FIRSTSPARTAN FINANCIAL CORP
10-K, 1999-09-23
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: INVU INC, SC 13G, 1999-09-23
Next: HEALTHCORE MEDICAL SOLUTIONS INC, 424B3, 1999-09-23



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

                                    FORM 10-K

[X]     ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
        ACT OF 1934

                     For the fiscal year ended June 30, 1999

                                       OR

[ ]     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
        EXCHANGE ACT OF 1934

                         Commission File Number: 0-22445

                          FIRSTSPARTAN FINANCIAL CORP.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


        Delaware                                               56-2015272
- -------------------------------                             ------------------
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                              Identification No.)


380 E. Main Street, Spartanburg, South Carolina                     29302
- -----------------------------------------------                  ----------
(Address of principal executive offices)                         (Zip Code)

Registrant's telephone number, including area code:            (864) 582-2391
                                                               --------------

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

          Securities registered pursuant to Section 12(g) of the Act:
                     Common Stock, par value $0.01 per share

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

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

         As of August 31,  1999,  there were  issued and  outstanding  3,787,970
shares of the registrant's Common Stock, which are listed on the Nasdaq National
Market System under the symbol "FSPT." Based on the average of the bid and asked
prices  for the Common  Stock on August 31,  1999,  the  aggregate  value of the
Common Stock outstanding held by nonaffiliates of the registrant was $64,384,075
(2,968,376  shares at $21.69  per  share).  For  purposes  of this  calculation,
officers and  directors of the  registrant  and the First  Federal Bank Employee
Stock Ownership Plan are excluded.
<PAGE>

                       DOCUMENTS INCORPORATED BY REFERENCE

            1.  Portions of Annual  Report to  Stockholders  for the Fiscal Year
Ended June 30, 1999 ("Annual Report") (Parts I and II).

            2.  Portions  of  Definitive  Proxy  Statement  for the 1999  Annual
Meeting of Stockholders (Part III).


<PAGE>
                                     PART I

              This  report   contains   certain   "forward-looking   statements"
concerning the future operations of FirstSpartan Financial Corp. Forward-looking
statements  are  used  to  describe  future  plans  and  strategies,   including
expectations  of future  financial  results.  Management's  ability  to  predict
results or the effect of future plans or  strategies  is  inherently  uncertain.
Factors  which could affect actual  results  include  interest rate trends,  the
general  economic  climate in the market  area in which  FirstSpartan  Financial
Corp. operates, as well as nationwide, FirstSpartan Financial Corp.'s ability to
control costs and expenses,  competitive products and pricing,  loan delinquency
rates,  changes in federal and state legislation and regulation,  and the impact
of Year 2000 issues.  These  factors  should be  considered  in  evaluating  the
forward-looking  statements  and  undue  reliance  should  not be placed on such
statements.

Item 1.     Description of Business
- -------     -----------------------

General

               FirstSpartan    Financial    Corp.    ("FirstSpartan"    or   the
"Corporation"), a Delaware corporation, was incorporated on February 4, 1997 for
the purpose of becoming the holding  company for First Federal  Savings and Loan
Association of Spartanburg (the "Association")  (collectively referred to as the
"Company") upon the Association's  conversion from a federally  chartered mutual
savings and loan  association  to a federally  chartered  stock savings and loan
association  (the  "Conversion").  The  Conversion was completed on July 8, 1997
through  the sale and  issuance  of  4,430,375  shares  of  common  stock by the
Corporation.  In January 1998, the Association changed its name to First Federal
Bank ("First  Federal" or the "Bank").  At June 30, 1999,  the Company had total
assets  of  $545.7   million,   total  deposits  of  $406.0  million  and  total
stockholders'  equity  of  $66.0  million.  FirstSpartan's  business  activities
generally  are limited to passive  investment  activities  and  oversight of its
investment  in First  Federal.  Therefore,  substantially  all of the  Company's
operations are conducted through the Bank.

               All of the Bank's  operations are located in South Carolina.  The
Bank  conducts its business  from its main office and ten branch  offices.  Nine
offices are  located in  Spartanburg  County and two are  located in  Greenville
County.  The  deposits  of the Bank are insured up to  applicable  limits by the
Savings  Association  Insurance Fund ("SAIF") of the Federal  Deposit  Insurance
Corporation ("FDIC").

               The Bank is a  community  oriented  financial  institution  whose
business  historically  has been  focused on the  origination  and  servicing of
residential   mortgage  loans  and  attracting   retail  deposits   (principally
certificates of deposit and savings accounts) from the general public. In recent
years,  the Bank has  diversified  its  products  and now offers a full range of
consumer and commercial products and services.

Market Area

               The Bank considers  Spartanburg  County and adjacent  counties in
northwest South Carolina to be its primary market area. The City of Spartanburg,
the county seat of Spartanburg County, is located on Interstate 85 approximately
75 miles  southwest of  Charlotte,  North  Carolina,  and 35 miles  northeast of
Greenville, South Carolina.
<PAGE>

               Spartanburg  County  and  the  City  of  Spartanburg  had a  1995
population of approximately 240,000 and 42,000,  respectively,  according to the
Spartanburg Area Chamber of Commerce.  The Spartanburg County economy is diverse
and generally stable. According to the Spartanburg Area Chamber of Commerce, the
Spartanburg  County  unemployment rate was 4.3% for June 1999.  According to the
Spartanburg  Area  Chamber  of  Commerce,  major  employers  include  Milliken &
Company, Michelin Tire Corp., Spartan Mills, Hoechst Celanese Corp., Spartanburg
Regional Medical Center and BMW Manufacturing Co.

                                        1
<PAGE>
Competition

            The Bank faces intense  competition  in its primary  market area for
the attraction of savings deposits (its primary source of lendable funds) and in
the origination of loans.  Its most direct  competition for savings deposits has
historically come from commercial banks, credit unions,  other thrifts operating
in its market area, and other financial institutions such as brokerage firms and
insurance  companies.  As of June 30, 1999,  there were numerous  large regional
state-wide and community banks as well as other thrifts operating in its primary
market area.  Particularly in times of high interest  rates,  the Bank has faced
additional  significant  competition for investors'  funds from short-term money
market  securities  and other  corporate and government  securities.  The Bank's
competition for loans comes from commercial banks, thrift  institutions,  credit
unions and mortgage  bankers.  Such competition for deposits and the origination
of loans may limit the Bank's growth in the future.

Lending Activities

               General.  At June 30,  1999,  the Bank's  total loans  receivable
portfolio  amounted to $473.4 million,  or 87% of total assets at that date. The
Bank traditionally has concentrated its lending activities on conventional first
mortgage  loans  secured  by one- to  four-family  properties,  with such  loans
amounting to $290.2 million, or 61.3% of the total loans receivable portfolio at
June 30, 1999. In addition, the Bank originates  construction loans,  commercial
real  estate  loans,  land  development  loans,  consumer  loans and  commercial
business loans. A substantial portion of the Bank's loan portfolio is secured by
real estate, either as primary or secondary  collateral,  located in its primary
market area.


                                        2

<PAGE>
               Loan  Portfolio  Analysis.  The  following  table  sets forth the
composition of the Bank's loan portfolio  (excluding loans held-for-sale) at the
dates  indicated.  The Bank had no concentration of loans exceeding 10% of total
gross loans other than as disclosed below (dollars in thousands):
<TABLE>
<CAPTION>
                                                                                June 30,
                                             -------------------------------------------------------------------------------------
                                                    1999                          1998                               1997
                                             -------------------          ---------------------             ----------------------
                                             Amount      Percent          Amount        Percent             Amount         Percent
                                             ------      -------          ------        -------             ------         -------
<S>                                         <C>            <C>          <C>               <C>             <C>                <C>
Mortgage loans:
               One- to four-family          $290,219       61.3%        $312,981          70.9%           $285,969           75.1%
               Construction                   72,373       15.3           41,089           9.3              35,061            9.2
               Land development               18,864        4.0           16,729           3.8              12,376            3.2
               Commercial and other           23,587        5.0           13,817           3.1               3,773            1.0
                                            --------      -----         --------         -----            --------          -----
                    Total mortgage loans     405,043       85.6          384,616          87.1             337,179           88.5
                                            --------      -----         --------         -----            --------          -----

Consumer and other loans
               Home equity                    43,623        9.2           40,746           9.2              35,366            9.3
               Commercial                     13,885        2.9            6,987           1.6               1,984            0.5
               Other                          10,894        2.3            9,058           2.1               6,301            1.7
                                            --------      -----         --------         -----            --------          -----
                       Total consumer and
                           other loans        68,402       14.4           56,791          12.9              43,651           11.5
                                            --------      -----         --------         -----            --------          -----

Total loans receivable                       473,445      100.0%       441,407           100.0%            380,830          100.0%
                                                          =====                          =====                              =====
Less:
               Undisbursed portion of
                      loans in process        34,807                      21,923                            15,311
               Net deferred loan fees            561                         843                               995
               Allowance for loan losses       2,896                       2,179                             1,796
                                            --------                    --------                          --------
Loans receivable, net                       $435,181                    $416,462                          $362,728
                                            ========                    ========                          ========
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                    1996                       1995
                                           ----------------------     ----------------------
                                           Amount         Percent     Amount         Percent
                                           ------         -------     ------         -------
<S>                                         <C>             <C>         <C>               <C>
Mortgage loans:
               One- to four-family          $257,398        77.3%       $219,522          77.9%
               Construction                   32,393         9.8          32,145          11.4
               Land development                5,683         1.8           1,670           0.6
               Commercial and other            3,262         1.0           3,372           1.2
                                            --------       -----        --------         -----
                    Total mortgage loans     299,276        89.9         256,739          91.1
                                            --------       -----        --------         -----
Consumer and other loans
               Home equity                    26,584         8.0          19,282           6.8
               Commercial                        433         0.1             513           0.2
               Other                           6,510         2.0           5,302           1.9
                                            --------       -----        --------         -----
                       Total consumer and
                           other loans        33,527        10.1          25,097           8.9
                                            --------       -----        --------         -----

Total loans receivable                       332,803       100.0%        281,836         100.0%
                                                           =====                         =====
Less:
               Undisbursed portion of
                      loans in process        15,839                      12,761
               Net deferred loan fees          1,028                       1,082
               Allowance for loan losses       1,000                         600
                                            --------                    --------
Loans receivable, net                       $314,936                    $267,393
                                            ========                    ========
</TABLE>

                                        3

<PAGE>
               One- to Four-Family Real Estate Lending. At June 30, 1999, $290.2
million,  or 61.3% of the Bank's  total  loan  portfolio,  consisted  of one- to
four-family mortgage loans. The Bank originated $88.5 million, $95.8 million and
$50.9 million of one- to four-family  mortgage loans during the years ended June
30, 1999, 1998 and 1997, respectively.

               The  Bank  participates  in the  Federal  Housing  Administration
("FHA")  Direct   Endorsement   Program,   which  allows  the  Bank's  in-house,
FHA-approved,  direct endorsement  underwriters to approve or reject FHA insured
one- to four-family mortgage loans up to maximum amounts established by the FHA.
The Bank is also a Veterans'  Administration ("VA") "automatic approved lender,"
which enables designated Bank personnel to approve or reject VA-insured, one- to
four-family  mortgage loans on behalf of the Bank. The Bank generally  sells all
FHA and VA loan originations, servicing released.

               Generally,  the Bank's  fixed-rate  one- to four-family  mortgage
loans have maturities  ranging from 10 to 30 years and are fully amortizing with
monthly payments  sufficient to repay the total amount of the loan with interest
by the end of the  loan  term.  Generally,  they  are  originated  under  terms,
conditions  and  documentation  which permit them to be sold to U.S.  Government
sponsored  agencies such as Fannie Mae. The Bank's  fixed-rate loans customarily
include "due on sale"  clauses,  which give the Bank the right to declare a loan
immediately  due and  payable  in the  event  the  borrower  sells or  otherwise
disposes of the real property subject to the mortgage and the loan is not paid.

               The Bank offers  adjustable-rate  mortgage ("ARM") loans at rates
and terms competitive with market conditions.  At June 30, 1999, $108.8 million,
or 37% of total one- to  four-family  mortgage  loans,  were subject to periodic
interest rate adjustments. Substantially all of the Bank's ARM loan originations
meet the  underwriting  standards of Fannie Mae even though the Bank  originates
ARM loans primarily for its own portfolio. The Bank originates for its portfolio
ARM loans which  provide for an interest rate that adjusts every year or that is
fixed  for five or ten years  and then  adjusts  every  year  after the  initial
period.  Most of the Bank's  one-year and ten-year  ARMs adjust every year after
the initial period based on the one-year  Treasury constant maturity index while
the interest  rate  adjustment  for its  five-year  ARMs after the initial fixed
period is based on the ten-year U.S.  Treasury  securities rate. The Bank's ARMs
typically are based on a 30-year amortization  schedule.  The Bank qualifies the
borrowers  on its ARM loans based on the initial  rate.  The  one-year  ARM loan
generally  may  be  converted  to  a  fixed-rate   loan  within  five  years  of
origination.  The ten-year  ARM  provides a conversion  option after seven years
have  elapsed.  The  Bank's  current  ARM  loans  do not  provide  for  negative
amortization.  At June 30, 1999, however, 16 loans aggregating  $604,000 provide
for negative  amortization at the borrowers' option. These loans were originated
more than ten years ago. The Bank's ARM loans  generally  provide for annual and
lifetime interest rate adjustment limits of 1% to 2% and 4% to 6%, respectively.

               Borrower demand for ARM loans versus fixed-rate mortgage loans is
a function of the level of interest  rates,  the  expectations of changes in the
level of interest  rates and the difference  between the initial  interest rates
and fees  charged  for each type of loan.  The  relative  amount  of  fixed-rate
mortgage  loans  and ARM loans  that can be  originated  at any time is  largely
determined by the demand for each in a competitive environment.
<PAGE>
               The  retention  of ARM loans in the Bank's loan  portfolio  helps
reduce the Bank's  exposure to changes in interest  rates.  There are,  however,
unquantifiable  credit risks resulting from the potential of increased costs due
to changed rates to be paid by the customer.  It is possible  during  periods of
rising  interest  rates that the risk of default on ARM loans may  increase as a
result of repricing and the  increased  payments  required by the  borrower.  In
addition,  although ARM loans allow the Bank to increase the  sensitivity of its
asset  base to  changes  in the  interest  rates,  the  extent of this  interest
sensitivity  is  limited by the annual and  lifetime  interest  rate  adjustment
limits.  Because of these considerations,  the Bank has no assurance that yields
on ARM loans will be sufficient to offset increases in the Bank's cost of funds.
The Bank believes these risks,  which have not had a material  adverse effect on
the Bank to date,  generally  are less than the risks  associated  with  holding
fixed-rate loans in portfolio during a rising interest rate environment.

                                        4
<PAGE>
               The Bank generally  requires title insurance  insuring the status
of its lien or an acceptable  attorney's  opinion on all loans where real estate
is the primary source of security. The Bank also requires that fire and casualty
insurance (and, if appropriate,  flood  insurance) be maintained in an amount at
least equal to the outstanding loan balance.

               The Bank's one- to four-family  mortgage  loans  typically do not
exceed  80%  of the  appraised  value  of the  security  property.  Pursuant  to
underwriting  guidelines adopted by the Bank's Board of Directors,  the Bank can
lend  up to 95% of the  appraised  value  of the  property  securing  a one-  to
four-family  mortgage loan provided that the borrower purchases private mortgage
insurance for the benefit of the Bank. The private mortgage insurance  purchased
generally  provides  coverage of the principal amount that exceeds 65% to 70% of
the appraised value of the security property.  At June 30, 1999, the Bank had 12
one- to four-family  mortgage loans totaling $404,000 with principal balances in
excess of 80% of the appraised  value of the real estate  collateral and with no
private mortgage insurance.  These loans are part of the Spartanburg Residential
Development Program, an affordable housing program.

               Construction    Lending.   The   Bank   originates    residential
construction  loans  to  local  home  builders,   generally  with  whom  it  has
established  lending  relationships.  The Bank  also  originates  such  loans to
individuals  who have a contract  with a builder for the  construction  of their
residence.  In addition, the Bank purchases construction loans from the mortgage
banking company in which the Bank's service  corporation owns a one-third equity
interest,  and from unaffiliated  correspondent  mortgage banking relationships.
Construction  loans  purchased  from  third  parties  are  underwritten  by Bank
personnel in accordance with lending policies and are approved by Bank personnel
prior to purchase.  At June 30, 1999, total approved construction loans amounted
to $72.4 million ($42.6 million not directly  originated by the Bank), or 15% of
the Bank's  total  loan  portfolio.  Outstanding  balances  under such  approved
construction loans were $43.5 million ($24.2 million not directly  originated by
the Bank) at June 30, 1999.

               The Bank's construction loans generally are for a term of nine to
12 months. Construction loans to builders typically are made with a maximum loan
to value ratio of 80%.  Construction loans to individuals  typically are made in
connection  with the granting of the permanent  financing on the property.  Such
loans convert to a fully amortizing adjustable- or fixed-rate loan at the end of
the construction term. The Bank typically requires that permanent financing with
the Bank or some other lender be in place prior to closing any construction loan
to an individual.

               The Bank's  construction  loans to builders  are made on either a
pre-sold or speculative  (unsold) basis.  However, the Bank generally limits the
number of  outstanding  loans on unsold homes under  construction  to individual
builders,  with the amount  dependent on the financial  strength of the builder,
the present  exposure of the  builder,  the  location of the  property and prior
sales of homes in the development.  At June 30, 1999,  speculative  construction
loans  amounted  to $53.4  million.  At June 30,  1999,  the  largest  amount of
construction loans outstanding to one builder was $2.6 million, all of which was
for speculative construction.
<PAGE>
               Prior to making a commitment  to fund a  construction  loan,  the
Bank requires an appraisal of the property by an independent  state-licensed and
qualified  appraiser  approved by the Board of Directors.  The Bank's staff also
reviews and inspects each project prior to disbursement of funds during the term
of the  construction  loan. Loan proceeds are disbursed after  inspection of the
project based on a percentage of completion.  With respect to construction loans
originated   since  September  1996,  the  Bank  has  enforced  the  contractual
requirement that monthly interest payments be made during the construction term.
With respect to loans originated prior to that time,  monthly payment of accrued
interest was not required and all accrued interest was collected at maturity. In
periods prior to discontinuance of this practice, this contributed,  in part, to
the high level of accruing  construction loans contractually past due 90 days or
more. See "-- Nonperforming Assets and Delinquencies."


                                        5
<PAGE>
               Construction loans purchased from mortgage bankers are subject to
approval by the Bank.  Appraisal policies of the mortgage bankers are similar to
the Bank's policies.  The mortgage bankers  generally use outside  appraisers to
conduct inspections prior to disbursement of funds.

                Construction  lending affords the Bank the opportunity to charge
higher interest rates with shorter terms to maturity  relative to  single-family
mortgage  lending.  Construction  lending,  however,  generally is considered to
involve a higher degree of risk than  single-family  mortgage lending because of
the inherent  difficulty in estimating both a property's  value at completion of
the project and the estimated cost of the project.  The nature of these loans is
such that they  generally  are more  difficult to evaluate  and monitor.  If the
estimate of construction cost proves to be inaccurate,  the Bank may be required
to advance funds beyond the amount originally  committed to permit completion of
the project.  If the estimate of value upon completion  proves to be inaccurate,
the Bank may be confronted  with a project the value of which is insufficient to
assure full repayment. Projects also may be jeopardized by disagreements between
borrowers  and  builders  and by the failure of builders to pay  subcontractors.
Loans to builders to construct  homes for which no purchaser has been identified
carry more risk because the payoff for the loan is  dependent  on the  builder's
ability to sell the  property  prior to the time that the  construction  loan is
due. Construction loans purchased from mortgage bankers involve additional risks
due to third parties' involvement in inspection and monitoring the loans and due
to some of the loans being outside the Bank's primary market area.

               The Bank has attempted to minimize the foregoing  risks by, among
other  things,  limiting  its  construction  lending  primarily  to  residential
properties.  It is also the Bank's general policy to obtain personal  guarantees
from the  principals  of its  corporate  borrowers.  In the case of  speculative
construction  loans,  the Bank has begun  limiting the number of unsold homes to
larger  borrowers  and, on loans  originated  since  September  1996,  enforcing
contractual  clauses  requiring the payment of interest  monthly (rather than at
the earlier of loan maturity or sale of home) and assessing  monetary  penalties
on delinquent  balances.  The monthly interest payment  requirement  provides an
earlier indication of potential delinquency.  The Bank also attempts to minimize
the risk of construction  loans purchased from mortgage bankers by approving all
loans and selectively inspecting properties.  The Bank directly originated $21.0
million and  purchased  $43.1  million of  speculative  construction  loans from
mortgage bankers during the year ended June 30, 1999,  compared to $17.8 million
and $5.7 million, respectively, during the year ended June 30, 1998.

               Commercial  Real Estate  Lending.  The Bank  originates  mortgage
loans for the acquisition and refinancing of commercial real estate  properties.
At June 30, 1999,  $23.6  million,  or 5.0% of the Bank's total loan  portfolio,
consisted of loans secured by commercial real estate properties. The majority of
the Bank's commercial real estate loans are secured by office buildings,  retail
shops and manufacturing facilities located in the Bank's primary market area.

               The  Bank  requires   appraisals  of  all   properties   securing
commercial real estate loans. Appraisals are performed by independent appraisers
designated by the Bank, all of which are reviewed by management. In underwriting
commercial  loans, the Bank categorizes loans as either real estate dependent or
owner-occupied  properties.  Real estate  dependent  loans are dependent on cash
flow generated from the operation of the security  property for loan  repayment.
<PAGE>
Therefore,  a property's cash flow is given the highest weight in  underwriting.
Also considered are the property's appraised value and the financial strength of
the  borrower.  On  owner-occupied  properties,  the  underwriter  considers the
business as a going  concern  and places the most  emphasis on the cash flows of
the business as a whole. As with real estate  dependent  loans, the value of the
collateral  and  the  overall   credit-worthiness   of  the  borrower  are  also
considered.

               Loan to value ratios on the Bank's  commercial  real estate loans
generally  are  limited  to  75%.  As  part  of the  criteria  for  underwriting
commercial real estate loans,  the Bank generally  imposes a debt coverage ratio
(the ratio of net cash from  operations  before  payment of debt service to debt
service) of not less than 1.2. It is also the Bank's  policy to obtain  personal
guarantees from the principals of its corporate borrowers on its commercial real
estate loans.

                                        6
<PAGE>
               Commercial real estate lending affords the Bank an opportunity to
receive  interest at rates higher than those  generally  available  from one- to
four-family mortgage lending.  However, loans secured by such properties usually
are greater in amount,  more  difficult to evaluate and monitor and,  therefore,
involve a  greater  degree of risk  than  one- to  four-family  mortgage  loans.
Because payments on loans secured by multi-family and commercial  properties are
often  dependent on the successful  operation and management of the  properties,
repayment of such loans may be affected by adverse conditions in the real estate
market or the  economy.  The Bank seeks to minimize  these risks by limiting the
maximum  loan-to-value  ratio to 75% and  strictly  scrutinizing  the  financial
condition of the borrower,  the quality of the  collateral and the management of
the property  securing the loan.  The Bank also  obtains  loan  guarantees  from
financially capable parties based on a review of personal financial statements.

               Land  Development  Lending.  The Bank originates land development
loans to  local  developers  for the  purpose  of  developing  the  land  (i.e.,
installing roads, sewers, water and other utilities) for sale. At June 30, 1999,
land  development  loans amounted to $18.9 million,  or 4.0% of the Bank's total
loan portfolio.  Land  development  loans are secured by a lien on the property,
generally are limited to 75% of the developed value of the secured  property and
are made for a period of three years with an interest rate that adjusts with the
prime  lending rate as published in The Wall Street  Journal.  The Bank requires
monthly  interest  payments  during  the  term  of the  loan.  The  Bank's  land
development  loans  are  structured  so that the Bank is repaid in full upon the
sale by the borrower of  approximately  75% of the  available  lots.  All of the
Bank's land  development  loans are  secured by property  located in its primary
market  area.  In  addition,  the  Bank  obtains  personal  guarantees  from the
principals  of its  corporate  borrowers.  At June  30,  1999,  the  Bank had no
nonaccruing land development loans.

               Loans  secured  by  undeveloped  land or  improved  lots  involve
greater  risks than one- to  four-family  mortgage  loans because such loans are
more difficult to evaluate. If the estimate of value proves to be inaccurate, in
the event of default and  foreclosure the Bank may be confronted with a property
the value of which is insufficient  to assure full repayment.  The Bank attempts
to minimize this risk by generally limiting the maximum  loan-to-value  ratio on
land development loans to 75%.

               Consumer and Commercial  Loans.  The Bank originates a variety of
consumer  loans,  the majority of which are on a secured  basis.  Consumer loans
include second  mortgage  loans,  home equity lines of credit,  savings  account
loans,  automobile  loans,  boat  loans,  loans  secured  by  marketable  equity
securities,  VISA credit card loans and unsecured loans. Consumer loans are made
with both fixed and variable  interest rates and with varying terms. At June 30,
1999,  consumer  loans  amounted  to $68.4  million,  or 14.4% of the total loan
portfolio.

               At June 30, 1999,  the largest  component  of the  consumer  loan
portfolio  consisted of second  mortgage  loans and home equity lines of credit,
which totaled $43.6 million,  or 9.2% of the total loan  portfolio.  At June 30,
1999,  unused  commitments  to extend  credit  under home equity lines of credit
totaled $40.9 million. Home equity lines of credit and second mortgage loans are
made for  purposes  such as the  improvement  of  residential  properties,  debt
consolidation and education expenses,  among others. The majority of these loans
are made to existing  customers and are secured by a first or second mortgage on
<PAGE>

residential  property.  The Bank actively solicits these loans by contacting its
customers  directly.  The  loan-to-value  ratio is typically  90% or less,  when
taking into account both the first and second  mortgage  loans.  Second mortgage
loans  typically  carry fixed  interest  rates with a fixed  payment over a term
between five and 15 years. Home equity lines of credit generally are for 15-year
terms and the  interest  rate is tied to the prime  lending rate as published in
The Wall Street Journal.

               At June 30, 1999,  automobile loans amounted to $4.8 million. The
Bank  originates  automobile  loans for both new and used  automobiles for terms
generally  not  exceeding  60  months.  The Bank  does not  engage  in  indirect
automobile lending.


                                        7

<PAGE>
               Since  June  1995,  the  Bank has  issued  VISA  credit  cards to
customers  within its primary  market area.  At June 30, 1999,  there were 1,496
credit card accounts with  aggregate  outstanding  balances of $1.4 million.  At
June 30, 1999,  total approved lines of credit were $5.8 million.  The Bank does
not engage in direct mailings of pre-approved credit cards.

               The Bank  views  consumer  lending  as an  important  part of its
business  because consumer loans generally have shorter terms and higher yields,
thus  reducing  exposure to changes in interest  rates.  In  addition,  the Bank
believes that offering  consumer loans helps to expand and create  stronger ties
to its customer base. Subject to market conditions, the Bank intends to continue
emphasizing  consumer  lending,  particularly  home  equity  lines of credit and
automobile loans.

               The Bank  employs  strict  underwriting  procedures  for consumer
loans.  These procedures include an assessment of the applicant's credit history
and the ability to meet  existing and proposed  debt  obligations.  Although the
applicant's  creditworthiness  is the primary  consideration,  the  underwriting
process also includes a comparison of the value of the security,  if any, to the
proposed loan amount. The Bank generally underwrites and originates its consumer
loans  internally,  which the Bank believes  limits its exposure to credit risks
associated with loans  underwritten or purchased from brokers and other external
sources.

               Consumer loans entail  greater risk than do residential  mortgage
loans,  particularly in the case of consumer loans that are unsecured or secured
by  rapidly  depreciating  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.  The remaining deficiency often does
not warrant further  substantial  collection efforts against the borrower beyond
obtaining a deficiency  judgment.  In addition,  consumer loan  collections  are
dependent on the borrower's continuing financial stability,  and are more likely
to be affected adversely by job loss, divorce,  illness or personal  bankruptcy.
Furthermore,  the  application  of various  federal  and state  laws,  including
federal and state  bankruptcy and insolvency laws, may limit the amount that can
be  recovered  on such  loans.  The Bank  believes  that these  risks are not as
prevalent  in the case of the Bank's  consumer  loan  portfolio  because a large
percentage of the portfolio  consists of second  mortgage  loans and home equity
lines of credit  that are  underwritten  in a manner  such  that they  result in
credit risk that is similar to residential  first mortgage loans.  Nevertheless,
second  mortgage  loans and home equity lines of credit have greater credit risk
than  residential  first  mortgage  loans  because they are secured by mortgages
subordinated  to the existing first  mortgage on the property,  which may or may
not be held by the Bank.  At June 30,  1999,  $378,000  of  consumer  loans were
delinquent in excess of 90 days.

               The Bank also engages in commercial business lending. At June 30,
1999, the Bank had $13.9 million of commercial  business loans which represented
2.9% of the total  loan  portfolio.  Commercial  business  loans  generally  are
secured by business  equipment.  Of the total commercial  business loans at June
30, 1999,  loans  amounting to $2.7 million were  unsecured.  The Bank generally
requires annual financial  statements from its corporate  borrowers and personal
guarantees from the corporate principals.
<PAGE>
               Commercial  business lending generally involves greater risk than
residential  mortgage  lending and involves  risks that are different from those
associated  with  residential  and  commercial  real  estate  lending.  Although
commercial  business  loans are often  collateralized  by equipment,  inventory,
accounts  receivable or other business assets,  the liquidation of collateral in
the event of a borrower  default is often an  insufficient  source of  repayment
because accounts  receivable may be uncollectible  and inventories and equipment
may be  obsolete  or of  limited  use,  among  other  things.  Accordingly,  the
repayment   of  a   commercial   business   loan   depends   primarily   on  the
creditworthiness  of the borrower (and any  guarantors),  while  liquidation  of
collateral is a secondary and often insufficient source of repayment.


                                        8
<PAGE>
               Maturity  of Loan  Portfolio.  The  following  table  sets  forth
certain  information  at June 30,  1999  regarding  the  dollar  amount of loans
maturing in the Bank's portfolio based on their  contractual  terms to maturity,
but does not include scheduled payments or potential prepayments.  Demand loans,
loans  having no stated  schedule  of  repayments  and no stated  maturity,  and
overdrafts  are reported as becoming due within one year.  Loan  balances do not
include  undisbursed  loan proceeds,  unearned  discounts,  unearned  income and
allowance for loan losses (in thousands):
<TABLE>
<CAPTION>

                                           After         After       After
                                          One Year      3 Years     5 Years
                             Within       Through       Through     Through       Beyond
                             One Year     3 Years       5 Years     10 Years     10 Years      Total
                             --------     --------     --------     --------     --------     --------
<S>                          <C>          <C>          <C>          <C>          <C>          <C>
Mortgage loans:
  One- to four-family        $    533     $  5,317     $  6,702     $ 99,377     $178,290     $290,219
  Construction                 48,845        3,538         --           --         19,990       72,373
  Land development              6,227       10,481          700          944          512       18,864
  Commercial and other          2,717        2,413       12,837        3,412        2,208       23,587
Consumer and other loans        9,753        7,231       12,814        8,815       29,789       68,402
                             --------     --------     --------     --------     --------     --------
    Total                    $ 68,075     $ 28,980     $ 33,053     $112,548     $230,789     $473,445
                             ========     ========     ========     ========     ========     ========
</TABLE>

               The following table sets forth the dollar amount of all loans due
after June 30,  2000,  which  have fixed  interest  rates and have  floating  or
adjustable interest rates (in thousands):
<TABLE>
<CAPTION>
                                          Fixed-     Floating-or
                                         Rates    Adjustable-Rates       Total
                                         -----    ----------------       -----
<S>                                     <C>             <C>             <C>
Mortgage loans:
  One- to four-family                   $182,395        $107,291        $289,686
  Construction                            23,528            --            23,528
  Land development                         3,179           9,458          12,637
  Commercial and other                     3,585          17,285          20,870
Consumer and other loans                  28,197          30,452          58,649
                                        --------        --------        --------
    Total                               $240,884        $164,486        $405,370
                                        ========        ========        ========
</TABLE>
                                        9

<PAGE>
               Scheduled  contractual  principal  repayments  of  loans  do  not
reflect  the  actual  life  of  such  assets.  The  average  life  of a loan  is
substantially  less  than its  contractual  terms  because  of  prepayments.  In
addition,  due-on-sale  clauses  on loans  generally  give the Bank the right to
declare loans immediately due and payable in the event, among other things, that
the borrower sells the real property subject to the mortgage and the loan is not
repaid.  The average  life of mortgage  loans tends to increase,  however,  when
current  mortgage  loan  market  rates are  substantially  higher  than rates on
existing  mortgage  loans  and,  conversely,  decrease  when  rates on  existing
mortgage loans are substantially higher than current mortgage loan market rates.
Furthermore,  management  believes  that a  significant  number  of  the  Bank's
residential  mortgage  loans  are  outstanding  for a  period  less  than  their
contractual  terms because of the transitory nature of many of the borrowers who
reside in its primary market area.

