

     (jj)  "Valuation  Date"  shall  mean the last day of each  Plan  Year.  The
Trustee may make additional valuations, at the instruction of the Administrator,
but in no event  may the  Administrator  request  additional  valuations  by the
Trustee more frequently than quarterly.  Whenever such date falls on a Saturday,
Sunday or holiday, the preceding business day shall be the Valuation Date.

     (kk) "Year of Service"  shall mean any Plan Year  during  which an Employee
has completed at least 1,000 Hours of Service,  except as otherwise specified in
Article  III,  in the  determination  of Years of Service  for  eligibility  and
vesting purposes under this Plan, the term "Year of Service" shall also mean any
Plan Year during which an Employee has completed at least 1,000 Hours of Service
with an entity that is:

          (1) a member of a controlled group including the Employer, while it is
     a member of such controlled  group (within the meaning of Section 414(b) of
     the Code);

                                       -7-

<PAGE>

          (2) in a group of trades or businesses  under common  control with the
     Employer,  while it is under common control  (within the meaning of Section
     414(c) of the Code);

          (3) a member of an affiliated  service  group  including the Employer,
     while it is a member of such  affiliated  service group (within the meaning
     of Section 414(m) of the Code); or

          (4) a leasing  organization,  under  the  circumstances  described  in
     Section 414(n) of the Code.

1.2       Plurals and Gender.
          -------------------

     Where appearing in the Plan and the Trust  Agreement,  the masculine gender
shall include the feminine and neuter  genders,  and the singular  shall include
the plural,  and vice versa,  unless the context  clearly  indicates a different
meaning.

1.3       Incorporation of Trust Agreement.
          ---------------------------------

     The Trust  Agreement,  as the same may be  amended  from  time to time,  is
intended to be and hereby is  incorporated  by reference  into this Plan and for
all purposes shall be deemed a part of the Plan.

1.4       Headings.
          ---------

     The headings and sub-headings in this Plan are inserted for the convenience
of reference  only and are to be ignored in any  construction  of the provisions
hereof.

1.5       Severability.
          -------------

     In case any  provision  of this Plan shall be held  illegal  or void,  such
illegality or invalidity shall not affect the remaining provisions of this Plan,
but shall be fully severable, and the Plan shall be construed and enforced as if
said illegal or invalid provisions had never been inserted herein.

1.6       References to Governmental Regulations.
          ---------------------------------------

     References  in this  Plan to  regulations  issued by the  Internal  Revenue
Service,  the Department of Labor, or other governmental  agencies shall include
all regulations,  rulings,  procedures,  releases and other position  statements
issued by any such agency.

                                      -8-

<PAGE>

                                   ARTICLE II

                                  PARTICIPATION
                                  -------------

2.1       Commencement of Participation.
          ------------------------------

     (a) Any Employee who  completes at least 1,000 Hours of Service  during his
Eligibility  Period or during  any Plan  Year  beginning  after his Date of Hire
shall  initially  become a Participant on the Entry Date coincident with or next
following  the later of the  following  dates,  provided  he is  employed by the
Employer on that Entry Date:

          (1) The date which is 12 months after his Date of Hire; and

          (2) The date on which he attains age 21.

     (b) Any Employee who had  satisfied the  requirements  set forth in Section
2.1(a)  during the 12-month  period prior to the  Effective  Date shall become a
Participant on the Effective Date, provided he is still employed by the Employer
on the Effective Date.

2.2       Termination of Participation.
          -----------------------------

     After  commencement or resumption of his  participation,  an Employee shall
remain a Participant  during each  consecutive  Plan Year  thereafter  until the
earliest of the following dates:

     (a)  His actual Retirement date;

     (b)  His date of death; or

     (c)  The last day of a Plan Year during which he incurs a Break.

2.3       Resumption of Participation.
          ----------------------------

     (a)  Any Participant  whose  employment  terminates and who resumes Service
before he incurs a Break shall resume  participation  immediately on the date he
is reemployed.

     (b)  Except as otherwise provided in Section  2.3(c),  any  Participant who
incurs  one or more  Breaks  and  resumes  Service  shall  resume  participation
retroactively as of the first day of the first Plan Year in which he completes a
Year of Service after such Break(s).

     (c)  Any Participant who incurs one or more Breaks and resumes Service, but
whose pre-Break Service is not reinstated to his credit pursuant to Section 3.3,
shall be treated as a new Employee and

                                       -9-

<PAGE>

shall again be required to satisfy the  eligibility  requirements  contained  in
Section 2.1 before  resuming  participation  on the  appropriate  Entry Date, as
specified in Section 2.1.

2.4       Determination of Eligibility.
          -----------------------------

     The   Administrator   shall  determine  the  eligibility  of  Employees  in
accordance with the provisions of this Article. For each Plan Year, the Employer
shall furnish the Administrator a list of all Employees, indicating the original
date of  their  reemployment  with the  Employer  and any  Breaks  they may have
incurred.

                                      -10-

<PAGE>

                                   ARTICLE III

                                CREDITED SERVICE
                                ----------------

3.1       Service Counted for Eligibility Purposes.
          -----------------------------------------

     Except as provided in Section  3.3,  all Years of Service  completed  by an
Employee shall be counted in determining his eligibility to become a Participant
on and after the Effective  Date,  whether such Service was completed  before or
after the Effective Date.

3.2       Service Counted for Vesting Purposes.
          -------------------------------------

     All Years of Service  completed by an Employee  (including Years of Service
completed  prior to the  Effective  Date)  shall be counted in  determining  his
vested interest in this Plan, except the following:

     (a)  Service which is disregarded under the provisions of Section 3.3;

     (b)  Service prior to the Effective Date of this Plan if such Service would
have been disregarded  under the "break in service" rules (within the meaning of
Section 1.411(a)-5(b)(6) of the Treasury Regulations).

3.3       Credit for Pre-Break Service.
          -----------------------------

     Upon  his  resumption  of  participation  following  one  or  a  series  of
consecutive  Breaks, an Employee's  pre-Break Service shall be reinstated to his
credit for all purposes of this Plan only if either:

     (a)  He was vested in any  portion of his  accrued  benefit at the time the
Break(s) began; or

     (b)  The number of his  consecutive  Breaks  does not  equal or exceed  the
greater of 5 or the number of his Years of  Service  credited  to him before the
Breaks began.

     Except as provided in the foregoing, none of an Employee's Service prior to
one or a series of  consecutive  Breaks  shall be  counted  for any  purpose  in
connection with his participation in this Plan thereafter.

3.4       Service Credit During Authorized Leaves.
          ----------------------------------------

     An Employee shall receive no Service credit under Section 3.1 or 3.2 during
any Authorized Leave of Absence.  However, solely for the purpose of determining
whether he has incurred a Break during

                                      -11-

<PAGE>

any Plan  Year in which he is absent  from  Service  for one or more  Authorized
Leaves of Absence,  he shall be credited  with 45 Hours of Service for each week
during any such leave  period.  Notwithstanding  the  foregoing,  if an Employee
fails to return to Service on or before the end of a leave  period,  he shall be
deemed to have  terminated  Service as of the first day of such leave period and
his credit for Hours of Service,  determined  under this Section  3.4,  shall be
revoked.  Notwithstanding anything contained herein to the contrary, an Employee
who is absent by reason of  military  service as set forth in Section  1.1(d)(1)
shall be given Service  credit under this Plan for such military leave period to
the extent, and for all purposes, required by law.

3.5       Service Credit During Maternity or Paternity Leave.
          ---------------------------------------------------

     Effective for absences  beginning on or after January 1, 1985, for purposes
of  determining  whether a Break has  occurred  for  participation  and  vesting
purposes,  an individual who is on maternity or paternity  leave as described in
Section  1.1(w),  shall be deemed to have completed Hours of Service during such
period of absence,  all in accordance with Section 1.1(w).  Notwithstanding  the
foregoing,  no  credit  shall be given  for such  Hours of  Service  unless  the
individual  furnishes  to  the  Administrator  such  timely  information  as the
Administrator may reasonably require to determine:

     (a)  that the absence from Service was attributable to one of the maternity
or paternity reasons enumerated in Section 1.1(w); and

     (b)  the number of days for which such absence lasted.

In no event,  however,  shall any credit be given for such leave  other than for
determining whether a Break has occurred.

3.6       Ineligible Employees.
          ---------------------

     Notwithstanding any provisions of this Plan to the contrary, any person who
is employed by the Employer,  but who is ineligible to participate in this Plan,
either because of his failure

     (a)  To meet the eligibility requirements contained in Article II; or

     (b)  To be an Employee, as defined in Section 1.1(p),  shall, nevertheless,
earn Years of Service for eligibility and vesting purposes pursuant to the rules
contained in this Article III.  However,  such a person shall not be entitled to
receive any contributions hereunder unless and until he becomes a Participant in
this Plan, and then, only during his period of participation.

                                      -12-

<PAGE>

                                   ARTICLE IV

                                  CONTRIBUTIONS
                                  -------------

4.1       Employee Stock Ownership Contributions.
          ---------------------------------------

     (a) Subject to all of the provisions of this Article IV, for each Plan Year
commencing on or after the Effective  Date,  the Employer shall make an Employee
Stock Ownership contribution to the Fund, in such amount as may be determined by
the Board of Directors in its discretion. Such contribution shall be in the form
of cash or Employer Securities.  In determining the value of Employer Securities
transferred  to the  Fund  as an  Employee  Stock  Ownership  contribution,  the
Administrator may determine the average of closing prices of such securities for
a period of up to 90 consecutive  days  immediately  preceding the date on which
the  securities  are  contributed  to the Fund.  In the event that the  Employer
Securities are not readily  tradable on an established  securities  market,  the
value of the Employer Securities  transferred to the Fund shall be determined by
an independent appraiser in accordance with Section 8.9.

     (b) In no event shall such contribution by the Employer exceed for any Plan
Year the maximum  amount that may be deducted by the Employer  under Section 404
of the Code,  nor shall such  contribution  cause the  Employer  to violate  its
regulatory capital requirements.  Each Employee Stock Ownership  contribution by
the Employer shall be deemed to be made on the express  condition that the Plan,
as then in effect, shall be qualified under Sections 401 and 501 of the Code and
that the amount of such  contribution  shall be deductible  from the  Employer's
income under Section 404 of the Code.

4.2       Time and Manner of Employee Stock Ownership Contributions.
          ----------------------------------------------------------

     (a)  The Employee Stock Ownership contribution  (if any) for each Plan Year
shall be paid to the Trustee in one lump sum or  installments  at any time on or
before the expiration of the time  prescribed by law (including any  extensions)
for filing of the  Employer's  federal  income  tax  return for its fiscal  year
ending  concurrent  with or during such Plan Year.  Any portion of the  Employee
Stock  Ownership  contribution  for each Plan Year that may be made prior to the
last day of the Plan Year shall be  maintained  by the  Trustee in the  Employee
Stock Ownership  suspense account described in Section 5.2 until the last day of
such Plan Year.

     (b)  If an Employee  Stock  Ownership contribution  for a Plan Year is paid
after the close of the  Employer's  fiscal  year which ends  concurrent  with or
during such Plan Year but on or prior to the due date (including any extensions)
for filing of the Employer's  federal income tax return for such fiscal year, it
shall be

                                      -13-

<PAGE>

considered, for allocation purposes, as an Employee Stock Ownership contribution
to the Fund for the Plan Year for which it was computed and accrued, unless such
contribution  is  accompanied  by  a  statement  to  the  Trustee,  signed  by a
representative  of  the  Employer,  which  specifies  that  the  Employee  Stock
Ownership  contribution  is made  with  respect  to the Plan Year in which it is
received by the Trustee.  Any Employee Stock Ownership  contribution paid by the
Employer  during any Plan Year but after the due date (including any extensions)
for filing of its federal  income tax return for the fiscal year of the Employer
ending on or before the last day of the  preceding  Plan Year shall be  treated,
for allocation purposes, as an Employee Stock Ownership contribution to the Fund
for the Plan Year in which the contribution is paid to the Trustee.

     (c)  Notwithstanding anything contained herein to the contrary, no Employee
Stock  Ownership  contribution  shall  be  made  for  any  year  during  which a
"limitations  account"  created  pursuant to Section  5.6(c)(2)  is in existence
until the balance of such limitations account has been reallocated in accordance
with Section 5.6(c)(2).

4.3       Records of Contributions.
          -------------------------

     The Employer shall deliver at least  annually to the Trustee,  with respect
to  the  contributions  contemplated  in  Section  4.1,  a  certificate  of  the
Administrator, in such form as the Trustee shall approve, setting forth:

     (a)  The aggregate  amount of  contributions,  if any, to the Fund for such
Plan Year;

     (b)  The names, Internal  Revenue Service  identifying  numbers and current
residential addresses of all Participants in the Plan;

     (c)  The amount and category of contributions  to be allocated to each such
Participant; and

     (d)  Any other information reasonably  required for the proper operation of
the Plan.

4.4       Erroneous Contributions.
          ------------------------

     (a)  Notwithstanding  anything herein to the contrary,  upon the Employer's
request, a contribution which was made by a mistake of fact, or conditioned upon
the  initial  qualification  of the Plan,  under Code  Section  401, or upon the
deductibility  of the  contribution  under  Section  404 of the  Code,  shall be
returned to the Employer by the Trustee within one year after the payment of the
contribution,  the  denial  of  the  qualification  or the  disallowance  of the
deduction  (to  the  extent  disallowed),  whichever  is  applicable;  provided,
however, that in the case of denial of the initial

                                      -14-

<PAGE>

qualification  of the  Plan,  a  contribution  shall not be  returned  unless an
Application for  Determination  has been timely filed with the Internal  Revenue
Service.  Any portion of a  contribution  returned  pursuant to this Section 4.4
shall be adjusted to reflect its proportionate  share of the losses of the fund,
but shall not be adjusted to reflect any earnings or gains.  Notwithstanding any
provisions of this Plan to the contrary,  the right or claim of any  Participant
or  Beneficiary to any asset of the Fund or any benefit under this Plan shall be
subject to and limited by this Section 4.4.

     (b)  In no event shall voluntary Employee  contributions  be accepted.  Any
such voluntary Employee  contributions (and any earnings  attributable  thereto)
mistakenly   received  by  the  Trustee  shall   promptly  be  returned  to  the
Participant.

                                      -15-

<PAGE>

                                    ARTICLE V

                      ACCOUNTS, ALLOCATIONS AND INVESTMENTS
                      -------------------------------------

5.1       Establishment of Separate Participant Accounts.
          -----------------------------------------------

     The Administrator shall establish and maintain separate individual accounts
for Participants in the Plan and for each Former  Participant in accordance with
the provisions of this Article V. Such separate accounts shall be for accounting
purposes  only  and  shall  not  require  a  segregation  of  the  Fund,  and no
Participant,  Former  Participant or  Beneficiary  shall acquire any right to or
interest  in any  specific  assets  of the Fund as a result  of the  allocations
provided for under this Plan, except where segregation is expressly provided for
in this Plan.

     (a)  Employee Stock Ownership Accounts.

          The Administrator  shall establish a separate Employee Stock Ownership
     Account in the Fund for each Participant.  The account shall be credited as
     of the  last  day of each  Plan  Year  with the  amounts  allocated  to the
     Participant  under  Sections 5.4 and 5.5. The  Administrator  may establish
     subaccounts hereunder, an Employer Stock Account reflecting a Participant's
     interest in Employer  Securities held by the Trust and an Other Investments
     Account  reflecting  the  Participant's  interest  in  his  Employee  Stock
     Ownership Account other than Employer Securities.

     (b)  Distribution Accounts.

          In any case where distribution of a terminated  Par-ticipant's  vested
     interest in the Plan is to be deferred, the Administrator shall establish a
     separate,  nonforfeitable  account in the Fund to which the  balance in his
     Employee Stock  Ownership  Account in the Plan shall be  transferred  after
     such  Participant   incurs  a  Break.   Unless  the  Former   Participant's
     distribution  accounts are segregated for investment  purposes  pursuant to
     section 9.4, they shall share in Investment Adjustments.

     (c)  Other Accounts.

          The  Administrator  shall  establish such other separate  accounts for
     each  Participant  as may be  necessary  or  desirable  for the  convenient
     administration of the Fund.

5.2       Establishment of Suspense Accounts.
          -----------------------------------

     The  Administrator  shall  establish  separate  accounts  to  be  known  as
"suspense  accounts."  There  shall be  credited  to such  appropriate  suspense
accounts any Employee Stock  Ownership  contributions  that may be made prior to
the last day of the Plan Year, as provided in

                                      -16-

<PAGE>

Section 4.2. The suspense  accounts shall share  proportionately  as to time and
amount in any Investment Adjustments.  As of the last day of each Plan Year, the
balance of the Employee Stock Ownership  suspense  account shall be added to the
Employee  Stock  Ownership  contribution  and  allocated to the  Employee  Stock
Ownership  Accounts  of  Participants  as  provided  in Section  5.5,  except as
provided  herein.  In the event that the Plan takes an Exempt Loan, the Employer
Securities  purchased  thereby  shall be  allocated  to a separate  Exempt  Loan
Suspense  Account,  from  which  allocations  shall be made in  accordance  with
Section 8.5.

5.3       Allocation of Earnings, Losses and Expenses.
          --------------------------------------------

     As of each Valuation Date, any increase or decrease in the net worth of the
aggregate  Employee Stock  Ownership  Accounts held in the Fund  attributable to
earnings,  losses,  expenses and unrealized appreciation or depreciation in each
such  aggregate  Account,  as  determined  by the Trustee  pursuant to the Trust
Agreement,  shall be  credited  to or  deducted  from the  appropriate  suspense
accounts  and  all  Participants'  Employee  Stock  Ownership  Accounts  (except
segregated   distribution   accounts   described  in  Section   5.1(b)  and  the
"limitations account" described in Section 5.6(c)(4)) in the proportion that the
value of each such Account (determined  immediately prior to such allocation and
before crediting any Employee Stock Ownership  contributions and forfeitures for
the  current  Plan Year but after  adjustment  for any  transfer to or from such
Accounts and for the time such funds were in such  Accounts)  bears to the value
of all Employee Stock Ownership Accounts.

5.4       Allocation of Forfeitures.
          --------------------------

     As of the last day of each Plan Year, all  forfeitures  attributable to the
Employee Stock  Ownership  Accounts  which are then  available for  reallocation
shall be, as appropriate, added to the Employee Stock Ownership contribution (if
any)  for  such  year and  allocated  among  the  Participants'  Employee  Stock
Ownership Accounts,  as appropriate,  in the manner provided in Sections 5.5 and
5.6.

5.5       Allocation of Annual Employee Stock Ownership Contributions.
          ------------------------------------------------------------

     As of the last day of each Plan Year for which the  Employer  shall make an
Employee Stock  Ownership  contribution,  the  Administrator  shall allocate the
Employee Stock Ownership contribution  (including  reallocable  forfeitures) for
such Plan Year to the Employee Stock Ownership  account of each  Participant who
completed at least 1,000 Hours of Service  during that Plan Year,  provided that
he is still  employed  by the  Employer  on the last day of the Plan Year.  Such
allocation  shall be made in the same  proportion  that each such  Participant's
Compensation  for such Plan Year  bears to the  total  Compensation  of all such
Participants for such Plan Year, subject to Section 5.6. Notwithstanding the

                                      -17-

<PAGE>

foregoing,  if a Participant  attains his Normal  Retirement Date and terminates
Service prior to the last day of the Plan Year but after  completing 1,000 Hours
of  Service,  he shall be entitled to an  allocation  based on his  Compensation
earned  prior to his  termination  and during the Plan Year.  Furthermore,  if a
Participant completes 1,000 Hours of Service and is on a Leave of Absence on the
last day of the Plan Year because of pregnancy or other medical  reason,  such a
Participant shall be entitled to an allocation based on his Compensation  earned
during such Plan Year.

5.6       Limitation on Annual Additions.
          -------------------------------

     (a)  Notwithstanding any provisions of this Plan to the contrary, the total
Annual Additions credited to a Participant's accounts under this Plan (and under
any other defined  contribution plan to which the Employer  contributes) for any
Limitation Year shall not exceed the lesser of:

          (1) 25% of the Participant's compensation for such Limitation Year; or

          (2) $30,000 (or, if greater,  one-fourth of the defined benefit dollar
     limitation  set  forth  in  Section  415(b)(1)(A)  of the  Code).  Whenever
     otherwise   allowed  by  law,  the  maximum  amount  of  $30,000  shall  be
     automatically adjusted annually for cost-of-living  increases in accordance
     with Section 415(d) of the Code and the highest such increase  effective at
     any time  during  the  Limitation  Year shall be  effective  for the entire
     Limitation Year, without any amendment to this Plan.

     (b)  Solely for the purpose of this Section 5.6, the term "compensation" is
defined as wages, salaries, and fees for professional services and other amounts
received  (without  regard  to  whether  or not an  amount  is paid in cash) for
personal  services  actually  rendered  in the  course  of  employment  with the
Employer  maintaining  the Plan to the extent that the amounts are includable in
gross  income  (including,  but not limited to,  commissions  paid to  salesmen,
compensation  for services on the basis of a percentage of profits,  commissions
on insurance  premiums,  tips, bonuses,  fringe benefits,  and reimbursements or
other expense  allowances  under a  nonaccountable  plan (as described in Treas.
Regs. ss. 1.62-2(c)), and excluding the following:

          (1) Employer  contributions to a plan of deferred  compensation  which
     are not includible in the  Employee's  gross income for the taxable year in
     which contributed,  or Employer  contributions  under a simplified employee
     pension  plan  to the  extent  such  contributions  are  deductible  by the
     Employee, or any distributions from a plan of deferred compensation;

                                      -18-

<PAGE>

          (2)  Amounts  realized  from the  exercise  of a  non-qualified  stock
     option,  or when restricted stock (or property) held by the employee either
     becomes freely  transferable or is no longer subject to a substantial  risk
     of forfeiture;

          (3) Amounts realized from the sale,  exchange or other  disposition of
     stock acquired under a qualified stock option; and

          (4)  Other  amounts   which   received   special  tax   benefits,   or
     contributions made by the employer (whether or not under a salary reduction
     agreement) towards the purchase of an annuity contract described in section
     403(b)  of  the  Code  (whether  or  not  the  contributions  are  actually
     excludable from the gross income of the Employee).

     (c) In the event that the limitations on Annual Additions described in this
Section  5.6(a)  above are  exceeded  with  respect  to any  Participant  in any
Limitation  Year, then the  contributions  allocable to the Participant for such
year shall be reduced to the minimum extent required by such  limitations in the
following order of priority:

          (1) If any further reductions in Annual Additions are necessary,  then
     the Employee Stock Ownership contributions and forfeitures allocated during
     such Limitation Year to the Participant's  Employee Stock Ownership Account
     shall be reduced.  The amount of any such  reductions in the Employee Stock
     Ownership  contributions  and forfeitures shall be reallocated to all other
     Participants in the same manner as set forth under Sections 5.4 and 5.5.

          (2) Any amounts which cannot be reallocated to other Participants in a
     current  Limitation Year in accordance with Section 5.6(c)(1) above because
     of the  limitations  contained in Sections 5.6(a) and (d) shall be credited
     to an account  designated as the "limitations  account" and carried forward
     to the next and subsequent  Limitation Years until it can be reallocated to
     all Participants as set forth in Sections 5.4, and 5.5, as appropriate.  No
     Investment  Adjustments shall be allocated to this limitations  account. In
     the next and subsequent  Limitation  Years,  all amounts in the limitations
     account must be allocated in the manner  described in Sections 5.4 and 5.5,
     as appropriate,  before any Employee Stock Ownership  contributions  may be
     made to this Plan for that Limitation Year.

          (3) The  Administrator  shall  determine  to what  extent  the  Annual
     Additions to any  Participant's  Employee Stock  Ownership  Account must be
     reduced in each Limitation Year. The Administrator  shall reduce the Annual
     Additions to all other

                                      -19-

<PAGE>

     qualified,  tax-exempt  retirement  plans  maintained  by  the  Employer in
     accordance with  the terms  contained therein  for required  reductions  or
     reallocations  mandated  by Section 415  of the  Code before  reducing  any
     Annual Additions in this Plan.

          (4) In the event this Plan is  voluntarily  terminated by the Employer
     under  Section  13.5,  any  amounts  credited  to the  limitations  account
     described in Section  5.6(c)(2)  above which have not be reallocated as set
     forth  herein  shall  be  distributed  to the  Participants  who are  still
     employed by the Employer on the date of termination, in the proportion that
     each   Participant's   Compensation   bears  to  the  Compensation  of  all
     Participants.

     (d)  The Annual  Additions  credited to a  Participant's accounts  for each
Limitation  Year are further limited so that in the case of an Employee who is a
Participant  in  both  this  Plan  and  any  qualified   defined   benefit  plan
(hereinafter  referred to as a "pension  plan") of the Employer,  the sum of (1)
and (2) below will not exceed 1.0:

          (1)  (A)  The  projected  annual  normal   retirement   benefit  of  a
     Participant under the pension plan, divided by

               (B) The lesser of:

                    (i) The product of 1.25 multiplied by the dollar  limitation
               in  effect  under  Section  415(b)(1)(A)  of the  Code  for  such
               Limitation Year, or

                    (ii)  The  product  of  1.4  multiplied  by  the  amount  of
               compensation  which  may be  taken  into  account  under  Section
               415(b)(1)(B)  of the Code for the Participant for such Limitation
               Year; plus

          (2)  (A) The sum of Annual Additions credited to the Participant under
     this Plan for all Limitation Years, divided by:

               (B) The sum of the lesser of the following amounts determined for
          such  Limitation  Year and for each  prior  year of  service  with the
          Employer:

                    (i) The product of 1.25 multiplied by the dollar  limitation
               in  effect  under  Section  415(b)(1)(A)  of the  Code  for  such
               Limitation Year, or

                    (ii)  The  product  of  1.4  multiplied  by  the  amount  of
               compensation  which  may be  taken  into  account  under  Section
               415(b)(1)(B)  of the Code for the Participant for such Limitation
               Year.

                                      -20-

<PAGE>

     The  Administrator  may,  in  calculating  the  defined  contribution  plan
fraction  described in Section  5.6(d)(2),  elect to use the  transitional  rule
pursuant to Section  415(e)(6)  of the Code,  if  applicable.  If the sum of the
fractions  produced  above  will  exceed  1.0,  even after the use of the "fresh
start" rule contained in Section 235 of the Tax Equity and Fiscal Responsibility
Act of 1982  ("TEFRA"),  if  applicable,  then the same  provisions as stated in
Section 5.6(c) above shall apply. If, even after the reductions  provided for in
Section 5.6(c),  the sum of the fractions still exceed 1.0, then the benefits of
the  Participant  provided under the pension plan shall be reduced to the extent
necessary, in accordance with Treasury Regulations issued under the Code. Solely
for the purposes of this Section 5.6(d),  the term "years of service" shall mean
all years of service defined by Treasury Regulations issued under Section 415 of
the Code.