              Loan  Solicitation and Processing.  The Bank's lending  activities
are subject to the written, non-discriminatory,  underwriting standards and loan
origination  procedures  established  by  the  Bank's  Board  of  Directors  and
management.  Loan  originations  come from a number of  sources.  The  customary
sources of loan  originations  are realtors,  walk-in  customers,  referrals and
existing  customers.  A business  development program has been implemented where
loan  officers  and sales  personnel  make sales calls on  businesses,  building
contractors,  realtors and other  prospects.  The Bank also  advertises its loan
products by radio and newspaper.

               The Bank uses  professional  fee appraisers for most  residential
real estate loans and  construction  loans and on all commercial real estate and
land  development  loans.  The Bank  requires  hazard,  title and, to the extent
applicable, flood insurance on all security property.

              Residential  mortgage  loan  applications  are  initiated  by loan
officers and are required to be approved by the Bank's Loan Committee consisting
of the Bank's  President,  Executive Vice President,  two Senior Vice Presidents
and two Vice Presidents.  All residential  loans in excess of $300,000 but below
$400,000 must be approved by the Executive  Board Loan  Committee  consisting of
the  President  and  two  other   directors   rotating   among  all   directors.
Additionally,  residential  loans in excess of $400,000  must be approved by the
Bank's Board of Directors.

              All  commercial  real estate  loans less than $1.0 million must be
approved by the Bank's  President,  Executive Vice President of Lending and Vice
President of Commercial Lending. Commercial loans in excess of $1.0 million must
be approved by the Bank's  Commercial  Loan  Committee  consisting of the Bank's
President,  Executive  Vice  President of Lending,  Vice President of Commercial
Lending,  Chief Financial Officer,  the Senior Vice President of Lending and one
director  rotating  among  all  directors.  Commercial  loans in  excess of $1.5
million must be approved by the Bank's Board of Directors.

              Loan Originations,  Sales and Purchases. While the Bank originates
both adjustable- and fixed-rate loans, its ability to generate each type of loan
depends upon relative  customer  demand for loans in its primary market area and
the  rates  and  terms  offered  by  the  Bank  relative  to  those  offered  by
competitors.
<PAGE>
              The  Bank  periodically  sells  conventional  one- to  four-family
mortgage  loans (i.e.,  non-FHA/VA  loans) with  servicing  retained and without
recourse.  However,  several  pools of loans were sold with recourse in 1983 and
had an aggregate  outstanding balance of $1.7 million at June 30, 1999. The Bank
does not expect any material losses on these loans due to their seasoned nature.
Recent loan sales have been to Fannie Mae and  primarily  consisted  of 30-year,
fixed-rate residential real estate loans. These sales reduce the Bank's interest
rate risk and the proceeds of sale are used to fund continuing  operations.  The
Bank sold $61.4 million of  conventional  loans during  fiscal 1999.  Management
intends to sell loans in the future as  necessary to manage  interest  rate risk
and fund continuing operations.

              When   conventional   loans  are  sold,   the  Bank   retains  the
responsibility  for servicing the loans,  including  collecting and remitting of
mortgage loans  payments,  accounting for principal and interest and holding and
disbursing  escrow or  impounded  funds  for real  estate  taxes  and  insurance
premiums. The Bank receives a servicing

                                       10
<PAGE>
fee for performing  these services for others.  The Bank's  servicing  portfolio
amounted to $102.9  million at June 30, 1999.  The Bank  generally is paid a fee
equal to 0.25% of the  outstanding  principal  balance for servicing sold loans.
Loan  servicing  income  totaled  $227,000,  $178,000 and $196,000 for the years
ended June 30, 1999,  1998 and 1997,  respectively.  The Bank earns late charges
collected from delinquent customers whose loans are serviced by the Bank.

              The Bank invests escrow  impounds  (funds  collected from mortgage
customers for the payment of property taxes and insurance  premiums on mortgaged
real estate)  until they are disbursed on behalf of mortgage  customers,  but is
not required to pay interest on these funds. At June 30, 1999, borrowers' escrow
funds amounted to $1.0 million.

              The Bank  sells all loans  originated  under FHA and VA  programs,
servicing  released,  to private  investors and the South Carolina State Housing
Authority.

              Historically,  the Bank has not been an active  purchaser of loans
or participation  interests in loans.  However, in September 1996 the Bank began
purchasing one- to four-family  mortgage loans from a start-up  mortgage banking
company located in Greenville,  South Carolina, in which the Bank made an equity
investment through its service  corporation  subsidiary.  During the fiscal year
ended June 30, 1999,  the Bank  purchased  $16.4 million of one- to  four-family
mortgage loans. Currently, substantially all of the loans purchased through this
mortgage banking company are secured by properties located in the Bank's primary
market area.  The Bank also  purchased  construction  loans from the  affiliated
mortgage  banking  company.  See "-- Subsidiary  Activities" and  "-Construction
Lending."

              The Bank has  established  relationships  with other  unaffiliated
mortgage banking companies.  In the year ended June 30, 1999, the Bank purchased
one- to  four-family  mortgage  loans from these  unaffiliated  entities  in the
amount  of $1.4  million.  The  one- to  four-family  mortgage  loans  purchased
generally are nonconforming to secondary  marketing  standards.  However, in the
Bank's opinion,  the higher yields justify the slightly  increased risk in these
loans.
<PAGE>
              The following table sets forth total loans originated,  purchased,
sold and repaid during the periods indicated (dollars in thousands):
<TABLE>
<CAPTION>
                                                       Year Ended June 30,
                                            ---------------------------------------
                                               1999          1998            1997
                                            ---------      ---------      ---------
<S>                                         <C>            <C>            <C>
Loans originated:
 Mortgage loans:
  One- to four-family                       $  88,500      $  95,754      $  50,886
  Construction                                 41,696         38,860         36,770
  Land development                              8,238         12,676          6,924
  Commercial and other                         11,929          9,133          1,770
 Consumer and other                            49,950         56,888         29,734
                                            ---------      ---------      ---------
   Total loans originated                     200,313        213,311        126,084

Loans purchased:
 One- to four-family                           16,365         14,309          9,091
 Construction                                  49,447          9,537          5,820
                                            ---------      ---------      ---------
    Total loans purchased                      65,812         23,846         14,911

Whole loans sold:
 Conventional                                 (61,407)       (13,211)        (2,824)
 Government                                    (2,818)        (6,329)        (7,223)
                                            ---------      ---------      ---------
    Total whole loans sold                    (64,225)       (19,540)       (10,047)

Loan principal repayments                    (173,781)      (148,697)       (84,423)

Net  (decrease) increase in other items        (9,400)       (15,186)         1,267
                                            ---------      ---------      ---------

Net increase in loans receivable, net       $  18,719      $  53,734      $  47,792
                                            =========      =========      =========
</TABLE>

                                       11
<PAGE>
               Loan Commitments.  The Bank issues commitments for mortgage loans
conditioned upon the occurrence of certain events.  Such commitments are made in
writing on specified terms and conditions and are honored for up to 20 days from
approval,  depending on the type of transaction.  At June 30, 1999, the Bank had
loan commitments  (excluding  undisbursed portions of interim construction loans
of $34.8  million) of $6.5 million and unused lines of credit of $50.9  million.
See Note 11 of Notes to Consolidated Financial Statements.

               Loan Fees.  In  addition to  interest  earned on loans,  the Bank
receives   income  from  fees  in  connection  with  loan   originations,   loan
modifications,  late  payments  and for  miscellaneous  services  related to its
loans.  Income from these activities varies from period to period depending upon
the volume and type of loans made and competitive conditions.

               The Bank charges loan  origination fees which are calculated as a
percentage of the amount  borrowed.  In accordance  with  applicable  accounting
procedures,  loan  origination  fees  and  discount  points  in  excess  of loan
origination  costs are deferred and recognized  over the  contractual  remaining
lives of the related  loans on a level yield  basis.  Discounts  and premiums on
loans  purchased  are  accreted  and  amortized  in the  same  manner.  The Bank
recognized  $632,000,  $219,000  and  $157,000 of deferred  loan fees during the
years ended June 30, 1999, 1998 and 1997, respectively,  in connection with loan
refinancings, payoffs, sales and ongoing amortization of outstanding loans.

               Nonperforming Assets and Delinquencies.  When a borrower fails to
make a required  payment on a loan,  the Bank attempts to cure the deficiency by
contacting the borrower and seeking the payment.  Contacts generally are made 15
days after a payment is due. In most cases,  deficiencies are cured promptly. If
a delinquency  continues,  additional contact is made either through a notice or
other means and the Bank will attempt to work out a payment schedule.  While the
Bank generally prefers to work with borrowers to resolve such problems, the Bank
will institute foreclosure or other proceedings,  as necessary,  to minimize any
potential loss.

               Loans  are  placed  on  nonaccrual  status  generally  if, in the
opinion of management, principal or interest payments are not likely to continue
in  accordance  with the  terms  of the loan  agreement,  or when  principal  or
interest is past due 90 days or more (except in the case of  construction  loans
originated before September 1996 as discussed under "-- Construction  Lending").
Interest  accrued but not collected at the date the loan is placed on nonaccrual
status is charged  against  income at the time the loan is placed on  nonaccrual
status.  Loans may be  reinstated  to accrual  status when payments are under 90
days past due and, in the opinion of  management,  collection  of the  remaining
past due balances reasonably can be expected.

               In certain  cases,  the Bank grants  extensions  on  construction
loans that may have become delinquent in excess of 90 days. These extensions are
granted based upon management's judgment of the creditworthiness of the borrower
and other  factors  such as a sales  contract  pending on the  property  held as
collateral.  In the case of extended loans, interest continues to accrue and the
loans are reported as accruing but contractually past due 90 days or more.

               The Bank's Board of  Directors is informed  monthly of the status
of all loans  delinquent  more than 60 days,  all loans in  foreclosure  and all
foreclosed and repossessed property owned by the Bank.


                                       12

<PAGE>
               The following  table sets forth  information  with respect to the
Bank's  nonperforming  assets  and  restructured  loans  within  the  meaning of
Statement  of  Financial  Accounting  Standards  ("SFAS")  No.  15 at the  dates
indicated (dollars in thousands):
<TABLE>
<CAPTION>
                                                                                 At June 30,
                                                           ------------------------------------------------------
                                                            1999        1998        1997        1996        1995
                                                           ------      ------      ------      ------      ------
<S>                                                        <C>         <C>         <C>         <C>         <C>
Loans accounted for on
 a nonaccrual basis:
 Mortgage loans:
  One- to four-family                                      $  533      $  266      $  271      $  719      $  348
  Construction                                                310         787         273       1,130         471
  Commercial and other                                       --             4        --          --            48
 Consumer and other loans                                     378         153          74          60          20
                                                           ------      ------      ------      ------      ------
      Total nonaccrual loans                                1,221       1,210         618       1,909         887
                                                           ------      ------      ------      ------      ------

Accruing loans contractually past due 90 days or more:
 Mortgage loans:
  Construction                                                298         145       1,401       3,965       3,906
 Consumer and other loans                                       2           8          12        --          --
                                                           ------      ------      ------      ------      ------
    Total accruing loans 90
     days or more past due                                    300         153       1,413       3,965       3,906
                                                           ------      ------      ------      ------      ------

Total of nonaccrual loans and
 accruing loans 90 days or more
 past due                                                   1,521       1,363       2,031       5,874       4,793

Real estate acquired in settlement
 of loans                                                     348          36          36          58          34
                                                           ------      ------      ------      ------      ------

    Total nonperforming assets                             $1,869      $1,399      $2,067      $5,932      $4,827
                                                           ======      ======      ======      ======      ======

Restructured loans                                         $  672      $  594      $  863      $1,247      $1,049
                                                           ======      ======      ======      ======      ======

Nonaccrual loans and accruing
 loans 90 days or more past due
 as a percentage of loans
 receivable, net                                             0.35%       0.33%       0.56%       1.87%       1.79%

Nonaccrual loans and accruing
 loans 90 days or more past due
 as a percentage of total
 assets                                                      0.28%       0.26%       0.31%       1.65%       1.49%

Nonperforming assets as a
 percentage of total assets                                  0.34%       0.27%       0.31%       1.66%       1.50%

</TABLE>
<PAGE>

               Interest  income that would have been recorded for the year ended
June 30,  1999 had  nonaccruing  loans  been  current in  accordance  with their
original terms amounted to $52,000.  The amount of interest included in interest
income on such loans for such periods amounted to $51,000.  Interest income that
would have been

                                       13

<PAGE>
recorded for the year ended June 30, 1999 if restructured loans had been current
in accordance with their original terms, and the amount of interest  included in
interest income on such loans for such periods, were, in both cases, immaterial.

               Real Estate Acquired in Settlement of Loans. Real estate acquired
by the Bank as a result of  foreclosure  or by  deed-in-lieu  of  foreclosure is
classified as real estate  acquired in settlement of loans until sold.  Pursuant
to  Statement of Position  ("SOP")  92-3,  issued by the  American  Institute of
Certified Public Accountants, which provides guidance on determining the balance
sheet treatment of foreclosed assets in annual financial  statements for periods
ended on or after  December 15, 1992,  there is a  rebuttable  presumption  that
foreclosed  assets  are held for sale and  such  assets  are  recommended  to be
carried at fair value minus estimated costs to sell the property. After the date
of acquisition,  all costs incurred in maintaining the property are expensed and
costs  incurred  for  the  improvement  or  development  of  such  property  are
capitalized  up to  the  extent  of  their  net  realizable  value.  The  Bank's
accounting for its real estate acquired in settlement of loans complies with SOP
92-3.  At June 30,  1999,  the Bank had  $348,000  of real  estate  acquired  in
settlement  of loans,  which  consisted  of eight one- to  four-family  mortgage
loans.

               Restructured   Loans.   Under   generally   accepted   accounting
principles  ("GAAP"),   the  Bank  is  required  to  account  for  certain  loan
modifications or restructurings as "troubled debt  restructurings."  In general,
the  modification  or  restructuring  of a  debt  constitutes  a  troubled  debt
restructuring  if  the  Bank  for  economic  or  legal  reasons  related  to the
borrower's financial  difficulties grants a concession to the borrowers that the
Bank would not otherwise consider. Debt restructurings or loan modifications for
a borrower do not necessarily  always constitute  troubled debt  restructurings,
however,   and  troubled  debt  restructurings  do  not  necessarily  result  in
nonaccrual  loans.  The Bank had $672,000 of  restructured  loans as of June 30,
1999, which consisted of 13 one- to four-family mortgage loans.

               Asset  Classification.  The Office of Thrift Supervision  ("OTS")
has  adopted   various   regulations   regarding   problem   assets  of  savings
institutions.  The regulations  require that each insured institution review and
classify  its  assets  on a regular  basis.  In  addition,  in  connection  with
examinations of insured  institutions,  OTS 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 insured institution will sustain some loss if
the  deficiencies  are not  corrected.  Doubtful  assets have the  weaknesses of
substandard assets with the additional  characteristic  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 as loss is considered  uncollectible  and of such little value
that continuance as an asset of the institution is not warranted. If an asset or
portion  thereof is  classified  as loss,  the insured  institution  establishes
specific  allowances  for loan  losses for the full amount of the portion of the
asset  classified  as loss.  All or a portion  of general  loan loss  allowances
established to cover possible losses related to assets classified substandard or
doubtful can be included in determining  an  institution's  regulatory  capital,
while specific valuation  allowances for loan losses generally do not qualify as
regulatory  capital.  Assets  that do not  expose  the  insured  institution  to
sufficient  risk  to  warrant   classification  in  one  of  the  aforementioned
categories currently but possess weaknesses are designated "special mention" and
monitored by the Bank.
<PAGE>
               The  aggregate  amounts  of the  Bank's  classified  and  special
mention  assets,  and of the Bank's general and specific loss  allowances at the
dates indicated, were as follows (in thousands):


                                       14

<PAGE>
<TABLE>
<CAPTION>
                                                               At June 30,
                                                       -------------------------
                                                        1999               1998
                                                        ----               ----
<S>                                                    <C>                <C>
Classified assets:
 Loss                                                  $ --               $ --
 Doubtful                                                  32                 42
 Substandard assets                                     3,144              2,016
 Special mention                                        1,119              1,495

Loan loss allowances                                    2,896              2,179
</TABLE>

               At June 30,  1999,  substandard  assets  consisted  of 28 one- to
four-family   mortgage  loans  totaling   approximately   $1.4  million,   seven
construction loans totaling $918,000, 47 other loans totaling $480,000, and real
estate acquired through foreclosure totaling $348,000.

               At June 30, 1999,  special mention assets consisted of 13 one- to
four-family  mortgage  loans  totaling  $435,000  and  five  construction  loans
totaling $684,000.

               Allowance for Loan Losses.  The Bank has established a systematic
methodology for the determination of provisions for loan losses. The methodology
is set forth in a formal  policy  and takes into  consideration  the need for an
overall general valuation allowance as well as specific allowances that are tied
to individual loans.

               In originating  loans,  the Bank  recognizes  that losses will be
experienced  and that the risk of loss will vary with,  among other things,  the
type of loan being made, the  creditworthiness  of the borrower over the term of
the loan,  general  economic  conditions and, in the case of a secured loan, the
quality of the security for the loan.  The Bank increases its allowance for loan
losses by charging provisions for loan losses against the Bank's income.

               The general  valuation  allowance is  maintained  to cover losses
inherent in the loan portfolio. Management's periodic evaluation of the adequacy
of the  allowance  is based on the Bank's past loan loss  experience,  known and
inherent  risks  in the  portfolio,  adverse  situations  that  may  affect  the
borrower's  ability to repay, the estimated value of any underlying  collateral,
and current economic  conditions.  Specific valuation allowances are established
to absorb  losses on loans for which full  collectibility  cannot be  reasonably
assured.  The amount of the allowance  generally is based on the estimated value
of the  collateral  securing  the  loan and  other  analyses  pertinent  to each
situation.  Generally,  a provision  for loan losses is charged  against  income
monthly to maintain the allowances, for loan losses at the amounts determined by
management.
<PAGE>

               At June 30, 1999,  the Bank had an  allowance  for loan losses of
$2.9 million.  Management  believes that the amount maintained in the allowances
at June 30, 1999 will be adequate to absorb  losses  inherent in the  portfolio.
Although management believes that it uses the best information available to make
such determinations,  future adjustments to the allowance for loan losses may be
necessary  and  results  of  operations  could  be  affected  significantly  and
adversely if  circumstances  differ  substantially  from the assumptions used in
making  the  determinations.   Furthermore,  while  the  Bank  believes  it  has
established  its existing  allowance  for loan losses in  accordance  with GAAP,
there  can be no  assurance  that  regulators,  in  reviewing  the  Bank's  loan
portfolio, will not request the Bank to increase significantly its allowance for
loan  losses.  In  addition,  because  future  events  affecting  borrowers  and
collateral  cannot be predicted with  certainty,  there can be no assurance that
the existing allowance for loan losses is adequate or that substantial increases
will not be necessary should the quality of any loans deteriorate as a result of
the factors  discussed  above.  Any material  increase in the allowance for loan
losses may  affect  adversely  the Bank's  financial  condition  and  results of
operations.

                                       15

<PAGE>
               The  following  table  sets  forth  an  analysis  of  the  Bank's
allowance for loan losses (dollars in thousands):
<TABLE>
<CAPTION>
                                                                       Year Ended June 30,
                                                 ----------------------------------------------------------------
                                                   1999          1998          1997          1996           1995
                                                 --------      --------      --------      --------      --------
<S>                                              <C>           <C>           <C>           <C>           <C>
Total loans outstanding at end of period         $473,445      $441,407      $380,830      $332,803      $281,836
                                                 ========      ========      ========      ========      ========

Average loans outstanding during period          $441,514      $395,465      $336,476      $298,865       273,778
                                                 ========      ========      ========      ========      ========

Allowance balance at beginning of period         $  2,179      $  1,796      $  1,000      $    600      $    600
 Provision for loan losses                            800           460           825           419             9
 Charge-offs:
  Mortgage loans:
   One- to four-family                                 16             1            15          --            --
  Consumer and other                                   69            79            24            23             9
                                                 --------      --------      --------      --------      --------
    Total charge-offs                                  85            80            39            23             9
                                                 --------      --------      --------      --------      --------

 Recoveries:
  Mortgage loans:
   One- to four-family                               --               2             9          --            --
  Consumer and other                                    2             1             1             4          --
                                                 --------      --------      --------      --------      --------
    Total recoveries                                    2             3            10             4          --
                                                 --------      --------      --------      --------      --------
Allowance balance at end of period               $  2,896      $  2,179      $  1,796      $  1,000      $    600
                                                 ========      ========      ========      ========      ========

Allowance for loan losses as a percentage of
 total loans receivable at end of period             0.61%         0.49%         0.47%         0.30%         0.21%
                                                 ========      ========      ========      ========      ========

Net charge-offs as a percentage of average
 loans outstanding during the period                 0.02%         0.02%         0.01%         0.01%         --
                                                 ========      ========      ========      ========      --------

Ratio of allowance for loan losses to total
 nonperforming loans at end of period                1.90          1.60          0.88          0.17          0.13
                                                 ========      ========      ========      ========      ========
</TABLE>
               The  fluctuation  in the ratio of  allowance  for loan  losses to
nonperforming  loans at the end of the  periods  set  forth in the  above  table
results primarily from the Bank giving greater weight to the level of classified
assets than to the level of nonperforming  assets  (nonaccrual  loans,  accruing
loans  contractually  past due 90 days or  more,  and real  estate  acquired  in
settlement of loans) and  consideration  of the growth in the loan portfolio and
increases in consumer and commercial  loans when determining the adequacy of the
allowance for loan losses.  Greater weight is given to classified assets because
they  include  not only  nonperforming  assets but also  performing  assets that
otherwise exhibit, in management's  judgment,  potential credit weaknesses.  See
"-- Nonperforming Assets and Delinquencies" and "-- Asset Classification."

                                       16
<PAGE>
               The following table sets forth the breakdown of the allowance for
loan losses by loan category at the dates  indicated.  Management  believes that
the  allowance can be allocated by category only on an  approximate  basis.  The
allocation of the allowance to each  category is not  necessarily  indicative of
future losses and does not restrict the use of the allowance to absorb losses in
any other category (dollars in thousands):
<TABLE>
<CAPTION>

                                                                         At June 30,
                           ---------------------------------------------------------------------------------------------------------
                                 1999                  1998                  1997                1996                 1995
                           -------------------- ---------------------- --------------------- -------------------- ------------------
                                    Percent               Percent              Percent              Percent              Percent
                                    of Loans              of Loans             of Loans             of Loans             of Loans
                                    in Category           in Category          in Category          in Category          in Category
                                    to Total              to Total             to Total             to Total             to Total
                           Amount   Loans       Amount    Loans       Amount   Loans       Amount   Loans       Amount   Loans
                           ------   -----       ------    -----       ------   -----       ------   -----       ------   -----
<S>                        <C>       <C>        <C>        <C>        <C>       <C>        <C>       <C>        <C>       <C>
Mortgage loans:
 Residential               $1,411    76.9%      $1,194     81.2%      $1,222    83.4%      $  675    86.0%      $  400    87.2%
 Nonresidential             1,112    11.3          830      6.7          423     4.0           28     3.6           17     3.5
Consumer and other loans      373    11.8          155     12.1          142    12.6          297    10.4          183     9.3
                           ------   -----       ------    -----       ------   -----       ------   -----       ------   -----
   Total allowance for
     loan losses           $2,896   100.0%      $2,179    100.0%      $1,796   100.0%      $1,000   100.0%      $  600   100.0%
                           ======   =====       ======    =====       ======   =====       ======   =====       ======   =====
</TABLE>

                                       17

<PAGE>
Investment Activities

               The Bank is  permitted  under  federal  law to invest in  various
types of liquid  assets,  including  U.S.  Treasury  obligations,  securities of
various federal agencies and of state and municipal governments, deposits at the
Federal Home Loan Bank of Atlanta ("FHLB"), certificates of deposit of federally
insured institutions, certain bankers' acceptances and federal funds. Subject to
various  restrictions,  the Bank  also may  invest a  portion  of its  assets in
commercial paper and corporate debt securities.  Savings  institutions  like the
Bank are also  required  to maintain an  investment  in FHLB stock.  The Bank is
required  under  federal  regulations  to  maintain  a minimum  amount of liquid
assets. See "REGULATION."

               The Corporation is not subject to any investment restrictions.

               The Bank purchases  investment  securities with excess  liquidity
arising  when  investable  funds  exceed  loan  demand.  The  Bank's  investment
securities  purchases have been limited to U.S. Government Agency securities and
state and local  obligations with  contractual  maturities of between one and 20
years and a mutual fund which invests in  adjustable-rate  mortgage  loans.  The
Corporation's   investment   activities   have   been   limited   to   overnight
interest-bearing  deposits  and an  investment  in a mutual fund that invests in
adjustable-rate mortgages.

               The Bank's  investment  policies  generally limit  investments to
U.S.  Government  and  agency  securities,   municipal  bonds,  certificates  of
deposits, marketable corporate debt obligations,  mortgage-backed securities and
certain  types of mutual  funds.  The Bank's  investment  policy does not permit
engaging  directly  in  hedging  activities  or  purchasing  high risk  mortgage
derivative  products or non-investment  grade corporate bonds;  however,  mutual
funds held by the Bank periodically may engage in hedging  activities and invest
in derivative securities.  Investments are made based on certain considerations,
which  include the interest  rate,  yield,  settlement  date and maturity of the
investment,  the  Bank's  liquidity  position,  and  anticipated  cash needs and
sources (which in turn include  outstanding  commitments,  upcoming  maturities,
estimated deposits and anticipated loan amortization and repayments). The effect
that the proposed  investment  would have on the Bank's credit and interest rate
risk and risk-based capital also is considered.

               At June 30, 1999, the Bank's  investment in the Asset  Management
Fund, Inc. Adjustable Rate Mortgage Portfolio (which had an aggregate fair value
of $16.4  million  and  amortized  cost of $16.5  million)  exceeded  24% of the
Company's stockholders' equity at that date.

                                       18

<PAGE>
               The following  table sets forth the amortized cost and fair value
of the Bank's securities,  by accounting classification and by type of security,
at the dates indicated (in thousands):
<TABLE>
<CAPTION>

                                                                 At June 30,
                                  --------------------------------------------------------------------
                                            1999                    1998                    1997
                                  ----------------------    --------------------   -------------------
                                  Amortized     Fair       Amortized     Fair      Amortized      Fair
                                    Cost        Value        Cost        Value       Cost        Value
<S>                                 <C>         <C>         <C>         <C>         <C>         <C>
Held-to-Maturity:
 Mortgage-backed securities         $    54     $    55     $    88     $    90     $   121     $   125
                                    -------     -------     -------     -------     -------     -------
   Total held-to-maturity                54          55          88          90         121         125
                                    -------     -------     -------     -------     -------     -------

Available-for-Sale:
 Debt securities:
  U.S. Treasury obligations            --          --           497         498       1,492       1,488
  State and local
   obligations                        1,480       1,468        --          --          --          --
  U.S. Government
   Agency obligations                 5,497       5,436       6,010       6,019       6,499       6,483
                                    -------     -------     -------     -------     -------     -------
    Total                             6,977       6,904       6,507       6,517       7,991       7,971

Marketable equity securities(1)      16,511      16,440      22,225      22,192       2,181       2,230
                                    -------     -------     -------     -------     -------     -------

   Total available-for-sale          23,488      23,344      28,732      28,709      10,172      10,201
                                    -------     -------     -------     -------     -------     -------

Total                               $23,542     $23,399     $28,820     $28,799     $10,293     $10,326
                                    =======     =======     =======     =======     =======     =======

</TABLE>
- -----------------

(1)  Consists  principally  of a mutual  fund that  invests  in  adjustable-rate
     mortgage-backed  securities.  At June 30,  1999,  the mutual  fund  yielded
     5.25%.

               The following table sets forth certain information  regarding the
carrying value,  weighted  average yields and maturities or periods to repricing
of the Bank's debt securities and  mortgage-backed  securities at June 30, 1999.
U.S. Treasury  obligations and certain U.S.  Government  agency  obligations are
exempt from state taxation.  Their yields,  however, have not been computed on a
tax equivalent  basis for purposes of the table due to the  immateriality of the
amounts (dollars in thousands):
<PAGE>
<TABLE>
<CAPTION>

                                         Less Than                                One to                          After
                                         One Year                                Five Years                     Ten Years
                                  --------------------------------    ------------------------------  -----------------------------
                                  Amortized      Fair                 Amortized    Fair               Amortized    Fair
                                    Cost         Value       Yield      Cost       Value       Yield    Cost       Value     Yield
                                  --------     -----------     ---     ------     ------        ----   ------     ------     ----
<S>                               <C>          <C>                     <C>        <C>           <C>    <C>        <C>        <C>
  State and local obligations     $   --       $      --       --%     $  963     $  951        4.65%  $  517     $  517     4.50%
  U. S. Government Agency
       obligations                    --              --       --       5,497      5,436        5.86     --         --         --%
  Mortgage-backed securities          --              --       --          54         55        8.00     --         --         --
                                  --------     -----------     ---     ------     ------        ----   ------     ------     ----

Total                             $   --       $      --       --%     $6,514     $6,442        5.70%  $  517     $  517     4.50%
                                  ========     ===========     ===     ======     ======        ====   ======     ======     ====

</TABLE>

Deposit Activities and Other Sources of Funds

               General.  Deposits are the major external source of funds for the
Bank's  lending and other  investment  activities.  In  addition,  the Bank also
generates funds  internally  from loan principal  repayments and prepayments and
maturing investment

                                       19

<PAGE>
securities.  Scheduled loan repayments are a relatively  stable source of funds,
while  deposit  inflows  and  outflows  and  loan   prepayments  are  influenced
significantly by general interest rates and money market conditions.  Borrowings
from the FHLB are used to compensate for reductions in the availability of funds
from other sources. Presently, the Bank has no other borrowing arrangements.

               Deposit Accounts. The majority of the Bank's depositors reside in
South Carolina. The Bank's deposit products include a broad selection of deposit
instruments,  including negotiable order of withdrawal ("NOW") accounts,  demand
deposit  accounts,  money market accounts,  regular  passbook savings  accounts,
statement savings accounts and term certificate accounts.  Deposit account terms
vary with the principal  difference  being the minimum  balance  deposit,  early
withdrawal penalties and the interest rate. The Bank reviews its deposit mix and
pricing  weekly.  The  Bank  does  not  utilize  brokered  deposits,  nor has it
aggressively sought jumbo certificates of deposit.

               The Bank believes it is  competitive  in the type of accounts and
interest rates it offers on its deposit products.  The Bank does not seek to pay
the highest deposit rates but a competitive  rate. The Bank determines the rates
paid based on a number of conditions, including rates paid by competitors, rates
on U.S. Treasury securities,  rates offered on various FHLB lending programs and
the deposit growth rate the Bank is seeking to achieve.

               The Bank uses a variety  of  promotions  to attract  new  deposit
accounts  including direct mail, print and broadcast media,  rate promotions and
premiums. These promotions are reflected in the growth in the Bank's advertising
and promotion expense in recent periods.

               The  following  table  indicates  the amount of the Bank's  jumbo
certificate accounts by time remaining until maturity as of June 30, 1999. Jumbo
certificate accounts have principal balances of $100,000 or more (in thousands):
<TABLE>
<CAPTION>

        Maturity Period                                          Amount
        ---------------                                          ------
<S>                                                              <C>
Three months or less                                             $20,270
Over three through six months                                      9,865
Over six through twelve months                                    25,597
Over twelve months                                                 5,748
                                                                 -------
     Total                                                       $61,480
                                                                 =======
</TABLE>
<PAGE>
               Deposit  Flow.  The  following  table  sets  forth  the  balances
(inclusive of interest  credited)  and changes in dollar  amounts of deposits in
the various  types of accounts  offered by the Bank between the dates  indicated
(dollars in thousands):
<TABLE>
<CAPTION>

                                                                                 At June 30,
                                          ------------------------------------------------------------------------------------------
                                                 1999                                1998                               1997
                                          ------------------------------     --------------------------------   --------------------
                                                     Percent                              Percent                            Percent
                                                        of      Increase                     of     Increase                   of
                                           Amount     Total    (Decrease)      Amount      Total   (Decrease)     Amount      Total
                                          --------    -----    --------      --------     -----    --------      --------     -----
<S>                                       <C>           <C>    <C>           <C>            <C>    <C>           <C>            <C>
NOW accounts
  Noninterest-bearing                     $ 19,163      4.7%   $  6,406      $ 12,757       3.4%   $  6,188      $  6,569       1.8%
  Interest-bearing                          46,533     11.5       4,312        42,221      11.5       8,796        33,425       9.5
Savings accounts                            56,225     13.8        (515)       56,740      15.3      (7,612)       64,352      18.2
Money market accounts                       30,099      7.4      11,966        18,133       4.9       3,825        14,308       4.1
Fixed term certificate accounts which
 mature:
  Within 1 year                            225,328     55.5      25,305       200,023      54.1      17,730       182,293      51.6
  After 1 year, but within 2 years          17,481      4.3      (8,898)       26,379       7.1      (1,930)       28,309       8.0
  After 2 years, but within 3 years          4,852      1.2      (2,046)        6,898       1.9      (8,268)       15,166       4.3
  Thereafter                                 6,330      1.6        (331)        6,661       1.8      (2,110)        8,771       2.5
                                          --------    -----    --------      --------     -----    --------      --------     -----

     Total                                $406,011    100.0%   $ 36,199      $369,812     100.0%   $ 16,619      $353,193     100.0%
                                          ========    =====    ========      ========     =====    ========      ========     =====
</TABLE>

                                       20

<PAGE>
               Time Deposits by Rates. The following table sets forth the amount
of time  deposits  in the  Bank  categorized  by rates  at the  dates  indicated
(dollars in thousands):
<TABLE>
<CAPTION>
                                                     At June 30,
                                    --------------------------------------------
                                      1999              1998              1997
                                    --------          --------          --------
<S>                                 <C>               <C>               <C>
3.00% or less                       $  1,008          $    412          $    325
3.01% - 5.00%                         97,638             2,623             2,613
5.01% - 7.00%                        155,261           236,792           231,333
7.01% - 9.00%                             84               134               268
                                    --------          --------          --------
Total                               $253,991          $239,961          $234,539
                                    ========          ========          ========
</TABLE>
               Time Deposits by Maturities.  The following  table sets forth the
amount of time deposits in the Bank  categorized  by maturities at June 30, 1999
(dollars in thousands):
<TABLE>
<CAPTION>
                                                 Amount Due
                  ------------------------------------------------------------------------
                  Less Than      1-2           2-3         3-4          After
                  One Year      Years         Years       Years        4 Years       Total
                  --------     --------     --------     --------     --------     --------
<S>               <C>          <C>          <C>          <C>          <C>          <C>
3.00% or less     $  1,008     $   --       $   --       $   --       $   --       $  1,008
3.01% - 5.00%       87,775        7,885          731          105        1,142       97,638
5.01% - 7.00%      136,501        9,590        4,121        3,223        1,826      155,261
7.01% - 9.00%           44            6         --             34         --             84
                  --------     --------     --------     --------     --------     --------
Total             $225,328     $ 17,481     $  4,852     $  3,362     $  2,968     $253,991
                  ========     ========     ========     ========     ========     ========
</TABLE>
               Deposit  Activity.  The  following  table set  forth the  deposit
activity of the Bank for the periods indicated (in thousands):
<TABLE>
<CAPTION>
                                                   Year Ended June 30,
                                              ----------------------------------
                                                1999         1998          1997
                                              --------     --------     --------
<S>                                           <C>          <C>          <C>
Beginning balance                             $369,812     $353,193     $305,831
                                              --------     --------     --------

Net deposits  before interest credited          20,919        1,452       33,743
Interest credited                               15,280       15,167       13,619
                                              --------     --------     --------

Net increase in deposits                        36,199       16,619       47,362
                                              --------     --------     --------

Ending balance                                $406,011     $369,812     $353,193
                                              ========     ========     ========
</TABLE>
<PAGE>

               Advances from Federal Home Loan Bank of Atlanta. Deposits are the
primary source of funds for the Bank's lending and investment activities and for
its general business purposes. The Bank has the ability to use advances from the
FHLB to supplement its supply of lendable  funds and to meet deposit  withdrawal
requirements.  The FHLB functions as a central reserve bank providing credit for
savings banks and certain other member  financial  institutions.  As a member of
the  FHLB,  the  Bank is  required  to own  capital  stock  in the  FHLB  and is
authorized  to apply for  advances on the  security of such stock and certain of
its mortgage loans and other assets (principally securities that are obligations
of, or guaranteed by, the U.S.  Government)  provided  certain  creditworthiness
standards have been met.  Advances are made pursuant to several different credit
programs. Each credit program has its own interest rate and range of maturities.
Depending on the program, limitations on the amount of advances are based on the
financial  condition of the member  institution  and the adequacy of  collateral
pledged to secure the credit.


                                       21

<PAGE>
               The Company  had  advances  from the FHLB,  all of which are at a
fixed rate with  interest  payable  quarterly  and  principal  due at  maturity.
Additionally,  all of the  advances  are  convertible  prior to maturity (at the
option of the FHLB) to a variable  three-month  LIBOR-based rate. These advances
are either (i)  convertible  one-time only at a future  conversion  date or (ii)
convertible at any quarterly  payment date on or after a future conversion date.
Should the FHLB exercise its conversion  option on any advance,  the Company has
the right to prepay the advance on any quarterly  payment date through maturity.
Outstanding  advances  at June 30,  1999 and 1998  are as  follows  (dollars  in
thousands):
<TABLE>
<CAPTION>
                                                                                                       At June 30,
                                                                                    -----------------------------------------------
                                                               Earliest                       1999                       1998
                                        Maturity             Conversion             ----------------------      -------------------
                                        Date                   Date                   Amount         Rate        Amount        Rate
<S>                                 <C>                   <C>                       <C>              <C>        <C>            <C>
One-time convertible                March 26, 2008        March 26, 2003            $ 2,000          5.44%      $ 2,000        5.44%
One-time convertible                June 23, 2008         June  23, 2003              5,000          5.51         5,000        5.51
One-time convertible                August 25, 2008       August 25, 2003            10,000          5.52           ---         ---
One-time convertible                April 22, 2004        April 22, 2001              4,000          5.01           ---         ---
One-time convertible                April 22, 2004        April 22, 2001              3,000          4.96           ---         ---

Continuously convertible
    after conversion date           April 7, 2008         April 7, 1999             10,000           4.91        10,000        4.91
                                                                                    -------                     -------

Total advances                                                                       34,000          5.23       $17,000        5.15
                                                                                    =======                     =======
</TABLE>
              The maximum  month-end  balance of FHLB advances  outstanding  was
$34.0 million and $17.0 million  during the years ending June 30, 1999 and 1998,
respectively. The Company had an approved credit limit of $75.0 million with the
FHLB as of June 30,  1999.  The advances are secured by FHLB stock and a blanket
lien on all qualifying one- to four-family first mortgage loans.

               Short-term  Borrowings.   At  June  30,  1999,  the  Company  had
outstanding a $35.0 million note payable to a commercial  bank. The note,  dated
June 23, 1999, bearing interest at three-month LIBOR plus 1.0% was due on August
15, 1999.  All of the Bank's common stock was pledged as collateral on the loan.
The note was paid in full on July 22, 1999.

Subsidiary Activities

               Under OTS regulations,  the Bank generally may invest up to 3% of
its assets in service corporations, provided that any investment in excess of 2%
of assets  shall be used  primarily  for  community,  inner-city  and  community
development  projects.   The  Bank's  investment  in  its  wholly-owned  service
corporation, FirstService Corporation ("FirstService"),  which was approximately
$632,000 at June 30, 1999, did not exceed these limits.
<PAGE>

               FirstService sells alternative investment products such as mutual
funds,  deferred  annuities  and  insurance.  In  addition,  in  August  1996 it
purchased  for  $400,000 a one-third  equity  interest  in First Trust  Mortgage
Corporation,  Greenville,  South Carolina ("First Trust"),  a start-up  mortgage
banking  company.  The Bank has  purchased  loans  from  First  Trust in  recent
periods. See "-- Lending Activities -- Loan Originations,  Sales and Purchases."
All loans are  purchased  from First  Trust  subject to the Bank's  underwriting
standards.  At June 30, 1999, the Bank's financial commitment to First Trust and
its maximum exposure to share in any losses incurred by First Trust were limited
solely to its equity investment through FirstService.  The Bank, either directly
or through  FirstService,  may undertake additional financial commitments in the
future  that would  increase  its loss  exposure  to First  Trust's  operations;
however,  there are no such agreements,  plans or understandings at present. The
Bank recorded  income of $149,000 and $181,000 for the years ended June 30, 1999
and 1998, respectively,  related to First Trust's operations.  Billy L. Painter,
the Bank's President and Chief Executive Officer,  and J. Stephen Sinclair,  the
Bank's Executive Vice President of Lending, are directors of First Trust.

                                       22

<PAGE>
                           REGULATION AND SUPERVISION

General

               As a  savings  and  loan  holding  company,  the  Corporation  is
required by federal law to file reports  with,  and otherwise  comply with,  the
rules and  regulations of the OTS. The Bank is subject to extensive  regulation,
examination and supervision by the OTS, as its primary  federal  regulator,  and
the  FDIC,  as the  deposit  insurer.  The Bank is a member  of the FHLB and its
deposit accounts are insured up to applicable  limits by the SAIF managed by the
FDIC.  The Bank  must  file  reports  with the OTS and the FDIC  concerning  its
activities and financial condition in addition to obtaining regulatory approvals
prior  to  entering  into  certain   transactions   such  as  mergers  with,  or
acquisitions  of, other  savings  institutions.  The OTS and/or the FDIC conduct
periodic  examinations  to test the Bank's safety and  soundness and  compliance
with  various   regulatory   requirements.   This   regulation  and  supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the  protection of the insurance  fund and
depositors.  The  regulatory  structure  also gives the  regulatory  authorities
extensive  discretion  in  connection  with their  supervisory  and  enforcement
activities  and  examination  policies,  including  policies with respect to the
classification  of assets and the  establishment  of adequate loan loss reserves
for  regulatory  purposes.  Any  change  in  such  regulatory  requirements  and
policies,  whether by the OTS, the FDIC or the  Congress,  could have a material
adverse impact on the Corporation, the Bank and their operations. Certain of the
regulatory  requirements  applicable  to the  Bank  and to the  Corporation  are
referred to below or elsewhere herein.  The description of statutory  provisions
and regulations  applicable to savings  institutions and their holding companies
set forth in this annual report does not purport to be a complete description of
such statutes and regulations and their effects on the Corporation and the Bank.

Holding Company Regulation

               The  Corporation  is a  nondiversified  unitary  savings and loan
holding company within the meaning of federal law. As a unitary savings and loan
holding company, the Corporation generally is not restricted under existing laws
as to the types of business activities in which it may engage, provided that the
Bank continues to be a qualified thrift lender. See "Federal Savings Institution
Regulation--QTL  Test." Upon any non-supervisory  acquisition by the Corporation
of another savings  institution or savings bank that meets the qualified  thrift
lender  test  and  is  deemed  to be a  savings  institution  by  the  OTS,  the
Corporation  would become a multiple  savings and loan  holding  company (if the
acquired  institution is held as a separate  subsidiary)  and generally would be
limited to  activities  permissible  for bank holding  companies  under  Section
4(c)(8) of the Bank Holding  Company Act,  subject to the prior  approval of the
OTS, and certain activities authorized by OTS regulation.

               A savings and loan holding company is prohibited  from,  directly
or  indirectly,  acquiring  more than 5% of the voting stock of another  savings
institution or savings and loan holding company,  without prior written approval
of the OTS and from acquiring or retaining  control of a depository  institution
that is not insured by the FDIC. In evaluating applications by holding companies
to acquire savings institutions,  the OTS considers the financial and managerial
resources  and future  prospects of the company and  institution  involved,  the
effect  of the  acquisition  on the risk to the  deposit  insurance  funds,  the
convenience and needs of the community and competitive factors.
<PAGE>
               The OTS may not approve any  acquisition  that would  result in a
multiple savings and loan holding company  controlling  savings  institutions in
more than one state,  subject to two exceptions:  (i) the approval of interstate
supervisory  acquisitions  by savings and loan  holding  companies  and (ii) the
acquisition  of a savings  institution in another state if the laws of the state
of the target savings  institution  specifically  permit such acquisitions.  The
states  vary in the  extent to which they  permit  interstate  savings  and loan
holding company acquisitions.



                                       23
<PAGE>
               Although  savings and loan holding  companies  are not subject to
specific  capital  requirements  or  specific  restrictions  on the  payment  of
dividends or other capital distributions,  federal regulations do prescribe such
restrictions on subsidiary  savings  institutions as described  below.  The Bank
must notify the OTS 30 days before declaring any dividend to the Corporation. In
addition,   the  financial  impact  of  a  holding  company  on  its  subsidiary
institution  is a  matter  that is  evaluated  by the OTS  and  the  agency  has
authority to order cessation of activities or divestiture of subsidiaries deemed
to pose a threat to the safety and soundness of the institution.

Federal Savings Institution Regulation

               Business   Activities.   The   activities   of  federal   savings
institutions  are  governed  by  federal  law and  regulations.  These  laws and
regulations  delineate the nature and extent of the  activities in which federal
associations  may engage.  In  particular,  many types of lending  authority for
federal association (e.g.,  commercial,  non-residential real property loans and
consumer  loans) are  limited to a  specified  percentage  of the  institution's
capital  or  assets.  In  addition,  certain  activities,  such as  mergers  and
acquisitions, and branching are subject to the prior approval of the OTS.

               Capital Requirements. The OTS capital regulations require savings
institutions to meet three minimum capital  standards:  a 1.5% tangible  capital
ratio, a 3% leverage ratio and an 8% risk-based  capital ratio.  Effective April
1, 1999,  however,  the  minimum  core  capital  ratio  increased  to 4% for all
institutions  except  those with the  highest  ratings  on the CAMELS  financial
institution  rating system. In addition,  the prompt corrective action standards
discussed  below also  establish,  in  effect,  a minimum  2%  tangible  capital
standard, a 4% leverage ratio (3% for institutions  receiving the highest rating
on the CAMELS  financial  institution  rating  system),  and,  together with the
risk-based capital standard itself, a 4% Tier I risk-based capital standard. The
OTS  regulations  also  require  that,  in meeting the  tangible,  leverage  and
risk-based capital standards,  institutions must generally deduct investments in
and loans to  subsidiaries  engaged  in  activities  as  principal  that are not
permissible for a national bank.

               The risk-based capital standard for savings institutions requires
the  maintenance  of Tier I (core) and total  capital  (which is defined as core
capital and  supplementary  capital) to risk-weighted  assets of at least 4% and
8%, respectively. In determining the amount of risk-weighted assets, all assets,
including  certain  off-balance  sheet assets,  are  multiplied by a risk-weight
factor of 0% to 100%,  assigned by the OTS capital regulation based on the risks
believed  inherent  in the type of asset.  Core  (Tier I)  capital is defined as
common stockholders' equity (including retained earnings), certain noncumulative
perpetual preferred stock and related surplus,  and minority interests in equity
accounts  of  consolidated  subsidiaries  less  intangibles  other than  certain
mortgage  servicing  rights and credit card  relationships.  The  components  of
supplementary  capital currently include cumulative  preferred stock,  long-term
perpetual preferred stock, mandatory convertible  securities,  subordinated debt
and  intermediate  preferred  stock,  the  allowance  for loan and lease  losses
limited  to a  maximum  of  1.25%  of  risk-weighted  assets  and  up to  45% of
unrealized   gains  on   available-for-sale   equity   securities  with  readily
determinable fair values.  Overall, the amount of supplementary capital included
as part of total capital cannot exceed 100% of core capital.
<PAGE>
               The capital  regulations  also  incorporate an interest rate risk
component.  Savings institutions with "above normal" interest rate risk exposure
are subject to a deduction from total capital for purposes of calculating  their
risk- based capital  requirements.  For the present  time,  the OTS has deferred
implementation  of the interest rate risk component.  At June 30, 1999, the Bank
met each of its capital requirements.



                                       24
<PAGE>
               The following table presents the Bank's capital  position at June
30, 1999:
<TABLE>
<CAPTION>
                                                                        Capital
                                                         Excess    -----------------
                              Actual      Required   (Deficiency)  Actual   Required
                              Capital     Capital        Amount    Percent   Percent
                              -------     -------    -----------   -------   -------
                                            (Dollars in thousands)
<S>                           <C>         <C>         <C>           <C>       <C>
Tangible                      $91,006     $ 8,131     $82,875       16.8%     1.5%
Core (Leverage)                91,006      16,264      74,742       16.8      3.0
Risk-based                     93,902      27,573      66,329       27.2      8.0
</TABLE>


               Prompt Corrective  Regulatory Action. The OTS is required to take
certain supervisory actions against undercapitalized  institutions, the severity
of  which  depends  upon  the  institution's   degree  of   undercapitalization.
Generally,  a savings  institution  that has a ratio of total  capital  to risk-
weighted  assets  of  less  than  8%,  a  ratio  of  Tier I  (core)  capital  to
risk-weighted  assets of less than 4% or a ratio of core capital to total assets
of less  than 4% (3% or less  for  institutions  with  the  highest  examination
rating) is considered to be "undercapitalized." A savings institution that has a
total risk-based capital ratio less than 6%, a Tier I capital ratio of less than
3% or a leverage  ratio that is less than 3% is considered to be  "significantly
undercapitalized"  and a savings  institution  that has a  tangible  capital  to
assets   ratio   equal  to  or  less  than  2%  is  deemed  to  be   "critically
undercapitalized." Subject to a narrow exception, the OTS is required to appoint
a   receiver   or   conservator   for  an   institution   that  is   "critically
undercapitalized."  The regulation also provides that a capital restoration plan
must be filed  with the OTS  within  45 days of the date a  savings  institution
receives notice that it is "undercapitalized,"  "significantly undercapitalized"
or "critically undercapitalized." Compliance with the plan must be guaranteed by
any  parent  holding  company  in an  amount  of up to the  lesser  of 5% of the
institution's  assets or the  amount  which  would  bring the  institution  into
compliance  with  all  capital  standards.   In  addition,   numerous  mandatory
supervisory  actions  become  immediately   applicable  to  an  undercapitalized
institution,  including,  but not limited to, increased monitoring by regulators
and restrictions on growth,  capital distributions and expansion.  The OTS could
also take any one of a number of discretionary  supervisory  actions,  including
the issuance of a capital  directive  and the  replacement  of senior  executive
officers and directors.

               Insurance of Deposit Accounts. Deposits of the Bank are presently
insured by the SAIF. The FDIC maintains a risk-based  assessment system by which
institutions   are  assigned  to  one  of  three   categories   based  on  their
capitalization and one of three  subcategories  based on examination ratings and
other supervisory information. An institution's assessment rate depends upon the
categories  to  which  it  is  assigned.   Assessment   rates  for  SAIF  member
institutions  are determined  semiannually  by the FDIC and currently range from
zero basis  points for the  healthiest  institutions  to 27 basis points for the
riskiest.
<PAGE>
               In addition to the assessment for deposit insurance, institutions
are required to make payments on bonds issued in the late 1980s by the Financing
Corporation  ("FICO") to recapitalize the predecessor to the SAIF.  During 1998,
FICO payments for SAIF  members,  including  the Bank,  approximated  6.10 basis
points,  while Bank  Insurance Fund ("BIF")  members paid 1.22 basis points.  By
law,  there will be equal sharing of FICO payments  between SAIF and BIF members
on the earlier of January 1, 2000 or the date the SAIF and BIF are  merged.  The
FDIC has authority to increase insurance assessments.  A significant increase in
SAIF  insurance  premiums  would likely have an adverse  effect on the operating
expenses and results of operations of the Bank.  Management  cannot predict what
insurance assessment rates will be in the future.



                                       25
<PAGE>
               Insurance  of  deposits  may be  terminated  by the  FDIC  upon a
finding that the institution has engaged in unsafe or unsound  practices,  is in
an unsafe or unsound  condition  to  continue  operations  or has  violated  any
applicable law, regulation,  rule, order or condition imposed by the FDIC or the
OTS.  The  management  of the Bank does not know of any  practice,  condition or
violation that might lead to termination of deposit insurance.

               Thrift  Rechartering  Legislation.  Legislation  enacted  in 1996
provided  that the BIF and SAIF were to have  merged on January 1, 1999 if there
were  no more  savings  associations  as of  that  date.  Various  proposals  to
eliminate the federal savings  association  charter,  create a uniform financial
institutions  charter,  abolish the OTS and  restrict  savings and loan  holding
company   activities  have  been  introduced  in  Congress.   Currently  pending
legislation  would place  activities  restrictions  on unitary  savings and loan
holding  companies,  subject to a grandfather  for existing  unitary savings and
loan holding  companies such as the  Corporation.  The Bank is unable to predict
whether such  legislation will be enacted or the extent to which the legislation
would restrict or disrupt its operations.

               Loans  to  One  Borrower.   Federal  law  provides  that  savings
institutions  generally  are  subject  to the  limits  on loans to one  borrower
applicable  to  national  banks.  A savings  institution  may not make a loan or
extend  credit to a single or related group of borrowers in excess of 15% of its
unimpaired  capital and surplus.  An additional amount may be lent, equal to 10%
of unimpaired  capital and surplus,  if secured by specified  readily-marketable
collateral.  At June 30,  1999,  the Bank's  limit on loans to one  borrower was
$13.6 million, and the Bank's largest aggregate  outstanding balance of loans to
one borrower was $6.4 million.  These loans were  performing  according to their
original terms at June 30, 1999.

               QTL Test.  The Home Owners' Loan Act  ("HOLA")  requires  savings
institutions to meet a qualified  thrift lender test.  Under the test, a savings
association  is required  to either  qualify as a  "domestic  building  and loan
association"  under the  Internal  Revenue  Code or maintain at least 65% of its
"portfolio  assets" (total assets less: (i) specified liquid assets up to 20% of
total  assets;  (ii)  intangibles,  including  goodwill;  and (iii) the value of
property used to conduct  business) in certain  "qualified  thrift  investments"
(primarily  residential  mortgages and related  investments,  including  certain
mortgage-backed securities) in at least nine months out of each 12 month period.

               A savings institution that fails the qualified thrift lender test
is subject to certain operating restrictions and may be required to convert to a
bank  charter.  As of June 30, 1999,  the Bank met the  qualified  thrift lender
test.  Recent  legislation  has  expanded the extent to which  education  loans,
credit card loans and small business loans may be considered  "qualified  thrift
investments."

               Limitation  on  Capital  Distributions.  OTS  regulations  impose
limitations upon all capital  distributions by a savings institution,  including
cash  dividends,  payments to repurchase its shares and payments to shareholders
of  another  institution  in a  cash-out  merger.  The  rule  effective  in 1998
established  three tiers of  institutions  based  primarily on an  institution's
capital level. An institution that exceeded all capital  requirements before and
after a proposed capital  distribution  ("Tier I Bank") and had not been advised
by the OTS that it was in need of more than  normal  supervision,  could,  after
<PAGE>

prior  notice  but  without   obtaining   approval  of  the  OTS,  make  capital
distributions  during the calendar  year equal to the greater of (i) 100% of its
net earnings to date during the calendar  year plus the amount that would reduce
by one-half the excess capital over its capital requirements at the beginning of
the calendar year or (ii) 75% of its net income for the previous four  quarters.
Any additional  capital  distributions  required prior regulatory  approval.  At
March 31, 1999, the Bank was a Tier I Bank.  Effective  April 1, 1999, the OTS's
capital  distribution   regulation  changed.   Under  the  new  regulation,   an
application  to and the prior  approval of the OTS will be required prior to any
capital  distribution  if  the  institution  does  not  meet  the  criteria  for
"expedited  treatment" of applications under OTS regulations  (i.e.,  generally,
safety and soundness,  compliance  and Community  Reinvestment  Act  examination
ratings in the two top  categories),  the total  capital  distributions  for the
calendar  year exceed net income for that year plus the amount of  retained  net
income for the preceding two years,  the institution  would be  undercapitalized
following the distribution or the distribution  would otherwise be contrary to a
statute,  regulation or agreement  with OTS. If an  application is not required,
the  institution  must  still  provide  prior  notice  to  OTS  of  the  capital
distribution.  In the  event  the  Bank's  capital  fell  below  its  regulatory
requirements  or the OTS  notified  it that it was in need of more  than  normal
supervision, the Bank's ability to make capital distributions could

                                       26

<PAGE>
be  restricted.   In  addition,  the  OTS  could  prohibit  a  proposed  capital
distribution  by any  institution,  which would  otherwise  be  permitted by the
regulation,  if the OTS determines that such  distribution  would  constitute an
unsafe or unsound practice.

               Liquidity.  The Bank is required  to  maintain  an average  daily
balance of specified liquid assets equal to a monthly average of not less than a
specified  percentage of its net  withdrawable  deposit accounts plus short-term
borrowings.  This liquidity requirement is currently 4%, but may be changed from
time to time by the OTS to any amount  within  the range of 4% to 10%.  Monetary
penalties may be imposed for failure to meet these liquidity  requirements.  The
Bank's has never been  subject to  monetary  penalties  for  failure to meet its
liquidity requirements.

               Assessments. Savings institutions are required to pay assessments
to the OTS to fund the agency's operations.  The general assessments,  paid on a
semi-annual  basis,  are computed upon the savings  institution's  total assets,
including consolidated subsidiaries,  as reported in the Bank's latest quarterly
thrift financial report.

               Transactions with Related Parties. The Bank's authority to engage
in transactions with  "affiliates"  (e.g., any company that controls or is under
common control with an  institution,  including the  Corporation)  is limited by
federal law. The aggregate  amount of covered  transactions  with any individual
affiliate  is  limited  to  10% of  the  capital  and  surplus  of  the  savings
institution. The aggregate amount of covered transactions with all affiliates is
limited  to  20% of the  savings  institution's  capital  and  surplus.  Certain
transactions  with  affiliates  are required to be secured by  collateral  in an
amount and of a type  described  in federal  law.  The  purchase  of low quality
assets from affiliates is generally prohibited. The transactions with affiliates
must be on terms and under circumstances,  that are at least as favorable to the
institution  as those  prevailing at the time for comparable  transactions  with
non-affiliated companies. In addition,  savings institutions are prohibited from
lending to any affiliate that is engaged in activities  that are not permissible
for  bank  holding  companies  and  no  savings  institution  may  purchase  the
securities of any affiliate other than a subsidiary.

               The Bank's  authority  to extend  credit to  executive  officers,
directors and 10%  shareholders  ("insiders"),  as well as entities such persons
control,  is also governed by federal law. Such loans are required to be made on
terms  substantially  the same as those offered to unaffiliated  individuals and
not involve more than the normal risk of repayment.  Recent legislation  created
an exception for loans made pursuant to a benefit or  compensation  program that
is  widely  available  to all  employees  of the  institution  and does not give
preference to insiders over other employees.  The law limits both the individual
and aggregate  amount of loans the Bank may make to insiders  based, in part, on
the Bank's capital position and requires certain board approval procedures to be
followed.  Special  limitations apply to loans made to executive officers of the
institution.

               Enforcement.  The OTS has primary enforcement responsibility over
savings  institutions  and  has the  authority  to  bring  actions  against  the
institution and all institution-affiliated  parties, including stockholders, and
any  attorneys,   appraisers  and   accountants   who  knowingly  or  recklessly
participate  in wrongful  action likely to have an adverse  effect on an insured
institution.  Formal enforcement action may range from the issuance of a capital
<PAGE>

directive or cease and desist order to removal of officers  and/or  directors to
institution  of   receivership,   conservatorship   or  termination  of  deposit
insurance.  Civil  penalties  cover a wide range of violations and can amount to
$25,000 per day, or even $1 million per day in especially  egregious  cases. The
FDIC has the authority to recommend to the Director of the OTS that  enforcement
action to be taken with respect to a particular savings  institution.  If action
is not taken by the  Director,  the FDIC has authority to take such action under
certain  circumstances.  Federal law also  establishes  criminal  penalties  for
certain violations.

               Standards for Safety and Soundness.  The federal banking agencies
have  adopted  Interagency  Guidelines  prescribing  Standards  for  Safety  and
Soundness.  The guidelines set forth the safety and soundness standards that the
federal  banking  agencies  use to  identify  and  address  problems  at insured
depository  institutions before capital becomes impaired.  If the OTS determines
that a  savings  institution  fails  to  meet  any  standard  prescribed  by the
guidelines,  the OTS may require the institution to submit an acceptable plan to
achieve compliance with the standard.

                                       27
<PAGE>
Federal Home Loan Bank System

               The Bank is a member of the FHLB  System,  which  consists  of 12
regional FHLBs. The FHLB provides a central credit facility primarily for member
institutions. The Bank, as a member of the FHLB, is required to acquire and hold
shares of capital  stock in that FHLB in an amount at least equal to 1.0% of the
aggregate principal amount of its unpaid residential  mortgage loans and similar
obligations at the beginning of each year, or 1/20 of its advances  (borrowings)
from the  FHLB,  whichever  is  greater.  The Bank was in  compliance  with this
requirement  with an investment in FHLB stock at June 30, 1999, of $3.6 million.
FHLB advances must be secured by specified types of collateral and all long-term
advances may be obtained only for the purpose of providing funds for residential
housing finance.

               The FHLBs are  required to provide  funds for the  resolution  of
insolvent thrifts and to contribute funds for affordable housing programs. These
requirements  could reduce the amount of  dividends  that the FHLBs pay to their
members and could also result in the FHLBs imposing a higher rate of interest on
advances to their  members.  For the years ended June 30,  1999,  1998 and 1997,
dividends from the FHLB to the Bank amounted to $262,000, $229,000 and $207,000,
respectively.  If dividends  were  reduced,  or interest on future FHLB advances
increased, the Bank's net interest income would likely be reduced also.

Federal Reserve System

               The   Federal   Reserve   Board   regulations   require   savings
institutions to maintain non-interest earning reserves against their transaction
accounts  (primarily  NOW  and  regular  checking  accounts).   The  regulations
generally  provide that reserves be  maintained  against  aggregate  transaction
accounts as follows:  for accounts aggregating $46.5 million or less (subject to
adjustment by the Federal Reserve Board) the reserve  requirement is 3%; and for
accounts  aggregating  greater than $46.5  million,  the reserve  requirement is
$1.395  million plus 10% (subject to  adjustment  by the Federal  Reserve  Board
between 8% and 14%) against that portion of total transaction accounts in excess
of $46.5  million.  The first $4.9  million  of  otherwise  receivable  balances
(subject to  adjustments  by the Federal  Reserve  Board) are exempted  from the
reserve requirements. The Bank complies with the foregoing requirements.

                                    TAXATION

Federal Taxation

               General. The Company and the Bank report their income on a fiscal
year basis using the  accrual  method of  accounting  and are subject to federal
income taxation in the same manner as other  corporations  with some exceptions,
including  particularly  the Bank's reserve for bad debts discussed  below.  The
following  discussion  of tax matters is intended only as a summary and does not
purport to be a  comprehensive  description  of the tax rules  applicable to the
Bank or the Corporation.

               Tax Bad Debt Reserves. Historically, savings institutions such as
the Bank which met certain  definitional tests primarily related to their assets
and the  nature  of their  business  ("qualifying  thrift")  were  permitted  to
establish a reserve for bad debts and to make annual  additions  thereto,  which

<PAGE>

may  have  been  deducted  in  arriving  at their  taxable  income.  The  Bank's
deductions with respect to "qualifying real property loans," which are generally
loans  secured by certain  interest in real  property,  were  computed  using an
amount based on the Bank's actual loss  experience,  or a percentage equal to 8%
of the Bank's taxable income, computed with certain modifications and reduced by
the amount of any permitted additions to the non-qualifying  reserve. Due to the
Bank's loss experience, the Bank generally recognized a bad debt deduction equal
to 8% of taxable income.

               The thrift bad debt rules were  revised by Congress in 1996.  The
new rules  eliminated  the  percentage  of taxable  income  method for deducting
additions to the tax bad debt  reserves for all thrifts for tax years  beginning
after  December  31,  1995.  These  rules  also  require  that all  institutions
recapture all or a portion of their bad debt reserves  added since the base year
(last taxable year beginning before January 1, 1988). For taxable years

                                       28

<PAGE>
beginning  after  December  31,  1995,  the  Bank's bad debt  deduction  must be
determined under the experience  method using a formula based on actual bad debt
experience  over a period of years or, if the thrift is a "large" thrift (assets
in excess of $500  million) on the basis of net  charge-offs  during the taxable
year.  The  unrecaptured  base year reserves will not be subject to recapture as
long as the  institution  continues  to carry on the  business  of  banking.  In
addition,  the balance of the pre-1988 bad debt reserves continues to be subject
to  provisions  of present law referred to below that  require  recapture of the
pre-1988  bad  debt  reserve  in the case of  certain  excess  distributions  to
shareholders.