     (e) In the event that the Employer is a member of (1) a controlled group of
corporations  or a group of  trades  or  businesses  under  common  control  (as
described in Section  414(b) or (c) of the Code,  as modified by Section  415(h)
thereof),  or (2) an affiliated service group (as described in Section 414(m) of
the Code), the Annual Additions  credited to any  Participant's  accounts in any
such  Limitation Year shall be further limited by reason of the existence of all
other qualified  retirement  plans  maintained by such affiliated  corporations,
other entities  under common control or other members of the affiliated  service
group,  to the extent such  reduction is required by Section 415 of the Code and
the regulations promulgated thereunder. The Administrator shall determine if any
such reduction in the Annual  Additions to a Participant's  accounts is required
for this  reason,  and if so,  the same  provisions  as stated in 5.6(c) and (d)
above shall apply.

     (f) Annual Additions shall not include any Employer contributions which are
used by the Trust to pay  interest  on an  Exempt  Loan nor any  forfeitures  of
Employer Securities purchased with the proceeds of an Exempt Loan, provided that
not  more  than  one-third  of  the  Employer  contributions  are  allocated  to
Participants  who are among the group of employees  deemed  "highly  compensated
employees" within the meaning of Code Section 414(q).

5.7       Erroneous Allocations.
          ----------------------

     No  Participant  shall  be  entitled  to  any  Annual  Additions  or  other
allocations  to his accounts in excess of those  permitted  under  Sections 5.3,
5.4, 5.5, and 5.6. If it is determined at anytime that the Administrator  and/or
Trustees have erred in accepting and allocating any contributions or forfeitures
under this Plan, or in  allocating  Investment  Adjustments,  or in excluding or
including any person as a Participant, then the Administrator,  in a uniform and
nondiscriminatory  manner,  shall determine the manner in which such error shall
be corrected and shall promptly advise the Trustee in

                                      -21-

<PAGE>

writing of such error and of the method for correcting such error.  The accounts
of any or all  Participants  may be revised,  if necessary,  in order to correct
such error.

5.8       Value of Participant's Interest in Fund.
          ----------------------------------------

     At any  time,  the  value of a  Participant's  interest  in the Fund  shall
consist of the aggregate value of his Employee Stock  Ownership  Account and his
distribution  account,  if any,  determined as of the  next-preceding  Valuation
Date. The  Administrator  shall maintain  adequate  records of the cost basis of
Employer  Securities  allocated to each  Participant's  Employer Stock Ownership
Account.

5.9       Investment of Account Balances.
          -------------------------------

     The  Employee  Stock  Ownership  Accounts  shall be invested  primarily  in
Employer  Securities.  Employer  Securities shall constitute at least 51% of the
assets  of  all  Employee  Stock  Ownership  Accounts.  All  sales  of  Employer
Securities by the Trustee  attributable to the Employee Stock Ownership Accounts
of all  Participants  shall be charged pro rata to the Employee Stock  Ownership
Accounts of all Participants.

                                      -22-

<PAGE>

                                   ARTICLE VI

                RETIREMENT, DEATH AND DESIGNATION OF BENEFICIARY
                ------------------------------------------------

6.1       Normal Retirement.
          ------------------

     A Participant  who reaches his Normal  Retirement Date and who shall retire
at that time shall  thereupon be entitled to  retirement  benefits  based on the
value of his interest in the Fund, payable pursuant to the provisions of Section
9.1. A Participant who remains in Service after his Normal Retirement Date shall
not be entitled  to any  retirement  benefits  until his actual  termination  of
Service thereafter (except as provided in Section 9.3(g)) and he shall meanwhile
continue to participate in this Plan.

6.2       Early Retirement.
          -----------------

     A Participant who reaches his Early Retirement Date may retire at such time
(or, at his election,  as of the first day of any month  thereafter prior to his
Normal  Retirement Date) and shall thereupon be entitled to retirement  benefits
based  on the  value  of his  interest  in the  Fund,  payable  pursuant  to the
provisions of Section 9.1.

6.3       Disability Retirement.
          ----------------------

     In the  event a  Participant  incurs a  Disability,  he may  retire  on his
Disability  Retirement  Date and  shall  thereupon  be  entitled  to  retirement
benefits based on the value of his interest in the Fund, payable pursuant to the
provisions of Section 9.1.

6.4       Death Benefits.
          ---------------

     (a)  Upon  the  death  of a  Participant  before  his  Retirement  or other
termination  of Service,  the value of his interest in the Fund shall be payable
pursuant to the  provisions of Section 9.1. The  Administrator  shall direct the
Trustee to  distribute  his  interest in the Fund to any  surviving  Beneficiary
designated by the  Participant  or, if none,  to such persons  designated by the
Administrator pursuant to Section 6.5.

     (b)  Upon the death of a Former Participant, the Administrator shall direct
the Trustee to distribute any undistributed  balance of his interest in the Fund
to any  surviving  Beneficiary  designated  by him or, if none,  to such persons
designated by the Administrator pursuant to Section 6.5.

     (c)  The  Administrator  may  require  such proper  proof of death and such
evidence  of the right of any person to receive  the  interest  in the Fund of a
deceased  Participant  or Former  Partici-  pant as the  Administrator  may deem
desirable. The Administrator's

                                      -23-

<PAGE>

determination of death and of the right of any person to receive
payment shall be conclusive.

6.5       Designation of Death Beneficiary and Manner of Payment.
          -------------------------------------------------------

     (a)  Each Participant  shall have the right to designate a  Beneficiary  or
Beneficiaries  to receive the sum or sums to which he may be  entitled  upon his
death. The Participant may also designate the manner in which any death benefits
under  this  Plan  shall be  payable  to his  Beneficiary,  provided  that  such
designation is in accordance  with Section 9.4. Such  designation of Beneficiary
and manner of payment  shall be in writing and  delivered to the  Administrator,
and shall be effective when received by the Administrator. The Participant shall
have  the  right  to  change  such  designation  by  notice  in  writing  to the
Administrator.  Such change of Beneficiary or the manner of payment shall become
effective upon its receipt by the Administrator. Any such change shall be deemed
to revoke all prior designations.

     (b) If a Participant shall fail to designate validly a Beneficiary or if no
designated Beneficiary survives the Participant,  his interest in the Fund shall
be paid to the  person or  persons  in the  first of the  following  classes  of
successive preference  Beneficiaries  surviving at the death of the Participant:
the  Participant's  (1) widow or widower,  (2)  children,  (3) parents,  and (4)
estate. The Administrator  shall decide what  Beneficiaries,  if any, shall have
been validly designated, and its decision shall be binding and conclusive on all
persons.

     (c)  Notwithstanding  the  foregoing,  if a  Participant  has been  married
throughout the 12 month period  preceding the date of his death, the sum or sums
to which he may be entitled  under this Plan upon his death shall be paid to his
spouse,  unless the Participant's spouse shall have consented to the election of
another  Beneficiary.  Such a spousal  consent  shall be in writing and shall be
witnessed  either by a representative  of the Plan or a notary public.  If it is
established to the satisfaction of the  Administrator  that such spousal consent
cannot be obtained  because  there is no spouse,  because  the spouse  cannot be
located, or other reasons prescribed by governmental regulations, the consent of
the spouse may be waived,  and the  Participant  may designate a Beneficiary  or
Beneficiaries other than his spouse.

                                      -24-

<PAGE>

                                   ARTICLE VII

                             VESTING AND FORFEITURES
                             -----------------------

7.1       Vesting on Death, Disability and Normal Retirement.
          ---------------------------------------------------

     Unless his  participation in this Plan shall have terminated prior thereto,
upon a  Participant's  death,  Disability  or  upon  his  attainment  of  Normal
Retirement  Date  (whether or not he actually  retires at that time) while he is
still employed by the Employer,  the  Participant's  entire interest in the Fund
shall be fully vested and nonforfeitable.

7.2       Vesting on Termination of Participation.
          ----------------------------------------

     Upon  termination  of his  participation  in this Plan for any reason other
than death, Disability, or Normal Retirement, a Participant shall be vested in a
percentage of his Employee Stock Ownership  Account,  such vested percentages to
be  determined  under  the  following  table,  based  on the  Years  of  Service
(including  Years of Service  prior to the Effective  Date)  credited to him for
vesting purposes at the time of his termination of participation:

          Years of Service Completed            Percentage Vested
          --------------------------            -----------------
                 Less than 5                             0%

                 5 or more                             100%

     Any portion of the Participant's  Employee Stock Ownership Account which is
not  vested at the time he  incurs a Break  shall  thereupon  be  forfeited  and
disposed of pursuant to Section  7.3.  Distribution  of the vested  portion of a
terminated  Participant's  interest  in  the  Plan  may  be  authorized  by  the
Administrator in any manner permitted under Section 9.1.

7.3       Disposition of Forfeitures.
          ---------------------------

     (a) In the event a Participant incurs a Break and subsequently resumes both
his  Service and his  participation  in the Plan prior to  incurring  at least 5
Breaks, the forfeitable portion of his Employee Stock Ownership Account shall be
reinstated  to  the  credit  of  the  Participant  as of  the  date  he  resumes
participation.

     (b) In the event a Participant terminates Service and subsequently incurs a
Break  and  receives  a  distribution,  or in the event a  Participant  does not
terminate  Service,  but  incurs  at  least 5  Breaks,  or in the  event  that a
Participant terminates Service and incurs at least 5 Breaks but has not received
a distribution,  then the forfeitable portion of his Employer Account, including
Investment Adjustments, shall be reallocated to

                                      -25-

<PAGE>

other  Participants,  pursuant  to  Section  5.4 as of the date the  Participant
incurs such Break or Breaks, as the case may be.

     (c) In the event a former  Participant who had received a distribution from
the Plan is rehired,  he shall repay the amount of his  distribution  before the
earlier of 5 years after the date of his rehire by the Employer, or the close of
the first period of 5  consecutive  Breaks  commencing  after the  withdrawal in
order for any forfeited amounts to be restored to him.

                                      -26-

<PAGE>

                                  ARTICLE VIII

                       EMPLOYEE STOCK OWNERSHIP PROVISIONS
                       -----------------------------------

8.1       Right to Demand Employer Securities.
          ------------------------------------

     A Participant  entitled to a distribution from his Employee Stock Ownership
Account  shall be  entitled  to  demand  that his  interest  in the  Account  be
distributed  to him in the form of Employer  Securities,  all subject to Section
9.9. In the event that the Employer  Securities  are not readily  tradable on an
established  market,  the  Participant  shall be  entitled  to require  that the
Employer  repurchase the Employer  Securities under a fair valuation formula, as
provided by governmental  regulations.  The Participant or Beneficiary  shall be
entitled to exercise the put option  described in the  preceding  sentence for a
period of not more than 60 days following the date of  distribution  of Employer
Securities to him. If the put option is not exercised within such 60-day period,
the  Participant or Beneficiary may exercise the put option during an additional
period of not more  than 60 days  after  the  beginning  of the first day of the
first Plan Year  following  the Plan Year in which the first put  option  period
occurred,  all as provided in  regulations  promulgated  by the Secretary of the
Treasury.

8.2       Voting Rights.
          --------------

     Each Participant with an Employee Stock Ownership Account shall be entitled
to direct the Trustee as to the manner in which the Employer  Securities in such
Account  are  to be  voted.  Employer  Securities  held  in the  Employee  Stock
Ownership Suspense Account or the Exempt Loan Suspense Account shall be voted by
the Trustee on each issue with  respect to which  shareholders  are  entitled to
vote in the manner directed by the majority of the Participants who directed the
Trustee as to the manner of voting their shares in the Employee Stock  Ownership
Accounts with respect to such issue.  Prior to the initial allocation of shares,
the Trustee shall be entitled to vote the shares in the Suspense Account without
prior direction from the Participants or the Administrator.  In the event that a
Participant fails to give timely voting instructions to the Trustee with respect
to the  voting  of his  allocated  Employer  Securities,  the  Trustee  shall be
entitled to vote such shares in its discretion.

                                      -27-

<PAGE>

8.3       Nondiscrimination in Employee Stock Ownership Contributions.
          ------------------------------------------------------------

     In the event that the amount of the Employee Stock Ownership  contributions
that would be  required  in any Plan Year to make the  scheduled  payments on an
Exempt Loan would exceed the amount that would  otherwise be  deductible  by the
Employer for such Plan Year under Code Section 404, then no more than  one-third
of the Employee Stock Ownership  contributions  for the Plan Year, which is also
the Employer's  taxable year,  shall be allocated to the group of Employees who,
during the Plan Year or the preceding Plan Year:

     (a)  Was at any time a 5 percent owner of the Employer;

     (b)  Received  compensation  from the  Employer  in excess of  $75,000,  as
adjusted under Code Section 414(q);

     (c)  Received  compensation  from the  Employer  in excess of  $50,000,  as
adjusted under Code Section 414(q), and was in the "top-paid group" of employees
(as defined below) for such year; or

     (d)  Was at any time an officer and  received compensation  greater than 50
percent of the amount in effect under Code Section 415(b)(1)(A), as adjusted for
cost-of-living  increases  permitted under Code Section  415(d)(1),  but without
regard to any adjustment under Code Section 415(c)(6)(A).

An Employee shall be deemed a member of the "top-paid  group" of employees for a
given Plan Year if such Employee is in the group of the top 20% of the employees
of the Employer when ranked on the basis of compensation.

8.4       Dividends.
          ----------

     Dividends  paid  with  respect  to  Employer   Securities   credited  to  a
Participant's  Employee  Stock  Ownership  account as of the record date for the
dividend  payment  may be  paid in cash  to the  Participants,  pursuant  to the
directions  of the Board of Directors of the Sponsor.  If the Board of Directors
shall  direct  that  the   aforesaid   dividends   shall  be  paid  directly  to
Participants,  the  quarterly  dividends  paid  with  respect  to such  Employer
Securities shall be paid to the Plan, from which dividend  distributions in cash
shall be made to the  Participants  with respect to the Employer  Securities  in
their Employee Stock Ownership  Accounts within 90 days of the close of the Plan
Year in which the dividends were paid. Dividends on Employer Securities obtained
pursuant to an Exempt Loan and still held in the Suspense Account may be used to
make payments on an Exempt Loan, as described in Section 8.5.

                                      -28-

<PAGE>

8.5       Exempt Loans.
          -------------

     (a)  The Sponsor may direct the Trustee to obtain Exempt Loans.  The Exempt
Loan may take the form of (i) a loan from a bank or other  commercial  lender to
purchase Employer Securities (ii) a loan from the Employer to the Plan; or (iii)
an installment sale of Employer Securities to the Plan. The proceeds of any such
Exempt  Loan shall be used,  within a  reasonable  time after the Exempt Loan is
obtained, only to purchase Employer Securities,  repay the Exempt Loan, or repay
any prior  Exempt  Loan.  Any such Exempt Loan shall  provide for no more than a
reasonable rate of interest and shall be without  recourse against the Plan. The
number  of  years  to  maturity   under  the  Exempt  Loan  must  be  definitely
ascertainable  at all  times.  The only  assets of the Plan that may be given as
collateral for an Exempt Loan are Employer Securities acquired with the proceeds
of the Exempt Loan and Employer  Securities  that were used as collateral  for a
prior  Exempt Loan repaid with the  proceeds of the current  Exempt  Loan.  Such
Employer  Securities  so  pledged  shall be placed in an  Exempt  Loan  Suspense
Account. No person or institution entitled to payment under an Exempt Loan shall
have recourse against Trust assets other than the aforesaid collateral, Employer
Stock Ownership  contributions (other than contributions of Employer Securities)
that are available under the Plan to meet obligations  under the Exempt Loan and
earnings   attributable   to  such   collateral   and  the  investment  of  such
contributions.  All Employee Stock Ownership  contributions paid during the Plan
Year in which an  Exempt  Loan is made  (whether  before  or after  the date the
proceeds  of the  Exempt  Loan  are  received),  all  Employee  Stock  Ownership
contributions paid thereafter until the Exempt Loan has been repaid in full, and
all earnings from  investment of such Employee  Stock  Ownership  contributions,
without regard to whether any such Employee Stock  Ownership  contributions  and
earnings have been allocated to Participants' Employee Stock Ownership Accounts,
shall be available to meet obligations under the Exempt Loan as such obligations
accrue, or prior to the time such obligations accrue,  unless otherwise provided
by the  Employer  at the time any such  contribution  is  made.  Any  pledge  of
Employer  Securities shall provide for the release of shares so pledged upon the
payment of any portion of the Exempt Loan.

     (b)  For each Plan Year during the duration of the Exempt Loan,  the number
of shares of  Employer  Securities  released  from such  pledge  shall equal the
number of encumbered shares held immediately before release for the current Plan
Year  multiplied  by a fraction.  The  numerator  of the  fraction is the sum of
principal and interest paid in such Plan Year.  The  denominator of the fraction
is the sum of the  numerator  plus the principal and interest to be paid for all
future  years.  Such years will be  determined  without  taking into account any
possible  extension  or renewal  periods.  If  interest  on any  Exempt  Loan is
variable, the

                                      -29-

<PAGE>

interest  to be paid in future  years under the Exempt Loan shall be computed by
using the interest rate applicable as of the end of the Plan Year.

     (c)  Notwithstanding  the foregoing,  the Trustee may obtain an Exempt Loan
pursuant to the terms of which the number of Employer  Securities to be released
from  encumbrance  shall  be  determined  solely  with  reference  to  principal
payments. In the event that such an Exempt Loan is obtained,  annual payments of
principal and interest  shall be at a cumulative  rate that is not less rapid at
any time than level  payments of such  amounts  for not more than 10 years.  The
amount of interest in any such annual loan repayment  shall be disregarded  only
to the extent that it would be  determined  to be interest  under  standard loan
amortization  tables.  The requirement set forth in the preceding sentence shall
not be  applicable  from the time that,  by reason of a renewal,  extension,  or
refinancing,  the sum of the expired  duration of the Exempt  Loan,  the renewal
period,  the extension period,  and the duration of a new Exempt Loan exceeds 10
years.

8.6       Exempt Loan Payments.
          ---------------------

     (a)  Payments of  principal  and  interest on any Exempt Loan during a Plan
Year shall be made by the Trustee (as directed by the  Administrator)  only from
(1) Employee Stock Ownership  contributions to the Trust made to meet the Plan's
obligation   under  an  Exempt  Loan  (other  than   contributions  of  Employer
Securities) and from any earnings  attributable  to Employer  Securities held as
collateral  for an  Exempt  Loan and  investments  of such  contributions  (both
received  during or prior to the Plan Year);  (2) the  proceeds of a  subsequent
Exempt Loan made to repay a prior Exempt Loan;  and (3) the proceeds of the sale
of any  Employer  Securities  held  as  collateral  for  an  Exempt  Loan.  Such
contribution  and earnings  shall be accounted for  separately by the Plan until
the Exempt Loan is repaid.

     (b)  Employer Securities  released by reason of the payment of principal or
interest on an Exempt Loan from  amounts  allocated  to  Participants'  Employee
Stock  Ownership  Accounts  shall  immediately  upon payment be allocated as set
forth in Section 5.5.


     (c) The Employer shall contribute to the Trust sufficient amounts to enable
the Trust to pay  principal  and  interest on any such Exempt  Loans as they are
due, provided however that no such contribution  shall exceed the limitations in
Section 5.6. In the event that such  contributions  by reason of the limitations
in  Section  5.6 are  insufficient  to  enable  the Trust to pay  principal  and
interest on such Exempt Loan as it is due, then upon the  Trustee's  request the
Employer shall:

                                      -30-

<PAGE>

          (1) Make an Exempt  Loan to the Trust in  sufficient  amounts  to meet
     such  principal  and  interest  payments.  Such new  Exempt  Loan  shall be
     subordinated to the prior Exempt Loan.  Securities released from the pledge
     of the prior Exempt Loan shall be pledged as  collateral  to secure the new
     Exempt Loan. Such Employer Securities will be released from this new pledge
     and allocated to the Employee Stock Ownership  Accounts of the Participants
     in accordance with applicable provisions of the Plan;

          (2) Purchase  any  Employer  Securities  pledged as  collateral  in an
     amount  necessary to provide the Trustee with sufficient  funds to meet the
     principal and interest repayments. Any such sale by the Plan shall meet the
     requirements of Section 408(e) of ERISA; or

          (3) Any combination of the foregoing. However, the Employer shall not,
     pursuant to the provisions of this  subsection,  do, fail to do or cause to
     be done any act or thing which would  result in a  disqualification  of the
     Plan as an Employee Stock Ownership Plan under the Code.

     (d)  Except as  provided  in  Section  8.1 above  and  notwithstanding  any
amendment to or  termination  of the Plan which causes it to cease to qualify as
an Employee Stock Ownership plan within the meaning of Section 4975(e)(7) of the
Code,  or any  repayment  of an Exempt  Loan,  no shares of Employer  Securities
acquired  with the proceeds of an Exempt Loan  obtained by the Trust to purchase
Employer  Securities may be subject to a put, call or other option,  or buy-sell
or  similar  arrangement  while  such  shares  are held by the Plan or when such
Shares are distributed from the Plan.

8.7       Put Option.
          -----------

     If a Participant  exercises a put option (as set forth in Section 8.1) with
respect  to  Employer  Securities  that  were  distributed  as  part  of a total
distribution pursuant to which a Participant's  Employee Stock Ownership Account
is  distributed  to him in a single  taxable year,  the Employer or the Plan may
elect to pay the purchase price of the Employer  Securities over a period not to
exceed 5 years. Such payments shall be made in substantially  equal installments
not less frequently than annually over a period beginning not later than 30 days
after the exercise of the put option.  Reasonable  interest shall be paid to the
Participant  with  respect  to the  unpaid  balance  of the  purchase  price and
adequate  security shall be provided with respect  thereto.  In the event that a
Participant  exercises a put option with respect to Employer Securities that are
distributed  as part of an installment  distribution,  the amount to be paid for
such  securities  shall be paid not later than 30 days after the exercise of the
put option.

                                      -31-

<PAGE>

8.8       Diversification Requirements
          ----------------------------

     Each  Participant who has completed at least 10 years of  participation  in
the Plan and has  attained  age 55 may elect  within 90 days  after the close of
each Plan Year during his "qualified  election  period" to direct the Plan as to
the  investment of at least 25 percent of his Employee Stock  Ownership  Account
(to the extent  such  percentage  exceeds  the amount to which a prior  election
under this  Section 8.8 had been made).  For  purposes of this  Section 8.8, the
term "qualified  election  period" shall mean the 5-Plan-Year  period  beginning
with the Plan Year after the Plan Year in which the  Participant  attains age 55
(or, if later,  beginning  with the Plan Year after the first Plan Year in which
the Employee first completes at least 10 years of participation in the Plan). In
the case of the  Employee  who has  attained  age 60 and  completed  10 years of
participation  in the prior  Plan Year and in the case of the  election  year in
which any other Participant who has met the minimum age and service requirements
for diversification  can make his last election hereunder,  he shall be entitled
to direct the Plan as to the  investment  of at least 50 percent of his Employee
Stock  Ownership  Account (to the extent such  percentage  exceeds the amount to
which a prior  election  under this  Section 8.8 had been made).  The Plan shall
make available at least 3 investment  options (not inconsistent with regulations
prescribed by the Department of Treasury) to each Participant making an election
hereunder. The Plan shall be deemed to have met the requirements of this Section
if the portion of the Participant's  Employee Stock Ownership Account covered by
the election  hereunder is  distributed  to the  Participant  or his  designated
Beneficiary  within 90 days after the period  during  which the  election may be
made. In the absence of such a  distribution,  the Trustee  shall  implement the
Participant's  election within 90 days following the expiration of the qualified
election period.

8.9       Independent Appraiser.
          ----------------------

     An independent  appraiser  meeting the requirements of Code 170(a)(1) shall
value the Employer  Securities in those Plan Years when such  securities are not
readily tradable on an established securities market.

                                      -32-

<PAGE>

                                   ARTICLE IX

                           PAYMENTS AND DISTRIBUTIONS
                           --------------------------

9.1       Payments on Termination of Service -- In General.
          -------------------------------------------------

     All  benefits  provided  under  this Plan shall be funded by the value of a
Participant's  vested  interest  in the  Fund.  As soon as  practicable  after a
Participant's  Retirement,  death or termination of Service,  the  Administrator
shall  ascertain  the value of his vested  interest in the Fund,  as provided in
Article V, and the Administrator shall hold or dispose of the same in accordance
with the following provisions of this Article IX.

9.2       Commencement of Payments.
          -------------------------

     (a) Distributions upon Retirement or Death. Upon a Participant's Retirement
or Death,  payment of  benefits  under this Plan shall,  unless the  Participant
otherwise  elects (in  accordance  with Section  9.3),  commence no later than 6
months  after  the  close  of the  Plan  Year in  which  occurs  the date of the
Participant's Retirement or death.

     (b)  Distribution  following  Termination of Service.  Unless a Participant
elects  otherwise,  if a Participant  terminates  Service prior to Retirement or
death, he shall be accorded an opportunity to commence  receipt of distributions
from his Accounts  within six (6) months after the Valuation Date next following
the date of his  termination of service.  A Participant  who terminates  Service
with  a  deferred   vested  benefit  shall  be  entitled  to  receive  from  the
Administrator  a  statement  of his  benefits.  In the event that a  Participant
elects not to commence receipt of distributions  from his Accounts in accordance
with  this  Section  9.2(b),   after  the  Participant   incurs  a  Break,   the
Administrator  shall  transfer his deferred  vested  interest to a  distribution
account.  If a Participant's  vested Employer Account does not exceed (or at the
time of any prior  distribution did not exceed) $3,500,  the Plan  Administrator
may  distribute  the  vested  portion  of  his  Employer   Account  as  soon  as
administratively feasible without the consent of the Participant or his spouse.

     (c)  Distribution  of  Accounts  Greater  Than  $3,500.  If the  value of a
Participant's  vested  Account  balance  exceeds  (or at the  time of any  prior
distribution   exceeded)   $3,500,   and  the  Account  balance  is  immediately
distributable,  the Participant must consent to any distribution of such Account
balance.  The Plan  Administrator  shall notify the  Participant of the right to
defer any  distribution  until the  Participant's  Account  balance is no longer
immediately distributable.  The consent of the Participant shall not be required
to the extent that a distribution  is required to satisfy Code  ss.401(a)(9)  or
Code ss.415.

                                      -33-

<PAGE>

9.3       Mandatory Commencement of Benefits.
          -----------------------------------

     (a)  Unless a Participant elects  otherwise,  in writing,  distribution  of
benefits  will begin no later than the 60th day after the latest of the close of
the Plan Year in which (i) the Participant attains age 65, (ii) occurs the tenth
anniversary of the year in which the Participant commenced  participation in the
Plan Year, or (iii) the Participant terminates Service with the Employer.

     (b) In the event that the Plan shall be subsequently amended to provide for
a form of  distribution  other  than a lump sum,  as of the  first  distribution
calendar year,  distributions,  if not made in a lump sum, may be made only over
one of the following periods (or a combination thereof):

           (i) the life of the Participant,

          (ii) the life of the Participant and the designated beneficiary,

         (iii) a period certain  not extending beyond the life expectancy of the
               Participant, or

          (iv) a period certain not extending beyond the joint and last survivor
               expectancy of the Participant and a designated beneficiary.

     (c) In the event that the Plan shall be subsequently amended to provide for
a form of distribution  other than a lump sum, if the participant's  interest is
to be distributed in other than a lump sum, the following  minimum  distribution
rules shall apply on or after the required beginning date:

          (i)  If a Participant's benefit is to be distributed over (1) a period
     not extending  beyond the life  expectancy of the  Participant or the joint
     life and last survivor  expectancy of the Participant and the Participant's
     designated  beneficiary  or (2) a  period  not  extending  beyond  the life
     expectancy  of  the  designated  beneficiary,  the  amount  required  to be
     distributed for each calendar year,  beginning with  distributions  for the
     first distribution calendar year, must at least equal the quotient obtained
     by dividing the Participant's benefit by the applicable life expectancy.

          (ii)  For calendar years beginning after December 31, 1988, the amount
     to be distributed  each year,  beginning with  distributions  for the first
     distribution  calendar year shall not be less than the quotient obtained by
     dividing the Participant's benefit by the lesser of (1) the applicable life
     expectancy  or (2) if  the  Participant's  spouse  is  not  the  designated
     beneficiary, the

                                      -34-

<PAGE>

applicable  divisor  determined  from the table  set  forth in Q&A-4 of  section
1.401(a)(9)-2 of the Proposed Regulations.  Distributions after the death of the
participant  shall be  distributed  using  the  applicable  life  expectancy  in
sub-section  (iii)  above as the  relevant  divisor  without  regard to Proposed
Regulations
1.401(a)(9)-2.

          (iii) The minimum  distribution  required for the Participant's  first
     distribution  calendar  year  must be made on or before  the  Participant's
     required beginning date. The minimum distribution for other calendar years,
     including the minimum  distribution for the  distribution  calendar year in
     which the employee's  required  beginning  date occurs,  must be made on or
     before December 31 of the distribution calendar year.

     (d)  If a Participant dies after a distribution has commenced in accordance
with Section 8.3(b) but before his entire interest has been  distributed to him,
the remaining  portion of such interest shall be distributed to his  Beneficiary
at least as rapidly as under the method of distribution in effect as of the date
of his death.

     (e)  If a Participant shall die before the  distribution of his interest in
the Plan has begun, the entire interest of the Participant  shall be distributed
by December 31 of the calendar  year  containing  the fifth  anniversary  of the
death of the Participant, except in the following events:

          (i) If any portion of the Participant's interest is payable to (or for
     the benefit of) a designated beneficiary over a period not extending beyond
     the life expectancy of such  beneficiary and such  distributions  begin not
     later than  December 31 of the  calendar  year  immediately  following  the
     calendar year in which the Participant died.

          (ii) If any  portion of the  Participant's  interest is payable to (or
     for the benefit of) the  Participant's  spouse over a period not  extending
     beyond the life expectancy of such spouse and such  distributions  begin no
     later than December 31 of the calendar year in which the Participant  would
     have attained age 70-1/2.

     If the Participant has not made a distribution  election by the time of his
death,  the  Participant's  designated  beneficiary  shall  elect the  method of
distribution  no later than the earlier of (1) December 31 of the calendar  year
in which  distributions  would be required  to begin  under this  Article or (2)
December 31 of the calendar  year which  contains the fifth  anniversary  of the
date  of  death  of the  Participant.  If  the  Participant  has  no  designated
beneficiary,  or if the  designated  beneficiary  does  not  elect a  method  of
distribution, distribution of the Participant's

                                      -35-

<PAGE>

entire  interest  shall  be  completed  by  December  31 of  the  calendar  year
containing the fifth anniversary of the Participant's death.

     (f)  For purposes of this Article, the life expectancy of a Participant and
his spouse may be redetermined  but not more frequently than annually.  The life
expectancy (or joint and last survivor expectancy) shall be calculated using the
attained  age  of  the  Participant  (or  designated   beneficiary)  as  of  the
Participant's (or designated  beneficiary's) birthday in the applicable calendar
year reduced by one for each calendar year which has elapsed since the date life
expectancy was first calculated.  If life expectancy is being recalculated,  the
applicable life expectancy shall be the life expectancy as so recalculated.  The
applicable  calendar year shall be the first distribution  calendar year, and if
life expectancy is being  recalculated,  such succeeding  calendar year.  Unless
otherwise  elected by the Participant (or his spouse, if applicable) by the time
distributions  are required to begin,  life  expectancies  shall be recalculated
annually.  Any such election not to recalculate  shall be irrevocable  and shall
apply to all subsequent  years.  The life expectancy of a nonspouse  beneficiary
may not be recalculated.

     (g)  For purposes of Section 9.3(b) and 9.3(e),  any amount paid to a child
shall be treated  as if it had been paid to a  surviving  spouse if such  amount
will become payable to the surviving  spouse upon such child  reaching  majority
(or other designated event permitted under regulations).

     (h)  For distributions beginning before the Participant's  death, the first
distribution  calendar  year is the  calendar  year  immediately  preceding  the
calendar year which  contains the  Participant's  required  beginning  date. For
distributions  beginning after the Participant's  death, the first  distribution
calendar year is the calendar year in which  distributions are required to begin
pursuant to this Article.

9.4       Required Beginning Dates.
          -------------------------

     (a) General Rule. The required beginning date of a Participant is the first
day of April of the  calendar  year  following  the  calendar  year in which the
participant attains age 70-1/2.

     (b) Transitional rules.  The required  beginning date  of a Participant who
attains age 70-1/2  before  January 1, 1988,  shall be  determined in accordance
with (1) or (2) below:

          (1) Non-5-percent owners. The required beginning date of a Participant
     who is not a 5-percent owner is the first day of

                                      -36-

<PAGE>

     April of the calendar year  following the calendar  year in which the later
     of retirement or attainment or age 70-1/2 occurs.

          (2) 5-percent owners. The required beginning date of a Participant who
     is a 5-percent  owner during any year beginning after December 31, 1989, is
     the first day of April following the later of:

               (i) the  calendar  year in  which  the  Participant  attains  age
          70-1/2, or

               (ii) the earlier of the  calendar  year with or within which ends
          the Plan Year in which the Participant  becomes a 5- percent owner, or
          the calendar year in which the Participant retires.

          The required  beginning date of a Participant  who is not a 5- percent
     owner who  attains  age 70-1/2  during  1988 and who has not  retired as of
     January 1, 1989, is April 1, 1990.

     (c)  5-percent owner.  A  Participant  is treated as a 5- percent owner for
purposes of this section if such  Participant is a 5-percent owner as defined in
section  416(i) of the Code  (determined  in  accordance  with  section  416 but
without  regard to whether  the plan is  top-heavy)  at any time during the Plan
Year ending  with or within the  calendar  year in which such owner  attains age
66-1/2 or any subsequent Plan Year. Once distributions have begun to a 5-percent
owner under this  section,  they must  continue to be  distributed,  even if the
Participant ceases to be a 5-percent owner in a subsequent year.

9.5       Form of Payment.
          ----------------
          
     Each  Participant's  vested  interest  shall be  distributed  in a lump sum
payment. Notwithstanding the preceding sentence, but subject to Section 9.3, the
Administrator  may not  distribute  a lump  sum  when  the  present  value  of a
Participant's  total  Account  balances  is in  excess  of  $3,500  without  the
Participant's  consent.  This  form  of  payment  shall  be the  normal  form of
distribution.  Furthermore,  however,  in the event that the Administrator  must
commence  distributions  with respect to an Employee who has attained age 70-1/2
and is still employed by the Employer, if the Employee does not elect a lump sum
distribution,  payments shall be made in  installments  in such amounts as shall
satisfy the minimum distribution rules of Section 9.3.

9.6       Payments Upon Termination of Plan.
          ----------------------------------

     Upon  termination  of this Plan pursuant to Sections  13.2,  13.4,  13.5 or
13.6,  the  Administrator  shall  continue to perform its duties and the Trustee
shall make all payments upon the fol-

                                      -37-

<PAGE>

lowing terms,  conditions and provisions:  All interests of  Participants  shall
immediately  become fully vested; the value of the interests of all Participants
shall be determined within 60 days after such termination, and the Administrator
shall have the same powers to direct the Trustee in making payments as contained
in Sections 9.1 and 13.5.

9.7       Distributions Pursuant to Qualified Domestic Relations Orders.
          --------------------------------------------------------------

     Upon receipt of a domestic relations order, the Administrator  shall notify
promptly the Participant and any alternate payee of receipt of the order and the
Plan's  procedure  for  determining  whether the order is a  Qualified  Domestic
Relations  Order.  While the issue of  whether a domestic  relations  order is a
Qualified  Domestic  Relations Order is being determined,  if the benefits would
otherwise be paid, the  Administrator  shall segregate in a separate  account in
the Plan the amounts  that would be payable to the  alternate  payee during such
period if the order were a  Qualified  Domestic  Relations  Order.  If within 18
months the order is determined to be a Qualified  Domestic  Relations Order, the
amounts  so  segregated,   along  with  the  interest  or  investment   earnings
attributable  thereto shall be paid to the alternate  payee.  Alternatively,  if
within 18 months,  it is determined  that the order is not a Qualified  Domestic
Relations  Order or if the issue is still  unresolved,  the  amounts  segregated
under this Section 9.6, with the earnings attributable thereto, shall be paid to
the  Participant or Beneficiary  who would have been entitled to such amounts if
there had been no order. The  determination as to whether the order is qualified
shall be applied prospectively.  Thus, if the Administrator  determines that the
order is a Qualified  Domestic  Relations Order after the 18-month  period,  the
Plan shall not be liable for  payments to the  alternative  payee for the period
before the order is determined to be a Qualified Domestic Relations Order.

9.8       Cash-Out Distributions
          ----------------------

     If a Participant receives a distribution of the entire present value of his
vested  Account  balances  under  this Plan  because of the  termination  of his
participation in the Plan, the Plan shall disregard a Participant's Service with
respect to which such cash-out  distribution  shall have been made, in computing
his accrued benefit under the Plan in the event that a Former  Participant shall
again become an Employee and become  eligible to participate in the Plan. Such a
distribution  shall be deemed to be made on termination of  participation in the
Plan if it is made not later  than the close of the second  Plan Year  following
the Plan Year in which such  termination  occurs.  The forfeitable  portion of a
Participant's  accrued  benefit shall be restored upon  repayment to the Plan by
such former Participant of the full amount of the

                                      -38-

<PAGE>

cash-out  distribution,  provided that the former  Participant  again becomes an
Employee.  Such repayment must be made by the Employee not later than the end of
the  5-year  period  beginning  with the date of the  distribution.  Forfeitures
required to be restored by virtue of such  repayment  shall be restored from the
following sources in the following order of preference: (i) current forfeitures;
(ii) additional  employee stock ownership  contributions,  as appropriate and as
subject to Section 5.6; and (iii) investment  earnings of the Fund. In the event
that a Participant's interest in the Plan is totally forfeitable,  a Participant
shall be deemed to have received a distribution  of zero upon his termination of
Service.  In the event of a return to Service  within 5 years of the date of his
deemed  distribution,  the  Participant  shall  be  deemed  to have  repaid  his
distribution in accordance with the rules of this Section 9.8.

9.9       ESOP Distribution Rules.
          ------------------------

     Notwithstanding  any  provision  of this  Article IX to the  contrary,  the
distribution  of a Participant's  Employee Stock  Ownership  Account (unless the
Participant   elects   otherwise  in  writing),   shall   commence  as  soon  as
administratively feasible as of the first Valuation Date coincident with or next
following his death,  disability or termination of Service, but not later than 1
year after the close of the Plan Year in which the  Participant  separates  from
Service by reason of the attainment of his Normal  Retirement Date,  disability,
death or  separation  from Service.  In addition,  all  distributions  hereunder
shall,  to the extent  that the  Participant's  Account is  invested in Employer
Securities,  be made in the  form of  Employer  Securities.  Fractional  shares,
however, may be distributed in the form of cash.

9.10      Withholding.
          ------------

     (a)  Notwithstanding  any  provision of the Plan to the contrary that would
otherwise  limit a  distributee's  election under this Article IX, a distributee
may elect, at the time and in the manner  prescribed by the Plan  Administrator,
to have any portion of an "eligible  rollover  distribution" paid directly to an
"eligible retirement plan" specified by the distributee in a "direct rollover."

     (b) For purposes of this Section 9.10, an "eligible rollover  distribution"
is any  distribution  of all or any  portion of the balance to the credit of the
distributee,  except that an "eligible rollover  distribution" does not include:
any  distribution  that  is one of a  series  of  substantially  equal  periodic
payments  (not  less  frequently  than  annually)  made  for the  life  (or life
expectancy) of the  distributee or the joint lives (or joint life  expectancies)
of the  distributee  and  the  distributee's  designated  beneficiary,  or for a
specified period of ten years or more; any distribution

                                      -39-

<PAGE>

to the extent such distribution is required under section 401(a)(9) of the Code;
and the  portion of any  distribution  that is not  includible  in gross  income
(determined without regard to the exclusion for net unrealized appreciation with
respect to Employer Securities).

     (c) For purposes of this Section 9.10, an "eligible  retirement plan" is an
individual  retirement  account  described  in  section  408(a) of the Code,  an
individual  retirement  annuity  described  in  section  408(b) of the Code,  an
annuity  plan  described  in section  403(a) of the Code,  or a qualified  trust
described in section 401(a) of the Code, that accepts the distributee's eligible
rollover   distribution.   However,   in  the  case  of  an  "eligible  rollover
distribution"  to the  surviving  spouse,  an "eligible  retirement  plan" is an
individual retirement account or individual retirement annuity.

     (d) For purposes of this Section 9.10, a distributee includes a Participant
or former Participant.  In addition,  the Participant's or former  Participant's
surviving spouse and the Participant's or former  Participant's spouse or former
spouse who is the alternate payee under a qualified domestic relations order, as
defined in section  414(p) of the Code,  are  "distributees"  with regard to the
interest of the spouse or former spouse.

     (e) For purposes of this Section 9.10, a "direct  rollover" is a payment by
the Plan to the "eligible retirement plan" specified by the distributee.

9.11      Waiver of 30-day Notice.
          ------------------------

     If a distribution  is one to which sections  401(a)(11) and 417 of the Code
do not apply,  such distribution may commence less than 30 days after the notice
required under section  1.411(a)-11(c)  of the Income Tax  Regulations is given,
provided that: (1) the Plan  Administrator  clearly informs the Participant that
the  Participant has a right to a period of at least 30 days after receiving the
notice to consider the decision of whether or not to elect a distribution  (and,
if applicable, a particular distribution option), and (2) the Participant, after
receiving the notice, affirmatively elects a distribution.

                                      -40-

<PAGE>

                                    ARTICLE X

                     PROVISIONS RELATING TO TOP-HEAVY PLANS
                     --------------------------------------

10.1      Top-Heavy Rules to Control.
          ---------------------------

     Anything contained in this Plan to the contrary notwithstanding, if for any
Plan Year the Plan is a top-heavy plan, as determined pursuant to Section 416 of
the Code,  then the Plan must meet the  requirements  of this Article X for such
Plan Year.

10.2      Top-Heavy Plan Definitions.
          ---------------------------

     Unless a different meaning is plainly implied by the context, the following
terms as used in this Article X shall have the following meanings:

     (a)  "Accrued  Benefit" shall mean the account balances or accrued benefits
of an Employee, calculated pursuant to Section 10.3.

     (b)  "Determination  Date" shall mean,  with respect to any particular Plan
Year of this Plan,  the last day of the preceding  Plan Year (or, in the case of
the first  Plan  Year of the Plan,  the last day of the  first  Plan  Year).  In
addition,  the  term  "Determination  Date"  shall  mean,  with  respect  to any
particular  plan  year  of  any  plan  (other  than  this  Plan)  in a  Required
Aggregation  Group or a Permissive  Aggregation  Group, the last day of the plan
year of such plan which falls within the same calendar year as the Determination
Date for this Plan.

     (c)  "Employer" shall mean the Employer (as defined in Section  1.1(q)) and
any entity which is (1) a member of a controlled  group including such Employer,
while it is a member of such  controlled  group  (within  the meaning of Section
414(b) of the Code), (2) in a group of trades or businesses under common control
with such  Employer,  while it is under  common  control  (within the meaning of
Section  414(c) of the Code),  and (3) a member of an  affiliated  service group
including such Employer,  while it is a member of such affiliated  service group
(within the meaning of Section 414(m) of the Code).

     (d)  "Key  Employee" shall mean any  Employee  or former  Employee  (or any
Beneficiary of such Employee or former Employee, as the case may be) who, at any
time during the Plan Year or during the 4  immediately  preceding  Plan Years is
one of the following:

          (1) An officer of the Employer who has  compensation  greater than 50%
     of the  amount  in  effect  under  Code  415(b)(1)(A)  for the  Plan  Year;
     provided, however, that no

                                      -41-

<PAGE>

     more than  50 Employees  (or,  if lesser,  the greater of  3 or 10%  of the
     Employees) shall be deemed officers;

          (2) One of the 10 Employees having annual  compensation (as defined in
     Section  415 of the  Code) in  excess of the  limitation  in  effect  under
     Section  415(c)(1)(A)  of the Code,  and owning (or  considered  as owning,
     within the meaning of Section 318 of the Code) the largest interests in the
     Employer;

          (3) Any Employee  owning (or considered as owning,  within the meaning
     of Section  318 of the Code) more than 5% of the  outstanding  stock of the
     Employer  or stock  possessing  more than 5% of the total  combined  voting
     power of all stock of the Employer; or

          (4) Any Employee having annual compensation (as defined in Section 415
     of the Code) of more than  $150,000  and who would be  described in Section
     10.2(d)(3) if "1%" were substituted for "5%" wherever the latter percentage
     appears.

     For purposes of applying  Section 318 of the Code to the provisions of this
Section  10.2(d),   Section  318(a)(2)(C)  of  the  Code  shall  be  applied  by
substituting "5%" for "50%" wherever the latter percentage appears. In addition,
for purposes of this Section 10.2(d),  the provisions of Section 414(b), (c) and
(m) shall not apply in determining ownership interests in the Employer. However,
for purposes of determining  whether an individual has compensation in excess of
$150,000,  or whether an individual is a Key Employee  under Section  10.2(d)(1)
and (2),  compensation from each entity required to be aggregated under Sections
414(b),  (c) and (m) of the Code  shall be taken into  account.  Notwithstanding
anything  contained herein to the contrary,  all  determinations as to whether a
person is or is not a Key Employee shall be resolved by reference to Section 416
of the Code and any rules and regulations promulgated thereunder.

     (e)  "Non-Key Employee"  shall mean any Employee or former Employee (or any
Beneficiary of such Employee or former Employee,  as the case may be) who is not
considered to be a Key Employee with respect to this Plan.

     (f)  "Permissive  Aggregation  Group"  shall mean all plans in the Required
Aggregation  Group and any other plans  maintained by the Employer which satisfy
Sections  401(a)(4)  and 410 of the  Code  when  considered  together  with  the
Required Aggregation Group.

     (g)  "Required  Aggregation  Group"  shall  mean each plan  (including  any
terminated plan) of the Employer in which a Key Employee is (or in the case of a
terminated  plan,  had  been) a  Participant  in the Plan  Year  containing  the
Determination Date or

                                      -42-

<PAGE>

any of the 4 preceding  Plan Years,  and each other plan of the  Employer  which
enables any plan of the  Employer in which a Key  Employee is a  Participant  to
meet the requirement of Sections 401(a)(4) and 410 of the Code.

10.3      Calculation of Accrued Benefits.
          --------------------------------

     (a)  An Employee's Accrued Benefit shall be equal to:

          (1) With respect to this Plan or any other defined  contribution  plan
     (other than a defined  contribution pension plan) in a Required Aggregation
     Group or a Permissive  Aggregation  Group, the Employee's  account balances
     under the respective plan,  determined as of the most recent plan valuation
     date within a 12-month period ending on the Determination  Date,  including
     contributions  actually  made  after  the  valuation  date but  before  the
     Determination  Date (and, in the first plan year of a plan,  also including
     any contributions  made after the Determination Date which are allocated as
     of a date in the first plan year).

          (2)  With  respect  to any  defined  contribution  pension  plan  in a
     Required   Aggregation  Group  or  a  Permissive   Aggregation  Group,  the
     Employee's  account  balances  under  the plan,  determined  as of the most
     recent  plan  valuation  date  within  a  12-month  period  ending  on  the
     Determination  Date,  including  contributions which have not actually been
     made, but which are due to be made as of the Determination Date.

          (3) With respect to any defined benefit plan in a Required Aggregation
     Group  or  a  Permissive  Aggregation  Group,  the  present  value  of  the
     Employee's  accrued  benefits  under  the plan,  determined  as of the most
     recent  plan  valuation  date  within  a  12-month  period  ending  on  the
     Determination  Date,  pursuant to the  actuarial  assumptions  used by such
     plan, and calculated as if the Employee  terminated Service under such plan
     as of the valuation  date (except that, in the first plan year of a plan, a
     current   Participant's   estimated   Accrued   Benefit   Plan  as  of  the
     Determination Date shall be taken into account).

          (4) If any  individual  has not  performed  services  for the Employer
     maintaining  the Plan at any time  during the 5-year  period  ending on the
     Determination  Date, any Accrued Benefit for such  individual  shall not be
     taken into account.

     (b)  The Accrued  Benefit  of any  Employee  shall be further  adjusted  as
follows:

                                      -43-

<PAGE>

          (1) The Accrued  Benefit  shall be  calculated  to include all amounts
     attributable to both Employer and Employee contributions, but shall exclude
     amounts  attributable to voluntary  deductible Employee  contributions,  if
     any.

          (2)  The  Accrued   Benefit   shall  be  increased  by  the  aggregate
     distributions  made with respect to an Employee under the plan or plans, as
     the case may be,  during  the 5- year  period  ending on the  Determination
     Date.

          (3) Rollover  and direct  plan-to-plan  transfers  shall be taken into
     account as follows:

               (A)  If the transfer is initiated by the Employee and made from a
          plan  maintained  by one  employer  to a plan  maintained  by  another
          unrelated employer,  the transferring plan shall continue to count the
          amount  transferred;  the  receiving  plan  shall not count the amount
          transferred.

               (B)  If the transfer is not  initiated by the Employee or is made
          between plans maintained by related  employers,  the transferring plan
          shall no longer count the amount transferred; the receiving plan shall
          count the amount transferred.

     (c) If any  individual  has not performed  services for the Employer at any
time during the 5-year  period  ending on the  Determination  Date,  any accrued
benefit for such  individual (and the account of such  individual)  shall not be
taken into account.

10.4      Determination of Top-Heavy Status.
          ----------------------------------

     This Plan shall be considered to be a top-heavy  plan for any Plan Year if,
as of the Determination Date, the value of the Accrued Benefits of Key Employees
exceeds 60% of the value of the Accrued Benefits of all eligible Employees under
the Plan.  Notwithstanding  the foregoing,  if the Employer  maintains any other
qualified  plan, the  determination  of whether this Plan is top-heavy  shall be
made  after  aggregating  all  other  plans  of the  Employer  in  the  Required
Aggregation  Group  and,  if  desired  by the  Employer  as a means of  avoiding
top-heavy  status,  after  aggregat-ing  any other plan of the  Employer  in the
Permissive  Aggregation  Group. If the required  Aggregation Group is top-heavy,
then  each  plan  contained  in such  group  shall be  deemed  to be  top-heavy,
notwithstanding  that any  particular  plan in such group would not otherwise be
deemed to be top-heavy.  Conversely,  if the Permissive Aggregation Group is not
top-heavy, then no plan contained in such group shall be deemed to be top-heavy,
notwithstanding that any particular plan in such group would otherwise be deemed
to be top-heavy. In no event shall a plan included in a top-heavy

                                      -44-

<PAGE>

Permissive Aggregation Group be deemed a top-heavy plan unless such plan is also
included in a top-heavy Required Aggregation Group.

10.5      Determination of Super Top-Heavy Status.
          ----------------------------------------

     The Plan shall be  considered  to be a super  top-heavy  plan if, as of the
Determination Date, the Plan would meet the test specified in Section 10.4 above
for  classification  as a top-heavy plan, except that "90%" shall be substituted
for "60%" whenever the latter percentage appears.

10.6      Minimum Contribution.
          ---------------------

     (a)  For any year in which the Plan is top-heavy, each Non-Key Employee who
has met the age and service  requirements,  if any, contained in the Plan, shall
be entitled to a minimum  contribution (which may include forfeitures  otherwise
allocable)  equal to a percentage of such Non-Key  Employee's  compensation  (as
defined in Section 415 of the Code) as follows:

          (1) If the Non-Key  Employee is not covered by a defined  benefit plan
     maintained by the Employer,  then the minimum  contribution under this Plan
     shall be 3% of such Non-Key Employee's compensation.

          (2) If the  Non-Key  Employee  is  covered by a defined  benefit  plan
     maintained by the Employer,  then the minimum  contribution under this Plan
     shall be 5% of such Non-Key Employee's compensation.

     (b)  Notwithstanding  the  foregoing,  the minimum  contribution  otherwise
allocable  to a  Non-Key  Employee  under  this  Plan  shall be  reduced  in the
following circumstances:

          (1) The percentage minimum contribution required under this Plan shall
     in no event exceed the  percentage  contribution  made for the Key Employee
     for whom such percentage is the highest for the Plan Year after taking into
     account contributions under other defined contribution plans in this Plan's
     Required Aggregation Group; provided, however, that this Section 10.7(b)(1)
     shall not apply if this Plan is  included in a Required  Aggregation  Group
     and this Plan enables a defined  benefit plan in such Required  Aggregation
     Group to meet the requirements of Section 401(a)(4) or 410 of the Code.