               Distributions.  To the extent  that the Bank  makes  "nondividend
distributions"  to the  Corporation,  such  distributions  will be considered to
result in distributions  from the balance of its bad debt reserve as of December
31,  1987 (or a lesser  amount if the  Bank's  loan  portfolio  decreased  since
December  31, 1987) and then from the  supplemental  reserve for losses on loans
("Excess  Distributions"),  and an amount based on the Excess Distributions will
be included in the Bank's  taxable  income.  Nondividend  distributions  include
distributions  in excess of the Bank's  current  and  accumulated  earnings  and
profits,  distributions in redemption of stock, and  distributions in partial or
complete  liquidation.  However,  dividends  paid out of the  Bank's  current or
accumulated earnings and profits, as calculated for federal income tax purposes,
will not be  considered  to result in a  distribution  from the  Bank's bad debt
reserve.  The  amount  of  additional  taxable  income  created  from an  Excess
Distribution  is an amount  that,  when reduced by the tax  attributable  to the
income, is equal to the amount of the  distribution.  Thus, if, the Bank makes a
"nondividend distribution," then approximately one and one-half times the Excess
Distribution  would be  includable  in  gross  income  for  federal  income  tax
purposes, assuming a 35% corporate income tax rate (exclusive of state and local
taxes). See "REGULATION" for limits on the payment of dividends by the Bank. The
Bank does not intend to pay  dividends  that would  result in a recapture of any
portion of its tax bad debt reserve.

               Corporate  Alternative  Minimum  Tax.  The Code  imposes a tax on
alternative  minimum taxable income ("AMTI") at a rate of 20%. The excess of the
tax bad debt reserve  deduction  using the  percentage of taxable  income method
over the deduction that would have been allowable under the experience method is
treated as a preference  item for purposes of computing  the AMTI.  In addition,
only  90% of AMTI can be  offset  by net  operating  loss  carry-overs.  AMTI is
increased by an amount  equal to 75% of the amount by which the Bank's  adjusted
current earnings exceeds its AMTI (determined  without regard to this preference
and prior to reduction for net operating  losses).  For taxable years  beginning
after  December 31, 1986, and before  January 1, 1996, an  environmental  tax of
0.12% of the excess of AMTI (with  certain  modification)  over $2.0  million is
imposed on  corporations,  including  the Bank,  whether  or not an  Alternative
Minimum Tax ("AMT") is paid.

               Dividends-Received  Deduction and Other Matters.  The Corporation
may exclude from its income 100% of dividends received from the Bank as a member
of the same affiliated group of corporations.  The corporate  dividends-received
deduction is generally 70% in the case of dividends  received from  unaffiliated
corporations   with  which  the  Corporation  and  the  Bank  will  not  file  a
consolidated  tax return,  except that if the  Corporation or the Bank owns more
than 20% of the stock of a corporation  distributing a dividend, then 80% of any
dividends received may be deducted.
<PAGE>
               Audits.  The Bank's  Federal income tax returns have been audited
through June 30, 1998. The Consolidated Financial Statements include the effects
of all adjustments related to the audit.

State Taxation

               South  Carolina.  The provisions of South Carolina tax law mirror
the Code, with certain  modifications,  as it relates to savings banks. The Bank
is subject to South  Carolina  income tax at the rate of 6%. This rate of tax is
imposed on  savings  banks in lieu of the  general  state  business  corporation
income tax. The Bank's state income tax returns have not been audited within the
last five years.

               Delaware.  As a Delaware  holding  company not earning  income in
Delaware,  the Corporation is exempt from Delaware  corporate income tax, but is
required to file an annual  report with and pay an annual  franchise  tax to the
State of Delaware.

                                       29

<PAGE>
               For  additional  information  regarding  taxation,  see Note 8 of
Notes to Consolidated Financial Statements contained in the Annual Report.

Personnel

               As of June 30, 1999, the Company had 141 full-time  employees and
35 part-time employees. The Company believes that employees play a vital role in
the success of a service  company and that the Company's  relationship  with its
employees is good. The employees are not represented by a collective  bargaining
unit.

Item 2.     Properties
- -------     ----------

               The following table sets forth certain information  regarding the
Company's offices as of June 30, 1999.


                                       30

<PAGE>
<TABLE>
<CAPTION>
                                                                                                        Net
                                                                   Leased/        Approximate           Book
              Location                Year Opened                  Owned          Square Footage        Value
              --------                -----------                  -----          --------------        -----
<S>                                        <C>                                        <C>              <C>
Main Office:

380 E. Main Street                         1974                    Owned              32,820           $1,016
Spartanburg, South Carolina

Branch Offices:

280 N. Church Street                       1986                    Owned               1,080              187
Spartanburg, South Carolina

1488 W.O. Ezell Boulevard                  1980                    Ground              2,453              603
Spartanburg, South Carolina                                        Lease(1)

1585 E. Main Street                        1991                    Owned               2,166              390
Spartanburg, South Carolina

2701 Boiling Springs Road                  1994                    Owned               3,300              683
Boiling Springs, South Carolina

1157 Asheville Highway                     1997                    Owned               3,330              524
Inman, South Carolina

2075 E. Main Street                        1997                    Owned               3,332              714
Duncan, South Carolina

1451 Woodruff Road                         1998                    Leased(2)             540              203
Greenville, South Carolina

1319 W. Poinsett Street
Greer, South Carolina                      1998                    Owned               3,332              801

14055 E. Wade Hampton Boulevard
Greer, South Carolina                      1998                    Leased(3)             688              210

450 S. Alabama Avenue
Chesnee, South Carolina                    1999                    Owned               1,760              465
</TABLE>
     (1) A  fifteen-year  ground  lease  expiring  in 2012 with  annual  rent of
     $24,500.
     (2) A five-year lease expiring in 2003 with annual rent of $25,000.
     (3) A five-year lease expiring in 2003 with annual rent of $30,000.

              The Bank uses the  services of an outside  service  bureau for its
significant  data  processing  applications.  At June 30, 1999,  the Bank had 11
proprietary  automated teller machines.  At June 30, 1999, the net book value of
the Bank's office  properties and the Bank's  fixtures,  furniture and equipment
was $8.1 million.

                                       31
<PAGE>
Item 3.    Legal Proceedings
- -------    -----------------

              In the  opinion of  management,  the Company is not a party to any
pending  claims or lawsuits  that are expected to have a material  effect on the
Company's  financial  condition  or  operations.  Periodically,  there have been
various claims and lawsuits involving the Company mainly as a defendant, such as
claims to enforce  liens,  condemnation  proceedings  on properties in which the
Company holds security  interests,  claims involving the making and servicing of
real  property  loans and  other  issues  incident  to the  Company's  business.
Management,  based on advice from legal  counsel  does not expect the outcome of
any  pending  legal  proceedings  to have a  material  effect  on the  financial
condition or results of operations of the Company.

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

              No matters were submitted to a vote of security holders during the
quarter ended June 30, 1999.



                                     PART II

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

              The common stock of  FirstSpartan is traded on the Nasdaq National
Market under the symbol "FSPT." As of August 3, 1999,  there were  approximately
1,188 stockholders of record (excluding holders in nominee or street name).

              Declarations or payments of dividends are subject to determination
by the Company's Board of Directors,  which takes into account the Corporation's
financial  condition,   results  of  operations,  tax  considerations,   capital
requirements,   industry  standards,  economic  conditions  and  other  factors,
including the regulatory  restrictions  which affect the payment of dividends by
the Bank to the  Corporation.  See "REGULATION -- Federal  Regulation of Savings
Banks -- Limitations on Capital  Distributions" and "-- Savings and Loan Holding
Company Regulations -- Dividends."

              The  Corporation's  common  stock was sold in its  initial  public
offering at $20.00 per share and commenced trading on July 8, 1997. High and low
prices and dividend  information are included in the Company's  Annual Report to
Shareholders which is incorporated herein by reference.

Item 6.    Selected Financial Data
- -------    -----------------------

              The  information  under Item 6 of this  Report is  included in the
Company's Annual Report to Shareholders and is incorporated herein by reference.

Item 7.    Management's Discussion and Analysis of Financial Condition and
           Results of Operations
- -------    ---------------------

              The  information  under Item 7 of this  Report is  included in the
Company's Annual Report to Shareholders and is incorporated herein by reference.
<PAGE>
Item 7A.   Quantitative and Qualitative Disclosures About Market Risk
- --------   ----------------------------------------------------------

              The  information  under Item 7A of this  Report is included in the
Company's Annual Report to Shareholders and is incorporated herein by reference.




                                       32

<PAGE>
Item 8.    Financial Statements and Supplementary Data
- -------    -------------------------------------------

              The  information  under Item 8 of this  Report is  included in the
Company's Annual Report to Shareholders and is incorporated herein by reference.

Item 9.    Changes in and Disagreements With Accountants on Accounting and
           Financial Disclosure
- -------    --------------------

              Not applicable.

                                    PART III

Item 10.   Directors and Executive Officers of the Registrant
- --------   --------------------------------------------------

              The  information  under Item 10 of this  Report is included in the
Company's Definitive Proxy Statement for the 1999 Annual Meeting of Stockholders
and is incorporated herein by reference.

              Reference is made to the cover page of this report,  as well as to
the  Company's  Definitive  Proxy  Statement  for the  1999  Annual  Meeting  of
Shareholders,  for  information  regarding  compliance with Section 16(a) of the
Securities Exchange Act of 1934, as amended ("Exchange Act").

Item 11.   Executive Compensation
- --------   ----------------------

              The  information  under Item 11 of this  Report is included in the
Company's Definitive Proxy Statement for the 1999 Annual Meeting of Stockholders
and is incorporated herein by reference.

Item 12.   Security Ownership of Certain Beneficial Owners and Management
- --------   --------------------------------------------------------------

              The  information  under  Items  12(a) and 12(b) of  this Report is
included in the Company's Definitive Proxy Statement for the 1999 Annual Meeting
of Stockholders and is incorporated herein by reference.

Item 13.   Certain Relationships and Related Transactions
- --------   ----------------------------------------------

               The information  under Item  13 of this Report is included in the
Company's Definitive Proxy Statement for the 1999 Annual Meeting of Stockholders
and is incorporated herein by reference.
<PAGE>
                                     PART IV

Item 14.   Exhibits, Financial Statement Schedules, and Reports on Form 8-K

             (a)    Exhibits

                    (3)(a) Certificate of Incorporation of the Registrant*
                    (3)(b) Bylaws of the Registrant*
                    (10)(a) Employment Agreement with Billy L. Painter**
                    (10)(b) Employment Agreement with Hugh H. Brantley**
                    (10)(c) Employment Agreement with J. Stephen Sinclair**
                    (10)(d) Employment Agreement with R. Lamar Simpson***
                    (10)(e) Severance Agreement with Rand Peterson**
                    (10)(f) Severance Agreement with Thomas Bridgeman**
                    (10)(g) Severance Agreement with Katherine A. Dunleavy***
                    (10)(h) Employee Severance Compensation Plan**

                             33

<PAGE>
                    (10)(i) Employee Stock Ownership Plan**
                    (10)(j) Registrant's 1997 Stock Option Plan****
                    (10)(k) Registrant's  Management Recognition and Development
                    Plan****
                    (10)(l) Loan Agreement with Central  Carolina Bank and Trust
                    Company*****
                    (13) 1999 Annual Report to Stockholders
                    (21) Subsidiaries of the Registrant**
                    (23) Consent of Deloitte & Touche LLP
                    (27) Financial Data Schedule

             (b)    Reports on Form 8-K:

         On June 9, 1999, a Form 8-K was filed reporting that the Registrant had
declared a special cash distribution in the amount of $12.00 per share,  payable
on June  25,  1999 to  shareholders  of  record  on June  14,  1999.  Also,  the
Registrant  reported in the Form 8-K that it had entered  into a loan  agreement
with Central  Carolina Bank and Trust Company in the amount of $35.0 million for
the purpose of funding  payment of a portion of the special  cash  distribution.
The  press  release  announcing  the  special  cash  distribution  and the  loan
agreement were filed by exhibit.

*    Filed as an exhibit to the Registrant's  Registration Statement on Form S-1
     (333-23015) and incorporated herein by reference. ** Filed as an exhibit to
     the registrant's  Annual Report on Form 10-K for the fiscal year ended June
     30, 1997 and incorporated herein by reference.
***  Filed as an exhibit to the  Registrant's  Quarterly Report on Form 10-Q for
     the  quarter ended September 30, 1997 and incorporated herein by reference.
**** Filed as an exhibit to the  Registrant's  Annual Meeting  Definitive  Proxy
     Statement dated December 12, 1997 and incorporated herein by reference.
*****Filed as an  exhibit  to the  Registrant's  Form 8-K dated June 9, 1999 and
     incorporated herein by reference.



                                       34

<PAGE>
                                   SIGNATURES

             Pursuant  to  the  requirements  of  section  13 or  15(d)  of  the
Securities  Exchange Act of 1934,  the registrant has duly caused this report to
be signed on its behalf by the undersigned, there unto duly authorized.

                                       FIRSTSPARTAN FINANCIAL CORP.



Date: September 23, 1999               By: /s/ Billy L. Painter
                                           --------------------
                                           Billy L. Painter
                                           President and Chief Executive Officer
                                           (Duly Authorized Representative)

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


By: /s/ Billy L. Painter                                  September 23, 1999
   ---------------------
    Billy L. Painter
    President and Chief Executive Officer
    (Principal Executive Officer)



By: /s/ R. Lamar Simpson                                  September 23, 1999
   ---------------------
    R. Lamar Simpson
    Treasurer, Secretary and Chief Financial Officer
    (Principal Financial and Accounting Officer)


By: /s/ Robert R. Odom                                    September 23, 1999
   -------------------
    Robert R. Odom
    Chairman of the Board


By: /s/ E. Lea Salter                                     September 23, 1999
   ------------------
    E. Lea Salter
    Director


By: /s/ David E. Tate                                     September 23, 1999
   ------------------
    David E. Tate
    Director


By: /s/ Robert L. Handell                                 September 23, 1999
   ----------------------
    Robert L. Handell
    Director

<PAGE>

By: /s/ E.L. Sanders                                      September 23, 1999
   -----------------
    E.L. Sanders
    Director



By: /s/ R. Wesley Hammond                                 September 23, 1999
   ----------------------
    R. Wesley Hammond
    Director




<PAGE>







                                   EXHIBIT 13

                       1999 ANNUAL REPORT TO STOCKHOLDERS


































Table of Contents
Letter to Stockholders                                  1
Financial Summary                                       3
Management's Discussion and
  Analysis                                              4
Independent Auditors' Report                           17
Consolidated Financial Statements                      18
Notes to Consolidated
  Financial Statements                                 23
Corporate and
  Stockholder Information               Inside Back Cover

<PAGE>
                                                             To Our Stockholders

        We are  pleased  to report  that 1999 was  another  year of  significant
growth in our  franchise  and that we made  significant  process in managing our
excess  capital.  During 1999 we added three new offices,  bringing the total to
eleven, and we halved our capital ratio from 24% to 12%.

        We knew at the  beginning of the year that our biggest  challenge was to
manage our excess capital and capital management was the highest priority in our
business plan for 1999. We repurchased 642,405 shares of our stock, representing
14.5% of the total shares  outstanding.  After  considerable  analysis of growth
projections and regulatory restrictions on future repurchases,  in May our Board
of Directors  determined  that even after prior share  repurchases,  our capital
level was excessive and decided that a special capital distribution was the best
course of action at the time to reduce our capital to a manageable level.

        The capital distribution,  which was $12 per share, was paid on June 25,
1999. The majority of this cash  distribution will be tax free to recipients and
will reduce the cost basis of their stock.  We remain  committed to managing our
capital  and intend to continue  leveraging  it through  growth and  managing it
through economically viable and regulatory permissible activities.

        During 1999 we continued to pursue our strategy of  realigning  the loan
portfolio toward  shorter-term,  higher-yielding  commercial and consumer loans.
Our loans receivable grew by $20.4 million, or 4.8%.

        Residential  mortgage loan balances decreased by $22.8 million primarily
due to the sale of $61.4 million of principally  30-year  fixed-rate  loans.  By
selling  fixed-rate  residential  loans,  we reduce our interest rate  exposure,
generate  noninterest  income  ($1.3  million  in  1999)  and  free up cash  for
reinvestment in shorter-term, higher-yielding commercial and consumer loans.

        Our  commercial  lending area was  successful in 1999.  Commercial  loan
balances grew by $16.7 million or 80.1%. Our commercial  lending department also
grew  during  the  year  with  the  addition  of a  commercial  lender  and  two
assistants.  We are  building the  capacity  necessary to take  advantage of the
opportunities available in our growing local economy.

        Advanced balances of construction loans grew by $19.9 million, or 84.3%,
as we continue to emphasize  originations of construction  loans in our offices.
Also  contributing  to the  increase was the purchase of loans from the mortgage
banking  affiliate  in which the Bank  owns a  one-third  interest,  and from an
unaffiliated  mortgage  banking  company.  All loans  purchased  from  these two
mortgage banking  companies are  underwritten by our personnel  according to our
lending policies and are monitored and  periodically  inspected by our personnel
in  order  to  mitigate  any  increased   risk   associated   with   third-party
originations.

        Consumer loan balances  (including home equity loans)  increased by $4.7
million,  or 9.5%.  While the percentage  increase was  respectable,  the dollar
growth was not; consumer lending will be a top priority in the coming year.
<PAGE>
        Deposit  growth for 1999 was $36.2 million or 9.8%.  Our newer  branches
contributed  significantly  to deposit  growth.  The Inman and  Duncan  offices,
opened in July of 1997, now have nearly $16 million and $10 million in deposits,
respectively,  while  our  Greer  office,  opened  in  September  1998,  now has
approximately $13 million in deposits.


                                                                               1
<PAGE>
To Our Stockholders

        Activities   conducted  through  the  Bank's  wholly  owned  subsidiary,
FirstService Corporation,  continue to be successful.  The volume of non-insured
investment products sold through FirstService  continues to improve. In order to
enhance customer service,  FirstService  recently associated itself with Raymond
James Financial  Services,  Inc.  FirstService  also has an equity interest in a
mortgage  banking  company,  as previously  mentioned,  which had an outstanding
year.  We also plan to  continue  purchasing  construction  and  adjustable-rate
mortgage loans from this mortgage banking company.

        The Year 2000 computer problem  continues to be a newsworthy item. It is
acknowledged  generally  that  the  banking  industry  is/or  will be Year  2000
compliant by year end. We have  declared our system as "Year 2000 Ready" and are
currently in a customer awareness  campaign.  We continue to monitor third-party
vendors and to refine and execute contingency plans.

        We believe that the greatest strength of our organization is our people.
Personnel  will  continue to be added in strategic  areas of the Bank.  Training
programs are being  enhanced to provide skills that will enable our personnel to
better serve our customers and to sell our products. Recent training initiatives
include customer service training for all employees.

        Thank you for being a stockholder.  We are striving to enhance the value
of  your  investment  through  growth,  profitability  improvement  and  capital
management.  We believe  the  Company  has a bright  future and look  forward to
continuing  to  serve  our  customers  and to work  hard  for our  stockholders'
benefit.





Sincerely,




Billy L. Painter
President and
Chief Executive Officer


2
<PAGE>
<TABLE>
<CAPTION>
                                                                                                     Financial Summary
                                                                          (Dollars in thousands, except per share data)

                                                                    At or For the Year Ended June 30,
                                                    1999           1998           1997           1996            1995
                                                  --------       --------       --------       --------       --------
<S>                                               <C>            <C>            <C>            <C>            <C>
Summary of Operations:
Investment income                                 $ 38,625       $ 37,414       $ 29,462       $ 26,445       $ 23,835
Interest expense                                    18,366         17,153         15,811         14,669         11,302
                                                  --------       --------       --------       --------       --------
Net interest income                                 20,259         20,261         13,651         11,776         12,533
Provision for loan losses                              800            460            825            419              9
                                                  --------       --------       --------       --------       --------
Net interest income
after provision for loan losses                     19,459         19,801         12,826         11,357         12,524
                                                  --------       --------       --------       --------       --------
Noninterest income                                   4,098          2,366          1,386          1,238            278
Noninterest expense(1)                              14,980          9,820          9,903          6,947          6,166
                                                  --------       --------       --------       --------       --------
Income before income taxes                           8,577         12,347          4,309          5,648          6,636
Provision for income taxes                           3,602          4,807          1,587          2,111          2,495
                                                  --------       --------       --------       --------       --------
Net income                                        $  4,975       $  7,540      $   2,722      $   3,537        $ 4,141
                                                  ========       ========      =========      =========        =======
Per Share Data:
Basic and diluted earnings                        $   1.36       $   1.85             --             --             --
Cash dividends declared                               0.75           0.45             --             --             --
Cash distribution                                    12.00             --             --             --             --
Book value                                           17.43          29.57             --             --             --

Balance Sheet Summary:
Total assets                                      $545,725       $517,433       $665,446       $356,966       $322,735
Average assets                                     535,283        499,035        385,347        344,390        313,954
Loans receivable, net                              435,181        416,462        362,728        314,936        267,393
Investment securities                               23,398         28,797         10,322         18,350         14,113
Cash and cash equivalents                           58,420         48,968        227,072         10,784         15,967
Deposits                                           406,011        369,812        353,193        305,831        275,915
Other borrowings                                    35,000             --             --             --              -
Federal Home Loan Bank
 of Atlanta advances                                34,000         17,000             --             --             --
Stock subscription escrow accounts(2)                   --             --        259,329             --             --
Total equity                                        66,041        125,761         46,978         44,154         40,660
Average equity                                     113,528        127,266         45,795         42,953         38,547

Selected Financial Ratios and
Other Statistical Data:
Return on average assets                              0.93%          1.51%          0.71%          1.03%          1.32%
Return on average equity                              4.38%          5.92%          5.94%          8.23%         10.74%
Interest rate spread(3)                               3.16%          3.07%          3.22%          3.01%          3.71%
Net interest margin(4)                                3.97%          4.21%          3.69%          3.55%          4.15%
Efficiency ratio(5)                                   0.53           0.43           0.54           0.54           0.48
Nonperforming loans to loans receivable, net(6)       0.35%          0.33%          0.56%          1.87%          1.79%
Allowance for losses to gross loans receivable        0.61%          0.49%          0.47%          0.30%          0.21%
Allowance for losses to nonperforming loans         190.40%        159.87%         88.43%         17.02%         12.52%
Total equity to total assets                         12.10%         24.30%          7.06%         12.37%         12.60%
Average equity to average assets                     21.21%         25.50%         11.88%         12.47%         12.28%
Dividend payout ratio(7)                             55.15%         24.32%            --             --             --
Number of offices                                       11              8              7              5              5
</TABLE>
<PAGE>

(1)  Includes  a  $2.1  million   compensation   charge   related  to  the  cash
     distribution  of $12.00 per share  with  respect to the year ended June 30,
     1999 and a charge of $1.8 million for the  one-time  SAIF  assessment  with
     respect to the year ended June 30, 1997.
(2)  Represents subscription funds for the common stock of the Company issued in
     connection with the Bank's mutual to stock conversion.
(3)  Difference  between weighted average yield on  interest-earning  assets and
     weighted average cost of interest-bearing liabilities.
(4)  Net interest income as a percentage of average interest-earning assets.
(5)  Noninterest  expense (excluding the compensation charge related to the cash
     distribution  of $12.00 per share  with  respect to the year ended June 30,
     1999 and the one-time SAIF  assessment  with respect to the year ended June
     30, 1997) divided by the sum of net interest income and noninterest income.
(6)  Nonperforming  loans consist of loans  accounted for on a nonaccrual  basis
     and accruing  loans  contractually  past due 90 days or more.
(7)  Dividends declared per share divided by net income per share.


                                                                               3
<PAGE>
Management's Discussion and Analysis of
Financial Condition and Results of Operations

General
        Management's  discussion and analysis of financial condition and results
of operations is intended to assist in understanding the financial condition and
results of operations of the Company. The information  contained in this section
should be read in conjunction  with the  Consolidated  Financial  Statements and
accompanying Notes contained in this Annual Report.

Private Securities Litigation Reform Act Safe Harbor Statement

        This  Annual  Report  contains  forward-looking  statements  within  the
meaning of the federal  securities  laws.  These  statements  are not historical
facts, rather statements based on the Company's current  expectations  regarding
its business  strategies and their intended results and its future  performance.
Forward-looking  statements are preceded by terms such as "expects," "believes,"
"anticipates," "intends," and similar expressions.

        Forward-looking  statements  are not  guarantees of future  performance.
Numerous  risks and  uncertainties  could cause the  Company's  actual  results,
performance, and achievements to be materially different from those expressed or
implied by the forward-looking statements.  Factors that may cause or contribute
to these differences include,  without limitation,  general economic conditions,
including  changes in market  interest  rates and changes in monetary and fiscal
policies of the federal  government;  legislative  and regulatory  changes;  the
Company's  ability to remedy any computer  malfunctions that may result from the
advent  of the Year  2000;  and  other  factors  disclosed  periodically  in the
Company's filings with the Securities and Exchange Commission.

        Because  of the  risks and  uncertainties  inherent  in  forward-looking
statements,  readers are cautioned not to place undue reliance on them,  whether
included in this report or made elsewhere from time to time by the Company or on
its behalf.  The Company  assumes no  obligation  to update any  forward-looking
statements.

The Company's Business and Strategy

        FirstSpartan  Financial Corp. ("the Corporation") is the holding company
for First Federal Bank (the "Bank") (collectively  referred to as the "Company")
which converted from the mutual to stock form of ownership (the "Conversion") on
July 8, 1997. (See Note 1 to the  Consolidated  Financial  Statements  appearing
elsewhere in this Annual Report for further details about the  Conversion.)  The
Corporation's  activities  are  limited to  passive  investment  activities  and
management of its investment in the Bank.  Therefore,  substantially  all of the
Company's business activities are conducted through the Bank.

        The Bank is a federally  chartered  savings bank whose primary regulator
is the Office of Thrift Supervision ("OTS").  Historically,  the Bank's business
has been  focused  primarily on the  origination  and  servicing of  residential
mortgage  loans  and  attracting  retail  deposits  (primarily  certificates  of
deposits and savings  accounts) from the general  public.  In recent years,  the
Bank has  diversified  its  products and now offers a full range of consumer and
commercial products and services typical of a community bank of its size.
<PAGE>
        The Bank's operations are concentrated in the Spartanburg County,  South
Carolina  geographic area with customers also located in adjacent  counties.  In
1998 the Bank opened a branch in  Greenville  County,  its first  retail  branch
office to be located outside  Spartanburg County. At June 30, 1999, the Bank had
eleven locations (nine traditional offices and two in-store offices).

        The Bank's strategy is to operate as a well-capitalized, profitable, and
independent  community  financial  institution.  The Bank  believes  that  local
communities are well-served by  community-oriented  institutions  that emphasize
management  involvement with customers and the community,  local decision-making
and quality  customer  service.  Management  believes  that it can best serve an
important  segment of the  marketplace  and enhance the  long-term  value of the
Company  by  operating  independently  and  continuing  with and  expanding  its
community-oriented  approach,  especially in light of recent  consolidations  of
banks and thrift institutions with large regional commercial banks in the Bank's
market area.


Financial Condition

        Overview

        Total assets were $545.7  million at June 30, 1999 and $517.4 million at
June 30, 1998, an increase of $28.3 million.  The increase was  principally  the
result of increases in loans  receivable,  net and in cash and cash equivalents,
offset by a decrease in  investment  securities  available-for-sale  at June 30,
1999 when  compared  to June 30,  1998.  Total  liabilities  increased  by $88.0


4
<PAGE>
                                         Management's Discussion and Analysis of
                                   Financial Condition and Results of Operations

million as the result of increased deposits and borrowings.  Total stockholders'
equity  decreased  by  $59.7  million  principally  as  the  result  of  a  cash
distribution  of  $12.00  per  share  and  share   repurchases  which  decreased
stockholders'   equity  by  approximately   $43.3  million  and  $21.0  million,
respectively.

        Cash and Cash Equivalents

        Cash and cash  equivalents  totaled  $58.4  million at June 30, 1999, an
increase of $9.4  million.  The  majority of the increase  was  attributable  to
increases  in cash from  operations  of $5.1  million  and cash  from  financing
activities of $21.1 offset by cash used to fund investments of $16.9 million.  A
more  detailed  reconciliation  may  be  found  in  the  Company's  Consolidated
Statements of Cash Flows for the year ended June 30, 1999.

        Investment Securities

        Investment securities decreased by $5.4 million to $23.3 million at June
30, 1999 from $28.7 million at June 30, 1998. Investments were reduced primarily
to help fund the cash distribution payment to stockholders.

        Loans Receivable, Net

        Loans receivable,  net, increased  primarily as a result of a net growth
of $7.5  million in  mortgage  loans since June 30,  1998.  Included in the $7.5
million  increase were increases of $19.9 million in  construction  loans,  $9.8
million in commercial mortgage loans and $0.6 million in land development loans,
which  more than  offset a  decrease  of $22.8  million  in one- to  four-family
mortgage  loans.  The primary  factor  contributing  to the  decrease in one- to
four-family  mortgage loans was the sale of $61.4 million of loans  (principally
30-year  fixed-rate  conventional  mortgage  loans)  in  the  secondary  market.
Offsetting  loan sales was the purchase of $65.8 million in mortgage  loans from
the mortgage banking company in which the Bank's service corporation  subsidiary
owns a one-third equity interest, and purchases from other correspondent banking
relationships.  Loans  receivable,  net,  also  increased  due to a $6.9 million
increase in  non-mortgage  commercial  loans,  a $2.9  million  increase in home
equity  loans and a $1.8  million  increase  in other  non-mortgage  loans.  The
increase in loans  receivable,  net, was funded primarily through an increase in
deposits and FHLB advances.

        One of the Bank's operating  strategies is to increase the proportion of
higher-yielding,  shorter-term  consumer,  construction,  land development,  and
commercial  loans  in  its  portfolio.  Management's  goal  is to  increase  the
originations of these types of loans and to supplement  internal production with
purchases of such loans  through its  mortgage  banking  affiliate,  and through
other closely monitored correspondent banking relationships.  It should be noted
that while the  objective  of this  strategy  is to  increase  yields and reduce
interest rate risk, this strategy  carries with it increased credit risk and the
intended  effect on net income may not materialize and net income could be lower
than if it had not been implemented.
<PAGE>
        The following table presents a summary of the loan portfolio at June 30,
1999 and 1998 (in thousands):
<TABLE>
<CAPTION>
                                                          1999           1998
                                                       ---------      ---------
<S>                                                    <C>            <C>
Real estate mortgage loans:
           Residential (1-4 family)                    $ 290,219      $ 312,981
           Construction                                   72,373         41,089
           Land development                               18,864         16,729
           Commercial                                     23,587         13,817
                                                       ---------      ---------
                                                         405,043        384,616
                                                       ---------      ---------
Consumer and commercial loans:
           Home equity                                    43,623         40,746
           Commercial                                     13,885          6,987
           Other                                          10,894          9,058
                                                       ---------      ---------
                                                          68,402         56,791
                                                       ---------      ---------
        Gross loans                                      473,445        441,407
        Less:
           Undisbursed portion of loans in process       (34,807)       (21,923)
           Net deferred loan fees                           (561)          (843)
           Allowance for loan losses                      (2,896)        (2,179)
                                                       ---------      ---------
        Net loans                                      $ 435,181      $ 416,462
                                                       =========      =========
</TABLE>

                                                                               5
<PAGE>
Management's Discussion and Analysis of
Financial Condition and Results of Operations


        The following  table  presents a summary of the changes in net loans for
        the year ended June 30, 1999, 1998 and 1997 (in thousands):
<TABLE>
<CAPTION>
                                              1999            1998           1997
                                           ---------      ---------      ---------
<S>                                        <C>            <C>            <C>
Loans originated:
   Real estate mortgage loans:
      Residential (1-4 family)             $  88,500      $  95,754      $  50,886
      Construction                            41,696         38,860         36,770
      Land development                         8,238         12,676          6,924
      Commercial                              11,929          9,133          1,770
   Consumer and other                         49,950         56,888         29,734
Loans purchased:
   Residential (1-4 family)                   16,365         14,309          9,091
   Construction                               49,447          9,537          5,820
Loans sold:
   Conventional                              (61,407)       (13,211)        (2,824)
   Government (FHA,VA)                        (2,818)        (6,329)        (7,223)
Loan principal repayments                   (173,781)      (148,697)       (84,423)

Net (decrease) increase in other items        (9,400)       (15,186)         1,267
                                           ---------      ---------      ---------
Net increase in loans receivable, net      $  18,719      $  53,734      $  47,792
                                           =========      =========      =========
</TABLE>

        Asset Quality and Allowance for Loan Losses

        The  allowance  for loan losses  represents  an amount  that  management
believes  will be  adequate  to  provide  for  estimated  loan  losses  based on
management's  evaluation of the collectibility of the loan portfolio,  including
the nature of the portfolio,  credit  concentrations,  trends in historical loss
experience,  specific impaired loans, and economic  conditions.  Management also
considers the level of problem assets that the Company  classifies in accordance
with regulatory  requirements.  The Company gives greater weight to the level of
classified assets than to the level of nonperforming  assets  (nonaccrual loans,
accruing loans  contractually past due 90 days or more, and real estate acquired
in settlement of loans) because classified assets include not only nonperforming
assets but also  performing  assets  that  otherwise  exhibit,  in  management's
judgment,   potential  credit  weaknesses.  Based  on  the  uncertainty  in  the
estimation  process  however,  management's  estimate of the  allowance for loan
losses may change in the near term.  Further,  the  allowance for loan losses is
subject to periodic  evaluation  by various  regulatory  authorities  and may be
subject to adjustment upon their examination.
<PAGE>
        The accrual of interest is ceased  when,  in the opinion of  management,
principal or interest payments are not likely to continue according to the terms
of the loan  agreement,  or when  principal  or interest is 90 days or more past
due. In certain  cases,  extensions are granted on  construction  loans that may
have become  delinquent.  These  extensions are granted based upon  management's
judgment of the creditworthiness of the borrower and other factors such as sales
contracts  pending on the property held as  collateral.  In the case of extended
loans,  interest  continues to accrue and the loans are reported as accruing but
contractually  past  due 90 days or  more.  Management  considers  the  total of
nonaccrual  loans and accruing  loans 90 days or more past due as  nonperforming
loans.