          (2)  No  minimum  contribution  shall  be  required  (or  the  minimum
     contribution  shall be reduced,  as the case may be) for a Non-Key Employee
     under  this  Plan  for any  Plan  Year if the  Employer  maintains  another
     qualified plan under which a

                                      -45-

<PAGE>

     minimum benefit or contribution is being accrued or made on account of such
     Plan Year,  in whole  or in part,  on behalf of  the Non-Key  Employee,  in
     accordance with Section 416(c) of the Code.

     (c)  For purposes of this Section 10.6, there shall be disregarded  (1) any
Employer   contributions   attributable   to  a  salary   reduction  or  similar
arrangement,  or (2) any Employer contributions to or any benefits under Chapter
21 of the Code (relating to the Federal Insurance  Contributions  Act), Title II
of the Social Security Act, or any other federal or state law.

     (d)  For  purposes of this  Section 10.6,  minimum  contributions  shall be
required to be made on behalf of only those Non-Key  Employees,  as described in
Section 10.7(a),  who have not terminated Service as of the last day of the Plan
Year.  If a  Non-Key  Employee  is  otherwise  entitled  to  receive  a  minimum
contribution  pursuant  to this  Section  10.6(d),  the fact that  such  Non-Key
Employee  failed  to  complete  1,000  Hours of  Service  or  failed to make any
mandatory  or elective  contributions  under this Plan,  if any are so required,
shall not preclude him from receiving such minimum contribution.

10.7      Vesting.
          --------

     (a)  For  any  Plan  Year  in  which  the  Plan  is  a  top-heavy  plan,  a
Participant's Employer account shall continue to vest according to the following
schedule:

          Years of Service Completed            Percentage Vested
          --------------------------            -----------------

               Less than 1                              0%
               1 but less than 2                       20%
               2 but less than 3                       40%
               3 but less than 4                       60%
               4 but less than 5                       80%
               5 or more                              100%

     (b)  For purposes of Section 10.7(a), the term "year of service" shall have
the same meaning as set forth in Section 1.1(kk), as modified by Section 3.2

     (c)  If for any Plan  Year  the  Plan  becomes  top-heavy  and the  vesting
schedule set forth in Section 10.7(a) becomes effective,  then, even if the Plan
ceases to be top-heavy in any  subsequent  Plan Year,  the vesting  schedule set
forth in Section 10.7(a) shall remain applicable with respect to any Participant
who has completed 3 Years of Service.

                                      -46-

<PAGE>

10.8      Maximum Benefit Limitation.
          ---------------------------

     For  any  Plan  Year  in  which  the  Plan  is a  top-heavy  plan,  Section
5.6(d)(1)(B)(i) and Section  5.6(d)(2)(B)(i)shall  be read by substituting "1.0"
for "1.25"  wherever the latter figure  appears;  provided,  however,  that such
substitution  shall not have the effect of reducing any benefit  accrued under a
defined  benefit  plan  prior to the first  day of the plan  year in which  this
Section 10.8 becomes applicable.

                                      -47-

<PAGE>

                                   ARTICLE XI

                                 ADMINISTRATION
                                 --------------

11.1      Appointment of Administrator.
          -----------------------------

         This Plan shall be  administered  by a committee  consisting of up to 5
persons,  whether or not Employees or Participants,  who shall be appointed from
time to time by the Board of Directors to serve at its pleasure. The Sponsor may
require  that each  person  appointed  as an  Administrator  shall  signify  his
acceptance by filing an acceptance with the Sponsor. The term "Administrator" as
used  in  this  Plan  shall  refer  to  the  members  of the  committee,  either
individually  or  collectively,  as  appropriate.  In the event that the Sponsor
shall  elect not to  appoint  any  individuals  to  constitute  a  committee  to
administer the Plan, the Sponsor shall serve as the Administrator hereunder.

11.2      Resignation or Removal of Administrator.
          ----------------------------------------

     An  Administrator  shall  have the  right to  resign  at any time by giving
notice in writing,  mailed or delivered to the Employer and to the Trustee.  Any
Administrator who was an employee of the Employer at the time of his appointment
shall be deemed to have resigned as an  Administrator  upon his  termination  of
Service. The Board of Directors may, in its discretion, remove any Administrator
with or without cause,  by giving notice in writing,  mailed or delivered to the
Administrator and to the Trustee.

11.3      Appointment of Successors: Terms of Office, Etc.
          ------------------------------------------------

     Upon the death,  resignation or removal of an  Administrator,  the Employer
may appoint,  by Board of  Directors'  resolution,  a successor  or  successors.
Notice  of  termination  of an  Administrator  and  notice of  appointment  of a
successor  shall be made by the  Employer  in  writing,  with  copies  mailed or
delivered  to the  Trustee,  and the  successor  shall  have all the  rights and
privileges and all of the duties and obligations of the predecessor.

11.4      Powers and Duties of Administrator.
          -----------------------------------

     The Administrator  shall have the following duties and  responsibilities in
connection with the administration of this Plan:

     (a)  To promulgate and enforce such rules,  regulations  and  procedures as
shall be  proper  for the  efficient  administration  of the Plan,  such  rules,
regulations and procedures to apply uniformly to all Employees, Participants and
Beneficiaries;

     (b)  To  determine  all  questions   arising  in  the   administra-   tion,
interpretation and application of the Plan, including ques-

                                      -48-

<PAGE>

tions of eligibility and of the status and rights of Participants, Beneficiaries
and any other persons hereunder;

     (c) To decide any dispute arising hereunder strictly in accordance with the
terms of the Plan; provided, however, that no Administrator shall participate in
any matter involving any questions  relating solely to his own  participation or
benefits under this Plan;

     (d) To advise the Employer and the Trustee regarding the known future needs
for  funds to be  available  for  distribution  in order  that the  Trustee  may
establish investments accordingly;

     (e) To correct defects,  supply omissions and reconcile  inconsistencies to
the extent necessary to effectuate the Plan;

     (f) To advise the Employer of the maximum  deductible con- tribution to the
Plan for each fiscal year;

     (g) To direct the Trustee  concerning  all payments which shall be made out
of the Fund pursuant to the provisions of this Plan;

     (h) To advise the Trustee on all  terminations of Service by  Participants,
unless the Employer has so notified the Trustee;

     (i) To confer  with the Trustee on the  settling of any claims  against the
Fund;

     (j) To make  recommendations  to the Board of  Directors  with  respect  to
proposed amendments to the Plan and the Trust Agreement;

     (k) To file all  reports  with  government  agencies,  Employees  and other
parties as may be required  by law,  whether  such  reports  are  initially  the
obligation of the Employer, the Plan or the Trustee; and

     (l) To have all such other  powers as may be  necessary  to  discharge  its
duties hereunder.

     Reasonable  discretion  is  granted  to the  Administrator  to  affect  the
benefits, rights and privileges of Participants,  Beneficiaries or other persons
affected by this Plan. The Administrator  shall exercise  reasonable  discretion
under  the  terms of this  Plan  and  shall  administer  the  Plan  strictly  in
accordance with its terms, such administration to be exercised uniformly so that
all persons similarly situated shall be similarly treated.

                                      -49-

<PAGE>

11.5      Action by Administrator.
          ------------------------

     The Administrator may elect a Chairman and Secretary from among its members
and may adopt rules for the conduct of its  business.  A majority of the members
then serving  shall  constitute a quorum for the  transaction  of business.  All
resolutions  or other  action taken by the  Administrator  shall be by vote of a
majority of those present at such meeting and entitled to vote.  Resolutions may
be adopted or other action taken without a meeting upon written  consent  signed
by at least a majority  of the  members.  All  documents,  instruments,  orders,
requests, directions,  instructions and other papers shall be executed on behalf
of  the   Administrator   by  either  the  Chairman  or  the  Secretary  of  the
Administrator,  if any,  or by any  member  or agent of the  Administrator  duly
authorized to act on the Administrator's behalf.

11.6      Participation by Administrators.
          --------------------------------

     No Administrator shall be precluded from becoming a Participant in the Plan
if he would be otherwise  eligible,  but he shall not be entitled to vote or act
upon  matters  or to  sign  any  documents  relating  specifically  to  his  own
participation  under the Plan,  except when such matters or documents  relate to
benefits generally.  If this  disqualification  results in the lack of a quorum,
then the Board of  Directors  shall  appoint a  sufficient  number of  temporary
Administrators  who  shall  serve for the sole  purpose  of  determining  such a
question.

11.7      Agents.
          -------

     The Administrator  may employ agents and provide for such clerical,  legal,
actuarial, accounting, medical, advisory or other services as it deems necessary
to perform its duties under this Plan.  The cost of such  services and all other
expenses incurred by the Administrator in connection with the  administration of
the Plan shall be paid from the Fund, unless paid by the Employer.

11.8      Allocation of Duties.
          ---------------------

     The duties,  powers and responsibilities  reserved to the Administrator may
be allocated among its members so long as such allocation is pursuant to written
procedures  adopted  by the  Administrator,  in  which  case,  except  as may be
required by the Act, no Administrator shall have any liability,  with respect to
any duties,  powers or  responsibilities  not  allocated to him, for the acts of
omissions of any other Administrator.

11.9      Delegation of Duties.
          ---------------------

     The  Administrator may delegate any of its duties to other employees of the
Employer, to the Trustee with its consent, or to

                                      -50-

<PAGE>

any other person or firm, provided that the Administrator shall prudently choose
such agents and rely in good faith on their actions.

11.10     Administrator's Action Conclusive.
          ----------------------------------

     Any action on matters  within the authority of the  Administrator  shall be
final and conclusive except as provided in Article XII.

11.11     Compensation and Expenses of Administrator.
          -------------------------------------------

     No  Administrator  who is  receiving  compensation  from the  Employer as a
full-time  employee,  as a director  or agent,  shall be entitled to receive any
compensation or fee for his services hereunder. Any other Administrator shall be
entitled  to  receive  such  reasonable  compensation  for  his  services  as an
Administrator  hereunder as may be mutually agreed upon between the Employer and
such  Administrator.  Any such compensation  shall be paid from the Fund, unless
paid by the Employer.  Each Administrator  shall be entitled to reimbursement by
the Employer  for any  reasonable  and  necessary  expenditures  incurred in the
discharge of his duties.

11.12     Records and Reports.
          --------------------

     The  Administrator  shall  maintain  adequate  records of its  actions  and
proceedings in  administering  this Plan and shall file all reports and take all
other actions as it deems  appropriate in order to comply with the Act, the Code
and governmental regulations issued thereunder.

11.13     Reports of Fund Open to Participants.
          -------------------------------------

     The  Administrator  shall  keep on  file,  in such  form as it  shall  deem
convenient  and  proper,  all  annual  reports  of  the  Fund  received  by  the
Administrator from the Trustee,  and a statement of each Participant's  interest
in the Fund as from time to time determined.  The annual reports of the Fund and
the statement of his own interest in the Fund, as well as a complete copy of the
Plan and the  Trust  Agreement  and  copies of annual  reports  to the  Internal
Revenue  Service,  shall be made available by the  Administrator to the Employer
for examination by each Participant during reasonable hours at the office of the
Employer,  provided,  however,  that the statement of a  Participant's  interest
shall not be made available for examination by any other Participant.

11.14     Named Fiduciary.
          ----------------

     The  Administrator is the named fiduciary for purposes of the Act and shall
be the designated agent for receipt of service of process on behalf of the Plan.
It shall use ordinary care and

                                      -51-

<PAGE>

diligence in the performance of its duties under this Plan. Nothing in this Plan
shall preclude the Employer from  indemnifying the Administrator for all actions
under this  Plan,  or from  purchasing  liability  insurance  to protect it with
respect to its duties under this Plan.

11.15     Information from Employer.
          --------------------------

     The  Employer  shall  promptly  furnish all  necessary  information  to the
Administrator  to  permit  it  to  perform  its  duties  under  this  Plan.  The
Administrator  shall be entitled to rely upon the accuracy and  completeness  of
all information furnished to it by the Employer,  unless it knows or should have
known that such information is erroneous.

11.16     Reservation of Rights by Employer.
          ----------------------------------

     Where rights are reserved in this Plan to the  Employer,  such rights shall
be exercised only by action of the Board of Directors, except where the Board of
Directors,  by  written  resolution,  delegates  any such  rights to one or more
officers of the Employer or to the Administrator. Subject to the rights reserved
to the Board of Directors  acting on behalf of the Employer as set forth in this
Plan,   no  member  of  the  Board  of  Directors   shall  have  any  duties  or
responsibilities under this Plan, except to the extent he shall be acting in the
capacity of an Administrator or Trustee.

11.17     Liability and Indemnification.
          ------------------------------

     (a)  The Administrator  shall perform all duties  required of it under this
Plan  in a  prudent  manner.  To the  extent  not  prohibited  by the  Act,  the
Administrator  shall not be responsible in any way for any action or omission of
the Employer,  the Trustee or any other  fiduciaries in the performance of their
duties and obligations set forth in this Plan and in the Trust Agreement. To the
extent  not  prohibited  by  the  Act,  the  Administrator  shall  also  not  be
responsible  for any act or omission of any of its  agents,  or with  respect to
reliance upon advice of its counsel (whether or not such counsel is also counsel
to the  Employer or the  Trustee),  provided  that such  agents or counsel  were
prudently chosen by the Administrator and that the Administrator  relied in good
faith upon the action of such agent or the advice of such counsel.

     (b)  The  Administrator  shall  not  be  relieved  from  responsibility  or
liability for any responsibility,  obligation or duty imposed upon it under this
Plan or under the Act. Except for its own gross negligence,  willful  misconduct
or  willful  breach  of the  terms  of this  Plan,  the  Administrator  shall be
indemnified  and held  harmless  by the  Employer  against  liability  or losses
occurring by reason of any act or omission of the Administrator to the

                                      -52-

<PAGE>

extent that such  indemnification  does not violate the Act or any other federal
or state laws.

11.18     Service as Trustee and Administrator.
          -------------------------------------

     Nothing in this Plan shall  prevent one or more  Trustees  from  serving as
Administrator under this Plan.

                                      -53-

<PAGE>

                                   ARTICLE XII

                                CLAIMS PROCEDURE
                                ----------------

12.1      Notice of Denial.
          -----------------

     If a Participant or his Beneficiary is denied any benefits under this Plan,
either in whole or in part,  the  Administrator  shall  advise the  claimant  in
writing of the amount of his benefit,  if any, and the specific  reasons for the
denial.  The  Administrator  shall also furnish the claimant at that time with a
written notice containing:

     (a)  A specific reference to pertinent Plan provisions;

     (b)  A description of any additional material or information  necessary for
the claimant to perfect his claim,  if possible,  and an explanation of why such
material or information is needed; and

     (c)  An explanation of the Plan's claim review procedure.

12.2      Right to Reconsideration.
          -------------------------

     Within 60 days of receipt of the information  described in 12.1 above,  the
claimant  shall,  if he  desires  further  review,  file a written  request  for
reconsideration with the Administrator.

12.3      Review of Documents.
          --------------------

     So long as the  claimant's  request  for review is pending  (including  the
60-day  period  described  in Section  12.2  above),  the  claimant  or his duly
authorized  representative  may review  pertinent  Plan  documents and the Trust
Agreement  (and any  pertinent  related  documents)  and may  submit  issues and
comments in writing to the Administrator.

12.4      Decision by Administrator.
          --------------------------

     A final and binding decision shall be made by the  Administrator  within 60
days of the filing by the claimant of his request for reconsideration; provided,
however, that if the Administrator feels that a hearing with the claimant or his
representative present is necessary or desirable,  this period shall be extended
an additional 60 days.

12.5      Notice by Administrator.
          ------------------------

     The  Administrator's  decision shall be conveyed to the claimant in writing
and  shall  include  specific  reasons  for the  decision,  written  in a manner
calculated to be understood  by the  claimant,  with specific  references to the
pertinent Plan provisions on which the decision is based.

                                      -54-

<PAGE>

                                  ARTICLE XIII

                       AMENDMENTS, TERMINATION AND MERGER
                       ----------------------------------

13.1      Amendments.
          -----------

     The  Employer  reserves  the right at any time and from  time to time,  and
retroactively   if  deemed  necessary  or  appropriate  by  it,  to  the  extent
permissible  under  law,  to  conform  with  governmental  regulations  or other
policies,  to amend in  whole  or in part any or all of the  provisions  of this
Plan, provided that:

     (a) No amendment shall make it possible for any part of the Fund to be used
for,  or  diverted  to,  purposes  other  than  for  the  exclusive  benefit  of
Participants or their  Beneficiaries  under the Trust  Agreement,  except to the
extent provided in Section 4.4;

     (b) No amendment may, directly or indirectly,  reduce the vested portion of
any  Participant's  interest as of the effective date of the amendment or change
the  vesting   schedule   with  respect  to  the  future   accrual  of  Employer
contributions for any Participants  unless each Participant with 3 or more Years
of Service with the Employer is permitted to elect to have the vesting  schedule
in effect before the amendment used to determine his vested benefit; and

     (c) No amendment may eliminate an optional form of benefit.

     (d) No  amendment  may  increase  the  duties of the  Trustee  without  its
consent.

     (e) No amendment that shall change any of the following types of provisions
shall be made more than once every 6 months,  other than to comport with changes
in the Code, the Act or the regulations  thereunder:  (i) any provision  stating
the amount and price of Employer Securities to be awarded to designated officers
and  directors or  categories  of officers and  directors;  (ii) any  provisions
specifying the timing of awards or allocations to officers and directors;  (iii)
any provision  setting  forth a formula that  determines  the amount,  price and
timing of allocations or awards,  using  objective  criteria such as earnings of
the  issuer,   value  of  the  Employer   Securities,   Years  of  Service,  job
classification and Compensation levels.

     Amendments  may be made in the form of Board of Directors'  resolutions  or
separate  written  document.  Copies of all amendments shall be delivered to the
Trustee.

                                      -55-

<PAGE>

13.2      Consolidation, Merger or Other Transactions of Employer.
          --------------------------------------------------------

     Nothing   in  this  Plan   shall   prevent   the   consolidation,   merger,
reorganization  or liquidation of the Employer,  or prevent the sale by Employer
of any or all of its property.  Any successor corporation or other entity formed
and resulting from any such  transaction  shall have the right to become a party
to this Plan by adopting the same by resolution  and by appointing a new Trustee
as though the Trustee had resigned in accordance with the Trust  Agreement,  and
by executing a proper  supplemental  agreement with the Trustee.  If, within 180
days from the  effective  date of such  transaction,  such new  entity  does not
become a party to this Plan as above provided,  this Plan shall automatically be
terminated and the Trustee shall make payments to the persons  entitled  thereto
in accordance with Section 9.5.

13.3      Consolidation or Merger of Trust.
          ---------------------------------

     In the event of any merger or  consolidation  of the Fund with, or transfer
in whole or in part of the assets and  liabilities of the Fund to, another trust
fund held  under any other plan of  deferred  compensation  maintained  or to be
established for the benefit of all or some of the Participants of this Plan, the
assets of the Fund applicable to such  Participants  shall be transferred to the
other trust fund only if:

     (a) Each  Participant  would receive a benefit under such  successor  trust
fund immediately  after the merger,  consolidation or transfer which is equal to
or greater than the benefit he would have been  entitled to receive  immediately
before the merger,  consolidation  or transfer  (determined  as if this Plan and
such transferee trust fund had then terminated);

     (b) Resolutions of the Board of Directors under this Plan, or of any new or
successor employer of the affected  Participants,  shall authorize such transfer
of assets,  and, in the case of the new or  successor  employer of the  affected
Participants,  its resolutions  shall include an assumption of liabilities  with
respect to such Participants' inclusion in the new employer's plan; and

     (c) Such  other  plan and trust are  qualified  under  Sections  401(a) and
501(a) of the Code.

13.4      Bankruptcy or Insolvency of Employer.
          -------------------------------------

     In the event of (a) the Employer's legal  dissolution or liquidation by any
procedure other than a consolidation or merger, (b) the Employer's receivership,
insolvency,  or  cessation  of its  business  as a  going  concern,  or (c)  the
commencement  of any  proceeding  by or against the  Employer  under the federal
bankruptcy

                                      -56-

<PAGE>

laws, and similar  federal or state statute,  or any federal or state statute or
rule   providing  for  the  relief  of  debtors,   compensation   of  creditors,
arrangement,  receivership,  liquidation  or  any  similar  event  which  is not
dismissed  within 30 days, this Plan shall terminate  automatically on such date
(provided,  however,  that if a proceeding  is brought  against the Employer for
reorganization  under  Chapter 11 of the United  States  Bankruptcy  Code or any
similar federal or state statute,  then this Plan shall terminate  automatically
if and when said  proceeding  results in a liquidation  of the Employer,  or the
approval of any Plan  providing  therefor,  or the  proceeding is converted to a
case under  Chapter 7 of the  Bankruptcy  Code or any  similar  conversion  to a
liquidation proceeding under federal or state law including, but not limited to,
a receivership proceeding).  In the event of any such termination as provided in
the foregoing sentence,  the Trustee shall make payments to the persons entitled
thereto in accordance with Section 9.5 hereof.

13.5      Voluntary Termination.
          ----------------------

     The Board of Directors  reserves  the right to  terminate  this Plan at any
time by giving to the  Trustee and the  Administrator  notice in writing of such
desire to terminate.  The Plan shall  terminate upon the date of receipt of such
notice,  the interests of all  Participants  shall become fully vested,  and the
Trustee shall make payments to each  Participant  or  Beneficiary  in accordance
with Section 9.5. Alternatively,  the Employer, in its discretion, may determine
to continue the Trust  Agreement and to continue the maintenance of the Fund, in
which event  distributions  shall be made upon the  contingencies and in all the
circumstances  which  would have been  entitled  such  distributions  on a fully
vested basis, had there been no termination of the Plan.

13.6   Partial Termination of Plan or Permanent Discontinuance of Contributions.
       -------------------------------------------------------------------------

     In the event that a partial termination of the Plan shall be deemed to have
occurred,  or if the Employer shall  discontinue  completely  its  contributions
hereunder,  the right of each affected  Participant  to his interest in the Fund
shall be fully vested. The Employer, in its discretion,  shall decide whether to
direct the Trustee to make  immediate  distribution  of such portion of the Fund
assets  to  the  persons  entitled  thereto  or  to  make  distribution  in  the
circumstances and contingencies  which would have controlled such  distributions
if there had been no partial termination or discontinuance of contributions.

                                      -57-

<PAGE>

                                   ARTICLE XIV

                                  MISCELLANEOUS
                                  -------------

14.1      No Diversion of Funds.
          ----------------------

     It is the  intention of the Employer  that it shall be  impossible  for any
part of the  corpus  or  income  of the Fund to be used  for,  or  diverted  to,
purposes  other  than for the  exclusive  benefit of the  Participants  or their
Beneficiaries,  except to extent that a return of the Employer's contribution is
permitted under Section 4.4.

14.2      Liability Limited.
          ------------------

     Neither the  Employer  nor the  Administrator,  nor any agents,  employees,
officers,  directors or  shareholders  of any of them, nor the Trustee,  nor any
other person shall have any  liability  or  responsibility  with respect to this
Plan, except as expressly provided herein.

14.3      Incapacity.
          -----------

     If the  Administrator  shall  receive  evidence  satisfactory  to it that a
Participant or Beneficiary entitled to receive any benefit under the Plan is, at
the time when  such  benefit  becomes  payable,  a minor,  or is  physically  or
mentally  incompetent  to  receive  such  benefit  and to give a  valid  release
therefor,  and that another person or an institution is then  maintaining or has
custody of such Participant or Beneficiary,  and that no guardian,  committee or
other representative of the estate of such Participant or Beneficiary shall have
been duly appointed, the Administrator may direct the Trustee to make payment of
such benefit otherwise payable to such Participant or Beneficiary, to such other
person or institution, including a custodian under a Uniform Gifts to Minor Act,
or corresponding  legislation (who shall be an adult, a guardian of the minor or
a trust company), and the release of such other person or institution shall be a
valid and complete discharge for the payment of such benefit.

14.4      Spendthrift Clause.
          -------------------

     Except as  permitted by the Act or the Code,  no benefits or other  amounts
payable  under the Plan shall be subject  in any manner to  anticipation,  sale,
transfer,  assignment,  pledge,  encumbrance,   charge  or  alienation.  If  the
Administrator determines that any person entitled to any payments under the Plan
has become insolvent or bankrupt or has attempted to anticipate, sell, transfer,
assign, pledge, encumber, charge or otherwise in any manner alienate any benefit
or other amount payable to him under the Plan or that there is any danger of any
levy or attachment or

                                      -58-

<PAGE>

other court  process or  encumbrance  on the part of any creditor of such person
entitled  to  payments  under the Plan  against  any  benefit or other  accounts
payable to such person,  the Administrator  may, at any time, in its discretion,
direct the Trustee to withhold any or all payments to such person under the Plan
and apply the same for the  benefit of such  person,  in such manner and in such
proportion as the Administrator may deem proper.

14.5      Benefits Limited to Fund.
          -------------------------

     All  contributions by the Employer to the Fund shall be voluntary,  and the
Employer shall be under no legal liability to make any such  contributions.  The
benefits  of this Plan  shall be only as can be  provided  by the  assets of the
Fund,  and no  liability  for the payment of benefits  under the Plan or for any
loss of assets due to any action or  inaction  of the  Trustee  shall be imposed
upon the Employer.

14.6      Cooperation of Parties.
          -----------------------

     All parties to this Plan and any party claiming interest hereunder agree to
perform any and all acts and execute any and all  documents and papers which are
necessary and desirable for carrying out this Plan or any of its provisions.

14.7      Payments Due Missing Persons.
          -----------------------------

     The  Administrator  shall direct the Trustee to make a reasonable effort to
locate all persons entitled to benefits under the Plan; however, notwithstanding
any  provision in the Plan to the  contrary,  if, after a period of 5 years from
the date such benefit  shall be due, any such persons  entitled to benefits have
not been located, their rights under the Plan shall stand suspended. Before this
provision  becomes  operative,  the Trustee shall send a certified letter to all
such persons at their last known address  advising  them that their  interest in
benefits under the Plan shall be suspended.  Any such suspended amounts shall be
held by the  Trustee for a period of 3  additional  years (or a total of 8 years
from the time the benefits first became  payable),  and thereafter  such amounts
shall be  reallocated  among  current  Participants  in the same  manner  that a
current contribution would be allocated. However, if a person subsequently makes
a valid claim with respect to such reallocated amounts and any earnings thereon,
the Plan earnings or the Employer's contribution to be allocated for the year in
which the claim  shall be paid shall be  reduced by the amount of such  payment.
Any such suspended  amounts shall be handled in a manner not  inconsistent  with
regulations issued by the Internal Revenue Service and Department of Labor.

                                      -59-

<PAGE>

14.8      Governing Law.
          --------------

     This Plan has been  executed  in the State of  Illinois  and all  questions
pertaining to its validity,  construction and administration shall be determined
in accordance  with the laws of that State,  except to the extent  superseded by
the Act.

14.9      Nonguarantee of Employment.
          ---------------------------

     Nothing  contained  in this  Plan  shall  be  construed  as a  contract  of
employment between the Employer and any Employee,  or as a right of any Employee
to be continued in the  employment  of the  Employer,  or as a limitation of the
right of the Employer to discharge any of its Employees, with or without cause.

14.10     Counsel.
          --------

     The Trustee and the Administrator  may consult with legal counsel,  who may
be counsel for the  Employer  and for the  Administrator  or the Trustee (as the
case may be), with respect to the meaning or  construction  of this Plan and the
Trust  Agreement,  their  respective  obligations  or duties  hereunder  or with
respect to any action or  proceeding  or any  question of law, and they shall be
fully  protected  with  respect to any  action  taken or omitted by them in good
faith pursuant to the advice of legal counsel.

     IN WITNESS WHEREOF, the Sponsor has caused these presents to be executed by
its duly authorized  officers and its corporate seal to be affixed on this _____
day of December, 1996.



                                           HEMLOCK FEDERAL FINANCIAL
                                                  CORPORATION
ATTEST:



____________________________               By_____________________________
Roseanne Belczak,                            Michael R. Stevens,
Secretary                                    President


[Corporate Seal]


                                      -60-



                                                                    Exhibit 10.8

                      HEMLOCK FEDERAL FINANCIAL CORPORATION

                       1997 RECOGNITION AND RETENTION PLAN


     1. Plan  Purpose.  The  purpose  of the Plan is to  promote  the  long-term
interests  of the  Corporation  and its  stockholders  by  providing a means for
attracting  and  retaining  directors,  executive  officers and employees of the
Corporation and its Affiliates.

     2. Definitions. The following definitions are applicable to the Plan:

     "Award" - means  the grant of  Restricted  Stock  pursuant  to the terms of
Section 12 of the Plan or by the Committee, as provided in the Plan.

     "Affiliate" - means any "parent corporation" or "subsidiary corporation" of
the  Corporation,  as  such  terms  are  defined  in  Section  424(e)  and  (f),
respectively, of the Code.

     "Bank" - means Hemlock Federal Bank for Savings, a savings  institution and
its successors.

     "Beneficiary" - means the person or persons  designated by a Participant to
receive any benefits  payable under the Plan in the event of such  Participant's
death.  Such person or persons shall be designated in writing on forms  provided
for this  purpose  by the  Committee  and may be  changed  from  time to time by
similar  written  notice  to  the  Committee.   In  the  absence  of  a  written
designation,  the Beneficiary  shall be the  Participant's  surviving spouse, if
any, or if none, his estate.

     "Code" - means the Internal Revenue Code of 1986, as amended.

     "Committee"  -  means  the  Committee  of the  Board  of  Directors  of the
Corporation referred to in Section 6 hereof.

     "Continuous Service" - means the absence of any interruption or termination
of  service as a  director,  director  emeritus,  advisory  director,  executive
officer or employee of the  Corporation or any  Affiliate.  Service shall not be
considered  interrupted  in the case of sick leave,  military leave or any other
leave of absence  approved by the Corporation or any Affiliate or in the case of
transfers  between  payroll  locations of the  Corporation  or its Affiliates or
between the  Corporation,  its Affiliates or its successor.  With respect to any
director  emeritus  or  advisory   director,   continuous   service  shall  mean
availability to perform such functions as may be required of such individuals.

     "Conversion"  - means the  conversion  of the Bank  from the  mutual to the
stock form of organization.

     "Corporation" - means Hemlock  Federal  Financial  Corporation,  a Delaware
corporation.

     "Disability" - means any physical or mental  impairment  which qualifies an
employee,  director,  director  emeritus  or  advisor  director  for  disability
benefits under any applicable  long-term  disability plan maintained by the Bank
or an Affiliate,  or, if no such plan applies to such individual,  which renders
such employee or director,  in the judgment of the Committee,  unable to perform
his customary duties and responsibilities.

     "ERISA" - means the Employee  Retirement  Income  Security Act of 1974,  as
amended.

     "Non-Employee  Director"  - means a  director  who a) is not  currently  an
officer or  employee  of the  Corporation;  b) is not a former  employee  of the
Corporation  who receives  compensation  for prior  services  (other than from a
tax-qualified  retirement  plan); c) has not been an officer of the Corporation;
d) does not receive remuneration from the Corporation in any capacity other than
as a director; and e) does not possess

                                        1

<PAGE>

an  interest  in  any  other  transactions  or  is  not  engaged  in a  business
relationship  for which disclosure would be required under Item 404(a) or (b) of
Regulation S-K.

     "Participant" - means any director,  director emeritus,  advisory director,
executive  officer  or  employee  of the  Corporation  or any  Affiliate  who is
selected by the  Committee  to receive an Award or a director  who is granted an
award pursuant to Section 12.

     "Plan" - means the 1997 Recognition and Retention Plan of the Corporation.

     "Restricted  Period" - means the period of time  selected by the  Committee
for the purpose of determining  when  restrictions are in effect under Section 3
hereof with respect to Restricted Stock awarded under the Plan.

     "Restricted Stock" - means Shares which have been contingently awarded to a
Participant by the Committee subject to the restrictions  referred to in Section
3 hereof, so long as such restrictions are in effect.

     "Shares"  - means the  common  stock,  par value  $0.01 per  share,  of the
Corporation.

     3. Terms and Conditions of Restricted  Stock. The Committee shall have full
and complete authority,  subject to the limitations of the Plan, to grant Awards
and, in addition to the terms and conditions contained in paragraphs (a) through
(f) of this  Section 3, to provide such other terms and  conditions  (which need
not be identical among  Participants) in respect of such Awards, and the vesting
thereof,  as  the  Committee  shall  determine,  subject  to  Office  of  Thrift
Supervision Regulations.

(a)  At the time of an award of Restricted  Stock, the Committee shall establish
     for each Participant a Restricted Period, during which or at the expiration
     of which,  as the  Committee  shall  determine and provide in the agreement
     referred  to in  paragraph  (d) of this  Section 3, the  Shares  awarded as
     Restricted  Stock  shall  vest,  and  subject to any such  other  terms and
     conditions as the Committee shall provide,  shares of Restricted  Stock may
     not be sold, assigned, transferred,  pledged, voted or otherwise encumbered
     by the Participant,  except as hereinafter provided,  during the Restricted
     Period. Except for such restrictions, and subject to paragraphs (c) and (e)
     of this Section 3 and Section 4 hereof,  the  Participant  as owner of such
     shares shall have all the rights of a stockholder.

     No  director  who is not an employee  of the  Corporation  shall be granted
     Awards  with  respect  to more than 5% of the total  shares  subject to the
     Plan. All non-employee directors of the Corporation,  in the aggregate, may
     not be granted  Awards  with  respect to more than 30% of the total  shares
     subject to the Plan and no individual  shall be granted Awards with respect
     to more than 25% of the total shares  subject to the Plan.  No Awards shall
     begin  vesting  earlier than one year from the date the Plan is approved by
     stockholders of the Corporation and no Award shall vest at a rate in excess
     of 20% per year,  except in the event of death or disability.  In the event
     Office  of  Thrift  Supervision   Regulations  are  amended  (the  "Amended
     Regulations") to permit shorter vesting periods, any Award made pursuant to
     this  Plan,  which  Award is subject to the  requirements  of such  Amended
     Regulations,  may  vest,  at  the  sole  discretion  of the  Committee,  in
     accordance with such Amended Regulations.

     Subject to compliance with Office of Thrift  Supervision  Regulations,  the
     Committee shall have the authority,  in its  discretion,  to accelerate the
     time at which any or all of the restrictions shall lapse with respect to an
     Award,  or to  remove  any or all of  such  restrictions,  whenever  it may
     determine  that  such  action  is  appropriate  by  reason  of  changes  in
     applicable tax or other laws or other changes in circum  stances  occurring
     after the commencement of such Restricted Period.

(b)  Except as provided in Section 5 hereof, if a Participant ceases to maintain
     Continuous Service for any reason (other than death or disability),  unless
     the Committee shall  otherwise  determine,  all Shares of Restricted  Stock
     theretofore  awarded  to such  Participant  and  which  at the time of such
     termination of

                                        2

<PAGE>

     Continuous Service are subject to the restrictions imposed by paragraph (a)
     of this  Section 3 shall upon such  termination  of  Continuous  Service be
     forfeited  and  returned to the  Corporation.  If a  Participant  ceases to
     maintain  Continuous  Service by reason of death or disability,  Restricted
     Stock then still subject to  restrictions  imposed by paragraph (a) of this
     Section 3 will be free of those restrictions.

(c)  Each certificate in respect of Shares of Restricted Stock awarded under the
     Plan shall be  registered in the name of the  Participant  and deposited by
     the  Participant,  together with a stock power endorsed in blank,  with the
     Corporation and shall bear the following (or a similar) legend:

               The  transferability  of this certificate and the shares of stock
          represented hereby are subject to the terms and conditions  (including
          forfeiture)  contained in the 1996  Recognition  and Retention Plan of
          Hemlock Federal Financial Corporation. Copies of such Plan are on file
          in  the  offices  of  the  Secretary  of  Hemlock  Federal   Financial
          Corporation, 5700 W. 159th Street, Oak Forest, Illinois 60452-3198.

(d)  At the time of any Award,  the  Participant  shall enter into an  Agreement
     with the Corporation in a form specified by the Committee,  agreeing to the
     terms and  conditions of the Award and such other matters as the Committee,
     in its sole discretion, shall determine (the "Restricted Stock Agreement").

(e)  The payment to the Participant of dividends or other distributions declared
     or paid on such  shares  by the  Corporation  shall be  deferred  until the
     lapsing of the restrictions  imposed under paragraph (a) of this Section 3,
     and such dividends or other  distributions shall be held by the Corporation
     for the account of the Participant until such time. There shall be credited
     at the end of each year (or portion thereof)  interest on the amount of the
     deferred  dividends  or  other  distributions  at a rate  per  annum as the
     Committee, in its discretion, may determine.  Payment of deferred dividends
     or other  distributions,  together with interest accrued thereon,  shall be
     made upon the earlier to occur of the lapsing of the  restrictions  imposed
     under  paragraph  (a) of this Section 3 or upon death or  disability of the
     Participant.

(f)  At the lapsing of the restrictions imposed by paragraph (a) of this Section
     3, the Corporation  shall deliver to the Participant (or where the relevant
     provision  of  paragraph  (b) of this  Section 3  applies  in the case of a
     deceased Participant, to his legal representative, beneficiary or heir) the
     certificate(s)  and stock power deposited with it pursuant to paragraph (c)
     of this Section 3 and the Shares represented by such  certificate(s)  shall
     be free of the restrictions referred to in paragraph (a) of this Section 3.

     4. Adjustments Upon Changes in  Capitalization.  In the event of any change
in the outstanding Shares subsequent to the effective date of the Plan by reason
of  any   reorganization,   recapitalization,   stock  split,   stock  dividend,
combination or exchange of shares,  merger,  consolidation  or any change in the
corporate  structure or Shares of the Corporation,  the maximum aggregate number
and class of shares as to which  Awards  may be  granted  under the Plan and the
number and class of shares with  respect to which Awards  theretofore  have been
granted under the Plan shall be appropriately  adjusted by the Committee,  whose
determination  shall be  conclusive.  Any  shares  of stock or other  securities
received as a result of any of the  foregoing by a  Participant  with respect to
Restricted   Stock   shall  be  subject  to  the  same   restrictions   and  the
certificate(s)  or other  instruments  representing or evidencing such shares or
securities  shall be legended and deposited  with the  Corporation in the manner
provided in Section 3 hereof.

     5. Assignments and Transfers.  During the Restricted  Period,  no Award nor
any  right  or  interest  of a  Participant  under  the  Plan in any  instrument
evidencing  any Award under the Plan may be assigned,  encumbered or transferred
except  (i) in the event of the death of a  Participant,  by will or the laws of
descent and  distribution,  or (ii) pursuant to a qualified  domestic  relations
order as defined in the Code or Title I of ERISA or the rules thereunder.

                                        3

<PAGE>

     6. Administration. The Plan shall be administered by a Committee consisting
of two or more  members,  each of whom  shall be a  Non-Employee  Director.  The
members of the  Committee  shall be  appointed  by the Board of Directors of the
Corporation.  Except as  limited  by the  express  provisions  of the Plan,  the
Committee  shall have sole and complete  authority  and  discretion,  subject to
Office of Thrift Supervision  Regulations,  to (i) select Participants and grant
Awards;  (ii)  determine  the  number of Shares to be subject to types of Awards
generally,  as well as individual Awards granted under the Plan; (iii) determine
the terms and conditions upon which Awards shall be granted under the Plan; (iv)
prescribe  the form and terms of  instruments  evidencing  such grants;  and (v)
establish  from time to time  regulations  for the  administration  of the Plan,
interpret the Plan, and make all  determinations  deemed  necessary or advisable
for the administration of the Plan. The Committee may maintain,  and update from
time  to  time  as  appropriate,   a  list  designating  selected  directors  as
Disinterested  Persons. The purpose of such list shall be to evidence the status
of such  individuals as  Disinterested  Persons,  and the Board of Directors may
appoint to the Committee any individual  actually  qualifying as a Disinterested
Person, regardless of whether identified as such on said list.

     A majority of the Committee  shall  constitute a quorum,  and the acts of a
majority of the members present at any meeting at which a quorum is present,  or
acts approved in writing by a majority of the Committee without a meeting, shall
be acts of the Committee.

     7.  Shares  Subject to Plan.  Subject to  adjustment  by the  operation  of
Section 4 hereof,  the maximum number of Shares with respect to which Awards may
be made  under the Plan is 4% of the total  Shares  issued in the  Association's
Conversion.  The Shares with  respect to which Awards may be made under the Plan
may be either  authorized  and unissued  Shares or issued  Shares  heretofore or
hereafter  reacquired  and  held as  treasury  Shares.  An  Award  shall  not be
considered  to have been made under the Plan with  respect to  Restricted  Stock
which is forfeited  and new Awards may be granted under the Plan with respect to
the number of Shares as to which such forfeiture has occurred.

     The  Corporation's  obligation  to deliver  Shares with respect to an Award
shall,  if the  Committee  so  requests,  be  conditioned  upon the receipt of a
representation  as to the investment  intention of the  Participant to whom such
Shares are to be delivered,  in such form as the Committee shall determine to be
necessary or advisable to comply with the  provisions of the  Securities  Act of
1933 or any other Federal,  state or local securities legislation or regulation.
It may be provided that any representation  requirement shall become inoperative
upon a registration  of the Shares or other action  eliminating the necessity of
such representation  under such Securities Act or other securities  legislation.
The Corporation shall not be required to deliver any Shares under the Plan prior
to (i) the  admission  of such shares to listing on any stock  exchange on which
Shares may then be listed, and (ii) the completion of such registration or other
qualification of such Shares under any state or Federal law, rule or regulation,
as the Committee shall determine to be necessary or advisable.

     8. Employee Rights Under the Plan. No director, director emeritus, advisory
director, officer or employee shall have a right to be selected as a Participant
nor,  having been so  selected,  to be selected  again as a  Participant  and no
director,  officer, employee or other person shall have any claim or right to be
granted an Award under the Plan or under any other  incentive or similar plan of
the  Corporation  or any  Affiliate.  Neither  the  Plan  nor any  action  taken
thereunder  shall be construed as giving any officer or employee any right to be
retained in the employ of the Corporation, the Bank or any Affiliate.

     9.  Withholding  Tax. Upon the  termination of the  Restricted  Period with
respect to any shares of Restricted Stock (or at such earlier time, if any, that
an election is made by the  Participant  under Section 83(b) of the Code, or any
successor  provision  thereto,  to include  the value of such  shares in taxable
income), the Corporation may, in its sole discretion,  withhold from any payment
or distribution  made under this Plan sufficient  Shares or withhold  sufficient
cash to cover any applicable  withholding and employment  taxes. The Corporation
shall have the right to deduct from all dividends paid with respect to shares of
Restricted Stock

                                        4

<PAGE>

the amount of any taxes which the  Corporation  is  required  to  withhold  with
respect to such  dividend  payments.  No discretion or choice shall be conferred
upon any Participant with respect to the form,  timing or method of any such tax
withholding.

     10. Amendment or Termination. The Board of Directors of the Corporation may
amend, suspend or terminate the Plan or any portion thereof at any time, subject
to Office of Thrift Supervision Regulations,  but (except as provided in Section
4 hereof) no amendment shall be made without approval of the stockholders of the
Corporation which shall (i) increase the aggregate number of Shares with respect
to which  Awards  may be made  under  the Plan,  (ii)  materially  increase  the
benefits  accruing to Participants,  (iii) materially change the requirements as
to eligibility for participation in the Plan or (iv) change the class of persons
eligible to participate in the Plan; provided,  however, that no such amendment,
suspension or termination  shall impair the rights of any  Participant,  without
his consent, in any Award theretofore made pursuant to the Plan.

     11. Term of Plan. The Plan shall become  effective upon its ratification by
the stockholders of the  Corporation.  It shall continue in effect for a term of
ten years unless sooner terminated under Section 11 hereof.

     12. Director Awards. By, and simultaneously  with, the ratification of this
Plan by the  stockholders  of the  Corporation,  each  member  of the  Board  of
Directors of the Corporation who is not a full-time employee of the Corporation,
is hereby granted an Award equal to _____% of the shares sold in the Conversion.
Each of the  Awards  granted  in this  Section  12 shall be earned in five equal
annual installments, with the first installment vesting on the first anniversary
of the date of grant, as long as the director maintains  Continuous Service with
the Corporation or its  affiliates,  provided,  however,  that no Award shall be
earned  in any  fiscal  year in which  the Bank  fails to meet all of its  fully
phased-in capital requirements.

                                        5



                                                                      EXHIBIT 22





                          SUBSIDIARY OF THE REGISTRANT
                      (Upon the completion of Transaction)


<TABLE>
<CAPTION>
                                                           Percentage of     State of Incorporation
         Parent                      Subsidiary              Ownership          or Organization
- -------------------------     ------------------------     -------------     ----------------------
<S>                           <C>                               <C>                  <C>
Hemlock Federal Financial     Hemlock Federal Bank for          100%                 Federal
Corporation                   Savings
</TABLE>


       It is contemplated  that the financial  statements of the Registrant will
be consolidated with its subsidiary.






                                                                    EXHIBIT 24.1




                               CONSENT OF COUNSEL



         We  consent  to the  use  of our  opinions,  to  the  incorporation  by
reference of such  opinions as an exhibits to the Form S-1 and to the  reference
to our firm under the headings "The  Conversion - Income Tax  Consequences"  and
"Legal and Tax Matters" in the  Prospectus  included in this Form S-1. In giving
this  consent,  we do not admit that we are within the category of persons whose
consent is required  under Section 7 of the  Securities Act of 1933, as amended,
or  the  rules  and  regulations  of  the  Securities  and  Exchange  Commission
thereunder.




                                             /s/ Silver, Freedman & Taff, L.L.P.

                                                 SILVER, FREEDMAN & TAFF, L.L.P.

Washington, D.C.
December 26, 1996



                                                                    EXHIBIT 24.2




               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



The Board of Directors
Hemlock Federal Bank for Savings


We consent to the use in this Registration  Statement on Form S-1 filed with the
Securities  and Exchange  Commission and Form AC filed with the Office of Thrift
Supervision  on December 24, 1996, of our report dated  February 9, 1996, on the
financial  statements  of Hemlock  Federal  Bank for  Savings for the year ended
December  31, 1995.  We also  consent to the  reference to us under the headings
"The  Conversion  - Income  Tax  Consequences",  "Experts",  and  "Legal and Tax
Matters" in this Registration Statement on Forms S-1 and AC.



                                                /s/Crowe, Chizek and Company LLP
                                                --------------------------------
                                                   Crowe, Chizek and Company LLP

Oak Brook, Illinois
December 23, 1996



                                                                    Exhibit 24.3

                             KELLER & COMPANY, INC.
                             555 METRO PLACE NORTH
                                   SUITE 524
                               DUBLIN, OHIO 43017
                                 (614) 766-1426
                                 (614) 766-1459 FAX






December 16, 1996



Re:      Valuation Appraisal of Hemlock Federal Financial Corporation/
         Hemlock Federal Bank for Savings
         Oak Forest, Illinois


         We hereby  consent  to the use of our  firm's  name,  Keller & Company,
Inc., and the reference to our firm as experts in the Application for Conversion
on  Form  AC to  be  filed  with  the  Office  of  Thrift  Supervision  and  the
Registration  Statement on Form S-1 to be filed with the Securities and Exchange
Commission and any amendments thereto,  and to the statements with respect to us
and the references to our Valuation  Appraisal Report in the Prospectus,  in the
said Form AC and in the said Form S-1 and any amendments thereto.

Very truly yours,

KELLER & COMPANY, INC.



by: /s/ Michael R. Keller
    ---------------------
    Michael R. Keller
    President



                                                                  Exhibit 99.2


                        HEMLOCK FEDERAL BANK FOR SAVINGS
                             5700 West 159th Street
                         Oak Forest, Illinois 60452-3198
                                 (708) 687-9400



                      NOTICE OF SPECIAL MEETING OF MEMBERS



         Notice is hereby given that a Special  Meeting of Members (the "Special
Meeting") of Hemlock Federal Bank for Savings ("Hemlock  Federal" or the "Bank")
will be held at the main office of the Bank  located at 5900 West 159th  Street,
Oak Forest,  Illinois,  on March ___, 1997 at __:__ a.m.,  Oak Forest,  Illinois
Time. The purpose of this Special Meeting is to consider and vote upon:

         A plan to convert the Bank from a federally  chartered  mutual  savings
         bank  to a  federally  chartered  stock  savings  bank,  including  the
         adoption of a federal stock  savings bank charter and bylaws,  with the
         concurrent  sale of all the  Bank's  common  stock to  Hemlock  Federal
         Financial  Corporation a Delaware  corporation (the "Holding Company"),
         and sale by the Holding Company of shares of its common stock; and

such other  business as may  properly  come  before the  Special  Meeting or any
adjournment thereof. Management is not aware of any such other business.

         The  members  who  shall be  entitled  to  notice of and to vote at the
Special  Meeting and any  adjournment  thereof are depositors of the Bank at the
close  of  business  on June  30,  1995 and  certain  borrowers  of the Bank who
continue to be depositors  and borrowers as of the date of the Special  Meeting.
In the  event  there  are not  sufficient  votes  for  approval  of the  Plan of
Conversion  at the time of the  Special  Meeting,  the  Special  Meeting  may be
adjourned from time to time in order to permit further solicitation of proxies.

                                       BY ORDER OF THE BOARD OF DIRECTORS



                                                     Rosanne Pastorek-Belczak
                                                     Secretary



Oak Forest, Illinois
February __, 1997



         YOUR BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT YOU VOTE
           FOR APPROVAL OF THE PLAN OF CONVERSION BY COMPLETING THE
             ENCLOSED PROXY CARD AND RETURNING IT IN THE ENCLOSED
                  POSTAGE-PAID ENVELOPE AS SOON AS POSSIBLE.
                         YOUR VOTE IS VERY IMPORTANT.


<PAGE>



                         SUMMARY OF PROPOSED CONVERSION

         This  summary  does not purport to be complete  and is qualified in its
entirety by the more  detailed  information  contained in the  remainder of this
Proxy Statement and the accompanying Prospectus.

         Under its present "mutual" form of organization, Hemlock Federal has no
stockholders.  Its  deposit  account  holders  are  members of the Bank and have
voting rights in that capacity. In the unlikely event of liquidation, the Bank's
deposit  account  holders would have the sole right to receive any assets of the
Bank  remaining  after payment of its  liabilities  (including the claims of all
deposit account holders to the withdrawal  value of their  deposits).  Under the
Plan of  Conversion  (the "Plan of  Conversion")  to be voted on at the  Special
Meeting,  the Bank would be converted  into a federally  chartered  savings bank
organized  in stock  form,  and all of the  Bank's  common  stock  would be sold
concurrently to the Holding Company (the "Conversion"). The Holding Company will
offer and sell its common  stock (the  "Common  Stock")  in an  offering  (1) to
account  holders  with an  account  balance  of $50 or more  on  June  30,  1995
("Eligible Account Holders"),  (2) tax-qualified  employee plans of the Bank and
the Holding Company ("Tax-Qualified Employee Plans"), (3) account holders of the
Bank  with  an  account  balance  of  $50  or  more  as  of  December  31,  1996
("Supplemental Eligible Account Holders"), (4) certain other members of the Bank
as of  _________,  1997 who are not Eligible or  Supplemental  Eligible  Account
Holders ("Other Members") and (5) employees,  officers and directors of the Bank
(the  "Subscription  Offering").  Notwithstanding  the foregoing,  to the extent
orders for shares  exceed the  maximum  of the  appraisal  range,  Tax-Qualified
Employee Plans shall be afforded a first priority to purchase  shares sold above
the  maximum  of the  appraisal  range.  It is  anticipated  that  Tax-Qualified
Employee Plans will purchase 8% of the Common Stock sold in the Conversion.

         To the extent the  Common  Stock is not all sold to the  persons in the
foregoing  categories,  the Holding  Company may offer and sell the remainder of
the Common Stock in a public  offering (the "Public  Offering")  through Charles
Webb & Company, a Division of Keefe,  Bruyette & Woods, Inc. ("Charles Webb") to
selected  persons to whom a prospectus  (the  "Prospectus")  is  delivered.  The
Subscription  Offering and the Public  Offering are referred to  collectively as
the  "Offering."  Voting and  liquidation  rights with respect to the Bank would
thereafter be held by the Holding  Company,  except to the limited extent of the
liquidation account (the "Liquidation Account") that will be established for the
benefit of Eligible and  Supplemental  Eligible  Account Holders of the Bank and
voting and liquidation rights in the Holding Company would be held only by those
persons who become  stockholders  of the  Holding  Company  through  purchase of
shares  of its  Common  Stock.  See  "Description  of the Plan of  Conversion  -
Principal Effects of Conversion - Liquidation Rights of Depositor Members."

         THE CONVERSION WILL NOT AFFECT THE BALANCE, INTEREST RATE OR FEDERAL
INSURANCE PROTECTION OF ANY SAVINGS DEPOSIT, AND NO PERSON WILL BE OBLIGATED
TO PURCHASE ANY STOCK IN THE CONVERSION.