6
<PAGE>
                                         Management's Discussion and Analysis of
                                   Financial Condition and Results of Operations


        A summary of  nonperforming  loans as of June 30, 1999 and 1998  follows
(dollars in thousands):
<TABLE>
<CAPTION>
                                                              1999        1998
                                                             ------      ------
<S>                                                          <C>         <C>
Nonaccrual loans:
   Residential (1-4 family)                                  $  533      $  266
   Construction                                                 310         787
   Other                                                        378         157
                                                             ------      ------
                                                              1,221       1,210
Accruing loans contractually past due 90 days or more           300         153
                                                             ------      ------

Total nonperforming loans                                    $1,521      $1,363
                                                             ======      ======

Nonperforming loans as a percentage
  of loans receivable, net                                      0.3%        0.3%
                                                             ======      ======
Allowance for loan losses as a percentage
   of nonperforming loans                                     190.4%      159.9%
                                                             ======      ======

</TABLE>
        Loans  classified  under OTS  regulations  totaled $4.3 million and $3.6
million at June 30, 1999 and 1998, respectively.

        The changes in the allowance for loan losses is as follows for the years
ended June 30, 1999, 1998 and 1997 (in thousands):
<TABLE>
<CAPTION>
                                            1999           1998           1997
                                          -------        -------        -------
<S>                                       <C>            <C>            <C>
Allowance, beginning of year              $ 2,179        $ 1,796        $ 1,000
Provision                                     800            460            825
Write-offs                                    (85)           (80)           (39)
Recoveries                                      2              3             10
                                          -------        -------        -------
Allowance, end of year                    $ 2,896        $ 2,179        $ 1,796
                                          =======        =======        =======

</TABLE>
        See also  "Results  of  Operations  -  Provision  for Loan  Losses"  for
discussion of the provision for loan losses.
<PAGE>
        Deposits

        Deposit  accounts  increased $36.2 million to $406.0 million at June 30,
1999 from $369.8  million at June 30, 1998.  The  increase in deposits  resulted
primarily  from newly opened branch  offices and, to a lesser  extent,  interest
credited to deposit  accounts during the period.  The following table presents a
summary of deposits at June 30, 1999 and 1998 (dollars in thousands):
<TABLE>
<CAPTION>

                                        1999                       1998
                              -------------------------    ---------------------
                                               Weighted                 Weighted
                                                Average                  Average
                               Amount            Rate       Amount        Rate
                               ------            ----       ------        ----
<S>                           <C>                <C>         <C>           <C>

Demand accounts:
   NOW:
      Noninterest-bearing     $ 19,163                      $ 12,757
      Interest-bearing          46,533           2.29%        42,221       2.66%
   Savings                      56,225           2.75         56,740       3.28
   Money market                 30,099           3.91         18,133       4.04
Certificate accounts           253,991           5.09        239,961       5.60
                              --------                      --------
                              $406,011                      $369,812
                              ========                      ========
</TABLE>

                                                                               7
<PAGE>
Management's Discussion and Analysis of
Financial Condition and Results of Operations

Stockholders' Equity
        Stockholders' equity decreased by $59.8 million to $66.0 million at June
30,  1999  from  $125.8   million  at  June  30,  1998.   Items  that  decreased
stockholders'  equity were a cash distribution of $43.3 million, the purchase of
$21.0  million of the  Company's  stock  from the open  market,  and  payment of
dividends of $2.7 million. Offsetting these charges to stockholders' equity were
the allocation of shares under the Bank's Employee Stock Ownership Plan ("ESOP")
and the Management  Recognition and Development Plan ("MRDP") which totaled $2.4
million, and net income of $5.0 million for the year ended June 30, 1999.


Results of Operations
        The  earnings  of the  Company  depend  primarily  on its  level  of net
interest   income,   which  is  the  difference   between   interest  earned  on
interest-earning  assets and the interest paid on interest-bearing  liabilities.
Net  interest  income is a function of the interest  rate  spread,  which is the
difference between the yield earned on interest-earning assets and the rate paid
on interest-bearing liabilities, as well as a function of the average balance of
interest-earning  assets as compared to the average balance of  interest-bearing
liabilities.

        Performance Overview

        Net income  decreased  $2.5  million to $5.0  million for the year ended
June 30, 1999 from $7.5  million for the year ended June 30, 1998 as a result of
increased  noninterest  expense  and the  absence of  earnings  on funds used to
repurchase  stock,  partially  offset  by  increased  noninterest  income  and a
decreased  provision  for income taxes due to lower income  before income taxes.
The  increase in  noninterest  expense was  principally  the result of increased
compensation expense. The increased compensation expense was associated with the
MRDP (particularly  with a compensation  charge related to the cash distribution
on the MRDP shares), and the hiring of additional personnel for the newly opened
branches.

        Net income  increased  to $7.5  million for the year ended June 30, 1998
from $2.7  million  for the year ended June 30,  1997  primarily  as a result of
increased investment income and increased  noninterest income,  partially offset
by an increase in interest  expense and an increased  provision for income taxes
due to increased income before income taxes.  The increase in investment  income
is principally the result of additional  funds available for investment from the
Conversion  and an increase in average loans  outstanding  during the year ended
June 30, 1998. The increase in interest expense is due to an increase in average
deposit balances during the year ended June 30, 1998.

        Net Interest Income

        Net interest  income was $20.3 million for the years ended June 30, 1999
and 1998.  Investment  income  increased 3% to $38.6  million for the year ended
June 30, 1999 from $37.4 million for the year ended June 30, 1998 as a result of
an increase in the average balance of interest-earning  assets to $510.5 million
from $481.5  million more than  offsetting a decrease in the yield to 7.57% from
7.77% for the respective  annual  periods.  The decrease in the average yield on
<PAGE>
interest-earning  assets was due primarily to lower  prevailing  market interest
rates   during  the  year  ended  June  30,   1999.   The  average   balance  of
interest-earning  assets  increased as a result of an increase in average  loans
receivable and investment securities,  partially offset by a decrease in average
overnight  interest-bearing  deposits.  Although  interest-earning  assets  were
higher  during the year ended June 30, 1999 as compared to June 30, 1998,  share
repurchases  of  approximately  $21.0 million since the year ended June 30, 1998
significantly offset asset growth and, accordingly,  investment income. Interest
expense  increased  7% to $18.4  million  for the year ended June 30,  1999 from
$17.2 million for the year ended June 30, 1998 as a result of an increase in the
average  balance of  interest-bearing  liabilities to $416.0 million from $364.9
million more than offsetting a decrease in the cost of funds to 4.41% from 4.70%
for the respective  annual periods.  The average balance increased as the result
of deposits  obtained  through newly opened branch  offices and various  deposit
promotions as well as increased FHLB advances and other borrowings. The decrease
in the average cost is attributable  to the decrease in prevailing  market rates
since June 30, 1998.  Another  factor that affected net interest  income was net
interest earnings of approximately  $300,000 on excess stock  subscription funds
held and refunded in connection  with the  Conversion in the year ended June 30,
1998, which were absent in the year ended June 30, 1999.

         Net interest  income  increased 48% to $20.3 million for the year ended
June 30, 1998 from $13.7  million for the year ended June 30,  1997.  Investment
income  increased  27% to $37.4  million  for the year ended June 30,  1998 from
$29.5 million for the year ended June 30, 1997 as a result of an increase in the
average balance of interest-earning assets to $481.5 million from $369.6 million
more than offsetting a decrease in average yield on  interest-earning  assets to
7.77% from 7.97% for the respective annual periods.  The decrease in the average
yield on  interest-earning  assets  was due  principally  to stock  subscription
escrow funds held prior to the  consummation  of the Conversion and a portion of

8
<PAGE>
                                         Management's Discussion and Analysis of
                                   Financial Condition and Results of Operations

the proceeds of the  Conversion  being invested  principally  in  lower-yielding
overnight  interest-bearing  deposits  during the year ended June 30, 1998.  The
average balance of interest-earning  assets increased as a result of the holding
of stock  subscription  escrow funds prior to the consummation of the Conversion
which were  invested in overnight  interest-bearing  deposits,  the net proceeds
retained  from the  Conversion  and an increase in the average  balance of loans
receivable.  Interest  expense  increased 9% to $17.2 million for the year ended
June 30, 1998 from $15.8 million for the year ended June 30, 1997 as a result of
an increase in the average  balance of  interest-bearing  liabilities  to $364.9
million  from  $333.0  million in the prior  year.  The  increase in the average
balance of  interest-bearing  liabilities  more than  offset a  decrease  in the
average  cost of funds to 4.70% for the year ended June 30,  1998 from 4.75% for
the  year  ended  June  30,  1997.  The  average  balance  of   interest-bearing
liabilities  during the year ended June 30, 1998 includes the average balance of
the special escrow accounts  established to hold subscription  funds received in
connection  with the Conversion.  These accounts  amounted to $259.3 million and
were  outstanding  for  approximately  two weeks  during the year ended June 30,
1998.  The decrease in the average cost of funds resulted from the passbook rate
of  interest  (2.5%)  being  paid on the  subscription  escrow  accounts  and an
increase in the amount of deposits in lower cost negotiable  order of withdrawal
("NOW") and  passbook  accounts as a result of  promotions  of NOW and  passbook
accounts.  Interest  rate spread  decreased to 3.07% for the year ended June 30,
1998 from 3.22% for the year ended June 30, 1997.

Average Balances, Interest, and Average Yields/Costs

        The following table sets forth, for the periods  indicated,  information
regarding average balances of assets and liabilities as well as the total dollar
amounts of interest  income from  average  interest-earning  assets and interest
expense on average  interest-bearing  liabilities  and average yields and costs.
Average  balances  for each period  have been  calculated  using  daily  average
balances. (Dollar amounts in the table are in thousands.)
<PAGE>
<TABLE>
<CAPTION>
                                                                              Year Ended June 30,
                                                      1999                           1998                           1997
                                         ---------------------------    ---------------------------    ---------------------------
                                                   Interest                        Interest                       Interest
                                         Average     and     Yield/     Average      and     Yield/    Average      and     Yield/
                                         Balance   Dividends   Cost     Balance   Dividends   Cost     Balance   Dividends   Cost
                                         -------   ---------   ----     -------   ---------   ----     -------   ---------   ----
<S>                                      <C>        <C>        <C>     <C>         <C>        <C>     <C>        <C>        <C>
Interest-earning assets:
  Loans receivable, net(1)               $441,514   $34,811    7.88%   $395,465    $32,146    8.13%    $336,476   $27,455   8.16%
  Mortgage-backed securities                   68         6    8.82         106          9    8.49          138         9   6.52
  Investment securities                    30,567     1,668    5.46      18,831      1,111    5.90       14,055       903   6.42
  FHLB stock                                3,492       262    7.50       3,122        229    7.34        2,865       207   7.23
  Federal funds sold and overnight
    interest-bearing deposits              34,902     1,878    5.38      63,967      3,919    6.13       16,060       888   5.53
                                         --------   -------    ----    --------    -------    ----     --------   -------   ----

  Total interest-earning assets           510,543    38,625    7.57     481,491     37,414    7.77      369,594    29,462   7.97
                                                    -------    ----                -------    ----                -------   ----
Noninterest-earning assets                 24,740                        17,544                          15,753
                                         --------                      --------                        --------
  Total assets                           $535,283                      $499,035                        $385,347
                                         ========                      ========                        ========
Interest-bearing liabilities(2):
  Savings accounts                       $ 55,485     1,623    2.93    $ 61,931      2,032    3.28     $ 64,062     2,263   3.53
  Money market accounts                    26,656     1,043    3.91      12,733        434    3.41       13,669       422   3.09
  NOW accounts                             60,566     1,034    1.71      48,389      1,039    2.15       32,517       651   2.00
  Certificate accounts                    245,720    13,185    5.37     238,845     13,498    5.65      222,773    12,475   5.60
                                         --------   -------    ----    --------    -------    ----     --------   -------   ----
  Total deposits                          388,427    16,885    4.35     361,898     17,003    4.70      333,021    15,811   4.75
Advances from FHLB of Atlanta              26,836     1,432    5.34       2,970        150    5.05           --        --     --
Other borrowings                              767        49    6.39          --         --      --           --        --     --
                                         --------   -------    ----    --------    -------    ----     --------   -------   ----
  Total interest-bearing liabilities      416,030    18,366    4.41     364,868     17,153    4.70      333,021    15,811   4.75
                                                    -------    ----                -------    ----                -------   ----
Noninterest-bearing liabilities             5,725                         6,901                           6,531
                                         --------                      --------                        --------
  Total liabilities                       421,755                       371,769                         339,552
Stockholders' equity                      113,528                       127,266                          45,795
                                         --------                      --------                        --------
  Total liabilities and
    stockholders' equity                 $535,283                      $499,035                        $385,347
                                         ========                      ========                        ========
Net interest income                                  $20,259                        $20,261                       $13,651
                                                     =======                        =======                       =======
Interest rate spread                                          3.16%                           3.07%                         3.22%
                                                              ====                            ====                          ====
Net interest margin                                           3.97%                           4.21%                         3.69%
                                                              ====                            ====                          ====
Ratio of average interest-earning
 assets to average interest-
 bearing liabilities                                          1.23x                          1.32x                         1.11x
                                                              ====                           ====                          ====
</TABLE>
(1)  Includes  loans  held-for-sale.  Includes  nonaccrual  loans  but  excludes
     interest on nonaccrual loans.
(2)  Excludes escrow balances.


                                                                               9
<PAGE>
Management's Discussion and Analysis of
Financial Condition and Results of Operations


Rate/Volume Analysis

        The following table sets forth the effects of changing rates and volumes
on interest  income and interest  expense.  Information is provided with respect
to: (i) effects  attributable  to changes in rate (changes in rate multiplied by
prior volume);  and (ii) effects  attributable  to changes in volume (changes in
volume  multiplied by prior rate).  The net change  attributable to the combined
impact of rate and volume has been allocated  proportionately  to the change due
to rate and the  change  due to  volume.  (Dollar  amounts  in the  table are in
thousands.)
<TABLE>
<CAPTION>
                                                  Year Ended June 30, 1999               Year Ended June 30, 1998
                                            Compared to Year Ended June 30, 1998   Compared to Year Ended June 30, 1997
                                                     Increase (Decrease)                    Increase (Decrease)
                                            ------------------------------------   ------------------------------------
                                                           Due to                                 Due to
                                              Rate         Volume       Total         Rate        Volume        Total
                                              ----         ------       -----         ----        ------        -----
<S>                                          <C>           <C>          <C>          <C>          <C>          <C>
Interest-earning assets:
  Loans receivable, net(1)                   $ (957)       $3,622       $2,665       $(101)       $4,792       $4,691
  Mortgage-backed securities                     --            (3)          (3)         --            --           --
  Investment securities                         (76)          633          557         (65)          273          208
  FHLB stock                                      5            28           33           3            19           22
  Federal funds sold and overnight
    interest-bearing deposits                  (433)       (1,608)      (2,041)        106         2,925        3,031
                                             ------        ------       ------       -----        ------       ------
Total net change in income
  on interest-earning assets                 (1,461)        2,672        1,211         (57)        8,009        7,952
                                             ------        ------       ------       -----        ------       ------

Interest-bearing liabilities:
  Savings accounts                             (208)         (201)        (409)       (157)          (74)        (231)
  Money market accounts                          72           537          609          35           (23)          12
  NOW accounts                                   22           (27)          (5)         52           336          388
  Certificate accounts                         (745)          432         (313)        112           911        1,023
  Advances from FHLB of Atlanta                  10         1,272        1,282          --           150          150
Other borrowings                                 --            49           49          --            --           --
                                             ------        ------       ------       -----        ------       ------
Total net change in expense
  on interest-bearing liabilities              (849)        2,062        1,213          42         1,300        1,342
                                             ------        ------       ------       -----        ------       ------

Net change in net interest income            $ (612)       $  610       $   (2)     $  (99)       $6,709       $6,610
                                             ======        ======       ======      ======        ======       ======
</TABLE>

(1) Excludes interest on nonaccrual loans.
<PAGE>
        Provision for Loan Losses

        Provisions  for loan  losses are  charges to earnings to bring the total
allowance  for loan losses to a level  considered  by  management as adequate to
provide  for  estimated  loan losses  based on  management's  evaluation  of the
collectibility  of the loan  portfolio,  including the nature of the  portfolio,
credit concentrations,  trends in historical loss experience,  specific impaired
loans, and economic  conditions.  Management also considers the level of problem
assets that the Company  classifies in accordance with regulatory  requirements.
The Company gives greater  weight to the level of classified  assets than to the
level of nonperforming  assets (nonaccrual loans,  accruing loans  contractually
past due 90 days or more,  and real  estate  acquired  in  settlement  of loans)
because  classified  assets  include  not  only  nonperforming  assets  but also
performing assets that otherwise exhibit,  in management's  judgment,  potential
credit  weaknesses.  The provision for loan losses was $800,000,  $460,000,  and
$825,000 for the years ended June 30, 1999,  1998, and 1997,  respectively.  The
provision for loan losses for 1999 increased over the past year primarily as the
result of the increase in the amount of construction and commercial loans in the
Company's loan portfolio.  Management  believes that such loans present a higher
risk of  credit  loss  relative  to  one-  to  four-family  mortgage  loans  and
accordingly, a higher allowance for loan losses is warranted.

10
<PAGE>
                                         Management's Discussion and Analysis of
                                   Financial Condition and Results of Operations

Management  deemed the  increase  in the  provision  for loan losses in the year
ended June 30, 1997  necessary in light of the increase in the relative level of
estimated  losses  caused by the growth of the loan  portfolio  and a continuing
increase in classified assets from June 30, 1996 to June 30, 1997.

        See "Financial  Condition - Asset Quality and Allowance for Loan Losses"
for more analysis of the allowance for loan losses.

        Noninterest Income

        Noninterest  income  increased  by $1.7  million to $4.1 million for the
year ended June 30,  1999 from $2.4  million  for the year ended June 30,  1998,
primarily  as a result of an increase in gain on sale of mortgage  loans to $1.3
million  for the year ended June 30,  1999 from  $342,000 in the year ended June
30,  1998.  The Bank  periodically  sells loans in  response  to  interest  rate
changes,  liquidity  needs,  and other  factors.  The Bank sold $61.4 million of
mortgage  loans  during  the year ended June 30,  1999  primarily  to reduce the
amount of fixed-rate loans in the loan portfolio.  The amount of fixed-rate loan
originations  were  higher  than  normal for the year ended June 30, 1999 due to
lower  interest  rates which led to a higher than normal level of mortgage  loan
refinancings.  Management cannot predict the level of such gains, if any, in the
future.  Service  charges and fees  increased to $2.2 million for the year ended
June 30, 1999 from $1.4 million for the year ended June 30, 1998  primarily as a
result of increased  deposit account fees,  particularly on the increased number
of NOW accounts.

        Noninterest income increased to $2.4 million for the year ended June 30,
1998 from $1.4  million for the year ended June 30,  1997.  Service  charges and
fees  increased  to $1.4  million  for the year  ended  June 30,  1998 from $1.1
million  for the year ended June 30,  1997  primarily  as a result of  increased
deposit  account fees,  particularly  on the  increased  number of NOW accounts.
Other  income,  net  increased to $646,000 for the year ended June 30, 1998 from
$270,000 for the year ended June 30, 1997,  partially  attributable to income of
$181,000 in the current  twelve-month  period versus a $97,000 loss for the same
period in the previous year,  representing  the Company's share of net income of
the mortgage banking company in which the Bank's service corporation  subsidiary
has an equity  investment.  Gain on sale of mortgage loans increased to $342,000
during  the year ended June 30,  1998 from  $38,000  for the year ended June 30,
1997 due to increased conventional loan sales.

        Noninterest Expense

        Noninterest  expense was $15.0  million for the year ended June 30, 1999
compared  to $9.8  million  for the year  ended  June  30,  1998.  The  increase
consisted  principally  of increased  employee  compensation  and benefits which
increased to $9.3 million for the year ended June 30, 1999 from $5.0 million for
the year  ended  June  30,  1998.  The  increase  in  compensation  expense  was
attributable  primarily  to the  adoption of the MRDP in the year ended June 30,
1999. In addition to  compensation  associated  with the vesting of shares under
the MRDP,  there was a charge  of  approximately  $2.1  million  related  to the
payment  of the cash  distribution  on shares of stock in the  MRDP.  Also,  the
hiring  of  personnel  to  staff  the  newly  opened  branch  offices  increased
compensation. These increases to compensation expense were offset partially by a

<PAGE>
decrease in ESOP  expense due to a lower  average  stock price used to determine
related  compensation  expense.  The  increases  in  other  categories  of other
operating  expenses  generally are attributable to the growth of the Company and
to  inflation.  The  Company  anticipates  that other  operating  expenses  will
continue to increase in  subsequent  periods  until the new  branches  that were
opened in 1999 become fully operational.

        Noninterest  expense  was $9.8  million for the year ended June 30, 1998
compared to $9.9 million for the same period in 1997.  Federal deposit insurance
premiums  decreased  to  $354,000  for the year  ended  June 30,  1998 from $2.3
million for the year ended June 30, 1997. This decrease resulted  primarily from
the FDIC special  assessment in the year ended June 30, 1997 on all SAIF-insured
institutions to recapitalize  the SAIF. The Bank's  assessment  amounted to $1.8
million and was accrued  during the quarter ended  September 30, 1997.  Prior to
the SAIF  recapitalization,  the Bank's total annual deposit insurance  premiums
amounted to 0.23% of assessable  deposits.  Effective  January 1, 1997, the rate
decreased to 0.065% of assessable deposits.  Employee compensation and benefits,
increased to $5.0 million for the year ended June 30, 1998 from $4.0 million for
the year ended June 30, 1997 primarily as a result of increased  personnel costs
for the three newest branch offices,  the establishment of a commercial  lending
department,  normal annual salary increases, and implementation of the ESOP. The
increases  in  other  categories  of  other  operating  expenses  generally  are
attributable  to the growth of the Company,  additional  costs  associated  with
operating as a public company, and to inflation.


                                                                              11
<PAGE>
Management's Discussion and Analysis of
Financial Condition and Results of Operations

        Income Taxes

        The  provision for income taxes was $3.6 million for the year ended June
30, 1999 compared to $4.8 million for the year ended June 30, 1998 primarily due
to lower income before income taxes.

        The  provision for income taxes was $4.8 million for the year ended June
30, 1998  compared to $1.6  million for the year ended June 30, 1997 as a result
of higher income before income taxes.


Analysis of Other Financial and Operating Matters

        Year 2000

        The approach of the year 2000 ("Year 2000") presents  significant issues
for many financial,  information,  and operational systems.  Many systems in use
today may not be able to interpret dates after December 31, 1999  appropriately,
because such systems  allow only two digits to indicate the year in a date.  The
Year  2000  problem  may  occur in  computer  programs,  computer  hardware,  or
electronic  devices that utilize  computer chips to process any information that
contains  dates.  Therefore,  the  issue is not  limited  to  dates in  computer
programs  but is a complex  combination  of problems  that may exist in computer
programs,  data files,  computer  hardware,  and other devices  essential to the
operation of the business. Further, companies must consider the potential impact
that Year 2000 may have on services provided by third parties.

        Substantially  all of the  Year  2000  risk  is  related  to the  Bank's
activities.  The Bank has a formal  Year 2000 plan  which  includes  a Year 2000
committee.  The plan has been  reviewed  by senior  management  and the Board of
Directors. Included in the plan is a listing of all systems (whether in-house or
provided/supported  by third  parties)  which may be impacted by Year 2000 and a
categorization of the systems by their potential impact on Bank operations.  The
committee has received Year 2000 plans from third parties  identified during the
assessment phase of the Year 2000 plan. For systems that have been classified as
critical to the operations of the Bank,  contingency  plans have been developed.
Each  contingency  plan was developed by  operational  personnel who utilize the
particular system.  Contingency plans may include utilization of alternate third
party vendors,  alternate processing methods and software, or manual processing.
The plans have various  activation  dates (e.g., the date on which a third party
processor fails to meet its Year 2000 compliance deadline). The Bank's Year 2000
readiness is reviewed and monitored by the OTS.

        The Bank's core  processing  systems are  outsourced  through a contract
with The BISYS Group, Inc.  ("BISYS").  BISYS has developed a Year 2000 plan and
provides  the Bank with  periodic  updates.  BISYS has also  provided  Year 2000
workshops,  whose  objectives have been to assist the Bank in the development of
its Year 2000 plan, to provide updates on the BISYS Year 2000 plan, and training
on the use of the BISYS  Year 2000 test  facility,  whose  function  is to allow
BISYS clients to test their systems'  compatibility with the BISYS system. BISYS
has completed  all program  maintenance  associated  with its Year 2000 plan and
expects  continued  testing up to January 1, 2000.  The Bank  established a Year
2000 test facility and tested the  processing  system from November 1998 through
January 1999. The test results were satisfactory. Like the Bank, BISYS Year 2000
activities are subject to OTS oversight.
<PAGE>
        In  addition  to  addressing  its own  Year  2000  issues,  the  Bank is
continuing  to assess  the  impact of the Year  2000 on  significant  commercial
borrowers.  To date, based on written  representations from borrowers,  the Bank
has determined that  substantially  all such borrowers have either (a) completed
Year  2000  systems  replacement  or  renovation  or  (b)  developed  Year  2000
remediation  plans.  The Bank continues to monitor those  borrowers  whose plans
have not yet been  completed.  Based upon borrowers'  representations,  the Bank
believes that its significant commercial borrowers will have Year 2000 compliant
systems in place before December 31, 1999. However,  those borrowers cannot give
assurance that their  customers or suppliers will be Year 2000 compliant  before
December 31, 1999.  The Bank is unable to determine the impact upon  collections
on these loans should either the borrowers'  representations prove inaccurate or
their suppliers or customers not be Year 2000 compliant.

        The Bank has recently  organized a Year 2000 liquidity  committee.  This
committee  is in the  process of  estimating  cash needs in the event  there are
unusually  high cash  withdrawals  at or near  December 31, 1999. In addition to
planning for the availability of liquid funds,  this committee will also develop
plans for  distribution  of cash to the  Bank's  offices  and any other  related
plans.

        The  external  costs  associated  with the Bank's  Year 2000  compliance
incurred to date have been less than  $100,000.  Additional  external  costs are
expected to be less than $25,000.  The Bank has not separately  tracked internal
costs associated with Year 2000 compliance. Such costs would consist principally
of personnel costs of employees on various  committees,  a Year 2000 coordinator
and  operational  personnel  involved  in system  testing.  The  majority of all

12
<PAGE>
                                         Management's Discussion and Analysis of
                                   Financial Condition and Results of Operations

required  hardware  upgrades  had been  planned as a part of an overall  project
begun in 1997 to upgrade the Bank's computer systems to increase  efficiency and
eliminate obsolescence of some components of the system.

        The Bank's  operations  are highly  dependent  on  computer  systems and
computer hardware,  both internal and those provided through third parties.  Due
to such a high level of  dependency  on  computers  and  computer  systems,  the
failure  of systems  due to Year 2000  problems  could  have a material  adverse
financial  impact on the Bank. The following risks are believed by management to
present the most reasonably likely worst-case scenario:

       o BISYS could experience  unforseen  system(s) failure resulting in the
         inability to access customer accounts and process transactions;

       o Loss of utilities could cause major disruptions of business. Should the
         Bank lose  power,  it would  lose the  ability  to  operate  electronic
         equipment to access  customer  accounts.  Should  telephone  service be
         disrupted  the Bank would lose the ability to  communicate  with BISYS,
         which again would prohibit access to customer accounts;

      o  Failures in the payments system could cause a severe  disruption to the
         Bank's  business.  These  failures  could occur in the Federal  Reserve
         Banks,  correspondent  banks, or electronic  payments  clearing houses.
         These  failures  could cause  processing  backlogs and could affect the
         Bank's ability to process customer  deposits and withdrawals as well as
         fund loans;

      o  Failures  of the  Bank's  correspondent  banks  such as the FHLB  could
         impair  the  Bank's  liquidity  and  the  ability  to  process  certain
         payments;

      o  Loss of  customer  confidence  that the Bank or the  banking  system in
         general  will be Year 2000  compliant  could  cause  excessive  deposit
         withdrawals impairing the Bank's liquidity.

        Should  any or a  combination  of any of the  above  scenarios  actually
materialize,  the results  could be loss of  revenue,  increased  costs,  and/or
impaired  liquidity.  It is not possible to estimate the extent of loss that may
occur nor is it possible  to  estimate  the length of time that it would take to
remedy any problems encountered.

        There can be no  assurances  that the  Bank,  BISYS,  other  third-party
processors, government agencies, utility companies,  correspondent banks, or any
other vendor upon which the Bank relies will  effectively  address the Year 2000
problem.  Year 2000 failures by any of the above mentioned parties could cause a
material adverse affect on the Bank and the Company.

        Market Risk and Interest Rate Sensitivity

        Market risk is the risk of loss from  adverse  changes in market  prices
and  interest  rates.  Risk  associated  with market  interest  rate  volatility
("interest  rate  risk")  is  the  Company's  principal  market  risk  exposure.
Substantially all of the Company's interest rate risk is derived from the Bank's

<PAGE>
lending,  investment, and deposit-taking  activities.  This risk could result in
reduced net interest income,  loss in fair values of assets,  and/or increase in
fair values of liabilities due to upward changes in interest rates.  The Company
does  not own any  trading  assets  nor does it have any  hedging  contracts  or
derivative  transactions in place such as interest rate swaps,  caps, floors, or
collars.  Further,  the Company is not subject to foreign currency exchange risk
or commodity price risk.

        The  Company's  objective  is to  maximize  net  interest  income  while
managing its interest  rate risk.  Interest  rate risk is monitored  and managed
principally  through the Bank's  Asset/Liability  Committee  ("ALCO"),  which is
comprised of four senior officers and a member of the Bank's Board of Directors.
The ALCO  develops  and  reviews  business  strategies  that  further the Bank's
objective of increasing net interest  income while managing  interest rate risk.
The ALCO meets regularly to review the current balance sheet structure,  current
and potential changes in market interest rates, economic outlook, and the impact
of specific business strategies, among other issues. Considered in the review of
the current balance sheet structure are, among other things,  the sensitivity of
assets and liabilities to changes in interest rates, liquidity, loan origination
and sales activity, deposit inflows and outflows, investment portfolio activity,
and borrowings.

        In order to manage its  interest  rate risk,  the  Company has in recent
years  sold  fixed-rate  mortgage  loans  with  terms  in  excess  of 15  years,
originated  and  purchased   adjustable-rate  mortgage  loans,  and  implemented
programs to increase  shorter-term,  variable-rate  loans such as  construction,
commercial,  and consumer loans. In recent years, an emphasis has been placed on
generating  transactional  deposit accounts which have a longer average life and
are less sensitive to changes in interest  rates.  Also,  advances from the FHLB
have  been  obtained,  some of  which  have  longer  terms to  maturity  and /or
repricing than the Company's average certificates of deposit.


                                                                              13
<PAGE>
Management's Discussion and Analysis of
Financial Condition and Results of Operations

        The principal method utilized by ALCO to evaluate the Bank's exposure to
changes in interest rates is a sensitivity analysis which measures the change in
the Bank's net  portfolio  value  ("NPV") and net interest  income under various
interest  rate  scenarios.  NPV is the present value of expected cash flows from
assets,  liabilities,  and  off-balance  sheet  contracts.  The  calculation  is
intended  to  illustrate  the  change in NPV that will  occur in the event of an
immediate  change  in  interest  rates  with no effect  given to any steps  that
management might take to counter the effect of that interest rate movement.  The
Bank utilizes a sensitivity model developed and maintained by the FHLB.