Business Purposes for Conversion

         Net Conversion proceeds are expected to increase the capital of Hemlock
Federal,  which will  support the  expansion  of its  financial  services to the
public.  The conversion to stock form and the use of a holding company structure
are also expected to enhance its ability to expand through  possible mergers and
acquisitions  (although no such  transactions are contemplated at this time) and
will facilitate its future access to the capital markets. The Bank will continue
to be subject  to  comprehensive  regulation  and  examination  by the Office of
Thrift  Supervision,  Department  of Treasury  ("OTS")  and the Federal  Deposit
Insurance Corporation ("FDIC"). Subscription Offering As part of the Conversion,
Common  Stock is being  offered for sale in the  Subscription  Offering,  in the
priorities  summarized  below, to the Bank's (1) Eligible Account  Holders,  (2)
Tax-Qualified  Employee Plans,  (3)  Supplemental  Eligible  Account Holders (4)
Other Members,  and (5) employees,  officers and  directors.  If necessary,  all
shares of Common Stock not purchased in the Subscription  Offering,  if any, may
be offered in connection with the Public  Offering for sale to selected  persons
through Charles Webb.

                                        i

<PAGE>



Subscription Rights of Eligible Account Holders

         Each Eligible Account Holder has been given non-transferable  rights to
subscribe  for an amount  equal to the  greater  of  $200,000  of Common  Stock,
one-tenth  of  one  percent  of  the  total  number  of  shares  offered  in the
Subscription  Offering or 15 times the product  (rounded  down to the whole next
number)  obtained by  multiplying  the total  number of shares to be issued by a
fraction of which the  numerator  is the amount of  qualifying  deposits of such
subscriber and the denominator is the total  qualifying  deposits of all account
holders  in  this  category  on the  qualifying  date.  Subscription  Rights  of
Tax-Qualified  Employee Plans The Bank's Tax-Qualified  Employee Plans have been
given non-transferable  rights to subscribe,  individually and in the aggregate,
for up to 10% of the  total  number  of  shares  sold  in the  Conversion  after
satisfaction of subscriptions of Eligible Account Holders.  Notwithstanding  the
foregoing,  to the extent  orders for shares exceed the maximum of the appraisal
range,  Tax-Qualified  Employee  Plans  shall be  afforded a first  priority  to
purchase shares sold above the maximum of the appraisal range. It is anticipated
that  Tax-Qualified  Employee Plans will purchase 8% of the Common Stock sold in
the Conversion.  Subscription  Rights of Supplemental  Eligible  Account Holders
After  satisfaction  of  subscriptions  of  Eligible  Account  Holders  and Tax-
Qualified Employee Plans, each Supplemental  Eligible Account Holder (other than
directors  and officers of the Bank) has been given  non-transferable  rights to
subscribe  for an amount  equal to the  greater  of  $200,000  of Common  Stock,
one-tenth of one percent of the total number of shares offered in the Conversion
or 15 times the  product  (rounded  down to the whole next  number)  obtained by
multiplying  the total  number of shares to be issued by a fraction of which the
numerator  is the  amount of  qualifying  deposits  of such  subscriber  and the
denominator  is the total  qualifying  deposits of all  account  holders in this
category on the qualifying  date. The subscription  rights of each  Supplemental
Eligible  Account  Holder  shall  be  reduced  to the  extent  of such  person's
subscription rights as an Eligible Account Holder.  Subscription Rights of Other
Members  Each Other Member has been given  non-transferable  rights to subscribe
for an amount  equal to the greater of $200,000 of Common  Stock or one-tenth of
one  percent  of the total  number of shares  offered  in the  Conversion  after
satisfaction  of the  subscriptions  of the  Bank's  Eligible  Account  Holders,
Tax-Qualified   Employee  Plans  and  Supplemental   Eligible  Account  Holders.
Subscription  Rights of Bank Personnel  Each  individual  employee,  officer and
director of the Bank has been given the right to  subscribe  for an amount equal
to  the  greater  of  $200,000  of  Common  Stock  after   satisfaction  of  the
subscriptions  of  Eligible  Account  Holders,   Tax-Qualified  Employee  Plans,
Supplemental Eligible Account Holders and Other Members. Total shares subscribed
for by the employees, officers and directors in this category may not exceed 22%
of the total shares offered in the Conversion.  Public Offering Subject to prior
rights of holders of subscription rights, the Holding Company may also offer the
Common  Stock for sale to  selected  persons  through  Charles  Webb in a Public
Offering.

Purchase Limitations

         No person  may  purchase  more  than  $200,000  of Common  Stock in the
Subscription Offering. No person,  together with associates,  and persons acting
in concert, may purchase more than $900,000 of Common Stock in

                                       ii

<PAGE>



the  Conversion.  No person,  together with  associates of and persons acting in
concert with such person, may purchase more than $200,000 of Common Stock in the
Public Offering. The aggregate purchases of directors and executive officers and
their associates may not exceed 35% of the total number of shares offered in the
Conversion.  These purchase limitations do not apply to the Bank's Tax-Qualified
Employee Plans.  Expiration Date of the Subscription  Offering All subscriptions
for Common Stock in connection with the  Subscription  Offering must be received
by noon,  Oak Forest,  Illinois  Time on March __, 1997.  How to  Subscribe  for
Shares For information on how to subscribe for Common Stock being offered in the
Subscription  Offering,  please  read  the  Prospectus  and the  order  form and
instructions  accompanying this Proxy Statement.  Subscriptions  will not become
effective  until the Plan of Conversion  has been approved by the Bank's members
and all of the Common Stock offered in the Conversion has been subscribed for or
sold in the  Offering or through such other means as may be approved by the OTS.
Price of Common Stock All sales of Common Stock in the Offering  will be made at
the same price per share which is  currently  expected to be $10.00 per share on
the basis of an independent  appraisal of the pro forma market value of the Bank
and the Holding Company upon Conversion. On the basis of a preliminary appraisal
by Keller & Company,  Inc.  ("Keller"),  which has been  reviewed  by the OTS, a
minimum of 1,334,500  and a maximum of  1,805,500  shares will be offered in the
Conversion.  See "The  Conversion  - Stock  Pricing  and  Number of Shares to be
Issued" in the  Prospectus.  Tax  Consequences  The Bank has received an opinion
from its special  counsel,  Silver,  Freedman & Taff,  L.L.P.,  stating that the
Conversion  is a nontaxable  reorganization  under Section  368(a)(1)(F)  of the
Internal Revenue Code. The Bank has also received an opinion from Crowe,  Chizek
and Company LLP  ("Crowe  Chizek")  stating  that the  Conversion  will not be a
taxable transaction for Illinois income tax purposes.  Required Vote Approval of
the Plan of Conversion  will require the  affirmative  vote of a majority of all
votes eligible to be cast at the Special Meeting.

                  YOUR BOARD OF DIRECTORS URGES YOU TO VOTE FOR
                             THE PLAN OF CONVERSION

                                       iii

<PAGE>



                        HEMLOCK FEDERAL BANK FOR SAVINGS

                                 PROXY STATEMENT

             SPECIAL MEETING OF MEMBERS TO BE HELD ON MARCH __, 1997

                               PURPOSE OF MEETING


         This Proxy  Statement is being  furnished to you in connection with the
solicitation  on behalf of the Board of  Directors  of Hemlock  Federal Bank for
Savings  ("Hemlock  Federal"  or the  "Bank") of the  proxies to be voted at the
Special Meeting of Members (the "Special Meeting") of the Bank to be held at the
Bank's  main office  located at 5900 West 159th  Street,  Oak  Forest,  Illinois
60452-3198,  on March __, 1997 at __:__ _.m., Oak Forest,  Illinois Time, and at
any adjournments  thereof.  The Special Meeting is being held for the purpose of
considering  and voting upon a Plan of Conversion  under which the Bank would be
converted (the "Conversion") from a federally chartered mutual savings bank into
a federally  chartered stock savings bank, the concurrent sale of all the common
stock of the stock savings bank to Hemlock Federal  Financial  Corporation  (the
"Holding Company"), a Delaware corporation,  and the sale by the Holding Company
of shares of its common  stock (the "Common  Stock") and such other  business as
may properly come before the meeting and any adjournment thereof.

                    RECOMMENDATION OF THE BOARD OF DIRECTORS

         THE BOARD OF DIRECTORS OF THE BANK UNANIMOUSLY RECOMMENDS THAT YOU VOTE
TO APPROVE THE PLAN OF CONVERSION.

         The Bank is currently  organized in "mutual"  rather than "stock" form,
meaning that it has no  stockholders  and no authority  under its federal mutual
charter to issue  capital  stock.  The Bank's Board of Directors has adopted the
Plan of Conversion providing for the Conversion. The sale of Common Stock of the
Holding Company,  which was recently formed to become the holding company of the
Bank, will substantially increase the Bank's net worth. The Holding Company will
exchange  50% of the net  proceeds  from the sale of the  Common  Stock  for the
common  stock of the Bank to be issued  upon  Conversion.  The  Holding  Company
expects to retain the balance of the net proceeds as its initial capitalization,
a portion of which the Holding  Company  intends to lend to the ESOP to fund its
purchase of Common Stock.  This increased  capital will support the expansion of
the Bank's financial services to the public.  Subject to market conditions,  the
Bank intends to emphasize the origination of commercial real estate loans in its
market area and to increase the variety of consumer loans currently offered. The
Board of Directors of the Bank also believes  that the  conversion to stock form
and the use of a holding  company  structure  will enhance the Bank's ability to
expand through possible mergers and acquisitions  (although no such transactions
are  contemplated  at this time) and will  facilitate  its future  access to the
capital markets.

         The Board of Directors of the Bank  believes that the  Conversion  will
further  benefit the Bank by  enabling  it to attract  and retain key  personnel
through prudent use of stock-related  incentive  compensation and benefit plans.
The Board of  Directors of the Holding  Company  intends to adopt a stock option
and incentive plan and a recognition and retention plan,  subject to approval of
Holding Company stockholders following completion of the Conversion.
See "Management - Benefit Plans" in the accompanying Prospectus.

         Voting in favor of the Plan of Conversion  will not obligate any person
to purchase any Common Stock.

         THE  OFFICE OF THRIFT  SUPERVISION  ("OTS")  HAS  APPROVED  THE PLAN OF
CONVERSION SUBJECT TO THE APPROVAL OF THE BANK'S MEMBERS AND THE SATISFACTION OF
CERTAIN  OTHER  CONDITIONS.   HOWEVER,  SUCH  APPROVAL  DOES  NOT  CONSTITUTE  A
RECOMMENDATION OR ENDORSEMENT OF THE PLAN OF CONVERSION BY THE OTS.

              INFORMATION RELATING TO VOTING AT THE SPECIAL MEETING

         The Board of Directors of the Bank has fixed  February ___, 1997 as the
voting  record date  ("Voting  Record  Date") for the  determination  of members
entitled to notice of the Special  Meeting.  All Bank  depositors are members of
the Bank under its current  charter.  All Bank members of record as of the close
of business on the

                                        1

<PAGE>



Voting  Record  Date who  continue  to be members as of the date of the  Special
Meeting  will be  entitled  to vote at the  Special  Meeting or any  adjournment
thereof.

         Each depositor member  (including IRA and Keogh account  beneficiaries)
will be  entitled  at the  Special  Meeting to cast one vote for each  $100,  or
fraction thereof,  of the aggregate  withdrawal value of all of such depositor's
accounts  in the Bank as of the  Voting  Record  Date,  up to a maximum of 1,000
votes.  In general,  accounts  held in different  ownership  capacities  will be
treated  as  separate  memberships  for  purposes  of  applying  the 1,000  vote
limitation.  For example,  if two persons hold a $100,000 account in their joint
names and each of the persons also holds a separate  account for $100,000 in his
own name, each person would be entitled to 1,000 votes for each separate account
and they would  together  be  entitled  to cast 1,000  votes on the basis of the
joint  account.  Where  no  proxies  are  received  from IRA and  Keogh  account
beneficiaries,  after due notification,  the Bank, as trustee of these accounts,
is entitled to vote these accounts in favor of the Plan of Conversion.

         Approval of the Plan of Conversion  requires the affirmative  vote of a
majority of the total  outstanding  votes of the Bank's  members  eligible to be
cast at the Special Meeting. As of February __, 1997, the Bank had approximately
_____ members who were entitled to cast a total of  approximately  _______ votes
at the Special Meeting.

         Bank members may vote at the Special Meeting or any adjournment thereof
in person or by proxy.  Any member  giving a proxy will have the right to revoke
the  proxy  at any time  before  it is voted by  giving  written  notice  to the
Secretary  of the Bank,  provided  that such  written  notice is received by the
Secretary  prior to the  Special  Meeting or any  adjournment  thereof,  or upon
request if the member is present and chooses to vote in person.

         All properly executed proxies received by the Board of Directors of the
Bank will be voted in accordance with the instructions  indicated thereon by the
members giving such proxies.  If no instructions are given, such proxies will be
voted in favor of the Plan of  Conversion.  If any other  matters  are  properly
presented  at the  Special  Meeting  and may  properly  be voted on, the proxies
solicited  hereby  will be voted on such  matters  in  accordance  with the best
judgment of the proxy  holders  named  thereon.  Management  is not aware of any
other business to be presented at the Special Meeting.

         If a proxy is not  executed and is returned or the member does not vote
in person,  the Bank is  prohibited by OTS  regulations  from using a previously
executed proxy to vote for the Conversion. As a result, failure to vote may have
the same effect as a vote against the Plan of Conversion.

         To the extent  necessary to permit  approval of the Plan of Conversion,
proxies may be  solicited by  officers,  directors  or regular  employees of the
Bank, in person,  by telephone or through other forms of  communication  and, if
necessary,  the Special  Meeting may be adjourned to a later date.  In addition,
Charles Webb will assist the Bank in the  solicitation of proxies.  Such persons
will be reimbursed by the Bank for their  expenses  incurred in connection  with
such  solicitation.  The Bank  will  bear all  costs of this  solicitation.  The
proxies  solicited  hereby will be used only at the  Special  Meeting and at any
adjournment thereof.

                      DESCRIPTION OF THE PLAN OF CONVERSION

         The Plan of  Conversion  to be  presented  for  approval at the Special
Meeting  provides for the  Conversion  to be  accomplished  through  adoption of
amended  charter and bylaws for the Bank to  authorize  the  issuance of capital
stock along with the concurrent  formation of a holding company.  As part of the
Conversion,  the Plan of Conversion provides for the subscription  offering (the
"Subscription  Offering") of the Common Stock to the Bank's (i) Eligible Account
Holders  (deposit  account  holders with an account balance of $50 or more as of
June 30, 1995; (ii) Tax-Qualified  Employee Plans,  (iii) Supplemental  Eligible
Account Holders  (deposit account holders with an account balance of $50 or more
as of December 31, 1996);  (iv) Other Members  (deposit account holders eligible
to vote at the  Special  Meeting  who are not as  Eligible  Account  Holders  or
Supplemental Eligible Account Holders);  and (v) the Bank's employees,  officers
and directors.  Notwithstanding  the foregoing,  to the extent orders for shares
exceed the maximum of the appraisal range, Tax-Qualified Employee Plans shall be
afforded a first  priority  to  purchase  shares  sold above the  maximum of the
appraisal  range.  It is  anticipated  that  Tax-Qualified  Employee  Plans will
purchase 8% of the Common Stock sold in the Conversion. If necessary, all shares
of Common  Stock not  purchased  in the  Subscription  Offering,  if any, may be
offered to  selected  persons in  connection  with the Public  Offering  through
Charles Webb.

                                        2

<PAGE>



         THE  SUBSCRIPTION  OFFERING HAS  COMMENCED AS OF THE DATE OF MAILING OF
THIS PROXY  STATEMENT.  A PROSPECTUS  EXPLAINING  THE TERMS OF THE  SUBSCRIPTION
OFFERING,  INCLUDING HOW TO ORDER AND PAY FOR SHARES AND DESCRIBING THE BUSINESS
OF THE BANK AND THE HOLDING COMPANY; ACCOMPANIES THIS PROXY STATEMENT AND SHOULD
BE READ BY ALL PERSONS WHO WISH TO CONSIDER  SUBSCRIBING  FOR COMMON STOCK.  THE
SUBSCRIPTION  OFFERING  EXPIRES AT NOON, OAK FOREST,  ILLINOIS TIME ON MARCH __,
1997 UNLESS EXTENDED BY THE BANK AND THE HOLDING COMPANY.

         The federal conversion  regulations require that all stock offered in a
conversion  must be sold in order for the  conversion to become  effective.  The
conversion  regulations  require that the  offering be completed  within 45 days
after completion of the Subscription Offering period unless extended by the Bank
and the Holding Company with the approval of the OTS. This 45-day period expires
________ __, 1997 unless the Subscription  Offering is extended.  If this is not
possible,  an  occurrence  that is  currently  not  anticipated,  the  Board  of
Directors  of the Bank and the  Holding  Company  will  consult  with the OTS to
determine an appropriate  alternative method of selling all unsubscribed  shares
offered in the Conversion.  The Plan of Conversion  provides that the Conversion
must be completed within 24 months after the date of the Special Meeting.

         The Public Offering or any other sale of the  unsubscribed  shares will
be  made as  soon  as  practicable  after  the  completion  of the  Subscription
Offering.  No sales of  shares  may be  completed,  either  in the  Subscription
Offering or otherwise,  unless the Plan of Conversion is approved by the members
of the Bank.

         The commencement and completion of the Offering, however, is subject to
market  conditions and other factors beyond the Bank's  control.  Due to adverse
conditions  in the  stock  market in the past,  a number  of  converting  thrift
institutions  encountered significant delays in completing their stock offerings
or were not able to complete  them at all. No  assurance  can be given as to the
length of time after  approval of the Plan of Conversion at the Special  Meeting
that will be  required  to  complete  the Public  Offering  or other sale of the
Common  Stock to be  offered  in the  Conversion.  If  delays  are  experienced,
significant  changes may occur in the  estimated  pro forma  market value of the
Holding  Company's  Common  Stock,  together with  corresponding  changes in the
offering price and the net proceeds realized by the Bank and the Holding Company
from the sale of the Common  Stock.  The Bank and the  Holding  Company may also
incur substantial additional printing,  legal,  accounting and other expenses in
completing the Conversion.

         The following is a brief summary of the  Conversion and is qualified in
its entirety by reference to the Plan of Conversion, a complete copy of which is
attached  hereto.  The Bank's  federal stock charter and bylaws that will become
effective  upon  completion of the  Conversion  are available from the Bank upon
request.  A copy of the Holding  Company's  articles of incorporation and bylaws
are also available from the Bank upon request.

Principal Effects of Conversion

         Depositors.  The Conversion will not change the amount,  interest rate,
withdrawal rights or federal insurance protection of deposit accounts, or affect
deposit  accounts in any way other than with  respect to voting and  liquidation
rights as discussed below.

         Borrowers.  The rights and  obligations  of borrowers  under their loan
agreements with the Bank will remain unchanged by the Conversion.  The principal
amount,  interest  rate and  maturity  date of loans  will  remain  as they were
contractually fixed prior to the Conversion.

         Voting  Rights of  Members.  Under the Bank's  current  federal  mutual
charter,  depositors  have voting  rights as members of the Bank with respect to
the  election of  directors  and certain  other  affairs of the Bank.  After the
Conversion,  exclusive  voting  rights with  respect to all such matters will be
vested in the Holding  Company as the sole  stockholder of the Bank.  Depositors
will no longer  have any voting  rights,  except to the extent  that they become
stockholders  of the Holding  Company  through the purchase of its Common Stock.
Voting  rights  in  the  Holding  Company  will  be  held   exclusively  by  its
stockholders.

         Liquidation  Rights of Depositor  Members.  Currently,  in the unlikely
event of liquidation of the Bank, any assets remaining after satisfaction of all
creditors'  claims  in full  (including  the  claims  of all  depositors  to the
withdrawal  value of their  accounts)  would be  distributed  pro rata among the
depositors of the Bank, with the pro

                                        3

<PAGE>



rata share of each being the same proportion of all such remaining assets as the
withdrawal value of each depositor's account is of the total withdrawal value of
all accounts in the Bank at the time of liquidation.  After the Conversion,  the
assets of the Bank would first be applied, in the event of liquidation,  against
the  claims of all  creditors  (including  the claims of all  depositors  to the
withdrawal  value  of  their  accounts).  Any  remaining  assets  would  then be
distributed  to the  persons  who  qualified  as  Eligible  Account  Holders  or
Supplemental Eligible Account Holders under the Plan of Conversion to the extent
of their  interests in a  "Liquidation  Account" that will be established at the
time of the completion of the Conversion and then to the Holding  Company as the
sole stockholder of the Bank's  outstanding  common stock. The Bank's depositors
who did not qualify as Eligible Account Holders or Supplemental Eligible Account
Holders  would have no right to share in any  residual  net worth of the Bank in
the event of liquidation  after the  Conversion,  but would continue to have the
right as  creditors  of the Bank to receive the full  withdrawal  value of their
deposits  prior to any  distribution  to the Holding  Company as the Bank's sole
stockholder.  In  addition,  the Bank's  deposit  accounts  will  continue to be
insured by the Federal  Deposit  Insurance  Corporation  ("FDIC") to the maximum
extent  permitted  by law,  currently up to $100,000  per insured  account.  The
Liquidation  Account will initially be established in an amount equal to the net
worth of the Bank as of the date of the Bank's  latest  statement  of  financial
condition  contained  in the  final  prospectus  used  in  connection  with  the
Conversion.  Each Eligible Account Holder and/or  Supplemental  Eligible Account
Holder will receive an initial  interest in the Liquidation  Account in the same
proportion as the balance in all of his qualifying  deposit  accounts was of the
aggregate  balance in all qualifying  deposit  accounts of all Eligible  Account
Holders and  Supplemental  Eligible Account Holders on June 30, 1995 or December
31,  1996,  respectively.  For  accounts in  existence  on both dates,  separate
subaccounts shall be determined on the basis of the qualifying  deposits in such
accounts on the record dates.  However,  if the amount in the qualifying deposit
account on any annual closing date of the Bank is less than the lowest amount in
such  deposit  account  on  the  Eligibility  Record  Date  and/or  Supplemental
Eligibility  Record Date, and any subsequent  annual closing date, this interest
in the Liquidation  Account will be reduced by an amount  proportionate  to such
reduction in the related  deposit  account and will not  thereafter be increased
despite any subsequent increase in the related deposit account.

         The Bank.  Under federal law, the stock savings bank resulting from the
Conversion will be deemed to be a continuation of the mutual savings bank rather
than a new  entity  and will  continue  to have all of the  rights,  privileges,
properties,  assets and  liabilities  of the Bank prior to the  Conversion.  The
Conversion will enable the Bank to issue capital stock,  but will not change the
general  objectives,  purposes or types of business  currently  conducted by the
Bank,  and no  assets  of the Bank will be  distributed  in order to effect  the
Conversion,  other  than  to  pay  the  expenses  incident  thereto.  After  the
Conversion,  the Bank will remain subject to  examination  and regulation by the
OTS and will  continue to be a member of the Federal Home Loan Bank System.  The
Conversion  will not cause any change in the executive  officers or directors of
the Bank.

         Tax   Consequences.   Consummation   of  the  Conversion  is  expressly
conditioned  upon prior receipt of either a ruling of the United States Internal
Revenue  Service ("IRS") or an opinion letter of the Bank's counsel with respect
to federal taxation, and either a ruling of the Illinois taxation authorities or
an opinion  letter  with  respect to Illinois  taxation,  to the effect that the
Conversion will not be a taxable transaction to the Holding Company, the Bank or
the Bank's deposit account holders receiving subscription rights.

         The Bank has  received  an  opinion  of its  special  counsel,  Silver,
Freedman & Taff, L.L.P., to the effect that (i) the Conversion will qualify as a
reorganization  under Section 368(a)(1)(F) of the Internal Revenue Code of 1986,
as  amended,  and no gain or loss will be  recognized  to the Bank in either its
mutual form or its stock form by reason of the proposed Conversion, (ii) no gain
or loss  will be  recognized  to the Bank  upon the  receipt  of money  from the
Holding Company for stock of the Bank; and no gain or loss will be recognized to
the Holding  Company  upon the receipt of money for Common  Stock of the Holding
Company;  (iii) the  assets of the Bank in either  its  mutual or its stock form
will have the same  basis  before  and after the  Conversion;  (iv) the  holding
period of the assets of the Bank will include the period during which the assets
were held by the Bank in its mutual form prior to conversion;  (v) gain, if any,
will be realized by the  Eligible  Account  Holders  and  Supplemental  Eligible
Account  Holders  of the  Bank,  upon  the  constructive  issuance  to  them  of
withdrawable  deposit  accounts  of the  Bank  immediately  after  the  proposed
Conversion,  interests  in  the  Liquidation  Account,  and on  the  receipt  or
distribution  to them of the  nontransferable  Subscription  Rights to  purchase
Holding  Company  Common Stock (any such gain will be recognized by such account
holder,  but only to the extent,  if any, of an amount not in excess of the fair
market  value of the  Subscription  Rights  and  Liquidation  Account  interests
received);  (vi) the basis of the account  holder's savings accounts in the Bank
after  the  Conversion  will be the  same  as the  basis  of his or her  savings
accounts in the Bank prior to the  Conversion;  (vii) the basis of each  account
holder's interest in the Liquidation

                                        4

<PAGE>



Account will be zero;  (viii) the basis of the Holding  Company  Common Stock to
its shareholders will be the Purchase Price thereof and a shareholder's  holding
period for  Holding  Company  Common  Stock  acquired  through  the  exercise of
Subscription Rights shall begin on the date on which the Subscription Rights are
exercised;  (ix) the converted Bank, immediately after Conversion,  will succeed
to the bad debt reserve  accounts of the Bank, in mutual form,  and the bad debt
reserves will have the same character in the hands of the Bank after  Conversion
as if no  distribution  or transfer  had  occurred;  and (x) the creation of the
liquidation account will have no effect on the Bank's taxable income, deductions
or addition to reserve for bad debts either in its mutual or stock form.

         The opinion from Silver,  Freedman & Taff, L.L.P. is based, among other
things,  on certain  assumptions,  including the  assumptions  that the exercise
price of the  Subscription  Rights to purchase Holding Company Common Stock will
be approximately equal to the fair market value of that stock at the time of the
completion of the proposed Conversion.  With respect to the Subscription Rights,
the Bank has received the letter of Keller (the "Appraiser Letter") which, based
on certain assumptions, concludes that the Subscription Rights to be received by
Eligible  Account  Holders,  Supplemental  Eligible  Account  Holders  and other
eligible  subscribers do not have any economic value at the time of distribution
or at the time the  Subscription  Rights are exercised,  whether or not a public
offering takes place.

         The Bank has also  received  an  opinion  of  Silver,  Freedman & Taff,
L.L.P.  to the effect that,  based in part on the Appraiser  Letter,  no taxable
income  will be realized by a stock  subscriber  as a result of the  exercise of
non-transferable  Subscription  Rights to  purchase  shares of  Holding  Company
Common Stock or upon the lapse of such rights.