        The OTS utilizes the NPV methodology to evaluate interest sensitivity in
its regulation and  supervision of the Bank. The OTS utilizes its own model with
data submitted by the Bank on the quarterly Thrift Financial Report. The results
of the  OTS  model  may  differ  from  the  results  of the  FHLB  model  due to
differences in assumptions  about loan prepayment  rates, cash flow reinvestment
rates, and deposit decay rates, among others.

        The  following  table sets forth the change in the Company's NPV at June
30, 1999 and 1998 based on the FHLB  model,  that would occur in the event of an
immediate  change in  interest  rates,  with no effect  given to any steps  that
management might take to counteract that change. As with any method of measuring
interest rate risk, certain  shortcomings are inherent in the method of analysis
presented in the  following  table.  For example,  although  certain  assets and
liabilities may have similar maturities or periods to repricing,  they may react
in different  degrees to changes in market  interest  rates.  Also, the interest
rates on certain  types of assets and  liabilities  may  fluctuate in advance of
changes in market  interest  rates,  while interest rates on other types may lag
behind changes in market rates. Additionally, certain assets, such as ARM loans,
have features which restrict changes in interest rates on a short-term basis and
over the life of the asset. Further, in the event of a change in interest rates,
expected rates of prepayments on loans and early  withdrawals from  certificates
could deviate significantly from those assumed in calculating the table. (Dollar
amounts in the table are in thousands.)
<TABLE>
<CAPTION>
                                                                        At June 30,
                                                          1999                               1998
                                                   -------------------                -------------------
                    Basis Point                    Estimated Change in                Estimated Change in
                  Change in Rate                   Net Portfolio Value                Net Portfolio Value
                  --------------                   -------------------                -------------------
<S>                    <C>                   <C>                <C>             <C>                <C>
                       +200                   $(15,349)          (16.2)%         $(13,872)          (11.2)%
                       +100                     (7,244)           (7.6)            (6,936)           (5.6)
                          0                         --             --                  --              --
                       -100                      6,404             6.7              2,741             2.2
                       -200                     12,003            12.6              5,482             4.4
</TABLE>
<PAGE>
        The above table  illustrates,  for example,  that an  instantaneous  200
basis point increase in market  interest rates at June 30, 1999 would reduce the
Company's NPV by approximately  $15.3 million at that date. Certain  assumptions
utilized in assessing  the interest rate risk of savings banks within the Bank's
geographic  region  were  utilized  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  differing  interest rate
scenarios,  among others. The level of interest rate sensitivity as indicated by
the table above at June 30, 1999 and 1998 are within policy  limits  established
by the Company's Board of Directors.

        While the Company  principally  utilizes  the NPV method to evaluate its
interest rate exposure as previously discussed, the following table presents the
Company's financial instruments that are sensitive to changes in interest rates,
categorized by expected  maturity,  and the instruments'  average rates and fair
values at June 30,  1999.  The table was prepared  based upon the FHLB  interest
sensitivity  model and  certain  assumptions  about  loan  prepayment  rates and
deposit  decay  rates,  among  others,  were  utilized.  There are  shortcomings
inherent  in  this  method  of  analysis.  For  example,  although  a  financial
instrument may have a similar maturity or remaining term to repricing as another
financial  instrument,  the two may  react  differently  to  changes  in  market
interest rates. In the event of material changes in interest rates,  prepayments
and  withdrawals  would likely deviate  significantly  from those assumed in the
data underlying the table. (Dollar amounts in the table are in thousands.)

14
<PAGE>
                                         Management's Discussion and Analysis of
                                   Financial Condition and Results of Operations

<TABLE>
<CAPTION>

                                          Average      Within One     One Year  After 3 Years      Beyond
                                           Rate          Year        To 3 Years  To 5 Years       5 Years      Total    Fair Value
                                           ----          ----        ----------  ----------       -------      -----    ----------
<S>                                         <C>       <C>            <C>         <C>             <C>         <C>           <C>
Interest-sensitive assets:
  Loan receivable, net of loans in
    process and deferred loan fees          7.72%     $ 120,743      $126,944    $ 80,803        $109,587    $438,077      $436,232
  Loans held-for-sale                       7.35          8,984            --          --              --       8,984         9,089
  Mortgage-backed securities                8.00             --            54          --              --          54            55
  Investment securities                     5.37         18,334         1,479       2,937             594      23,344        23,344
  FHLB stock                                7.38          3,612            --          --              --       3,612         3,612
  Federal funds sold and overnight
    interest-bearing deposits               4.95         43,782            --          --              --      43,782        43,782
                                                      ---------      --------    --------        --------    --------      --------

    Total interest-sensitive assets                     195,455       128,477      83,740         110,181     517,853       516,114
                                                      ---------      --------    --------        --------    --------      --------

Interest-sensitive liabilities:
  Passbook accounts                         2.75          9,665        14,651       9,551          22,358      56,225        56,225
  Money market accounts                     3.91         23,778         3,311       1,577           1,433      30,099        30,099
  NOW accounts                              1.62         24,562        22,466       6,012          12,656      65,696        65,696
  Certificate accounts                      5.09        225,328        22,333       6,330              --     253,991       253,546
  Advances from FHLB                        5.23         17,000            --      17,000              --      34,000        33,266
  Other borrowings                          6.39         35,000            --          --              --      35,000        35,000
                                                      ---------      --------    --------        --------    --------      --------
    Total interest-sensitive liabilities                335,333        62,761      40,470          36,447     475,011       473,832
                                                      ---------      --------    --------        --------    --------      --------

Rate sensitive gap                                    $(139,878) $     65,716    $ 43,270        $ 73,734    $ 42,842     $  42,282
                                                      =========  ============    ========        ========    ========     =========

Cumulative rate sensitive gap                         $(139,878) $    (74,162)   $(30,892)       $ 42,842    $     --     $      --
                                                      =========  ============    ========        ========    ========     =========
Off-balance sheet items:
  Commitments to extend credit              7.32      $   6,462      $     --    $     --        $     --    $  6,462     $   6,462
  Unused lines of credit                    9.13         50,881            --          --              --      50,881        50,881
  Loans in process                          8.36         34,807            --          --              --      34,807        34,807

</TABLE>
<PAGE>
        Liquidity and Capital Resources

        The Company's primary sources of funds are customer  deposits,  proceeds
from  principal  and  interest  payments  from and the sale of  loans,  maturing
securities, FHLB advances, and other borrowings.  While maturities and scheduled
amortization  of loans are a  predictable  source of  funds,  deposit  flows and
mortgage  prepayments are influenced  greatly by general  interest rates,  other
economic conditions, and competition. Regulations of the OTS require the Bank to
maintain an adequate level of liquidity to ensure the availability of sufficient
funds to fund loan  originations,  deposit  withdrawals,  and to  satisfy  other
financial commitments.  Currently,  the OTS regulatory liquidity requirement for
the Bank is the  maintenance  of an average daily balance of liquid assets (cash
and eligible  investments)  equal to at least 4% of the average daily balance of
net withdrawable deposits and short-term borrowings.  This liquidity requirement
is subject to  periodic  change.  The Company  and the Bank  generally  maintain
sufficient cash and short-term  investments to meet short-term  liquidity needs.
At June 30, 1999,  cash and cash  equivalents  totaled $58.4 million,  or 11% of
total assets, and investment securities  classified as  available-for-sale  with
maturities of one year or less totaled $18.3 million. At June 30, 1999, the Bank
also maintained an uncommitted  credit facility with the FHLB of Atlanta,  which
provides for immediately  available  advances up to an aggregate amount of $75.0
million of which $34.0 million had been advanced.

        As of June 30, 1999, the Bank's regulatory  capital was in excess of all
applicable regulatory  requirements.  At June 30, 1999, under regulations of the
OTS, the Bank's actual tangible, core, and risk-based capital ratios were 16.8%,
16.8%,  and 27.2%,  respectively,  compared to requirements  of 1.5%,  3.0%, and
8.0%, respectively.


                                                                              15
<PAGE>
Management's Discussion and Analysis of
Financial Condition and Results of Operations

        At  June  30,  1999,  the  Company  had  loan   commitments   (excluding
undisbursed  portions  of  interim  construction  loans) of  approximately  $6.5
million ($2.6 million at fixed rates ranging from 7.25% to 9%). In addition,  at
June 30, 1999,  the unused  portion of credit  (principally  variable-rate  home
equity lines of credit) extended by the Company was approximately $50.9 million.
Furthermore, at June 30, 1999, the Company had certificates of deposit scheduled
to mature in one year or less of $225.3 million. Based on historical experience,
the Company  anticipates that a majority of such certificates of deposit will be
renewed at maturity.


Recently Issued Accounting Standards

        See Note 1 to the Consolidated  Financial Statements for a discussion of
recently issued  accounting  standards that affect  accounting,  reporting,  and
disclosure of financial information by the Company.


Effect of Inflation and Changing Prices

        The  consolidated   financial  statements  and  related  financial  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 the change
in the  relative  purchasing  power of money  over  time due to  inflation.  The
primary  impact of inflation is  reflected in the  increased  cost of the Bank's
operations.  Unlike  most  industrial  companies,  virtually  all 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 do general levels of inflation. Interest rates do
not  necessarily  move in the same direction or to the same extent as the prices
of goods and services.


16
<PAGE>
                                                    Independent Auditors' Report

The Board of Directors
FirstSpartan Financial Corp.
Spartanburg, South Carolina



               We have audited the accompanying  consolidated  balance sheets of
        FirstSpartan Financial Corp. and subsidiaries (the "Company") as of June
        30, 1999 and 1998,  and the related  consolidated  statements of income,
        equity,  and cash flows for each of the three years in the period  ended
        June  30,  1999.  These  consolidated   financial   statements  are  the
        responsibility  of the Company's  management.  Our  responsibility is to
        express an opinion on these consolidated  financial  statements based on
        our audits.

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

               In our opinion,  such consolidated  financial  statements present
        fairly, in all material respects,  the financial position of the Company
        at June 30,  1999 and 1998,  and the results of its  operations  and its
        cash flows for each of the three years in the period ended June 30, 1999
        in conformity with generally accepted accounting principles.






        /s/Deloitte & Touche LLP

        July 16, 1999
        Greenville, South Carolina


                                                                              17
<PAGE>
Consolidated Balance Sheets
(In Thousands, Except Share Data)
<TABLE>
<CAPTION>
June 30, 1999 and 1998

                                                                                          1999             1998
                                                                                      -----------      -----------
<S>                                                                                   <C>              <C>
Assets
        Cash                                                                          $    14,638      $     8,450
        Federal funds sold and overnight interest-bearing deposits                         43,782           40,518
                                                                                      -----------      -----------
               Total cash and cash equivalents                                             58,420           48,968
        Investment securities available-for-sale - at fair value (amortized cost:
          $23,489 and $28,732 at June 30, 1999 and 1998, respectively)                     23,344           28,709
        Mortgage-backed securities held-to-maturity - at amortized cost
          (fair value: $55 and $90 at June 30, 1999 and 1998, respectively)                    54               88
        Loans receivable, net                                                             435,181          416,462
        Loans held-for-sale - at lower of cost or market (market value:
          $9,089 and $7,315 at June 30, 1999 and 1998, respectively)                        8,984            7,294
        Office properties and equipment, net                                               10,370            8,445
        Federal Home Loan Bank of Atlanta stock - at cost                                   3,612            3,446
        Accrued interest receivable                                                         3,203            2,813
        Real estate acquired in settlement of loans                                           348               36
        Other assets                                                                        2,209            1,172
                                                                                      -----------      -----------
                Total Assets                                                          $   545,725      $   517,433
                                                                                      ===========      ===========
Liabilities and Stockholders' Equity
  Liabilities:
        Deposit accounts                                                              $   406,011      $   369,812
        Advances from borrowers for taxes and insurance                                     1,004            1,063
        Advances from Federal Home Loan Bank of Atlanta                                    34,000           17,000
        Other borrowings                                                                   35,000             --
        Other liabilities                                                                   3,669            3,797
                                                                                      -----------      -----------
                 Total liabilities                                                        479,684          391,672
                                                                                      -----------      -----------
Stockholders' Equity:
        Preferred stock, $0.01 par value:
          Authorized - 250,000 shares; none issued or
            outstanding at June 30, 1999 and 1998                                            --               --
        Common stock, $0.01 par value:
          Authorized - 12,000,000 shares; issued: 4,430,375 at
            June 30, 1999 and 1998; outstanding: 3,787,970 and
            4,253,160 at June 30, 1999 and 1998, respectively                                  44               44
        Additional paid-in capital                                                         82,289           87,624
        Retained earnings                                                                  15,264           52,662
        Treasury stock - at cost (642,405 and 177,215 shares
          at June 30, 1999 and 1998, respectively)                                        (20,955)          (8,113)
        Unearned restricted stock                                                          (4,660)            --
        Unallocated ESOP stock                                                             (5,851)          (6,442)
        Accumulated other comprehensive loss                                                  (90)             (14)
                                                                                      -----------      -----------
                 Total stockholders' equity                                                66,041          125,761
                                                                                      -----------      -----------
                Total Liabilities and Stockholders' Equity                            $   545,725      $   517,433
                                                                                      ===========      ===========
</TABLE>
See accompanying notes to consolidated financial statements.
18
<PAGE>
                                               Consolidated Statements of Income
                                               (In Thousands, Except Share Data)
<TABLE>
<CAPTION>
Years Ended June 30, 1999, 1998 and 1997
                                                                    1999            1998            1997
                                                                -----------      -----------     -----------
<S>                                                             <C>              <C>             <C>
Investment Income:
     Interest on loans                                          $    34,811      $    32,146     $    27,455
     Interest and dividends on investment securities,
       mortgage-backed securities, and other                          3,814            5,268           2,007
                                                                -----------      -----------     -----------
                 Total investment income                             38,625           37,414          29,462
                                                                -----------      -----------     -----------
Interest Expense:
     Deposit accounts                                                16,885           17,003          15,811
     Advances from Federal Home Loan Bank of Atlanta                  1,432              150
     Other borrowings                                                    49             --              --
                                                                -----------      -----------     -----------
                 Total interest expense                              18,366           17,153          15,811
                                                                -----------      -----------     -----------

Net Interest Income
                                                                     20,259           20,261          13,651
Provision for Loan Losses                                               800              460             825
                                                                -----------      -----------     -----------
Net Interest Income After Provision for Loan Losses                  19,459           19,801          12,826
                                                                -----------      -----------     -----------
Noninterest Income (Loss):
     Service charges and fees                                         2,225            1,378           1,090
     Gain on sale of mortgage loans                                   1,333              342              38
     Loss on sale of investments                                        (53)            --               (12)
     Other, net                                                         593              646             270
                                                                -----------      -----------     -----------
                 Total noninterest income, net                        4,098            2,366           1,386
                                                                -----------      -----------     -----------
Noninterest Expense:
     Employee compensation and benefits                               9,318            5,016           4,025
     Federal deposit insurance premium                                  326              354           2,278
     Occupancy and equipment expense                                  1,504            1,106           1,006
     Computer services                                                  481              680             523
     Advertising and promotions                                         543              566             463
     Office supplies, postage, printing, etc                            751              626             535
     Other                                                            2,057            1,472           1,073
                                                                -----------      -----------     -----------
                 Total noninterest expense                           14,980            9,820           9,903
                                                                -----------      -----------     -----------

Income Before Income Taxes                                            8,577           12,347           4,309
Provision for Income Taxes                                            3,602            4,807           1,587
                                                                -----------      -----------     -----------
Net Income                                                      $     4,975      $     7,540     $     2,722
                                                                ===========      ===========     ===========

Basic and Diluted Earnings Per Share                            $      1.36      $      1.85     $      --
                                                                ===========      ===========     ===========
Weighted Average Shares Outstanding                               3,665,778        4,066,692            --
                                                                ===========      ===========     ===========
</TABLE>
See accompanying notes to consolidated financial statements.
                                                                              19
<PAGE>
Consolidated Statements of Equity
(In Thousands, Except Share Data)
<TABLE>
<CAPTION>
Years Ended June 30, 1999, 1998 and 1997
                                                                                                                   Other
                                                           Addi-                                         Unallo-  Compre-
                                                           tional                         Unearned       cated    hensive
                                            Common Stock   Paid-In Retained   Treasury   Restricted      ESOP     (Loss)      Total
                                          Shares   Amount  Capital Earnings     Stock       Stock        Stock    Income     Equity
                                          ------   ------  ----------------     -----       -----        -----    ------     ------
<S>                                    <C>        <C>    <C>      <C>        <C>          <C>         <C>          <C>     <C>
Balance, June 30, 1996                        --  $  --  $    --  $ 44,238   $     --     $      --   $     --     $ (84)  $ 44,154
                                       ---------  -----  -------   -------   --------     ---------   --------     -----   --------

Net income                                    --     --       --     2,722         --            --         --        --      2,722
Unrealized gain on securities
  available-for-sale, net of taxes            --     --       --        --         --            --         --       102        102
                                       ---------  -----  -------   -------   --------     ---------   --------     -----   --------
    Total comprehensive income                --     --       --     2,722         --            --         --       102      2,824
                                       ---------  -----  -------   -------   --------     ---------   --------     -----   --------
Balance, June 30, 1997                        --     --       --    46,960         --            --         --        18     46,978
                                       ---------  -----  -------   -------   --------     ---------   --------     -----   --------

Net income                                    --     --       --     7,540         --            --         --        --      7,540
Unrealized loss on securities
  available-for-sale, net of taxes            --     --       --        --         --            --         --       (32)       (32)
                                       ---------  -----  -------   -------   --------     ---------   --------     -----   --------
    Total comprehensive income                --     --       --     7,540         --            --         --       (32)     7,508
                                       ---------  -----  -------   -------   --------     ---------   --------     -----   --------
Issuance of common stock               4,430,375     44   86,981        --         --            --     (7,089)       --     79,936
ESOP stock committed
  for release                                 --     --      643        --         --            --        647        --      1,290
Purchase of treasury stock              (177,215)    --       --        --     (8,113)           --         --        --     (8,113)
Dividends ($0.45 per share)                   --     --       --    (1,838)        --            --         --        --     (1,838)
                                       ---------  -----  -------   -------   --------     ---------   --------     -----   --------
Balance, June 30, 1998                 4,253,160     44   87,624    52,662     (8,113)           --     (6,442)      (14)   125,761
                                       ---------  -----  -------   -------   --------     ---------   --------     -----   --------

Net income                                    --     --       --     4,975         --            --         --        --      4,975
Unrealized loss on securities
  available-for-sale, net of taxes            --     --       --        --         --            --         --       (76)       (76)
                                       ---------  -----  -------   -------   --------     ---------   --------     -----   --------
    Total comprehensive income                --     --       --     4,975         --            --         --       (76)     4,899
                                       ---------  -----  -------   -------   --------     ---------   --------     -----   --------
Issuance of treasury stock
  to MRDP                                177,215     --     (670)       --      8,113        (7,443)        --        --         --
ESOP stock committed
  for release                                 --     --      356        --         --            --        591        --        947
Purchase of treasury stock              (642,405)    --       --        --    (20,955)           --         --        --    (20,955)
Dividends ($0.75 per share)                   --     --       --    (2,732)        --            --         --        --     (2,732)
Prorata vesting of restricted stock           --     --       --        --         --         1,450         --        --      1,450
Cash distribution
  ($12.00 per share)                          --     --   (5,021)  (39,641)        --         1,333         --        --    (43,329)
                                       ---------  -----  -------   -------   --------     ---------   --------     -----   --------
Balance, June 30, 1999                 3,787,970  $  44  $82,289   $15,264   $(20,955)    $  (4,660)  $ (5,851)    $ (90)  $ 66,041
                                       =========  =====  =======   =======   ========     =========   ========     =====   ========
</TABLE>
See accompanying notes to consolidated financial statements.
20
<PAGE>
                                           Consolidated Statements of Cash Flows
                                                                  (In Thousands)
<TABLE>
<CAPTION>

Years Ended June 30, 1999, 1998 and 1997
                                                                                   1999          1998           1997
                                                                               ---------        -------     ----------
<S>                                                                            <C>              <C>         <C>
Cash Flows from Operating Activities:
     Net income                                                                $   4,975        $ 7,540     $    2,722
     Adjustments to reconcile net income to net
       cash provided by operating activities:
       Provision for loan losses                                                     800            460            825
       Deferred income tax benefit                                                   (60)          (829)          (435)
       Amortization of deferred income                                              (632)          (219)          (157)
       Amortization of loan servicing assets                                         127             72             74
       Amortization (accretion) of premiums (discounts)
         on investments and mortgage-backed securities                                 6              3            (20)
       Depreciation                                                                  797            603            529
       Allocation of ESOP stock at fair value                                        947          1,290             --
       Prorata vesting of restricted stock                                         1,450             --             --
       Loss on sale of investment securities available-for-sale                       53             --             12
       Gain on sale of real estate acquired in settlement of loans                    --             --            (14)
       Loss on disposal of property and equipment                                     13              7             11
       (Increase) decrease in loans held-for-sale                                 (1,690)        (5,677)           294
       (Increase) decrease in other assets                                        (1,554)             9         (1,131)
       Decrease in other liabilities                                                 (81)          (237)          (663)
                                                                               ---------        -------     ----------
           Net cash provided by operating activities                               5,151          3,022          2,047
                                                                               ---------        -------     ----------
Cash Flows from Investing Activities:
     Net loan originations and principal collections                              46,613        (30,129)       (33,740)
     Purchase of loans                                                           (65,812)       (23,846)       (14,911)
     Purchase of investment securities available-for-sale                        (17,317)       (29,063)        (1,374)
     Proceeds from sale of investment securities available-for-sale               17,000             --          8,000
     Proceeds from maturities of investment securities
       available-for-sale                                                          5,500         10,500          1,500
     Principal repayments and proceeds from maturities
       of mortgage-backed securities                                                  35             33             75
     Proceeds from sale of real estate acquired
       in settlement of loans                                                         --             --            227
     Purchase of Federal Home Loan Bank of Atlanta stock                            (166)          (435)          (205)
     Purchase of property and equipment                                           (2,738)        (2,461)        (2,249)
     Proceeds from sale of property and equipment                                      3             --            227
                                                                               ---------        -------     ----------
           Net cash used in investing activities                                 (16,882)       (75,401)       (42,450)
                                                                               ---------        -------     ----------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                                                            <C>              <C>         <C>
Cash Flows from Financing Activities:
     Net increase in deposits                                                     36,199         36,661         47,362
     Dividends paid                                                               (2,732)        (1,838)            --
     Cash distribution                                                           (43,329)            --             --
     Advances from Federal Home Loan Bank of Atlanta                              17,000         17,000             --
     Other borrowings                                                             35,000             --             --
     Purchase of treasury stock                                                  (20,955)        (8,113)            --
     Stock subscription proceeds                                                      --             --        259,329
     Stock subscription refunds                                                       --       (197,851)            --
     Stock issuance costs                                                             --         (1,584)            --
                                                                               ---------        -------     ----------
           Net cash provided by (used in) financing activities                    21,183       (155,725)       306,691
                                                                               ---------        -------     ----------
Net Increase (Decrease) in Cash and Cash Equivalents                               9,452       (228,104)       266,288
Cash and Cash Equivalents at Beginning of Year                                    48,968        277,072         10,784
                                                                               ---------        -------     ----------
Cash and Cash Equivalents at End of Year                                        $ 58,420       $ 48,968      $ 277,072
                                                                                ========       ========      =========
</TABLE>


                                                                              21
<PAGE>
Consolidated Statements of Cash Flows (continued)
(In Thousands)
<TABLE>
<CAPTION>
Years Ended June 30, 1999, 1998 and 1997
                                                                                 1999          1998           1997
                                                                              ---------        -------     ----------
<S>                                                                            <C>             <C>          <C>
Supplemental Disclosures of Cash Flow Information:

     Cash paid during the year for:
       Interest                                                                $  17,447       $ 17,433     $   15,715
                                                                               =========       ========     ==========
       Income taxes                                                            $   4,821       $  5,358     $    1,870
                                                                               =========       =======      ==========
Supplemental Disclosures of Non-Cash Transactions:

     Transfers from loans to real estate acquired in
       settlement of loans                                                     $     312       $     --     $      191
                                                                               =========       ========     ==========
     Change in unrealized (loss) gain on investment
       securities available-for-sale                                           $    (122)      $    (52)    $      165
                                                                               =========       ========     ==========
     Change in deferred taxes related to unrealized loss
       (gain) on investment securities available-for-sale                      $      46       $     20     $      (63)
                                                                               =========       ========     ==========
     Transfer of common stock from treasury to MRDP                            $   7,443             --     $       --
                                                                               =========       ========     ==========

     Sale of common stock funded by subscription
       escrow accounts                                                         $      --       $ 61,478     $       --
                                                                               =========       ========     ==========
     Sale of common stock funded by deposit accounts                           $      --       $ 20,042     $       --
                                                                               =========       ========     ==========
     Sale of common stock to ESOP                                              $      --       $  7,089     $       --
                                                                               =========       ========     ==========

</TABLE>

See accompanying notes to consolidated financial statements.

22
<PAGE>
                                      Notes to Consolidated Financial Statements
                                        Years Ended June 30, 1999, 1998 and 1997

1.Organization and Summary of Significant Accounting Policies

        Change in Reporting Entity - On February 3, 1997, the Board of Directors
of First Federal Savings and Loan Association of Spartanburg (the "Association")
adopted a Plan of  Conversion  to  convert  from a  federally  chartered  mutual
savings and loan association to a federally  chartered capital stock association
(the  "Conversion").  The Conversion was  accomplished  through the formation of
FirstSpartan  Financial  Corp.  (the  "Corporation")  on February  4, 1997,  the
adoption of a federal  stock  charter on June 25,  1997,  the sale of all of the
Association's  stock  to the  Corporation  on July 8,  1997  and the sale of the
Corporation's stock to eligible depositors and the Association's  Employee Stock
Ownership Plan ("ESOP") on July 8, 1997.

        The Corporation issued  approximately 4.4 million shares of common stock
for proceeds of approximately $87.0 million (net of costs of $1.6 million).  The
Association  issued all of its  outstanding  capital stock to the Corporation in
exchange for one-half of the net  proceeds.  The  Corporation  accounted for the
purchase  in a manner  similar  to a pooling  of  interests  whereby  assets and
liabilities  of the  Association  maintain  their  historical  cost basis in the
consolidated company.

        In January 1998, the Association  changed its name to First Federal Bank
(the "Bank").

        Principles of  Consolidation  - The  consolidated  financial  statements
include  the  accounts  of the  Corporation,  the  Bank  and  its  wholly  owned
subsidiary, FirstService Corporation  ("FirstService")(collectively  referred to
as the "Company"). Since the Corporation was inactive from incorporation through
July 8, 1997, the  information  contained in the financial  statements  prior to
that date relates to the Bank or the Association and its subsidiary.

        FirstService  has a one-third  ownership  interest in a mortgage banking
company  which is  accounted  for using the  equity  method of  accounting.  The
investment is included in Other Assets in the balance sheet and totaled $632,000
and $484,000,  at June 30, 1999 and 1998,  respectively.  Equity in the earnings
(losses) of the  mortgage  banking  company is  included in Other  Income in the
statement of income and totaled  $149,000,  $181,000 and $(97,000) for the years
ended June 30, 1999, 1998 and 1997, respectively.

        Significant  intercompany balances and transactions have been eliminated
in consolidation.

        Nature  of  Operations  and  Customer   Concentration  -  The  Company's
principal  business  activities  are  conducted  through  the  Bank,  which is a
federally  chartered  savings bank engaged in the business of accepting  savings
and demand deposits and providing  mortgage,  consumer,  and commercial loans to
the general public through its retail banking  offices.  The Bank's  business is
primarily  limited  to the  Spartanburg  and  adjacent  county  areas  of  South
Carolina.

        Basis of  Accounting  - The  accounting  and  reporting  policies of the
Company  conform to  generally  accepted  accounting  principles  and to general
practices within the banking industry.
<PAGE>
        Use of Estimates - The preparation of financial statements in conformity
with  generally  accepted  accounting  principles  requires  management  to make
estimates  and  assumptions  that  affect  the  reported  amount of  assets  and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting period. Actual results could differ from those estimates.

        Cash and Cash  Equivalents - For purposes of reporting cash flows,  cash
and cash  equivalents  includes  cash on hand and  amounts  due from  depository
institutions, federal funds sold, and overnight interest-bearing deposits.

        Investment  Securities  - Debt  securities  that  the  Company  has  the
positive   intent  and  ability  to  hold  to   maturity   are   classified   as
"held-to-maturity"  securities and reported at amortized  cost.  Debt and equity
securities that are bought and held  principally for the purpose of selling them
in the near term are  classified  as "trading"  securities  and reported at fair
value with  unrealized  gains and losses  included in earnings.  Debt and equity
securities  not  classified  as either  held-to-maturity  securities  or trading
securities  are  classified as  "available-for-sale"  securities and reported at
fair value, with unrealized gains and losses excluded from earnings and reported
in a  separate  component  of  equity,  net of taxes.  No  securities  have been
classified by the Company as trading securities during the reporting periods.

        Gains and losses on sales of securities  are  determined on the specific
identification  method.  Premiums and  discounts  are amortized to maturity on a
method that approximates the level yield method.


                                                                              23
<PAGE>
Notes to Consolidated Financial Statements
Years Ended June 30, 1999, 1998 and 1997

        Loans - Loans are  reported  at the  principal  amount  outstanding  and
reduced by net deferred loan origination fees and the allowance for loan losses.
Loan origination and commitment fees and certain direct loan  origination  costs
are  deferred  and the net amount is  accreted as an  adjustment  of the related
loan's yield over the  contractual  life of the loan.  Net deferred loan fees on
loans  sold are  included  in  determining  the gain or loss on the sale.  Loans
held-for-sale  are  stated at the  lower of cost or  estimated  market  value as
determined by outstanding  commitments from investors or current investor market
yield  requirements  calculated on an aggregate basis. Net unrealized losses are
recognized in a valuation allowance by charges to income.

        Upon the sale of mortgage loans, the Company receives cash in the amount
of the fair  value of the  loans and gain or loss is  recognized  at the time of
sale for the  difference  between the proceeds and carrying  value.  On mortgage
loans sold for which  servicing  rights are retained,  the carrying value of the
loan is adjusted at the time of sale by allocating the total cost of the loan to
the mortgage servicing right and the loan (without the mortgage servicing right)
based  on  their  relative  fair  values.  The cost  allocated  to the  mortgage
servicing  right is recognized as a separate asset  (included in "Other Assets")
and  amortized  in  proportion  to and  over the  period  of the  estimated  net
servicing  income.   The  carrying  value  of  loan  servicing  rights  and  the
amortization thereon are periodically  evaluated in relation to estimated future
net  servicing  revenues.  The  Company  evaluates  the  carrying  value  of the
servicing portfolio for impairment by estimating the future net servicing income
of the portfolio based on management's best estimate of remaining loan lives and
estimated  prepayment  rates.  Loan type and note rate are the predominant  risk
characteristics  of the underlying loans used to stratify  capitalized  mortgage
servicing rights for purposes of measuring impairment. At June 30, 1999 and 1998
the cost of the mortgage  servicing rights  approximated their fair value. Prior
to July 1, 1996, the value of servicing rights on originated  mortgage loans was
not  allowed  to be  recognized  as an asset by  generally  accepted  accounting
principles  but was  included  in the  carrying  value of the loans  sold in the
determination of gain or loss on sale.

        Interest  on loans is  credited  to  income  as  earned  based  upon the
contractual  interest  rate  of the  loans  applied  to  principal  outstanding.
Interest accrual on impaired and unimpaired loans is ceased if collection in the
near term is  uncertain,  or when  principal or interest is 90 days or more past
due. Such interest is accounted for in an allowance for uncollected  interest by
a charge to interest  income equal to all  interest  previously  accrued.  Loans
generally are returned to accrual status when the loan is brought current and it
appears likely that payments will continue to be received as scheduled.

        Allowance for Loan Losses - The Company  provides for loan losses on the
allowance method. Accordingly,  loans deemed uncollectible are deducted from the
allowance  and  provisions  for  estimated  loan losses and  recoveries on loans
previously  charged off are added to the  allowance.  The allowance is an amount
that management believes will be adequate to absorb estimated losses inherent in
existing loans which may become  uncollectible.  Factors considered in assessing
the adequacy of the allowance  include  historical loss experience,  delinquency
trends,  characteristics  of specific loan types,  growth and composition of the
loan  portfolios,   the  relationship  of  the  allowance  for  loan  losses  to
<PAGE>
outstanding  loans,  local and  regional  economic  conditions,  evaluations  of
impaired loans, and other factors.  Based on this  assessment,  the allowance is
adjusted through a charge to operations.  Because of the uncertainty inherent in
the estimation process,  management's  estimate of the allowance for loan losses
may  change  in the  near  term.  However,  the  amount  of the  change  that is
reasonably possible cannot be estimated.  Further, the allowance for loan losses
is subject to periodic  evaluation by various regulatory  authorities and may be
subject to adjustment upon their examination.

        Management   periodically  evaluates  speculative   construction,   land
development,  commercial,  and restructured loans to determine if any such loans
are impaired. Loans are considered to be impaired when, in management's judgment
the  collection  of  principal or interest is not  collectible  according to the
contractual  terms of the loan  agreement.  When  conducting  loan  evaluations,
management  considers various factors such as historical loan  performance,  the
financial condition of the borrower,  and adequacy of collateral to determine if
a loan is impaired.

        The  measurement  of impaired  loans  generally  is based on the present
value of future cash flows discounted at the historical effective interest rate,
except that  collateral-dependent  loans  generally are measured for  impairment
based on the fair  value of the  collateral.  When  the  measured  amount  of an
impaired loan is less than the recorded  investment in the loan,  the impairment
is recorded  through a valuation  allowance  which is included as a component of
the allowance for loan losses.


24
<PAGE>
                                      Notes to Consolidated Financial Statements
                                        Years Ended June 30, 1999, 1998 and 1997

        Office  Properties  and Equipment - Office  properties and equipment are
stated at cost less accumulated depreciation.  Depreciation is computed over the
estimated useful lives of the related assets using the straight-line method.

        Real Estate  Acquired in Settlement  of Loans - Real estate  acquired in
settlement of loans is recorded  initially at fair value less  estimated cost of
disposal at the date of foreclosure,  establishing a new cost basis. Any accrued
interest  on  the  related  loan  at the  date  of  acquisition  is  charged  to
operations.   After  foreclosure,   valuations  are  performed  periodically  by
management  and the real  estate is  carried  at the lower of cost or fair value
minus  estimated  costs  to  sell.  Revenues,  expenses,  and  additions  to the
valuation  allowance  related to real estate acquired in settlement of loans are
charged to  operations.  Such  amounts were not material in the years ended June
30, 1999, 1998 and 1997 and are included in Noninterest Expense.

        Advertising - The Company expenses the production cost of advertising as
incurred.

        Income  Taxes - Deferred  tax assets and  liabilities  are  reflected at
currently  enacted  income  tax  rates  applicable  to the  period  in which the
deferred tax assets or  liabilities  are expected to be realized or settled.  As
changes in tax laws or rates are enacted,  deferred  tax assets and  liabilities
are adjusted through the provision for income taxes.

        Recently  Issued  Accounting  Standards - The  following is a summary of
recent  Statements  of Financial  Accounting  Standards  ("SFAS")  issued by the
Financial Accounting Standards Board ("FASB") that affect accounting, reporting,
and disclosure of financial information by the Company:

         o   SFAS No. 130,  "Reporting  Comprehensive  Income" - This  statement
             establishes standards for reporting and disclosure of comprehensive
             income and its components (revenues,  expenses, gains, and losses).
             This  statement  requires  that all items that are  required  to be
             recognized   under   accounting    standards   as   components   of
             comprehensive  income (including,  for example,  unrealized holding
             gains and losses on available-for-sale securities) be reported in a
             financial  statement that is displayed with the same  prominence as
             other  financial  statements.  The  accumulated  balance  of  other
             comprehensive  income is to be disclosed  separately  from retained
             earnings in the equity  section of the balance  sheet.  The Company
             adopted this statement for the fiscal year ended June 30, 1999.

         o   SFAS No. 131,  "Disclosures  About  Segments of an  Enterprise  and
             Related Information" - This statement establishes standards for the
             way public business  enterprises report information about operating
             segments and establishes  standards for related  disclosures  about
             products  and  services,  geographic  areas,  and major  customers.
             Operating  segments are  components  of an  enterprise  about which
             separate  financial  information  is  available  that is  evaluated
             regularly by the chief operating  decision maker in deciding how to
             allocate  resources  and  in  assessing  performance.   Information
             required to be disclosed  includes segment profit or loss,  certain
             specific  revenue and expense items,  segment  assets,  and certain
             other information.  This statement is effective for the Company for
             financial statements issued for the fiscal year ended June 30,1999.
             Management  has reviewed  this  statement and  determined  that the
             Company has one  qualifying  segment,  and  therefore no additional
             disclosure is required.
<PAGE>
         o   SFAS No. 133,  "Accounting  for Derivative  Instruments and Hedging
             Activities" - This statement  establishes  accounting and reporting
             standards for derivative instruments and for hedging activities. It
             requires that an entity  recognize all derivatives as either assets
             or liabilities  in the balance sheet and measure those  instruments
             at fair value.  The  accounting  for changes in the fair value of a
             derivative  (that is, gains and losses) depends on the intended use
             of the derivative. SFAS No. 137 delayed the implementation date for
             this  standard and, as a result,  it will become  effective for the
             Company for the fiscal year  beginning July 1, 2000. The Company is
             in the  process  of  evaluating  the  effect of SFAS No. 133 on its
             financial  position  and results of  operations,  and  therefore is
             unable  to  estimate  the  effect  of the  adoption.  It may not be
             applied retroactively.

        Reclassification  - Certain  June 30,  1998 and 1997  amounts  have been
reclassified to conform to the June 30, 1999 presentation.

                                                                              25
<PAGE>
                                      Notes to Consolidated Financial Statements
                                        Years Ended June 30, 1999, 1998 and 1997


2.      Investment and Mortgage-Backed Securities

        Investment  securities  available-for-sale at June 30, 1999 and 1998 are
summarized as follows (in thousands):
<TABLE>
<CAPTION>
                                                             June 30, 1999
                                                        Gross         Gross
                                         Amortized    Unrealized   Unrealized      Fair
                                           Cost         Gains        Losses        Value
                                         --------     --------      --------      --------
<S>                                      <C>          <C>           <C>           <C>
Debt securities:
  U.S. Government Agency obligations     $  5,497     $   --        $    (61)     $  5,436
  State and local obligations               1,480         --             (12)        1,468
                                         --------     --------      --------      --------
                                            6,977         --             (73)        6,904
Marketable equity securities               16,512           76          (148)       16,440
                                         --------     --------      --------      --------

                                         $ 23,489     $     76      $   (221)     $ 23,344
                                         ========     ========      ========      ========

<CAPTION>
                                                             June 30, 1998
                                                        Gross         Gross
                                         Amortized    Unrealized    Unrealized      Fair
                                           Cost         Gains         Losses        Value
                                         --------     --------      --------      --------
<S>                                      <C>          <C>           <C>           <C>
Debt securities:
  U.S. Treasury obligations              $    497     $      1      $   --        $    498
  U.S. Government Agency obligations        6,010           16            (7)        6,019
                                         --------     --------      --------      --------
                                            6,507           17            (7)        6,517
Marketable equity securities               22,225         --             (33)       22,192
                                         --------     --------      --------      --------

                                         $ 28,732     $     17      $    (40)     $ 28,709
                                         ========     ========      ========      ========
</TABLE>
<PAGE>
        Gross  realized  gains  and  losses  on sales of  investment  securities
available-for-sale  for the years  ended  June 30,  1999,  1998 and 1997 were as
follows (in thousands):
<TABLE>
<CAPTION>
                                                    Year ended June 30,
                                           1999            1998            1997
                                           ----             ---            ----
<S>                                        <C>              <C>            <C>
Gross gains                                $ 10             $--            $  3
Gross losses                                (63)             --             (15)
                                           ----             ---            ----

Net losses                                 $(53)            $--            $(12)
                                           ====             ===            ====

</TABLE>
Marketable equity securities at June 30, 1999 and 1998 consist  principally of a
mutual fund that invests in adjustable-rate mortgages.

        Investment  securities  totaling  approximately $4.8 million at June 30,
1999 were pledged as collateral for public deposits.

        The  contractual  maturities of debt securities  available-for-sale  (at
amortized  cost and estimated  fair value) are summarized as follows at June 30,
1999 (in thousands):


26
<PAGE>
                                      Notes to Consolidated Financial Statements
                                        Years Ended June 30, 1999, 1998 and 1997
<TABLE>
<CAPTION>
                                                        Amortized         Fair
                                                           Cost           Value
                                                           ----           -----
<S>                                                       <C>             <C>
Due after one through five years                          $6,460          $6,387
Due after ten years                                          517             517
                                                          ------          ------

                                                          $6,977          $6,904
                                                          ======          ======
</TABLE>
        Mortgage-backed  securities  held-to-maturity  at June 30, 1999 and 1998
consist of U.S. Government Agency obligations. Gross unrealized gains and losses
were not  material at June 30, 1999 and 1998.  The  contractual  maturity of the
entire balance of mortgage-backed securities at June 30, 1999 is due within five
years.

3.      Loans Receivable

        Loans  receivable  at June 30, 1999 and 1998  consisted of the following
(in thousands):
<TABLE>
<CAPTION>
                                                                     June 30,
                                                              1999             1998
                                                            ---------      ---------
<S>                                                         <C>            <C>
        Real estate mortgage loans:

           Residential (1-4 family)                         $ 290,219      $ 312,981
           Construction                                        72,373         41,089
           Land development                                    18,864         16,729
           Commercial                                          23,587         13,817
                                                            ---------      ---------
                                                              405,043        384,616
                                                            ---------      ---------

        Consumer and commercial loans:
           Home equity                                         43,623         40,746
           Commercial                                          13,885          6,987
           Other                                               10,894          9,058
                                                            ---------      ---------
                                                               68,402         56,791
                                                            ---------      ---------
        Gross loans                                           473,445        441,407
                                                            ---------      ---------
        Less:
           Undisbursed portion of loans in process            (34,807)       (21,923)
           Net deferred loan fees                                (561)          (843)
           Allowance for loan losses                           (2,896)        (2,179)
                                                            ---------      ---------
        Net loans                                           $ 435,181      $ 416,462
                                                            =========      =========

</TABLE>
<PAGE>
         The changes in the allowance for loan losses consisted of the following
(in thousands):
<TABLE>
<CAPTION>

                                                            June 30,
                                               1999           1998            1997
                                             -------         -------        -------
<S>                                          <C>             <C>            <C>
        Allowance, beginning of year         $ 2,179         $ 1,796        $ 1,000
        Provision                                800             460            825
        Write-offs                               (85)            (80)           (39)
        Recoveries                                 2               3             10
                                             -------         -------        -------

        Allowance, end of year               $ 2,896         $ 2,179        $ 1,796
                                             =======         =======        =======
</TABLE>
                                                                              27

<PAGE>
Notes to Consolidated Financial Statements
Years Ended June 30, 1999, 1998 and 1997


         At June 30, 1999 and 1998,  the Company had loans totaling $1.2 million
which were in nonaccrual  status.  Interest income that would have been recorded
for the years  ended  June 30,  1999,  1998 and 1997 had  nonaccrual  loans been
current in accordance with their contractual terms amounted to $52,000,  $58,000
and $34,000, respectively. The amount of interest included in interest income on
such  loans  for  such  periods  amounted  to  $51,000,   $48,000  and  $18,000,
respectively.  The  Company  had  impaired  loans at June  30,  1999 and 1998 as
follows (in thousands):
<TABLE>
<CAPTION>
                                                             June 30,
                                                        1999           1998
                                                        -----        -------
<S>                                                     <C>          <C>
        Impaired loans:
           No valuation allowance required              $ 722        $ 1,112
           Valuation allowance required                    --            214
                                                        -----        -------

                                                        $ 722        $ 1,326
                                                        =====        =======

        Valuation allowance                             $  --        $    15
                                                        =====        =======
</TABLE>

        The average recorded investment in impaired loans was $1.0 million, $1.3
million  and $1.5  million  for the years  ended June 30,  1999,  1998 and 1997,
respectively.  Interest income  recognized on impaired loans was not significant
during the years ended June 30, 1999, 1998 and 1997.

        Residential  real estate loans are presented  net of loans  serviced for
others totaling approximately $102.9 million, $56.4 million and $54.5 million at
June 30, 1999, 1998 and 1997, respectively. Servicing loans for others generally
consists  of  collecting   mortgage   payments,   maintaining  escrow  accounts,
disbursing payments to investors, and foreclosure processing. In connection with
these loans serviced for others,  the Company held borrowers' escrow balances of
$438,000, $253,000 and $248,000 at June 30, 1999, 1998 and 1997, respectively.

        The following is an analysis of the changes in mortgage servicing rights
(in thousands):
<TABLE>
<CAPTION>
                                                              June 30,
                                                1999            1998           1997
                                              -------           ----          ----
<S>                                          <C>               <C>              <C>
        Balance, beginning of year           $    213          $  24          $ --
           Capitalization                         907            206            28
           Amortization                           (78)           (17)           (4)
                                              -------           ----          ----

        Balance, end of year                  $ 1,042           $213          $ 24
                                              =======           ====          ====
</TABLE>
<PAGE>

        The  Company  originates  loans  to  officers  and  directors  at  terms
substantially  identical to other  borrowers.  Mortgage  and  consumer  loans to
officers and directors at June 30, 1999 and 1998 were approximately $1.2 million
and $1.1 million, respectively.


28
<PAGE>
                                      Notes to Consolidated Financial Statements
                                        Years Ended June 30, 1999, 1998 and 1997


4.      Office Properties and Equipment

        Office properties and equipment at June 30, 1999 and 1998 are summarized
as follows (in thousands):
<TABLE>
<CAPTION>

                                                               June 30,
                                                          1999           1998
                                                       --------        -------
<S>                                                   <C>              <C>
        Major classification:
           Land                                       $   2,099        $ 2,094
           Office buildings and improvements              8,472          6,753
           Furniture, fixtures, and equipment             4,445          3,522
           Automobiles                                      108             75
                                                       --------        -------

                                                         15,124         12,444
        Less accumulated depreciation                    (4,754)        (3,999)
                                                       --------        -------

        Office properties and equipment, net           $ 10,370        $ 8,445
                                                       ========        =======
</TABLE>
5.      Deposit Accounts

        Deposit  accounts  at June 30, 1999 and 1998 are  summarized  as follows
(dollars in thousands):
<TABLE>
<CAPTION>
                                                    June 30, 1999             June 30, 1998

                                                             Weighted                     Weighted
                                                              Average                      Average
                                               Amount          Rate          Amount         Rate
                                               ------          ----          ------         ----
<S>                                            <C>             <C>         <C>              <C>
        Demand accounts:
           NOW:
              Noninterest-bearing              $ 19,163                    $ 12,757
              Interest-bearing                   46,533        2.29%         42,221         2.66%
           Savings                               56,225        2.75          56,740         3.28
           Money market                          30,099        3.91          18,133         4.04
        Certificate accounts                    253,991        5.09         239,961         5.60
                                               --------                    --------
                                               $406,011                    $369,812
                                               ========                    ========
</TABLE>
<PAGE>
        Scheduled  maturities  of  certificate  accounts at June 30, 1999 are as
follows (in thousands):
<TABLE>
<CAPTION>
<S>                                                              <C>
        Within 1 year                                             $225,328
        After 1 but within 2 years                                  17,481
        After 2 but within 3 years                                   4,852
        Thereafter                                                   6,330
                                                                  --------
                                                                  $253,991
                                                                  ========

</TABLE>
        The aggregate amount of certificate  accounts with principal  amounts of
$100,000 or more was $61.5  million and $49.0 million at June 30, 1999 and 1998,
respectively. Deposits in excess of $100,000 are not federally insured.


                                                                              29
<PAGE>
Notes to Consolidated Financial Statements
Years Ended June 30, 1999, 1998 and 1997


        Interest  expense  by type of  deposit  is  summarized  as  follows  (in
thousands):
<TABLE>
<CAPTION>
                                                Year Ended June 30,
                                         1999          1998          1997
                                       -------       -------        -------
<S>                                    <C>           <C>            <C>

        Demand accounts:
           Savings                     $ 1,623       $ 2,032        $ 2,263
           NOW                           1,034         1,039            651
           Money market                  1,043           434            422
        Certificate accounts            13,185        13,498         12,475
                                       -------       -------        -------

                                       $16,885       $17,003        $15,811
                                       =======       =======        =======
</TABLE>
6.      Advances from Federal Home Loan Bank of Atlanta

        The Company  had  advances  from the  Federal  Home Loan Bank of Atlanta
("FHLB"),  all of which were at a fixed rate with interest payable quarterly and
principal  due at maturity.  Additionally,  all of the advances are  convertible
prior  to  maturity  (at the  option  of the  FHLB)  to a  variable  three-month
LIBOR-based  rate. These advances are either (a) convertible  one-time only at a
future  conversion date or (b)  convertible at any quarterly  payment date on or
after a future  conversion date.  Should the FHLB exercise its conversion option
on any advance, the Company has the right to prepay the advance on any quarterly
payment date through  maturity.  Outstanding  advances at June 30, 1999 and 1998
are as follows (dollars in thousands):
<TABLE>
<CAPTION>
                                                                                        June 30,
                                                      Earliest                1999                       1998
      Advance Type             Maturity Date       Conversion Date     Amount       Rate          Amount        Rate
      ------------             -------------       ---------------     ------       ----          ------        ----

<S>                           <C>                  <C>                 <C>           <C>           <C>           <C>
One-time convertible          March 26, 2008       March 26, 2003      $ 2,000       5.44%         $ 2,000       5.44%
One-time convertible          June 23, 2008        June 23, 2003         5,000       5.51            5,000       5.51
One-time convertible          August 25, 2008      August 25, 2003      10,000       5.52               --         --
One-time convertible          April 22, 2004       April 22, 2001        4,000       5.01               --         --
One-time convertible          April 22, 2004       April 22, 2001        3,000       4.96               --         --
Continuously convertible
  after conversion date       April 7, 2008        April 7, 1999        10,000       4.91           10,000       4.91
                                                                       -------                     -------
                                                                       $34,000       5.23          $17,000       5.15
                                                                       =======       ====          =======       ====
</TABLE>
<PAGE>
        The maximum  month-end  balance of FHLB advances  outstanding  was $34.0
million  and $17.0  million  during  the years  ending  June 30,  1999 and 1998,
respectively.  Average  balances of FHLB advances  outstanding  during the years
ended June 30, 1999 and 1998 were $26.8 million and $3.0 million,  respectively.
The Company had an approved  credit  limit of $75.0  million with the FHLB as of
June 30, 1999.  The advances are secured by FHLB stock and a blanket lien on all
qualifying one- to four-family residential first mortgage loans.

7.      Short-Term Borrowings

        At June 30,  1999,  the Company had  outstanding  a $35.0  million  note
payable to a commercial bank. The note, dated June 23, 1999, bearing interest at
three-month  LIBOR plus 1.0%, was due on August 15, 1999. All of the outstanding
stock of the Bank was pledged as  collateral  on the loan.  The note was paid in
full on July 22, 1999.


30
<PAGE>
                                      Notes to Consolidated Financial Statements
                                        Years Ended June 30, 1999, 1998 and 1997


8.      Income Taxes

        The tax effects of temporary  differences  that give rise to significant
portions  of the  Company's  net  deferred  tax  liability  (included  in "Other
Liabilities"  on the balance  sheet) as of June 30, 1999 and 1998 are as follows
(in thousands):
<TABLE>
<CAPTION>

                                                                    June 30,
                                                               1999         1998
                                                              ------       ------
<S>                                                           <C>           <C>
        Deferred tax liabilities:
           Mortgage servicing rights                          $  396        $  81
           FHLB stock dividends                                  431          431
           Accumulated depreciation                              289          206
           Deferred loan fees and costs, net                      17           --
           Other                                                 201          132
                                                              ------       ------
                                                               1,334          850
                                                              ------       ------

        Deferred tax assets:
           Allowance for loan losses                             599          128
           Management recognition and development plan           308          --
           Unrealized loss on investment securities
             available-for-sale                                   55            9
           Deferred loan fees and costs, net                      --          165
           Other                                                 160          230
                                                              ------       ------

                                                               1,122          532
                                                              ------       ------

        Net deferred tax liability                            $  212       $  318
                                                              ======       ======
</TABLE>
        No valuation  allowance on deferred tax assets has been  established  as
management  believes that the existing  deductible  temporary  differences  will
reverse during periods in which the Company generates net taxable income.

        In years ended June 30, 1996 and prior,  the Bank was allowed  under the
Internal  Revenue  Code to  deduct,  subject to  certain  conditions,  an annual
addition to a reserve for bad debts  ("reserve  method") in determining  taxable
income. Legislation enacted in August 1996 repealed the reserve method effective
for the Bank in the fiscal year ended June 30, 1997.
<PAGE>
        Deferred income taxes have been provided on differences  between the bad
debt reserve for tax purposes  determined under the formerly used reserve method
and the loan loss allowance for financial accounting purposes only to the extent
of differences  arising  subsequent to December 31, 1987.  Under the legislation
previously  mentioned,  the Bank is required to recapture  the post-1987 tax bad
debt reserve of  approximately  $2.8 million into income over a six-year  period
beginning  with the  fiscal  year  ended June 30,  1997.  Since a  deferred  tax
liability  has been  provided on this  difference,  the  recapture  will have no
impact on equity or results of operations.

        Retained earnings as of June 30, 1999 include approximately $4.1 million
representing  reserve method bad debt reserves originating prior to December 31,
1987 for which no  deferred  income  taxes are  required to be  provided.  These
reserves may be included in taxable  income if the Bank pays dividends in excess
of its  accumulated  earnings  and profits (as defined by the  Internal  Revenue
Code) or in the event of a  distribution  in partial or complete  liquidation of
the Bank.


                                                                              31
<PAGE>
Notes to Consolidated Financial Statements
Years Ended June 30, 1999, 1998 and 1997


        The provision for income taxes is summarized as follows (in thousands):
<TABLE>
<CAPTION>

                                                              Year Ended June 30,
                                                      1999          1998           1997
                                                   -------        -------        -------
<S>                                                <C>            <C>            <C>
        Current provision:
           Federal                                 $ 3,180        $ 4,956        $ 1,763
           State                                       482            680            259
                                                   -------        -------        -------

                                                     3,662          5,636          2,022
        Deferred provision:
           Federal                                     (50)          (700)          (377)
           State                                       (10)          (129)           (58)
                                                   -------        -------        -------

                                                       (60)          (829)          (435)
                                                   -------        -------        -------

        Total provision for income taxes           $ 3,602        $ 4,807        $ 1,587
                                                   =======        =======        =======
</TABLE>

        For the  years  ended  June 30,  1999,  1998 and 1997,  a tax  provision
(benefit) of $(46,000),  $(20,000) and $63,000,  respectively,  was allocated to
equity  for the tax  effects  of  unrealized  gains  and  losses  on  securities
available-for-sale.

        The Company's  effective tax rate is greater than the statutory  Federal
income tax rate for the following reasons (dollars in thousands):
<TABLE>
<CAPTION>
                                                                       Year Ended June 30,
                                                               1999          1998           1997
                                                            -------       -------        -------
<S>                                                         <C>           <C>            <C>
        Tax at statutory Federal income tax rate (34%)      $ 2,916       $ 4,198        $ 1,465
        Increase (decrease) resulting from:
           State income taxes                                   304           364            133
           Nondeductible compensation:
              ESOP                                              121           218             --
              MRDP                                              217            --             --
           Other, net                                            44            27            (11)
                                                            -------       -------        -------

                                                            $ 3,602       $ 4,807        $ 1,587
                                                            =======       =======        =======

        Effective income tax rate                              42.0%         38.9%          36.8%
                                                            =======       =======        =======
</TABLE>
<PAGE>
9.      Employee Benefit Plans

        401(k)  Plan - The  Company  sponsors  a 401(k)  plan  which  covers all
employees who meet minimum eligibility requirements.  Participants generally may
contribute from 2%-10% of their  compensation and the Company is allowed to make
discretionary contributions,  subject to certain limitations. Expense related to
Company discretionary  contributions amounted to $125,000,  $105,000 and $83,000
in the years ended June 30, 1999, 1998 and 1997, respectively.

        ESOP - The ESOP is a  noncontributory  retirement  plan  adopted  by the
Company  effective  January 1, 1997 which covers all  employees who meet minimum
eligibility requirements.  The ESOP acquired 354,430 shares of the Corporation's
common stock in the  Conversion  at a price of $20 per share with  proceeds of a
loan from the Corporation in the amount of approximately $7.1 million.  The Bank
makes periodic cash  contributions  to the ESOP in an amount  sufficient for the
ESOP to make the scheduled  payments under the note payable to the  Corporation.
In  connection  with the cash  distribution  (discussed  in note  12),  the ESOP
received  approximately  $4.3 million on its shares of the Corporation's  common
stock. The ESOP purchased an additional 180,436 shares with the proceeds.


32
<PAGE>
                                      Notes to Consolidated Financial Statements
                                        Years Ended June 30, 1999, 1998 and 1997


        The note  payable  has a term of 12 years,  bears  interest  at 8.5% and
requires a level  quarterly  payment of principal and interest of  approximately
$237,000. The note is secured by the shares of common stock held by the ESOP.

        As the note is repaid,  shares are released from collateral based on the
proportion of the payment in relation to total  payments  required to be made on
the loan. The shares released from collateral then are allocated to participants
based upon compensation.  Compensation  expense is determined by multiplying the
per share  market  price of the  Corporation's  stock at the time the shares are
committed to be released by the number of shares to be released.  Any difference
between  the value of the  released  shares at market and cost is recorded as an
addition or deduction to  additional  paid-in  capital.  The Company  recognized
approximately  $947,000  and $1.3 million in  compensation  expense in the years
ended  June  30,  1999  and  1998,  respectively,  related  to the ESOP of which
approximately  $590,000 and $650,000 reduced the cost of unallocated ESOP shares
and $360,000 and $640,000  increased  additional  paid-in capital on the balance
sheet in each respective year.

        The cost of the shares not yet committed to be released from  collateral
is reflected  as a reduction of  stockholders'  equity.  Uncommitted  shares are
considered  neither  outstanding  shares for  computation  of basic earnings per
share nor potentially  dilutive  securities for computation of diluted  earnings
per share.  Dividends on unallocated ESOP shares are reflected as a reduction in
the note payable (and the Bank's contribution reduced accordingly).

        Shares  released or committed to be released for  allocation  during the
years ended June 30,  1999 and 1998  totaled  29,536 and  32,333,  respectively.
Shares remaining not released or committed to be released for allocation at June
30,  1999  and 1998  totaled  441,553  and  322,097  and had a  market  value of
approximately $10.3 and $13.4 million, respectively.

10.     Stock Compensation Plans

        Management  Recognition and Development  Plan - On January 21, 1998, the
Corporation's  stockholders approved the FirstSpartan Financial Corp. Management
Recognition  and Development  Plan ("MRDP").  A maximum of 177,215 shares may be
awarded  under the MRDP.  The  objective of the MRDP is to provide an additional
ownership interest in the Company as a long-term incentive and retention program
for key employees and  directors.  Shares of common stock awarded under the MRDP
vest in equal  amounts  over a  five-year  period.  In the  event of a change in
control of the  Company,  all shares  will  become  fully  vested.  Compensation
expense is determined by the value of the stock on the award date, recognized on
a straight-line basis over the vesting period. Upon the granting of shares under
the MRDP,  participants  will be  entitled  to all voting and other  stockholder
rights related to the shares,  including unvested shares.  Participants may also
receive dividends and other  distributions with respect to such stock. Also, all
such shares will be included in outstanding  shares for the computation of basic
earnings per share.
<PAGE>
        At June 30, 1998,  no shares had been awarded under the MRDP. On July 8,
1998, 177,215 shares of stock were awarded and the closing price of the stock on
that  date  was  $42.00  per  share  which  became  the  basis  of   recognizing
compensation  over the  five-year  period ending June 30, 2003.  Shares  awarded
under the MRDP were  issued from the  177,215  shares of treasury  stock held at
June 30, 1998. In connection with the $12.00 per share cash distribution on June
25,  1999  (discussed  in note 12), a  compensation  charge of $2.1  million was
recorded  related to the pass through of the cash  distribution on the shares in
the MRDP. Also, as a result of the cash  distribution,  the basis of recognizing
compensation over the vesting period was reduced from $42.00 to $32.67.

        Stock Option Plan - On January 21, 1998, the Corporation's  stockholders
approved the 1997  FirstSpartan  Financial Corp. Stock Option Plan ("SOP").  The
SOP allows the  granting  to  management  and  directors  the option to purchase
common stock of the Corporation  ("options")  aggregating to 443,038 shares. All
employees and  non-employee  directors are eligible to  participate  in the SOP.
Each option will have a term of 10 years and the  exercise  price of each option
will not be less than the fair market  value of the shares on the date of grant.
Options will vest in equal  installments over a three-year  period. In the event
of a change in control of the Company,  all options will become fully vested and
immediately  exercisable.  If  provision is not made for the  assumption  of the
options in  connection  with the change of control,  the SOP  provides  for cash
settlement of any outstanding options.


                                                                              33
<PAGE>
Notes to Consolidated Financial Statements
Years Ended June 30, 1999, 1998 and 1997


        The following is an analysis of stock option activity:
<TABLE>
<CAPTION>


                                                                         Weighted
                                           Options                        Average
                                          Available        Options       Exercise
                                          for Grant      Outstanding       Price
                                          --------        -------          ------
<S>                                       <C>              <C>             <C>
        Balance, June 30, 1998                  --             --          $  --
           Plan adopted                    443,038             --             --
           Granted                        (414,793)       414,793           21.73
           Forfeited                         1,000         (1,000)          21.75
                                          --------        -------          ------

        Balance, June 30, 1999              29,245        413,793           21.73
                                          ========        =======          ======
</TABLE>

        Of the 414,793 options granted in the year ended June 30, 1999,  363,291
were  granted at the plan's  inception  on July 9, 1998 at an exercise  price of
$42.00.  On  October  21,  1998,  the  Compensation  Committee  of the  Board of
Directors  determined  that  because  of the  decline  in  market  value  of the
Company's  stock such a short time after the granting of the stock options,  the
desired incentive effect for employee performance was diminished  significantly.
Accordingly, the Committee recommended, and the Board of Directors approved, the
repricing  of all  options  granted on July 9, 1998.  On October 28,  1998,  the
Committee  repriced  the options at the fair market  value of the stock that day
which was  $33.75  per  share.  Since the  repricing  was at  market  value,  no
compensation was recorded as a result of the repricing.

        In connection with the $12.00 per share cash distribution  (discussed in
Note 12), the exercise price of all options was adjusted in accordance with FASB
Emerging  Issues Task Force Issue No.  90-9,  "Changes to Fixed  Employee  Stock
Option  Plans  as a  Result  of  Equity  Restructuring."  The  weighted  average
reduction in exercise price was $12.00 per share.

        The  following  is a summary of stock  options  outstanding  at June 30,
1999:
<TABLE>
<CAPTION>
                                            Average
                                           Remaining
                    Exercise              Contractual               Options                Options
                      Price              Life (Years)             Outstanding            Exercisable
                      -----              ------------             -----------            -----------
<S>                  <C>                      <C>                   <C>                       <C>
                     $21.75                   9.1                   410,793                   --
                      19.39                   9.8                     3,000                   --

                      21.73                   9.1                   413,793                   --
                      =====                   ===                   =======                   ==
</TABLE>
<PAGE>
        The Company  applies  Accounting  Principles  Board Opinion No. 25 ("APB
25"), "Accounting for Stock Issued to Employees," and related interpretations in
accounting for the plan. No  compensation  cost has been recognized for the plan
because the stock option price is equal to or greater than the fair value at the
grant date. Had compensation cost for the plan been determined based on the fair
value  method  of  SFAS  123  "Accounting  for  Stock-Based  Compensation,"  the
Company's  net income and net income per share for the year ended June 30,  1999
would have  decreased to the pro forma amounts  indicated  below (in  thousands,
except per share data):
<TABLE>
<CAPTION>

                                                                       Amount
                                                                      --------
<S>                                                                   <C>
        Net income:
           As reported                                                $ 4,975
           Pro forma                                                    4,054

        Basic earnings per share:
           As reported                                                   1.36
           Pro forma                                                     1.11

</TABLE>
34
<PAGE>
                                      Notes to Consolidated Financial Statements
                                        Years Ended June 30, 1999, 1998 and 1997

        The weighted  average  fair value of options  granted in 1999 was $11.37
per share.  The fair value of the option grant is estimated on the date of grant
using an option pricing model with the following assumptions:
<TABLE>
<CAPTION>
<S>                                                                <C>
        Dividend yield                                                      3%
        Risk-free interest rate                                    5.07%-5.75%
        Expected volatility                                                25%
        Expected life (years)                                               8

</TABLE>

11.     Commitments and Contingent Liabilities

        Loan Commitments - The Company,  in the normal course of business,  is a
party to  financial  instruments  and  commitments  which  involve,  to  varying
degrees,   elements  of  risk  in  excess  of  the  amounts  recognized  in  the
consolidated  financial statements.  These financial instruments and commitments
include unused consumer lines of credit and  commitments to extend credit.  Loan
commitments,  excluding undisbursed portions of interim construction loans, were
approximately   $6.5  million   ($2.6   million  at  fixed  rates  ranging  from
7.25%-9.00%)  at June 30,  1999.  Commitments,  which are  disbursed  subject to
certain  limitations,  extend  over  periods of time with the  majority  of such
commitments  disbursed within a 30-day period.  Additionally,  at June 30, 1999,
unused  lines of  credit  extended  by the  Company  (principally  variable-rate
consumer lines secured by real estate) amounted to approximately $50.9 million.