         If it is subsequently established that the subscription rights received
by such  persons  have an  ascertainable  fair market  value,  or in the case of
employees,  directors  and officers are  compensatory  in nature,  then, in such
event, the subscription rights will be taxable to the recipient in the amount of
their fair market value. In this regard,  the  subscription  rights may be taxed
partially or entirely at ordinary income tax rates.

         With  respect to Illinois  taxation,  the Bank has  received an opinion
from Crowe Chizek,  to the effect that,  assuming the Conversion does not result
in any federal taxable  income,  gain or loss to the Bank in its mutual or stock
form, the Holding Company, the account holders, borrowers,  officers,  directors
and employees and Tax-  Qualified  Employee  Plans of the Bank,  the  Conversion
should not result in any  Illinois  income tax  liability  to such  entities  or
persons.

         Unlike a private  letter  ruling,  the  opinions of Silver,  Freedman &
Taff, L.L.P. and Crowe Chizek, as well as the Appraiser Letter,  have no binding
effect or official  status,  and no assurance can be given that the  conclusions
reached in any of those  opinions  would be sustained by a court if contested by
the IRS or the Illinois tax authorities.

Approval, Interpretation, Amendment and Termination

         Under the Plan of Conversion,  the letter from the OTS giving  approval
thereto, and applicable  regulations,  consummation of the Conversion is subject
to the  satisfaction  of the following  conditions:  (a) approval of the Plan of
Conversion  by  members of the Bank  casting  at least a  majority  of the votes
eligible to be cast at the Special Meeting;  (b) sale of all of the Common Stock
to be  offered  in the  Conversion;  and (c)  receipt  of  favorable  rulings or
opinions of counsel as to the  federal  and  Illinois  tax  consequences  of the
Conversion.

         The Plan of Conversion  may be  substantively  amended by the Boards of
Directors of the Bank and the Holding  Company with the  concurrence of the OTS.
If the Plan of Conversion is amended,  proxies which have been received prior to
such  amendment will not be resolicited  unless  otherwise  required by the OTS.
Also, as required by the federal  regulations,  the Plan of Conversion  provides
that the  transactions  contemplated  thereby may be  terminated by the Board of
Directors of the Bank alone at any time prior to the Special  Meeting and may be
terminated by the Board of Directors of the Bank at any time thereafter with the
concurrence  of the OTS,  notwithstanding  approval of the Plan of Conversion by
the members of the Bank at the Special Meeting.  All interpretations by the Bank
and the  Holding  Company of the Plan of  Conversion  and of the order forms and
related materials for the Subscription Offering will be final, except as regards
or affects the OTS.


                                        5

<PAGE>


Judicial Review

         Section 5(i)(2)(B) of the Home Owners' Loan Act, as amended,  12 U.S.C.
ss.1464(i)(2)(B) and Section 563b.8(u) of the Rules and Regulations  promulgated
thereunder (12 C.F.R.  Section 563b.8(u)) provide: (i) that persons aggrieved by
a final  action  of the OTS  which  approves,  with or  without  conditions,  or
disapproves a plan of conversion, may obtain review of such final action only by
filing a written  petition in the United States Court of Appeals for the circuit
in which the principal office or residence of such person is located,  or in the
United States Court of Appeals for the District of Columbia, requesting that the
final action of the OTS be modified, terminated or set aside, and (ii) that such
petition must be filed within 30 days after  publication of notice of such final
action in the  Federal  Register,  or 30 days  after the date of  mailing of the
notice  and proxy  statement  for the  meeting of the  converting  institution's
members  at which the  conversion  is to be voted on,  whichever  is later.  The
notice of the  Special  Meeting  of the  Bank's  members  to vote on the Plan of
Conversion  described  herein  is  included  at  the  beginning  of  this  Proxy
Statement.  The statute and regulation referred to above should be consulted for
further information.

                             ADDITIONAL INFORMATION

         The information contained in the accompanying  Prospectus,  including a
more detailed  description  of the Plan of  Conversion,  consolidated  financial
statements of the Bank and a description of the  capitalization  and business of
the Bank and the Holding  Company,  including the Bank's directors and executive
officers and their  compensation,  the  anticipated use of the net proceeds from
the sale of the Common Stock and a description of the Common Stock,  is intended
to help you evaluate the Conversion and is incorporated by this reference.

         YOUR VOTE IS VERY IMPORTANT TO US. PLEASE TAKE A MOMENT NOW TO COMPLETE
AND RETURN YOUR PROXY CARD IN THE POSTAGE-PAID ENVELOPE PROVIDED.  YOU MAY STILL
ATTEND THE  SPECIAL  MEETING  AND VOTE IN PERSON EVEN THOUGH YOU HAVE VOTED YOUR
PROXY. FAILURE TO SUBMIT A PROXY WILL HAVE THE SAME EFFECT AS VOTING AGAINST THE
CONVERSION.

         If you have any questions,  please call our Information Center at (___)
___-____.

         IMPORTANT:  YOU MAY BE ENTITLED TO VOTE IN MORE THAN ONE CAPACITY.
PLEASE SIGN, DATE AND PROMPTLY RETURN EACH PROXY CARD YOU RECEIVE.




         THIS PROXY STATEMENT IS NOT AN OFFER TO SELL OR THE SOLICITATION OF AN
OFFER TO BUY STOCK.  THE OFFER WILL BE MADE ONLY BY THE PROSPECTUS.

         THE  COMMON  STOCK IS NOT A DEPOSIT  OR  ACCOUNT  AND IS NOT  FEDERALLY
INSURED OR GUARANTEED.



                                        6

<PAGE>





                                 REVOCABLE PROXY

                        HEMLOCK FEDERAL BANK FOR SAVINGS


         THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS
OF HEMLOCK FEDERAL BANK FOR SAVINGS

         The undersigned member of Hemlock Federal Bank for Savings (the "Bank")
hereby  appoints the Board of Directors of the Bank as proxies to cast all votes
which the undersigned member is entitled to cast at a Special Meeting of Members
to be held at the Bank's office  located at 5900 West 159th Street,  Oak Forest,
Illinois 60452-3198,  at the hour and date stated in the Proxy Statement, and at
any and all adjournments and postponements  thereof,  and to act with respect to
all votes that the  undersigned  would be entitled to cast,  if then  personally
present, in accordance with the instructions on the reverse side hereof:

         to vote  FOR or  AGAINST  the  adoption  of the Plan of  Conversion  to
convert the Bank from a federally  chartered  mutual savings bank to a federally
chartered stock savings bank,  including the adoption of a federal stock savings
bank charter and bylaws,  with the simultaneous  issuance of its common stock to
Hemlock Federal  Financial  Corporation,  a Delaware  corporation  (the "Holding
"Company") and sale by the Holding Company of shares of its Common Stock.

         This proxy will be voted as directed by the undersigned member.  UNLESS
CONTRARY  DIRECTION IS GIVEN,  THIS PROXY WILL BE VOTED FOR ADOPTION OF THE PLAN
OF  CONVERSION.  In addition,  this proxy will be voted at the discretion of the
Board of Directors upon any other matter as may properly come before the Special
Meeting.

         The  undersigned  member may revoke this proxy at any time before it is
voted by delivering to the Secretary of the Bank either by a written  revocation
of the proxy or a duly  executed  proxy bearing a later date, or by appearing at
the  Special  Meeting  and  voting in  person.  The  undersigned  member  hereby
acknowledges receipt of the Notice of Special Meeting and Proxy Statement.












             (IMPORTANT: PLEASE VOTE, DATE AND SIGN ON REVERSE SIDE)


<PAGE>


                        HEMLOCK FEDERAL BANK FOR SAVINGS



Please Mark Votes Below

Approval of the Plan of Conversion

FOR      o        AGAINST         o         DATE:                         , 1996
                                                 -------------------------------





                                            X___________________________________





                                            X___________________________________


                                            IMPORTANT:  Please  sign  your  name
                                            exactly as it appears on this proxy.
                                            Joint   accounts   need   only   one
                                            signature.   When   signing   as  an
                                            attorney,   administrator,    agent,
                                            corporation,    officer,   executor,
                                            trustee or  guardian,  etc.,  please
                                            add   your   full   title   to  your
                                            signature.


NOTE:        IF YOU RECEIVE MORE THAN ONE PROXY CARD, PLEASE SIGN AND
             RETURN ALL CARDS IN THE ACCOMPANYING ENVELOPE.





                                                                    Exhibit 99.3
                                       Stock Order Form, Order Form Instructions


                                           Hemlock Federal Financial Corporation
STOCK ORDER FORM &                                 (Proposed Holding Company for
CERTIFICATION FORM                             Hemlock Federal Bank for Savings)

Note:  Please  read the Stock Order Form Guide and  Instructions  on the back of
this form before completion.

- --------------------------------------------------------------------------------
Deadline
The Subscription Offering ends at Noon, Oak Forest, Illinois, Time, on March XX,
1997.  Your Stock Order Form and Certification Form,  properly executed and with
the correct payment,  must be received at the address on the bottom of this form
by this deadline, or it will be considered void.
- --------------------------------------------------------------------------------

Number of Shares

  (1) Number of Shares        Price Per Share       (2) Total Amount Due
  --------------------                              --------------------
                          X       $10.00        =
  --------------------                              --------------------

The minimum  number of shares that may be  subscribed  for is 25 and the maximum
purchase is 20,000 shares in  the  Subscription  Offering.  No person,  together
with associates of and persons acting in concert with such person,  may purchase
more than _____ shares of the Common  Stock in the  Subscription  Offering.  The
price per share is based upon a  valuation  that is  subject to review  prior to
filling individual stock orders.

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

Method of Payment                

(3) [ ] Enclosed  is a check,  bank  draft or  money  order  payable  to Hemlock
        Federal Financial Corporation for $____________ (or cash if presented in
        person).

(4) [ ] I authorize Hemlock Federal Bank for Savings to make withdrawals from my
        Hemlock Federal Bank  for Savings account(s) shown below, and understand
        that the amounts will not otherwise be available for withdrawal:

        Account Number(s)                                        Amount(s)
        ------------------------------------------------------------------

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

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

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

        ------------------------------------------------------------------
                                               Total Withdrawal
                                                                 ---------
 Purchaser Information

(5) [ ] Check here if you are a director, officer or employee of Hemlock Federal
        Bank for Savings or a member of such person's immediate family.

    [ ] Check here  if you  are a  depositor  or  a  borrower  and  enter  below
        information for  all accounts  you had  at the  Eligibility Record  Date
        (June 30, 1995),  Supplemental  Eligibility  Record  Date  (December 31,
        1996) or the Voting Record Date (XXXXX XX, 1997). If additional space is
        needed, please utilize the back of this form.  Please confirm account(s)
        by initialing here. ______________

        Account Title (Names on Accounts                     Account Number
        ------------------------------------------------------------------

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

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

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

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

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

(6) Stock Registration

    [ ] Individual                     [ ] Corporation
    [ ] Joint Tenants                  [ ] Partnership
    [ ] Tenants in Common              [ ] Individual Retirement Account
    [ ] Uniform Transfer to Minors     [ ] Fiduciary/Trust (Under
    [ ] Uniform Gift to Minors             Agreement Dated______________)
    ----------------------------------------------------------------------------
    Name                                Social Security or Tax I.D.
    ----------------------------------------------------------------------------
    Name                                Daytime Telephone
    ----------------------------------------------------------------------------
    Street Address                      Evening Telephone
    ----------------------------------------------------------------------------
    City            State     Zip Code  County of Residence
    ----------------------------------------------------------------------------

NASD  Affiliation  (This section only applies to those  individuals who meet the
delineated criteria)

[ ] Check here if you are a member of the  National  Association  of  Securities
Dealers, Inc. ("NASD"), a person associated with an NASD member, a member of the
immediate  family of any such person to whose  support such person  contributes,
directly or  indirectly,  or the holder of an account in which an NASD member or
person associated with an NASD member has a beneficial interest.  To comply with
conditions under which an exemption from the NASD's  Interpretation With Respect
to Free-Riding and Withholding is available,  you agree, if you have checked the
NASD affiliation  box: (1) not to sell,  transfer or hypothecate the stock for a
period  of  three  months   following  the  issuance  and  (2)  to  report  this
subscription  in writing to the  applicable  NASD  member  within one day of the
payment therefor.
- --------------------------------------------------------------------------------
Acknowledgment  By signing below, I acknowledge  receipt of the Prospectus dated
XXXXX XX,  1997 and  understand  I may not  change or revoke my order once it is
received by Hemlock  Federal  Financial  Corporation.  I also  certify that this
stock  order is for my  account  and  there  is no  agreement  or  understanding
regarding  any further  sale or transfer of these  shares.  Federal  regulations
prohibit any persons from transferring,  or entering into any agreement directly
or  indirectly  to transfer,  the legal or  beneficial  ownership of  conversion
subscription  rights or the  underlying  securities  to the  account  of another
person.  Hemlock  Federal  Bank for  Savings  will  pursue any and all legal and
equitable remedies in the event it becomes aware of the transfer of subscription
rights and will not honor  orders known by it to involve  such  transfer.  Under
penalties of perjury,  I further certify that: (1) the social security number or
taxpayer  identification number given above is correct; and (2) I am not subject
to backup  withholding.  You must cross out this item,  (2) above,  if you have
been  notified by the  Internal  Revenue  Service that you are subject to backup
withholding because of underreporting  interest or dividends on your tax return.
By signing below, I also acknowledge that I have not waived any rights under the
Securities Act of 1933 and the Securities Exchange Act of 1934.
- --------------------------------------------------------------------------------
Signature  Sign and date this form.  When  purchasing as a custodian,  corporate
officer, etc., include your full title. An additional signature is required only
if  payment  is by  withdrawal  from an  account  that  requires  more  than one
signature to withdraw funds.  YOUR ORDER WILL BE FILLED IN ACCORDANCE  WITH THE
PROVISIONS  OF THE  PROSPECTUS.  THIS ORDER IS NOT VALID IF THE STOCK ORDER FORM
AND  CERTIFICATION  FORM ARE NOT BOTH SIGNED.  If you need help  completing this
Form, you may call the Conversion Information Center at (708) XXX-XXXX.
- --------------------------------------------------------------------------------
Signature                      Title (if applicable)                      Date

- --------------------------------------------------------------------------------
Signature                      Title (if applicable)                      Date

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

THE SHARES OF COMMON STOCK OFFERED  HEREBY ARE NOT SAVINGS  ACCOUNTS AND ARE NOT
INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION,  THE SAVINGS
ASSOCIATION INSURANCE FUND OR ANY OTHER GOVERNMENTAL AGENCY.
- --------------------------------------------------------------------------------
            Date Rec'd ___/___/___  Order #  ____________  Batch # ____________
OFFICE USE  Check # ______________  Category ____________
            Amount $______________  Initials ____________
- --------------------------------------------------------------------------------
                         CONVERSION INFORMATION CENTER
                             5700 West 159th Street
                           Oak Forest, Illinois 60452
                                 (708) XXX-XXXX

<PAGE>

Item Instruction
- --------------------------------------------------------------------------------

Items 1 and 2 - Fill in the number of shares that you wish to  purchase  and the
total  payment due. The amount due is determined  by  multiplying  the number of
shares by the subscription price of $10.00 per share. The minimum purchase is 25
shares.  The maximum  purchase  amount in the Conversion by any person is 20,000
shares in the Subscription Offering. No person,  together with associates of and
persons  acting in concert  with such  person,  may  purchase  more than _______
shares of the Common Stock in the Subscription Offering.

Hemlock  Federal  Financial  Corporation  has  reserved  the right to reject the
subscription of any order received in the Public  Offering,  if any, in whole or
in part.

Item 3 - Payment  for shares may be made in cash  (only if  delivered  by you in
person) or by check,  bank draft or money order made payable to Hemlock  Federal
Financial  Corporation.  DO NOT MAIL CASH. If you choose to make a cash payment,
take your Stock Order Form, signed  Certification  Form and payment in person to
Hemlock  Federal  Bank for  Savings.  Your funds will earn  interest  at Hemlock
Federal Bank for Saving's current passbook.

Item 4 - To pay by withdrawal  from a savings  account or certificate at Hemlock
Federal  Financial  Corporation,  insert the account number(s) and the amount(s)
you wish to withdraw from each  account.  If more than one signature is required
to withdraw,  each must sign in the  Signature box on the front of this form. To
withdraw from and account with  checking  privileges,  please write a check.  No
early withdrawal penalty will be charged on funds used to purchase stock. A hold
will be placed on the  account(s)  for the  amount(s)  you show.  Payments  will
remain in certificate account(s) until the stock offering closes.  However, if a
partial withdrawal reduces the balance of a certificate account to less than the
applicable  minimum,  the remaining balance will thereafter earn interest at the
passbook rate.

Item 5 - Please check this box if you were a depositor on the Eligibility Record
Date (June 30, 1995), and/or a depositor on the Supplemental  Eligibility Record
Date (June 30, 1995), and/or a depositor on the Supplemental  Eligibility Record
Date  (December  31,  1996) or a depositor  on the Voting  Record Date (XXXX XX,
1997) and list all names on the  account(s)  and all account  number(s) of those
accounts you had at these dates to ensure proper identification of your purchase
rights.

Items 6 - The  stock  transfer  industry  has  developed  a  uniform  system  of
shareholder  registrations  that we will use in the issuance of Hemlock  Federal
Financial  Corporation  common  stock.  Print the  name(s) in which you want the
stock registered and the mailing address of the registration.  Include the first
name,  middle  initial  and last name of the  shareholder.  Avoid the use of two
initials. Please omit words that do not affect ownership rights, such as "Mrs.",
"Mr.", "Dr.", "special account", etc.

Subscription  rights are not  transferable.  If you are a qualified  member,  to
protect your priority over other purchasers as described in the Prospectus,  you
must take ownership in at least one of the account holder's names.

Enter the Social  Security  or Tax I.D.  number of one  registered  owner.  This
registered  owner must be listed on the first  "NAME"  line.  Be sure to include
your  telephone  number because we will need to contact you if we cannon execute
your order as given.  Review the Stock Ownership Guide on this page and refer to
the  instructions  for  Uniform  Gift to  Minors/Uniform  Transfer to Minors and
Fiduciaries.

     Account Title (Names on Accounts)              Account Number
     ----------------------------------------------------------------------

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

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

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

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

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

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

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

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

<PAGE>

Stock Ownership Guide
- --------------------------------------------------------------------------------

Individual - The Stock is to be registered in an individual's name only. You may
not list beneficiaries for this ownership.

Joint Tenants - Joint tenants with right of survivorship  identifies two or more
owners.  When  stock is held by  joint  tenants  with  rights  of  survivorship,
ownership  automatically  passes to the surviving joint tenant(s) upon the death
of any joint tenant. You may not list beneficiaries for this ownership.

Tenants in Common - Tenants in common may also identify two or more owners. When
stock is to be held by  tenants  in  common,  upon the  death of one  co-tenant,
ownership  of the stock will be held by the  surviving  co-tenant(s)  and by the
heirs of the the deceased  co-tenant.  All parties must agree to the transfer or
sale of shares  held by tenants in common.  You may not list  beneficiaries  for
this ownership.

Individual  Retirement  Account - Individual  Retirement Account ("IRA") holders
may  make  stock   purchases   from  their   deposits   through  a   prearranged
"trustee-to-trustee"  transfer.  Stock may only be held in a self-directed  IRA.
The Hemlock Federal BAnk for Savings does not offer a self-directed  IRA. Please
contact the conversion  Information  Center if you have any questions about your
IRA account.  There will be no early  withdrawal  or IRS  penalties  incurred by
these transactions.

Uniform Gift to Minors - For residents of many states,  stock may be held in the
name of a custodian  for the  benefit of a minor  under the Uniform  Transfer to
Minors Act. For residents in other  states,  stock may be held in a similar type
of ownership under the Uniform Gift to Minors Act of the individual  states. For
either  ownership,  the  minor is the  actual  owner of the  stock wit the adult
custodian  being  responsible  for the investment  until the child reaches legal
age.

Instructions:  See your  legal  advisor  if you are  unsure  about  the  correct
registration of your stock.

On the first  line,  print the first name,  middle  initial and last name of the
custodian,  with the  abbreviation  "CUST" after the name. Print the first name,
middle  initial and last name of the minor on the second  "NAME" line.  Only one
custodian and one minor may be designated.

Corporation/Partnership -  Corporations/Partnerships  may purchase stock. Please
provide the Corporation/Partnership's  legal name and Tax I.D. To have depositor
rights,  the  Corporation/Partnership  must have an account  in the legal  name.
Please  contact the Stock  Information  Center to verify  depositor  rights and
purchase limitations.

Fiduciary/Trust - Generally,  fiduciary  relationships (such as Trusts, Estates,
Guardianships,  etc.) are  established  under a form of trust  agreement  or are
pursuant to a court order.  Without a legal  document  establishing  a fiduciary
relationship, your stock may not be registered in a fiduciary capacity.

Instructions: On the first "NAME" line, print the first name, middle initial and
last name of the fiduciary in the fiduciary is an  individual.  If the fiduciary
is a corporation,  list the corporate title on the first "NAME" line.  Following
the name,  print the  fiduciary  "title"  such as  trustee,  executor,  personal
representative, etc.

On the second "NAME" line, print either the name of the maker, donor or testator
OR the name of the beneficiary.  Following the name,  indicate the type of legal
document establishing the fiduciary relationship (agreement, court order, etc.).
In the blank after  "Under  Agreement  Dated",  fill in the date of the document
governing the relationship.  The date of the document need not be provided for a
trust created by a will.

An example of a fiduciary  ownership of stock in the case of a trust is: John D.
Smith, Trustee for Thomas A. Smith Under Agreement Dated 06/09/87.

Definition of Associate
- --------------------------------------------------------------------------------

The term "associate" of a person is defined to mean (i) any corporation or other
organization  (other  than  Hemlock  Federal  Financial   Corporation  ("Holding
Company"),  the Bank, or a majority owned  subsidiary of the Bank) of which such
person is a  director,  officer or  partner or is  directly  or  indirectly  the
beneficial  owner of 10% or more of any  class of  equity  securities;  (ii) any
trust or other estate in which such person has a substantial beneficial interest
or as to  which  such  person  serves  as  trustee  or in a  similar  fiduciary
capacity,  provided, however, that such term shall not include any tax-qualified
employee  stock  benefit  plan of the Holding  Company or the Bank in which such
person  has a  substantial  beneficial  interest  or serves as a trustee or in a
similar fiduciary capacity;  and (iii) any relative or spouse of such person, or
any relative of such person,  who either has the same home as such person or who
is a  director  or officer  of the  Holding  Company or the Bank or any of their
subsidiaries.


                                                                    Exhibit 99.4

                                                                   Certification


                               CERTIFICATION FORM
              (This Form Must Accompany A Signed Stock Order Form)

     I  ACKNOWLEDGE  THAT THE SHARE OF COMMON  STOCK,  $0.01 PAR VALUE PER SHARE
("COMMON STOCK"), OF HEMLOCK FEDERAL FINANCIAL  CORPORATION  ("HOLDING COMPANY")
IS  NOT A  DEPOSIT  OR AN  ACCOUNT  AND  IS NOT  FEDERALLY  INSURED,  AND IS NOT
GUARANTEED BY HEMLOCK FEDERAL BANK FOR SAVINGS OR BY THE FEDERAL GOVERNMENT.

     If anyone asserts that the shares of Common Stock are federally  insured or
guaranteed,  or are as safe as an  insured  deposit,  I should  call the  Acting
Office of Thrift Supervision Central Regional Director, Ronald N. Karr, at (312)
917-5000.

     I further certify that, before purchasing the shares of Common Stock of the
Holding Company, I received a copy of the Prospectus dated, XXXXX XX, 1997 which
discloses  the nature of the shares of Common  Stock being  offered  thereby and
describes  the  following  risks  involved in an  investment in the Common Stock
under the heading "Risk Factors" beginning on page X of the Prospectus:

     1.  Limited Growth Potential; Difficulty in Fully Leveraging Capital;
         Possible Unfavorable Impact on Post-Conversion Stock Price

     2.  Mortgage-Backed Securities Portfolios; Effect on Asset Yield

     3.  Interest Rate Risk Exposure

     4.  Future Contributions to the Bank's Charitable Foundation

     5.  Competition

     6.  Takeover Defensive Provisions

     7.  Anti-Takeover Provisions

     8.  Regulatory Oversight

     9.  Risk of Delayed Offering

    10.  Absence of Active Market for Common Stock

    11.  Possible Consequences of Amendment to Plan of Conversion



- ------------------------------------        ------------------------------------
Signature                                   Signature

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

(Note: If stock is to be held jointly, both parties must sign)

Date: _________________________



                                                                    Exhibit 99.5

FACTS ABOUT CONVERSION


The Board of Directors of Hemlock Federal Bank for Savings  ("Hemlock  Federal")
unanimously  adopted  a Plan  of  Conversion  (the  "Plan")  to  convert  from a
federally  chartered mutual savings bank to a federally  chartered stock savings
bank.

This brochure answers some of the most frequently asked questions about the Plan
and about your opportunity to invest in Hemlock Federal  Financial  Corporation,
(the "Holding Company"), the newly formed corporation that will serve as holding
company for Hemlock Federal following the conversion.

Investment  in the  stock of  Hemlock  Federal  Financial  Corporation  involves
certain risks. For a discussion of these risks and other factors,  investors are
urged to read the accompanying  Prospectus,  especially the discussion under the
heading "Risk Factors".

WHY IS THE BANK CONVERTING TO STOCK FORM?
- -----------------------------------------

The  stock  form of  ownership  is used by  most  business  corporations  and an
increasing number of savings  institutions.  Through the sale of stock,  Hemlock
Federal will raise additional capital enabling it to:

o    support and expand its current financial and
     other services.

o    allow customers and friends to purchase stock
     and share in the Holding Company's and
     Hemlock Federal's future.

WILL THE PLAN AFFECT ANY OF MY DEPOSIT ACCOUNTS OR LOANS?
- ---------------------------------------------------------

No. The Plan will have no effect on the balance or terms of any savings  account
or loan, and your deposits will continue to be federally  insured by the Federal
Deposit Insurance  Corporation ("FDIC") to the maximum legal limit. Your savings
account is not being converted to stock.

WHO IS ELIGIBLE TO PURCHASE STOCK IN THE SUBSCRIPTION OFFERING?
- ---------------------------------------------------------------

Certain  past and present  depositors  and  borrowers  of Hemlock  Federal,  and
Hemlock Federal's Employee Stock Ownership Plan.

HOW MANY SHARES OF STOCK ARE BEING OFFERED AND AT WHAT PRICE?
- -------------------------------------------------------------

Hemlock Federal Financial Corporation is offering up to XXX,000 shares of common
stock,  subject to  adjustment  as  described in the  Prospectus,  at a price of
$10.00 per share through the Prospectus.

HOW MUCH STOCK MAY I BUY?
- -------------------------

The minimum order is 25 shares.  No person may purchase more than $__________ of
common stock and no person,  together with  associates of and persons  acting in
concert with such person, may purchase more than $_________of common stock.

DO MEMBERS HAVE TO BUY STOCK?
- -----------------------------

No. However,  the Plan will allow Hemlock Federal's  depositors and borrowers an
opportunity to buy stock and become charter  shareholders of the holding company
for the local financial institution with which they do business.

<PAGE>

HOW DO I ORDER STOCK?
- ---------------------

You must complete the enclosed Stock Order
Form and the Certification Form.  Instructions

for  completing  your Stock Order Form and  Certification  Form are contained in
this packet. Your order must be received by Noon, Oak Forest, Illinois, Time, on
March __, 1997.

HOW MAY I PAY FOR MY SHARES OF STOCK?
- -------------------------------------

First,  you may pay for stock by check,  cash or money order.  Interest  will be
paid by Hemlock Federal on these funds at the current passbook rate from the day
the funds are received until the completion or termination of the Plan.  Second,
you may authorize us to withdraw funds from your Hemlock Federal savings account
or certificate  of deposit for the amount of funds you specify for payment.  You
will not have  access to these  funds from the day we receive  your order  until
completion or termination of the Plan.

CAN I PURCHASE SHARES USING FUNDS IN MY BANK IRA ACCOUNT?
- ---------------------------------------------------------

Federal regulations do not permit the purchase of
conversion stock from your existing Bank IRA
account.  Please call our Conversion Information
Center for additional information.

WILL THE STOCK BE INSURED?
- --------------------------

No.  Like any other common stock, the Holding
Company's stock will not be insured.


WILL DIVIDENDS BE PAID ON THE STOCK?
- ------------------------------------

The Board of Directors of the Holding  Company intends to pay a cash dividend in
the future, subject to regulatory limits and requirements.  No decision has been
made as to the amount or timing of such dividends, if any.

HOW WILL THE STOCK BE TRADED?
- -----------------------------

The Company's  stock will trade on the Nasdaq  National  Market under the symbol
"XXXX". However, no assurance can be given that an active and liquid market will
develop.

ARE OFFICERS AND DIRECTORS OF THE BANK PLANNING TO PURCHASE STOCK?
- ------------------------------------------------------------------

Yes!  Hemlock Federal's officers and directors
plan to purchase, in the aggregate, $______worth
of stock or approximately X.X% of the stock
offered at the midpoint of the offering range.

MUST I PAY A COMMISSION?
- ------------------------

No.  You will not be charged a commission or fee
on the purchase of shares in the Plan.

SHOULD I VOTE?
- --------------

Yes.  Your "YES" vote is very important!

PLEASE VOTE, SIGN AND RETURN ALL
PROXY CARDS!

WHY DID I GET SEVERAL PROXY CARDS?
- ----------------------------------

If you have more than one account,  you could  receive more than one proxy card,
depending on the ownership structure of your accounts.

HOW MANY VOTES DO I HAVE?
- -------------------------

Your  proxy  card(s)  show(s)  the  number of votes you  have.  Every  depositor
entitled  to vote may cast one vote for  each  $100,  or  fraction  thereof,  on
deposit as of the voting record date.

<PAGE>

MAY I VOTE IN PERSON AT THE SPECIAL MEETING?
- --------------------------------------------

Yes,  but we would  still  like you to sign and mail your  proxy  today.  If you
decide  to revoke  your  proxy  you may do so by  giving  notice at the  special
meeting.


FOR ADDITIONAL INFORMATION YOU
MAY CALL OUR STOCK INFORMATION
CENTER BETWEEN 9:00 A.M. AND 5:00
P.M. MONDAY, TUESDAY, OR
THURSDAY, FRIDAY BETWEEN 9:00 A.M.
AND 7:00 P.M. OR SATURDAY BETWEEN
9:00 AM AND 1:00 PM.


                  CONVERSION INFORMATION CENTER (708) XXX-XXXX

                      Hemlock Federal Financial Corporation
                             5700 West 159th Street
                              Oak Forest, Illinois
                              Phone (708) 687-9400
                               Fax (708) 687-9490


                                 --------------
                                 STOCK OFFERING
                                   QUESTIONS
                                  AND ANSWERS
                                 --------------

                                 Hemlock Federal
                              Financial Corporation


                      THE STOCK OFFERED IN THE CONVERSION
                      IS NOT A DEPOSIT OR ACCOUNT AND IS
                      NOT FEDERALLY INSURED OR
                      GUARANTEED.  THIS IS NOT AN OFFER TO
                      SELL OR A SOLICIATION OF AN OFFER TO
                      BUY STOCK.  THE OFFER WILL BE MADE
                      ONLY BY THE PROSPECTUS ACCOMPANIED
                      BY A STOCK ORDER FORM AND
                      CERTIFICATION FORM.


                                                                    Exhibit 99.6

                       , 1997


Dear Member:

We are pleased to  announce  that  Hemlock  Federal  Bank for Savings  ("Hemlock
Federal") is  converting  from a federally  chartered  mutual  savings bank to a
federally chartered stock savings bank (the  "Conversion").  In conjunction with
the  Conversion,   Hemlock  Federal  Financial  Corporation,   the  newly-formed
corporation that will serve as holding company for Hemlock Federal,  is offering
shares of common stock in a subscription offering.

Unfortunately,  Hemlock Federal Financial  Corporation is unable to either offer
or sell its  common  stock to you  because  you  reside in a state of the United
States or in a  foreign  country  with  respect  to which  any of the  following
circumstances  apply:  (i) a small  number  of  persons  otherwise  eligible  to
subscribe for shares reside in your state or foreign country;  (ii) the granting
of  subscription  rights or offer or sale of shares to you would require Hemlock
Federal,  Hemlock Federal Financial  Corporation,  or its employees to register,
under the  securities  laws of your  state or  foreign  country,  as a broker or
dealer or to register or otherwise  qualify the shares for sale in your state or
foreign  country;   or  (iii)  such  registration  or  qualification   would  be
impracticable for reasons of cost or otherwise.

However, as a member of Hemlock Federal,  you have the right to vote on the Plan
of Conversion at the Special  Meeting of Members to be held on March ___,  1997.
Therefore,  enclosed is a proxy card,  a Proxy  Statement  (which  includes  the
Notice  of  the  Special  Meeting),   Prospectus  (which  contains   information
incorporated  into the Proxy  Statement)  and a return  envelope  for your proxy
card.

You may attend the Special Meeting on March ___, 1997.  However,  whether or not
you are able to attend, please complete the enclosed proxy card and return it in
the enclosed envelope.

Sincerely,



Maureen G. Partynski
Chairman and Chief Executive Officer



THE STOCK  OFFERED IN THE  CONVERSION  IS NOT A DEPOSIT  OR  ACCOUNT  AND IS NOT
FEDERALLY  INSURED OR GUARANTEED.  THIS IS NOT AN OFFER TO SELL OR A SOLICIATION
OF AN  OFFER  TO BUY  STOCK.  THE  OFFER  WILL  BE MADE  ONLY BY THE  PROSPECTUS
ACCOMPANIED BY A STOCK ORDER FORM AND CERTIFICATION FORM.


<PAGE>


          [GRAPHIC OMITTED]  Charles Webb & Company  [GRAPHIC OMITTED]
         
                                  A Division of

                          KEEFE, BRUYETTE & WOODS, INC.



To Members and Friends of
Hemlock Federal Bank for Savings
- --------------------------------

Charles Webb & Company, a division of Keefe, Bruyette & Woods, Inc., a member of
the National  Association of Securities  Dealers,  Inc.  ("NASD"),  is assisting
Hemlock  Federal Bank for Savings  ("Hemlock  Federal") in its conversion from a
federally  chartered mutual savings bank to a federally  chartered stock savings
bank and the  concurrent  offering of shares of common stock by Hemlock  Federal
Financial Corporation (the "Holding Company"), the newly formed corporation that
will serve as holding company for the Bank following the conversion.


At the request of the Holding  Company,  we are enclosing  materials  explaining
this process and your options,  including an  opportunity to invest in shares of
the Company's  common stock being offered to customers  through March ___, 1997.
Please read the enclosed offering materials  carefully.  The Holding Company has
asked us to forward these  documents to you in view of certain  requirements  of
the securities laws in your state.

If you have any  questions,  please visit our Conversion  Information  Center at
5700 West 159th Street, Oak Forest, Illinois 60452-3198 or feel free to call the
Conversion Information Center at (XXX)XXX-XXXX.

Very truly yours,



Charles Webb & Company












THE STOCK  OFFERED IN THE  CONVERSION  IS NOT A DEPOSIT  OR  ACCOUNT  AND IS NOT
FEDERALLY  INSURED OR GUARANTEED.  THIS IS NOT AN OFFER TO SELL OR A SOLICIATION
OF AN OFFER TO BUY STOCK.


<PAGE>

                        , 1997


Dear Member:

We are pleased to  announce  that  Hemlock  Federal  Bank for Savings  ("Hemlock
Federal") is  converting  from a federally  chartered  mutual  savings bank to a
federally chartered stock savings bank (the  "Conversion").  In conjunction with
the  Conversion,   Hemlock  Federal  Financial  Corporation,   the  newly-formed
corporation that will serve as holding company for Hemlock Federal,  is offering
shares of common stock in a  subscription  offering to certain of our depositors
and borrowers,  and to our Employee  Stock  Ownership Plan pursuant to a Plan of
Conversion.

To accomplish this Conversion,  we need your participation in an important vote.
Enclosed is a proxy statement  describing the Plan of Conversion and your voting
and subscription rights.  Hemlock Federal's Plan of Conversion has been approved
by the Office of Thrift  Supervision  and now must be approved by you. YOUR VOTE
IS VERY IMPORTANT.

Enclosed,  as part of the proxy material,  is your proxy card located behind the
window of your mailing envelope.  This proxy should be signed and returned to us
prior to the Special Meeting scheduled for March ___, 1997. Please take a moment
to sign the enclosed proxy card and return it to us in the postage-paid envelope
provided. FAILURE TO VOTE HAS THE SAME EFFECT AS VOTING AGAINST THE CONVERSION.

The Board of Directors of Hemlock Federal feels that the Conversion will offer a
number of  advantages,  such as an  opportunity  for depositors and customers of
Hemlock Federal to become shareholders. Please remember:

     o   Youraccounts at Hemlock  Federal will continue  to be insured up to the
         maximum  legal  limit  by the  Federal  Deposit  Insurance  Corporation
         ("FDIC").

     o   There will be no change in  the balance,  interest rate, or maturity of
         any deposit accounts because of the Conversion.

     o   Members have  a right,  but no obligation,  to buy  stock before  it is
         offered to the public.

     o   Like all stock,  stock issued in this  offering  will not be insured by
         the FDIC.

Enclosed are materials describing the stock offering.  We urge you to read these
materials  carefully.  If you are  interested in purchasing  the common stock of
Hemlock Federal Financial Corporation, you must submit your Stock Order Form and
Certification  Form and payment prior to Noon,  Oak Forest,  Illinois,  Time, on
March ___ , 1997.

If you have additional questions regarding the stock offering, please call us at
(708)XXX-XXXX,  Monday, Tuesday and Thursday from 9:00 a.m. to 5:00 p.m., Friday
from 9:00 a.m. to 7:00 p.m. or Saturday from 9:00 am to 1:00 p.m. or stop by the
Conversion  Information  Center  located at 5700 West 159th Street,  Oak Forest,
Illinois.

Sincerely,



Maureen G. Partynski
Chairman and Chief Executive Officer




THE STOCK  OFFERED IN THE  CONVERSION  IS NOT A DEPOSIT  OR  ACCOUNT  AND IS NOT
FEDERALLY  INSURED OR GUARANTEED.  THIS IS NOT AN OFFER TO SELL OR A SOLICIATION
OF AN  OFFER  TO BUY  STOCK.  THE  OFFER  WILL  BE MADE  ONLY BY THE  PROSPECTUS
ACCOMPANIED BY A STOCK ORDER FORM AND CERTIFICATION FORM.


<PAGE>

              , 1997


Dear Friend:

We are pleased to  announce  that  Hemlock  Federal  Bank for Savings  ("Hemlock
Federal") is  converting  from a federally  chartered  mutual  savings bank to a
federally chartered stock savings bank (the  "Conversion").  In conjunction with
the  Conversion,   Hemlock  Federal  Financial  Corporation,   the  newly-formed
corporation that will serve as holding company for Hemlock Federal,  is offering
shares  of  common  stock  in a  subscription  offering.  The  sale of  stock in
connection with the Conversion  will enable Hemlock Federal to raise  additional
capital to support and enhance its current operations.

Because of your  subscription  rights as a former member of Hemlock Federal,  we
are sending you the following materials which describe the stock offering.

          PROSPECTUS:   This  document  provides   detailed   information  about
          operations at Hemlock Federal and the proposed stock offering.

          QUESTIONS  AND  ANSWERS:  Key  questions  and answers  about the stock
          offering are found in this pamphlet.

          STOCK ORDER FORM AND CERTIFICATION FORM: This form is used to purchase
          stock by returning it with your payment in the enclosed business reply
          envelope.  The  deadline  for  ordering  stock  is Noon,  Oak  Forest,
          Illinois, Time, on March ____, 1997.

As a former  member of Hemlock  Federal,  you will have the  opportunity  to buy
stock  directly from Hemlock  Federal  Financial  Corporation  in the Conversion
without  commission  or fee.  If you have  additional  questions  regarding  the
Conversion and stock offering, please call us at (708) XXX-XXXX, Monday, Tuesday
and Thursday from 9:00 a.m. to 5:00 p.m.,  Friday from 9:00 a.m. to 7:00 p.m. or
Saturday  from 9:00  a.m.  to 1:00 p.m.  or stop by the  Conversion  Information
Center at 5700 West 159th Street, Oak Forest, Illinois.

We are pleased to offer you this opportunity to become a charter  shareholder of
Hemlock Federal Financial Corporation.

Sincerely,



Maureen G. Partynski
Chairman and Chief Executive Officer


THE STOCK  OFFERED IN THE  CONVERSION  IS NOT A DEPOSIT  OR  ACCOUNT  AND IS NOT
FEDERALLY  INSURED OR GUARANTEED.  THIS IS NOT AN OFFER TO SELL OR A SOLICIATION
OF AN  OFFER  TO BUY  STOCK.  THE  OFFER  WILL  BE MADE  ONLY BY THE  PROSPECTUS
ACCOMPANIED BY A STOCK ORDER FORM AND CERTIFICATION FORM.


<PAGE>


XXXX XX, 1997


Dear Prospective Investor:

     We are pleased to announce that Hemlock Federal Bank for Savings  ("Hemlock
Federal") is  converting  from a federally  chartered  mutual  savings bank to a
federally chartered stock savings bank (the  "Conversion").  In conjunction with
the  Conversion,   Hemlock  Federal  Financial  Corporation,   the  newly-formed
corporation that will serve as holding company for Hemlock Federal,  is offering
shares of common stock in a subscription  offering and community  offering.  The
sale of stock in connection  with the Conversion  will enable Hemlock Federal to
raise additional capital to support and enhance its current operations.

     We have  enclosed the  following  materials  which will help you learn more
about the merits of Hemlock Federal Financial  Corporation's  common stock as an
investment. Please read and review the materials carefully.

     PROSPECTUS: This document provides detailed information about operations at
     Hemlock Federal and the proposed stock offering.

     QUESTIONS AND ANSWERS:  Key questions and answers about the stock  offering
     are found in this pamphlet.

     STOCK ORDER FORM:  This form is used to purchase stock by returning it with
     your  payment in the enclosed  business  reply  envelope.  The deadline for
     ordering stock is Noon, March XX, 1997.

     CERTIFICATION FORM: This form must be completed and returned with the stock
     order form in the enclosed  business reply envelope if you wish to purchase
     stock.

     We invite our loyal customers and local community members to become charter
shareholders of Hemlock Federal Financial Corporation. Through this offering you
have the  opportunity  to buy stock  directly  from  Hemlock  Federal  Financial
Corporation,  without  commission  or fee.  The board of  directors  and  senior
management of Hemlock Federal fully support the stock offering.

     If you  have  additional  questions  regarding  the  Conversion  and  stock
offering, please call us at (708) XXX-XXXX,  Monday, Tuesday, Thursday from 9:00
a.m. to 5:00 p.m., Friday from 9:00 a.m. to 7:00 p.m. or Saturday from 9:00 a.m.
to 1:00 p.m., or stop by the Stock Information Center located at 5700 West 159th
Street, Oak Forest, Illinois.

Sincerely,



Maureen G. Partynski
Chairman and Chief Executive Officer


THE SHARES OF COMMON  STOCK BEING  OFFERED ARE NOT SAVINGS  ACCOUNTS OR DEPOSITS
AND ARE NOT  INSURED BY THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE BANK
INSURANCE FUND, THE SAVINGS ASSOCIATION INSURANCE FUND OR ANY OTHER GOVERNMENTAL
AGENCY. THIS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY STOCK.
THE OFFER IS MADE ONLY BY THE PROSPECTUS.


<PAGE>

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

                                   PROXY GRAM

We recently forwarded to you a proxy statement and related materials regarding a
proposal to convert Hemlock Federal Bank for Savings from a federally  chartered
mutual savings bank to a federally chartered stock savings bank.

Your vote on our Plan of Conversion has not yet been  received.  Failure to Vote
has the Same Effect as Voting Against the Conversion.

Your vote is important to us, and we,  therefore,  are requesting  that you sign
the  enclosed  proxy card and return it  promptly in the  enclosed  postage-paid
envelope.

Voting for the Conversion  does not obligate you to purchase stock or affect the
terms or insurance on your accounts.

The Board of Directors unanimously recommend you vote "FOR" the Conversion.

HEMLOCK FEDERAL BANK FOR SAVINGS
Oak Forest, Illinois

Maureen G. Partynski
Chairman and Chief Executive Officer

If you mailed the proxy,  please accept our thanks and  disregard  this request.
For further information call (708) XXX-XXXX.

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

The stock  offered in the  conversion  in not a deposit  or  account  and is not
federally insured or guaranteed.  This is not an offer to sell or a solicitation
of an  offer  to buy  stock.  The  offer  will  be made  only by the  prospectus
accompanied by a stock order form and certification form.

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

<PAGE>

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

                                   STOCK GRAM

We are pleased to  announce  that  Hemlock  Federal  Bank for Savings  ("Hemlock
Federal") is offering  shares of common stock in a  subscription  and  community
Offering.  The sale of stock in connection with the offering will enable Hemlock
Federal  to  raise  additional  capital  to  support  and  enhance  its  current
franchise.

We previously mailed to you a Prospectus  providing  detailed  information about
the Hemlock Federal's operations and the proposed stock offering. We urge you to
read this carefully.

We invite our loyal  customers and community  members to become  shareholders of
Hemlock Federal Financial  Corporation (the proposed Holding Company for Hemlock
Federal Bank for Savings).  If you are interested in purchasing the common stock
of Hemlock  Federal  Bank for  Savings,  you must  submit your Stock Order Form,
Certification  Form and payment prior to Noon,  Oak Forest,  Illinois,  Time, on
XXXX XX, 1997.

Should  you have  additional  questions  regarding  the stock  offering  or need
additional materials, please call the Stock Information Center at (708) XXX-XXXX
or stop by the Stock Information  Center at 5700 West 159th Street,  Oak Forest,
Illinois.


The shares of common  stock being  offered are not savings  accounts or deposits
and are not  insured by the  Federal  Deposit  Insurance  Corporation,  the Bank
Insurance Fund or any other governmental agency. This is not an offer to sell or
a  solicitation  of an  offer  to buy  stock.  The  offer  is  made  only by the
Prospectus.

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

<PAGE>

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

                                Hemlock Federal
                             Financial Corporation

                            the holding company for

                        Hemlock Federal Bank for Savings


                         Become a Charter Shareholder!

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

<PAGE>

                              Capital Requirements

Management  monitors  risk-based capital and leverage capital ratios in order to
assess  compliance with regulatory  guidelines.  At September 30, 1996,  Hemlock
Federal  Bank  for  Savings  exceeded  each  of  the  three  regulatory  capital
requirements.

                               [BAR GRAPH BELOW]

     35.00% ----------------------------------------------------------------
                                                                       34.40%

     30.00% ----------------------------------------------------------------
                                                                 25.50% 

     25.00% ----------------------------------------------------------------


     20.00% ----------------------------------------------------------------


     15.00% ----------------------------------------------------------------

                           10.80%                10.80% 
     10.00% ----------------------------------------------------------------
                                                            8.00% 
                     7.40%                 7.40%      
      5.00% ----------------------------------------------------------------
                                     3.00% 
               1.50% 
      0.00% ----------------------------------------------------------------
                   Tangible                Core                  Risk-
                   Capital                Capital                Based
                                                                Capital
              -----------------------------------------------------
              [ ] Required        [ ] 9/30/96        [ ] Pro Forma*
              -----------------------------------------------------
              *Assumes the sale of 1,570,000 shares and retention of
               50% of the net conversion proceeds by the Holding Company

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

                      Nonperforming Assets to Total Assets

Management  believes that asset quality is a key to long-term financial success.
During the past five fiscal years, total  non-performing  assets as a percentage
of total assets has remained between 0.46% and 1.50%.

                                [BAR GRAPH HERE]

                          9/30/96 ............. 0.05%
                         12/31/95 ............. 0.32%
                         12/31/94 ............. 0.40%
                         12/31/93 ............. 0.43%
                         12/31/92 ............. 0.80%

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

                           Loan Portfolio Composition

The  principal  lending  activity of the Bank is  originating  for its portfolio
fixed  and to a  lesser  extent,  adjustable  rate  mortgage  loans  secured  by
one-to-four  family residences located primarily in the Bank's market area. To a
much lesser extent,  Hemlock Federal also originates  multi-family  real estate,
consumer and other loans in its market area. At September  30, 1996,  the Bank's
loans receivable, net totaled $53.1 million.

                                [PIE CHART HERE]
                              At September 31, 1996

                    One to four-family ............. 88.65%
                    Multi-family ...................  5.31%
                    Consumer loans .................  4.95%
                    Commercial loans ...............  1.09%

<PAGE>

                                PRO FORMA DATA*
               At or For the Nine Months Ended September 30, 1996

- --------------------------------------------------------------------------------
                         MINIMUM      MIDPOINT     MAXIMUM           MAXIMUM
                         OF RANGE     OR RANGE     OF RANGE      OF RANGE (adj.)
                         --------     --------     --------      ---------------
Shares Outstanding       1,334,500    1,570,000     1,805,500        2,076,325

Sales Price Per Share       $10.00       $10.00        $10.00           $10.00

Gross Proceeds         $13,345,000  $15,700,000   $18,055,000      $20,763,250

Pro Forma
Stockholders' Equity   $22,601,000  $24,642,000   $26,682,000      $29,026,000

Stockholders' Equity
per Share                   $16.93       $15.70        $14.78           $13.98

Price/Book Ratio(a)         59.07%       63.69%        67.66%           71.53%

Earnings Per Common Share  ($0.27)      ($0.20)       ($0.15)          ($0.11)

Price/Earnings Ratio(a)    -27.78x      -37.50x       -50.00x          -68.18x
- --------------------------------------------------------------------------------
 *  Information based upon assumptions in the Prospectus under "Pro Forma Data".
(a) This is not intended to represent potential price appreciation. There are no
    assurances that the market price will be at or above the offering.



                           SELECTED FINANCIAL RATIOS
- --------------------------------------------------------------------------------
                       At or for the
                     Nine Months Ended    At or For the Year Ended December 31,
                       September 30,      -------------------------------------
                           1996           1995       1994       1993       1992
                     -----------------    ----       ----       ----       ----
Return on average
assets                    -0.18%          0.66%      0.37%      0.68%      0.65%

Return on average
equity                    -2.27%          8.72%      5.27%     10.40%      8.95%

Interest rate spread       2.56%          3.11%      2.93%      3.58%      2.84%

Equity to assets           7.59%          7.79%      7.22%      6.72%      6.29%

Nonperforming assets
to total assets            0.05%          0.40%      0.43%      0.80%      1.17%

Allowance for loan
losses to total loans      1.26%          1.33%      1.25%      0.63%      1.57%
- --------------------------------------------------------------------------------
The stock  offered in the  conversion  is not a deposit  or  account  and is not
federally insured or guaranteed.  This in not an offer to sell or a solicitation
of an  offer  to buy  stock.  The  offer  will  be made  only by the  Prospectus
accompanied by a stock order form and certification form.

<PAGE>





                     Hemlock Federal Financial Corporation
                         Conversion Information Center
                             5700 West 159th Street
                        Oak Forest, Illinois 60452-3198
                                 (708) xxx-xxxx



<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
THE  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION   EXTRACTED  FROM  THE
REGISTRATION  STATEMENT ON FORM S-1 FOR THE FISCAL  QUARTER ENDED  SEPTEMBER 30,
1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                           1,576
<INT-BEARING-DEPOSITS>                          14,800
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     41,826
<INVESTMENTS-CARRYING>                          31,859
<INVESTMENTS-MARKET>                            32,567
<LOANS>                                         53,121
<ALLOWANCE>                                          0
<TOTAL-ASSETS>                                 146,983
<DEPOSITS>                                     129,159
<SHORT-TERM>                                     4,963
<LIABILITIES-OTHER>                                  0
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                     146,983
<TOTAL-LIABILITIES-AND-EQUITY>                   3,008
<INTEREST-LOAN>                                  4,046
<INTEREST-INVEST>                                  620
<INTEREST-OTHER>                                 7,673
<INTEREST-TOTAL>                                 4,124
<INTEREST-DEPOSIT>                               4,235
<INTEREST-EXPENSE>                               3,438
<INTEREST-INCOME-NET>                               75
<LOAN-LOSSES>                                     (80)
<SECURITIES-GAINS>                                 418
<EXPENSE-OTHER>                                  (845)
<INCOME-PRETAX>                                  (504)
<INCOME-PRE-EXTRAORDINARY>                           0
<EXTRAORDINARY>                                      0
<CHANGES>                                        (504)
<NET-INCOME>                                         0
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
<YIELD-ACTUAL>                                      77
<LOANS-NON>                                          0
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                    600
<ALLOWANCE-OPEN>                                   (5)
<CHARGE-OFFS>                                        0
<RECOVERIES>                                       670
<ALLOWANCE-CLOSE>                                    0
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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