        Loans Sold with Recourse - At June 30, 1999,  approximately $1.7 million
of loans serviced for others had been sold with recourse (i.e.,  all credit risk
associated  with these loans was  retained).  Loans sold with recourse  resulted
from the sale of several pools of loans in 1983.  Due to the seasoned  nature of
these loans and their typical low loan-to-value ratios, management believes that
these loans do not present a significant risk to the Company.

        Financial  Instruments with Off-Balance  Sheet Risk - The Company has no
other additional financial instruments with off-balance sheet risk.

        Concentration  of  Credit  Risk - The  Company's  business  activity  is
principally  with customers  located in South Carolina.  Except for loans in the
Company's market area, there are no other  significant  concentrations of credit
risk.  The  majority of the  Company's  loans are  residential  mortgage  loans,
construction  loans,  home equity loans,  and other mortgage  loans.  Generally,
first  mortgage  loans are  allowed  up to 80% of the  value of the real  estate
pledged as collateral or up to 95% with private mortgage insurance.  Home equity
loans are generally allowed up to 90% of the value of the real estate pledged as
collateral.

        Potential   Impact  of  Changes  in  Interest   Rates  -  The  Company's
profitability depends to a large extent on its net interest income, which is the
difference between interest income on loans and investments and interest expense
<PAGE>
on deposits and  borrowings.  Like most  financial  institutions,  the Company's
interest income and interest  expense are affected  significantly  by changes in
market  interest  rates and other  economic  factors  beyond  its  control.  The
Company's  interest-earning  assets  consist  primarily of mortgage  loans which
adjust  more  slowly to changes  in  interest  rates  than its  interest-bearing
savings deposits.  Accordingly, the Company's earnings may be affected adversely
during periods of rising interest rates.

        Litigation  - The  Company is  involved  in legal  actions in the normal
course of  business.  Management,  based on advice  of legal  counsel,  does not
expect any material losses from any current litigation.

        Employment  Agreements - Both the  Corporation and the Bank have entered
into employment  agreements  with four executive  officers  ("executives").  The
employment  agreements  establish the duties and  compensation of the executives
and have been  executed  in order to ensure a stable  and  competent  management
base. The employment  agreements provide for an initial term of three years. The
Bank's Board of Directors may agree after conducting a performance evaluation of
the executive, to extend an employment agreement on each anniversary date for an
additional year so that the remaining term shall be three years.

        The employment agreements generally provide for the continued payment of
specified  compensation  and benefits for the  remaining  term of the  agreement
after the executives are  terminated,  unless the  termination is for "cause" as
defined in the employment  agreement.  Additionally,  the employment  agreements
provide for severance payments if employment is terminated following a change in

                                                                              35
<PAGE>
Notes to Consolidated Financial Statements
Years Ended June 30, 1999, 1998 and 1997

control in the amount of 2.99 times the average annual  compensation paid during
the five years  immediately  preceding  the change in control to the  respective
executive.

        Severance  Agreements - The Bank and the  Corporation  have entered into
severance agreements with three senior officers  ("officers") (none of whom have
entered  into  employment  agreements)  with an initial  term of two years.  The
severance  agreements  may be  extended  in the same  manner  as the  employment
agreements.  The  severance  agreements  provide for  severance  payments in the
amount of 2 times annual salary (and  continuation of insured  employee  welfare
benefits  for a  two-year  period)  in  connection  with  termination  or  other
specified actions in the event of a change in control of the Company.

        Employee  Severance  Compensation Plan ("Severance  Plan") - In general,
all employees (except for executives and officers who have entered into separate
employment or severance agreements) are eligible to participate in the Severance
Plan.  Under the  Severance  Plan,  employees  terminated  within 12 months of a
change in control are entitled to a severance benefit of 2 weeks to 18 months of
their current compensation based upon length of service and position.

12.     Stockholders' Equity

        Liquidation  Account  -  At  the  time  of  the  Conversion,   the  Bank
established a liquidation account for the benefit of eligible account holders as
of December 31, 1996 who continue to maintain  their  accounts at the Bank after
the Conversion.  The liquidation  account will be reduced annually to the extent
that eligible account holders have reduced their qualifying deposits. Subsequent
increases  will  not  restore  an  eligible  account  holder's  interest  in the
liquidation  account.  In the event of a complete  liquidation of the Bank, each
eligible  account  holder will be entitled  to receive a  distribution  from the
liquidation  account  in  an  amount   proportionate  to  the  current  adjusted
qualifying  balances for accounts then held before any  distribution may be made
to the Corporation with respect to the Bank's capital stock.

        Dividends - The Corporation's  sources of income and funds for dividends
to its stockholders are earnings on its investments and dividends from the Bank.
The Corporation is not subject to any regulatory  restrictions on the payment of
dividends to its stockholders. However, the Bank's primary regulator, the Office
of Thrift Supervision  ("OTS"), has regulations that impose certain restrictions
on payment of dividends by the Bank to the  Corporation.  On June 25, 1999,  the
Corporation paid a cash distribution of $12.00 per share to its stockholders.

        Current  regulations  of the OTS allow the Bank  (based upon its current
capital level and  supervisory  status assigned by the OTS) to pay a dividend of
up to 100% of net  income  to date  during  the  calendar  year  plus 50% of its
surplus  capital  existing at the  beginning of the calendar  year.  Supervisory
approval is not required,  but 30 days prior notice to the OTS is required.  Any
capital  distribution  in  excess  of  this  amount  would  require  supervisory
approval. Capital distributions are further restricted should the Bank's capital
level fall below the fully phased-in capital requirements of the OTS. In no case
will the Bank be allowed to make a capital  distribution  if it would reduce the
regulatory capital of the Bank below the balance of the liquidation account. The
Bank paid dividends to the Corporation amounting to $600,000 and $1.0 million in
the years ended June 30, 1999 and 1998, respectively. On July 21, 1999, the Bank
paid a dividend of $35.0 million to the Corporation.
<PAGE>
        Share  Repurchases  - OTS  regulations  also  place  restrictions  for a
three-year  period  after the  Conversion  on the  Corporation  with  respect to
repurchases of its common stock.  Generally,  the  Corporation is not allowed to
repurchase  stock  in  the  first  year  after  Conversion,  and is  allowed  to
repurchase  5% of its  outstanding  shares in each of the next two  years  after
Conversion.  However,  in  the  year  ended  June  30,  1999,  the  OTS  allowed
repurchases  in excess of the  regulatory  limits  and the  Company  repurchased
642,405 shares of its common stock.  Restrictions apply, unless the OTS approves
a waiver for benefit plans.

        Capital  Adequacy - The Bank is subject  to various  regulatory  capital
requirements  administered  by  the  federal  financial  institution  regulatory
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  Company'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 weighting, and other factors.


36
<PAGE>
                                      Notes to Consolidated Financial Statements
                                        Years Ended June 30, 1999, 1998 and 1997

        Quantitative  measures  established  by  regulation  to  ensure  capital
adequacy  require  the  Bank to  maintain  minimum  amounts  and  ratios.  Under
regulations  of the OTS, the Bank must have:  (i) core capital  equal to 3.0% of
adjusted  total assets,  (ii) tangible  capital equal to 1.5% of adjusted  total
assets  and  (iii)  total  capital  equal to 8.0% of  risk-weighted  assets.  In
measuring compliance with all three capital standards,  institutions must deduct
from their  capital  (with several  exceptions,  primarily for mortgage  banking
subsidiaries and insured depository institution  subsidiaries) their investments
in, and advances to,  subsidiaries  engaged (as  principal)  in  activities  not
permissible  for  national  banks,  and certain  other  adjustments.  Management
believes,  as of June 30,  1999,  that  the  Bank  meets  all  capital  adequacy
requirements to which it is subject.

        The following is a  reconciliation  of the Bank's  stockholder's  equity
determined  under  generally  accepted  accounting  principles to OTS regulatory
capital requirements (in thousands):
<TABLE>
<CAPTION>

                                                                                Tangible         Core       Risk-Based
                                                                                 Capital        Capital       Capital
                                                                                --------      --------       --------
<S>                                                                             <C>           <C>            <C>
June 30, 1999
        Total stockholder's equity as determined under generally
          accepted accounting principles                                        $ 90,959      $ 90,959       $ 90,959
        General allowance for loan losses                                             --            --          2,896
        Unrealized loss on certain available-
          for-sale securities, net of taxes                                           47            47             47
                                                                                --------      --------       --------

        Regulatory capital                                                      $ 91,006      $ 91,006       $ 93,902
                                                                                ========      ========       ========
June 30, 1998
        Total stockholder's equity as determined under generally
          accepted accounting principles                                        $ 90,040      $ 90,040       $ 90,040
        General allowance for loan losses                                             --            --          2,157
        Unrealized loss on securities
          available-for-sale                                                          14            14             14
                                                                                --------      --------       --------

        Regulatory capital                                                      $ 90,054      $ 90,054       $ 92,211
                                                                                ========      ========       ========
</TABLE>

                                                                              37
<PAGE>
Notes to Consolidated Financial Statements
Years Ended June 30, 1999, 1998 and 1997

        The Bank's actual and required capital amounts and ratios are summarized
as follows (dollars in thousands):
<TABLE>
<CAPTION>
                                                                                                       Minimum
                                                                            Actual                   Requirement
                                                                   Amount          Ratio         Amount         Ratio
                                                                   ------          -----         ------         -----
<S>                                                               <C>              <C>          <C>             <C>
June 30, 1999
        Tangible capital
          (to total assets)                                       $ 91,006         16.8%        $  8,131        1.5%
        Core capital
          (to adjusted total assets)                                91,006         16.8           16,264        3.0
        Risk-based capital
          (to risk-weighted assets)                                 93,902         27.2           27,573        8.0
June 30, 1998
        Tangible capital
          (to total assets)                                       $ 90,054         18.4%       $   7,325        1.5%
        Core capital
          (to adjusted total assets)                                90,054         18.4           14,650        3.0
        Risk-based capital
          (to risk-weighted assets)                                 92,211         29.9           24,654        8.0
</TABLE>
         As of June  30,  1999 and June 30,  1998,  the most  recent  respective
notifications  from the OTS  classified the Bank as well  capitalized  under the
regulatory  framework for prompt corrective  action.  There are no conditions or
events since the most recent  notification that management believes have changed
the  Bank's  category.  To be  categorized  as well  capitalized,  the Bank must
maintain minimum ratios of total capital to risk-weighted  assets,  core capital
to  risk-weighted  assets and core capital to adjusted total assets.  The Bank's
actual and minimum  capital  requirements  to be well  capitalized  under prompt
corrective action provisions are as follows (dollars in thousands):
<TABLE>
<CAPTION>
                                                                                                       Minimum
                                                                            Actual                   Requirement
                                                                   Amount          Ratio         Amount         Ratio
                                                                   ------          -----         ------         -----
<S>                                                               <C>              <C>          <C>             <C>
June 30, 1999
        Tier I capital
          (to adjusted total assets)                              $ 91,006         16.8%        $ 27,107        5.0%
        Tier I capital
          (to risk-weighted assets)                                 91,006         26.4           20,680        6.0
        Total capital
          (to risk-weighted assets)                                 93,902         27.2           34,467       10.0

June 30, 1998
        Tier I capital
          (to adjusted total assets)                              $ 90,054         18.4%        $ 24,416        5.0%
        Tier I capital
          (to risk-weighted assets)                                 90,054         29.2           18,491        6.0
        Total capital
          (to risk-weighted assets)                                 92,211         29.9           30,818       10.0
</TABLE>
38
<PAGE>
                                      Notes to Consolidated Financial Statements
                                        Years Ended June 30, 1999, 1998 and 1997

13.     Earnings Per Share

        The Company had no dilutive securities outstanding during the year ended
June 30, 1999 and had no potentially dilutive securities  outstanding during the
year ended June 30, 1998;  therefore,  diluted earnings per share ("EPS") is the
same as basic EPS for all periods  presented.  For the years ended June 30, 1999
and 1998,  3,665,778 and 4,066,692 weighted average shares,  respectively,  were
outstanding. For purposes of EPS calculations,  shares issued in connection with
the Conversion have been assumed to be outstanding as of July 1, 1997.

        There were no shares  outstanding prior to the Conversion,  therefore no
earnings per share is presented for the year ended June 30, 1997.

14. Financial Instruments

        The stated and fair value  amounts of financial  instruments  as of June
30, 1999 and 1998, are summarized below (in thousands):
<TABLE>
<CAPTION>
                                                                        June 30, 1999               June 30, 1998
                                                                   Stated        Fair          Stated          Fair
                                                                   Amount        Value         Amount          Value
                                                                 ---------     ---------      --------       --------
<S>                                                              <C>           <C>            <C>           <C>
        Financial assets:
          Cash and cash equivalents                              $  58,420     $  58,420      $ 48,968      $  48,968
          Investment securities                                     23,344        23,344        28,709         28,709
          Mortgage-backed securities                                    54            55            88             90
          Loans receivable, net                                    435,181       433,336       416,462        422,178
          Loans held-for-sale                                        8,984         9,089         7,294          7,315
          FHLB stock                                                 3,612         3,612         3,446          3,446
          Other assets                                               3,203         3,203         2,813          2,813
          Mortgage servicing rights                                  1,042           911           213            555
                                                                 ---------     ---------      --------       --------

                                                                 $ 533,840     $ 531,970      $507,993       $514,074
                                                                 =========     =========      ========       ========
        Financial liabilities:
          Deposit accounts:
            Demand                                                $152,020      $152,020      $129,851       $129,851
            Certificate                                            253,991       253,546       239,961        240,207
          Other borrowings                                          35,000        35,000            --             --
          Advances from FHLB                                        34,000        33,276        17,000         15,817
        Other liabilities                                            3,521         3,521         3,068          3,068
                                                                  --------      --------      --------       --------

                                                                  $478,532      $477,363      $389,880       $388,943
                                                                  ========      ========      ========       ========
</TABLE>
<PAGE>

        The Company had off-balance sheet financial  commitments,  which include
$57.4  million  and $56.1  million at June 30, 1999 and 1998,  respectively,  of
commitments to originate loans and unused consumer lines of credit.  Since these
commitments are based on current rates,  the commitment  amount is considered to
be a reasonable estimate of fair market value.

         The  following  methods  and  assumptions  were used by the  Company in
estimating its fair value disclosures for financial instruments:

        Cash  and  Cash  Equivalents  - Both  cash  and  cash  equivalents  have
maturities of three months or less, and, accordingly,  the stated amount of such
instruments is deemed to be a reasonable estimate of fair value.


                                                                              39
<PAGE>
Notes to Consolidated Financial Statements
Years Ended June 30, 1999, 1998 and 1997

        Investment and Mortgage-Backed  Securities - Fair values for investments
and  mortgage-backed  securities are based on quoted market prices.  If a quoted
market price is not  available,  fair value is estimated  using market prices of
similar securities.

        Loans - Fair  values  of  loans  held-for-investment  are  estimated  by
segregating the portfolio by type of loan and  discounting  scheduled cash flows
using  interest  rates  currently  being  offered for loans with similar  terms,
reduced by an estimate of credit losses inherent in the portfolio.  A prepayment
assumption  is used as an  estimate  of the portion of loans that will be repaid
prior to their scheduled maturity.

        Loans  held-for-sale  are  valued  at the  lower  of cost or  market  as
determined by outstanding  commitments  from investors or current investor yield
requirements calculated on an aggregate basis.

        FHLB Stock - No ready market exists for this stock, and it has no quoted
market value.  However,  redemption of this stock  historically  has been at par
value.  Accordingly,  the stated amount is deemed to be a reasonable estimate of
fair value.

        Mortgage  Servicing  Rights - The fair value of  retained  servicing  on
mortgage loans sold is calculated by discounting the expected future cash flows,
which are based on principal balances, remaining terms, and servicing spreads.

        Deposits - The fair values  disclosed  for demand  deposits are equal to
the  amounts  payable  on demand  at the  reporting  date  (i.e.,  their  stated
amounts). The fair value of certificates of deposit are estimated by discounting
the amounts  payable at the certificate  rate using the rates currently  offered
for deposits of similar remaining maturities.

        Other  Borrowings - The stated  amount is a reasonable  estimate of fair
value.

        Advances  from the FHLB - The fair value of these  advances is estimated
by  discounting  the future cash flows of these advances using the current rates
at which similar advances could be obtained.

        Other Assets and Other Liabilities - Other assets consist principally of
accrued interest  receivable;  other liabilities consist principally of advances
from borrowers for taxes and insurance, outstanding checks, and accrued interest
payable.  Since these financial  instruments will be typically  received or paid
within three months,  the stated amounts of such  instruments are deemed to be a
reasonable estimate of fair value.

        Fair  value  estimates  are made at a specific  point in time,  based on
relevant  market  information and  information  about the financial  instrument.
These  estimates  do not reflect any premium or discount  that could result from
offering  for sale the  Company's  entire  holdings  of a  particular  financial
instrument.  Because no active market  exists for a  significant  portion of the
Company's  financial  instruments,  fair value  estimates are based on judgments
regarding future expected loss experience,  current economic conditions, current
<PAGE>
interest rates and prepayment trends, risk  characteristics of various financial
instruments,  and other  factors.  These  estimates are subjective in nature and
involve  uncertainties and matters of significant  judgment and therefore cannot
be  determined  with  precision.  Changes  in any of these  assumptions  used in
calculating fair value also would affect  significantly the estimates.  Further,
the fair value estimates were  calculated as of June 30, 1999 and 1998.  Changes
in market interest rates and prepayment  assumptions could change  significantly
the fair value.

        Fair value  estimates  are based on existing  recorded  and  off-balance
sheet  financial  instruments  without  attempting  to  estimate  the  value  of
anticipated future business and the value of assets and liabilities that are not
considered  financial  instruments.  For  example,  the Company has  significant
assets and liabilities  that are not considered  financial assets or liabilities
including loan servicing portfolio,  real estate, deferred tax liabilities,  and
premises  and  equipment.  In  addition,  the tax  ramifications  related to the
realization of the unrealized gains and losses can have a significant  effect on
fair value estimates and have not been considered in any of these estimates.


15. Condensed Parent Company Financial Statements

        The following  presents the condensed  balance sheets of the Corporation
at June 30, 1999 and 1998 and the condensed  statements of income and cash flows
for the years then ended (the  Corporation  was inactive  from its  inception on
February 4, 1997 through the Conversion on July 8, 1997) (in thousands):

40
<PAGE>
                                      Notes to Consolidated Financial Statements
                                        Years Ended June 30, 1999, 1998 and 1997
<TABLE>
<CAPTION>


                                                                                             June 30,

Condensed Balance Sheet                                                           1999                   1998
                                                                                --------              --------
<S>                                                                             <C>                   <C>
     Assets:
        Cash and cash equivalents                                               $  3,616              $ 29,260
        Investment in Bank                                                        91,046                90,040
        Other investment securities                                                  116                   --
        Note receivable from Bank                                                  6,268                 6,661
        Other assets                                                                 153                   156
                                                                                --------              --------

        Total assets                                                            $101,199              $126,117
                                                                                ========              ========
     Liabilities and Stockholders' Equity:
        Other borrowings                                                        $ 35,000              $     --
        Other liabilities                                                            158                   356
        Stockholders' equity                                                      66,041               125,761
                                                                                --------              --------

        Total liabilities and stockholders' equity                              $101,199              $126,117
                                                                                ========              ========
<CAPTION>
                                                                                      Years Ended June 30,
Condensed Statements of Income                                                    1999                   1998
                                                                                 -------               -------
<S>                                                                              <C>                   <C>
     Investment Income:
        Interest income                                                          $ 1,626               $ 2,474
        Dividends from Bank                                                          600                 1,000
                                                                                 -------               -------

                                                                                   2,226                 3,474
     Interest Expense                                                                 49                    --
                                                                                 -------               -------

     Net Interest Income                                                           2,177                 3,474
     Noninterest Income                                                               10                    --
     Noninterest Expense                                                             663                   415
                                                                                 -------               -------
     Income Before Income Taxes and Equity
       in Undistributed Earnings of Bank                                           1,524                 3,059
     Provision for Income Taxes                                                      315                   745
                                                                                 -------               -------
     Net Income Before Equity in Undistributed
       Earnings of Bank                                                            1,209                 2,314
     Equity in Undistributed Earnings of Bank                                      3,766                 5,226
                                                                                 -------               -------

     Net Income                                                                  $ 4,975               $ 7,540
                                                                                 =======               =======
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                                     Years Ended June 30,
Condensed Statements of Cash Flows                                                1999                   1998
                                                                                -------               -------
<S>                                                                              <C>                   <C>
     Cash Flows from Operating Activities:
        Net income                                                               $ 4,975               $ 7,540
        Adjustments to reconcile net income to net cash
          provided by operating activities:
            Equity in undistributed earnings of Bank                              (3,766)               (5,226)
            Net change in other assets and liabilities                              (195)                  200
            Gain on sale of investment securities                                    (10)                   --
                                                                                 -------               -------

        Net cash provided by operating activities                                $ 1,004               $ 2,514
                                                                                 =======               =======
</TABLE>

                                                                              41
<PAGE>
Notes to Consolidated Financial Statements
Years Ended June 30, 1999, 1998 and 1997
<TABLE>
<CAPTION>
                                                                                      Years Ended June 30,
Condensed Statements of Cash Flows (continued)                                    1999                   1998
                                                                                --------             ---------
<S>                                                                              <C>                 <C>
     Cash Flows from Investing Activities:
        Investment in Bank                                                      $  5,270             $ (43,516)
        Purchase of investment securities                                        (10,116)                   --
        Proceeds from sale of investment securities                               10,000                    --
        Sale of common stock                                                          --                81,519
        Collections on note receivable from Bank                                     214                   278
                                                                                --------             ---------

        Net cash provided by investing activities                                  5,368                38,281
                                                                                --------             ---------
     Cash Flows from Financing Activities:
        Other borrowings                                                          35,000                   --
        Purchase of treasury stock                                               (20,955)               (8,113)
        Stock issuance costs                                                          --                (1,584)
        Dividends paid                                                            (2,732)               (1,838)
        Cash distribution                                                        (43,329)                   --
                                                                                --------             ---------

        Net cash used in financing activities                                    (32,016)              (11,535)
                                                                                --------             ---------
     Net (Decrease) Increase in Cash
        and Cash Equivalents                                                     (25,644)               29,260
     Cash and Cash Equivalents at Beginning of Year                               29,260                    --
                                                                                --------             ---------
     Cash and Cash Equivalents at End of Year                                   $  3,616             $  29,260
                                                                                ========             =========
</TABLE>
<PAGE>
16. Quarterly Results of Operations (Unaudited)

        Summarized  unaudited  quarterly  operating  results for the years ended
June 30, 1999 and 1998 are as follows (in thousands, except share data):
<TABLE>
<CAPTION>

                                                                   First        Second         Third         Fourth
                                                                  Quarter       Quarter       Quarter        Quarter
                                                                ----------    ----------    ----------     ----------
<S>                                                             <C>          <C>           <C>             <C>
June 30, 1999
        Investment income                                       $    9,628    $    9,684    $    9,547     $    9,766
        Interest expense                                             4,597         4,638         4,495          4,636
                                                                ----------    ----------    ----------     ----------
        Net interest income                                          5,031         5,046         5,052          5,130
        Provision for loan losses                                      200           200           200            200
                                                                ----------    ----------    ----------     ----------
        Net interest income after provision
          for loan losses                                            4,831         4,846         4,852          4,930
        Noninterest income                                             904           970         1,084          1,140
        Noninterest expense                                          2,993         3,090         3,208          5,689
                                                                ----------    ----------    ----------     ----------
        Income before income taxes                                   2,742         2,726         2,728            381
        Income taxes                                                 1,056         1,130         1,117            299
                                                                ----------    ----------    ----------     ----------
        Net income                                              $    1,686    $    1,596    $    1,611     $       82
                                                                ==========    ==========    ==========     ==========

        Basic and diluted earnings per share                    $     0.42    $     0.44    $     0.46     $     0.02
                                                                ==========    ==========    ==========     ==========

        Weighted average shares outstanding                      4,040,738     3,622,344     3,484,336      3,491,720
                                                                ==========    ==========    ==========     ==========
</TABLE>
42

<PAGE>
                                      Notes to Consolidated Financial Statements
                                        Years Ended June 30, 1999, 1998 and 1997

<TABLE>
<CAPTION>

                                                                   First        Second         Third         Fourth
                                                                  Quarter       Quarter       Quarter        Quarter
                                                                ----------   -----------   -----------     ----------
<S>                                                             <C>          <C>           <C>             <C>
June 30, 1998
        Investment income                                       $    9,411   $     9,215   $     9,276     $    9,512
        Interest expense                                             4,299         4,292         4,185          4,377
                                                                ----------   -----------   -----------     ----------
        Net interest income                                          5,112         4,923         5,091          5,135
        Provision for loan losses                                       90            90           130            150
                                                                ----------   -----------   -----------     ----------
        Net interest income after provision
          for loan losses                                            5,022         4,833         4,961          4,985
        Noninterest income                                             449           487           651            779
        Noninterest expense                                          2,211         2,411         2,530          2,668
                                                                ----------   -----------   -----------     ----------
        Income before income taxes                                   3,260         2,909         3,082          3,096
        Income taxes                                                 1,225         1,150         1,205          1,227
                                                                ----------   -----------   -----------     ----------
        Net income                                              $    2,035    $    1,759    $    1,877     $    1,869
                                                                ==========    ==========    ==========     ==========

        Basic and diluted earnings per share                    $     0.50    $     0.43    $     0.46     $     0.47
                                                                ==========    ==========    ==========     ==========

        Weighted average shares outstanding                      4,077,791     4,087,721     4,098,436      4,003,425
                                                                ==========    ==========    ==========     ==========
</TABLE>
                                                                              43
<PAGE>
Corporate and Stockholder Information

Corporate Headquarters

380 East Main Street
Spartanburg, South Carolina 29302

Independent Auditors

Deloitte  & Touche LLP
Greenville,  South Carolina

General Counsel
Odom, Terry, Cantrell and Hammett
Spartanburg, South Carolina

Special Securities Counsel
Muldoon,  Murphy & Faucette LLP
Washington,  D.C.

Transfer Agent

For stockholder  inquiries concerning dividend checks,  transferring  ownership,
address  changes or lost or stolen  certificates  please  contact  our  transfer
agent:

Registrar and Transfer  Company
10  Commerce  Drive  Cranford,  New Jersey  07016-3572
(800) 368-5948

Common Stock

FirstSpartan  Financial  Corp.  common  stock is traded on the  NASDAQ  National
Market  under the symbol  FSPT.  As of August 3, 1999,  there were 1,188  record
holders of the common stock, excluding holders in "street name."

10-K Information

A copy of Form 10-K  will be  furnished  without  charge  to  stockholders  upon
written request to R. Lamar Simpson, Secretary,  FirstSpartan Financial Corp. at
the Corporate Headquarters address.

Annual Meeting

The Annual  Meeting of  Stockholders  will be held on October  20, 1999 at 10:00
a.m., Eastern Time, at the Spartanburg County Library,  151 South Church Street,
Spartanburg, South Carolina.

<PAGE>
Officers and Directors


Directors of FirstSpartan Financial Corp.
and First Federal Bank

R. Wesley Hammond - President and Chief Operating
   Officer, Hammond-Brown-Jennings

Robert L. Handell - Retired President, First Federal Bank

Billy L. Painter - President and Chief Executive Officer of
   FirstSpartan Financial Corp. and First Federal Bank

Robert R. Odom - Partner, Odom, Terry, Cantrell
   and Hammett Law Firm

E. Lea Salter - Retired President, Christman & Parsons, Inc.

E. L. Sanders - Retired Owner, Brodie Insurance Agency

David E. Tate - President, Tate Metal Works


Officers of FirstSpartan Financial Corp.

Robert R. Odom - Chairman of the Board

Billy L. Painter - President and Chief Executive Officer

R. Lamar Simpson - Treasurer, Secretary,
   and Chief Financial Officer


Senior Officers of First Federal Bank

Robert R. Odom - Chairman of the Board

Billy L. Painter - President and Chief Executive Officer

R. Lamar Simpson - Chief Financial Officer

Hugh H. Brantley - Executive Vice President
   and Chief Operating Officer

J. Stephen  Sinclair - Executive Vice President,  Lending

Tom Bridgeman - Senior Vice  President,  Operations

Kathy  Dunleavy - Senior  Vice  President,  Retail Banking

Rand Peterson - Senior Vice President, Lending

J. Timothy Camp - Vice President,  Commercial Lending

Hugh McDowell - Vice President, Consumer Lending

Clay Shill - Vice  President,  Branch  Operations

Jill Thrift - Vice President, Operations
<PAGE>
Common Stock Market Price and Dividend Information

The table below  contains  the range of high and low per share bid prices of the
Company's  common  stock as reported by the Nasdaq Stock  Market,  and per share
dividends  declared  during  each  quarter  (as  restated  to  give  retroactive
recognition to the $12.00 per share capital distribution paid on June 25, 1999).
<TABLE>
<CAPTION>

                                    High                   Low            Dividend
                                    ----                   ---            --------
<S>                                <C>                  <C>                 <C>
1999
September 30, 1998                 $30.125              $16.125             $ 0.15
December 31, 1998                   24.000               10.375               0.20
March 31, 1999                      18.750               17.000               0.20
June 30, 1999                       23.563               16.000               0.20

<CAPTION>
                                    High                   Low            Dividend
                                    ----                   ---            --------
<S>                                <C>                  <C>                 <C>
1998
September 30, 1997                 $26.875              $22.875              $  --
December 31, 1997                   28.000               22.875               0.15
March 31, 1998                      32.625               25.750               0.15
June 30, 1998                       35.000               28.750               0.15
</TABLE>



                                   EXHIBIT 23

                        CONSENT OF DELOITTE & TOUCHE LLP






























<PAGE>






                                   EXHIBIT 23





INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation  by reference  in  Registration  Statement  No.
333-30589 and  Registration  Statement No.  333-59781of  FirstSpartan  Financial
Corp.  on Forms S-8 and  Registration  Statement No.  333-70393 of  FirstSpartan
Financial Corp. on Form S-3D of our report dated July 16, 1999, appearing in the
Annual Report of  FirstSpartan  Financial Corp. for the year ended June 30, 1999
incorporated by reference in this Form 10-K.












/s/ DELOITTE & TOUCHE LLP

Greenville, South Carolina
September 23, 1999

<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
This schedule  contains  financial  information  extracted from the consolidated
financial statements of FirstSpartan Financial Corp. for the year ended June 30,
1999 and is qualified in its entirety by reference to such financial  statements
(dollars in thousands).
</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUN-30-1999
<PERIOD-END>                               JUN-30-1999
<CASH>                                          14,638
<INT-BEARING-DEPOSITS>                          42,302
<FED-FUNDS-SOLD>                                 1,480
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     23,344
<INVESTMENTS-CARRYING>                              54
<INVESTMENTS-MARKET>                                55
<LOANS>                                        444,165
<ALLOWANCE>                                      2,896
<TOTAL-ASSETS>                                 545,725
<DEPOSITS>                                     406,011
<SHORT-TERM>                                    35,000
<LIABILITIES-OTHER>                              4,673
<LONG-TERM>                                     34,000
                                0
                                          0
<COMMON>                                            44
<OTHER-SE>                                      66,041
<TOTAL-LIABILITIES-AND-EQUITY>                 545,725
<INTEREST-LOAN>                                 34,811
<INTEREST-INVEST>                                3,814
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                38,625
<INTEREST-DEPOSIT>                              16,885
<INTEREST-EXPENSE>                              18,366
<INTEREST-INCOME-NET>                           20,259
<LOAN-LOSSES>                                      800
<SECURITIES-GAINS>                                (53)
<EXPENSE-OTHER>                                 14,980
<INCOME-PRETAX>                                  8,577
<INCOME-PRE-EXTRAORDINARY>                       8,577
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     4,975
<EPS-BASIC>                                       1.36
<EPS-DILUTED>                                     1.36
<YIELD-ACTUAL>                                    3.97
<LOANS-NON>                                      1,221
<LOANS-PAST>                                       300
<LOANS-TROUBLED>                                   672
<LOANS-PROBLEM>                                  3,176
<ALLOWANCE-OPEN>                                 2,179
<CHARGE-OFFS>                                       85
<RECOVERIES>                                         2
<ALLOWANCE-CLOSE>                                2,896
<ALLOWANCE-DOMESTIC>                             2,896
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0


</TABLE>


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