CITIZENS BANCORP
S-1/A, 1997-07-31
Previous: CARRIZO OIL & GAS INC, 8-A12G, 1997-07-31
Next: FIRST NATIONAL BANCORP OF RIVER FALLS INC, S-4/A, 1997-07-31




                                                      Registration No. 333-29031

   
       Filed with the Securities and Exchange Commission on June 31, 1997
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
    

                         Pre-Effective Amendment No. 2
                                       to
                                    FORM S-1


                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933

                                CITIZENS BANCORP
             (Exact name of registrant as specified in its charter)

         Indiana                    6712                        35-2017500
    (State or other       (Primary Standard Industrial        (I.R.S. Employer
    jurisdiction of         Classification Code No.)         Identification No.)
    incorporation or 
     organization) 

         60 South Main Street                               Fred W. Carter
             P.O. Box 635                                Citizens Savings Bank
       Frankfort, Indiana  46041                             of Frankfort
            (765) 654-8533                               60 South Main Street
                                                             P.O. Box 635
                                                       Frankfort, Indiana  46041
                                                            (765) 654-8533

                                    Copy to:
                             Claudia V. Swhier, Esq.
                               Barnes & Thornburg
                          1313 Merchants Bank Building
                            11 South Meridian Street
                           Indianapolis, Indiana 46204

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

    Approximate  date  of  commencement  of  proposed  sale to the  public:  As
promptly as practicable after the effective date of this registration statement.

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

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

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

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>

========================================================================================================================
                                                          Proposed              Proposed Maximum            Amount of
  Title of each Class of           Amount to be        Maximum Offering         Aggregate Offering         Registration
Securities to be Registered         Registered          Price Per Unit               Price (1)                  Fee
<S>                                <C>                      <C>                   <C>                        <C>      
 Common Stock, without par value   1,058,000                $10.00                $10,580,000                $3,206.06 (2)
========================================================================================================================
</TABLE>
(1)  Estimated solely for the purpose of computing the registration fee.
(2)  Previously filed with Form S-1 Registration Statement


     The Registrant  hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.
================================================================================
<PAGE>

<TABLE>
<CAPTION>
                              CROSS-REFERENCE SHEET
          Item in Form S-1                                              Caption in Prospectus

<S>   <C>                                                              <C>                                                    
1.     Forepart of Registration Statement and Outside                  Forepart of Registration Statement and Outside
       Front Cover Page of Prospectus                                  Front Cover Page of Prospectus
2.     Inside Front and Outside Back Cover Pages of                    Inside Front and Outside Back Cover Pages of
       Prospectus                                                      Prospectus
3.     Summary Information, Risk Factors, and Ratio of                 "QUESTIONS AND ANSWERS ABOUT
       Earnings to Fixed Charges                                       THE STOCK OFFERING"; "SUMMARY"; "RISK
                                                                       FACTORS"
4.     Use of Proceeds                                                 "USE OF PROCEEDS"
5.     Determination of Offering Price                                 "THE CONVERSION - Stock Pricing"
6.     Dilution                                                        Not Applicable
7.     Selling Security Holders                                        Not Applicable
8.     Plan of Distribution                                            "SUMMARY"; "THE CONVERSION - Subscription
                                                                       Offering," "- Community Offering," "-Agent,"
                                                                       "- Selected Dealers"
9.     Description of Securities to be Registered                      "DESCRIPTION OF CAPITAL STOCK"
10.    Interests of Named Experts and Counsel                          Not Applicable
11.    Information with Respect to Registrant

       (a)    Description of Business                                  "CITIZENS BANCORP"; "CITIZENS SAVINGS
                                                                       BANK OF FRANFORT", "BUSINESS OF CITIZENS"

       (b)    Description of Property                                  "BUSINESS OF CITIZENS - Properties"

       (c)    Legal Proceedings                                        "BUSINESS OF CITIZENS - Legal Proceedings"

       (d)    Market Price of and Dividends on the                     "MARKET FOR THE COMMON STOCK;"
              Registrant's Common Equity and Related                   "DIVIDENDS;" "PROPOSED PURCHASES
              Stockholder Matters                                      BY DIRECTORS AND EXECUTIVE OFFICERS";
                                                                       "DESCRIPTION OF CAPITAL STOCK"

       (e)    Financial Statements                                     "FINANCIAL STATEMENTS"; "PRO FORMA DATA"

       (f)    Selected Financial Data                                  "SELECTED CONSOLIDATED FINANCIAL
                                                                       DATA OF CITIZENS SAVINGS BANK
                                                                       OF FRANKFORT AND SUBSIDIARY"
       (g)    Supplementary Financial Information                      Not Applicable

       (h)    Management's Discussion and Analysis of                  "MANAGEMENT'S DISCUSSION AND
              Financial Condition and Results of Operations            ANALYSIS OF FINANCIAL CONDITION AND
                                                                       RESULTS OF OPERATIONS OF CITIZENS
                                                                       SAVINGS BANK OF FRANKFORT"

       (i)    Changes in and Disagreements with Accountants            Not Applicable
              on Accounting and Financial Disclosure

       (j)    Directors and Executive Officers                         "MANAGEMENT OF CITIZENS BANCORP";
                                                                       "MANAGEMENT OF CITIZENS SAVINGS BANK
                                                                       OF FRANKFORT"

       (k)    Executive Compensation                                   "EXECUTIVE COMPENSATION
                                                                       AND RELATED TRANSACTIONS OF CITIZENS"

       (l)    Security Ownership of Certain Beneficial                 "PROPOSED PURCHASES BY DIRECTORS AND
              Owners and Management                                    EXECUTIVE OFICERS"
 
       (m)    Certain Relationships and Related Transactions           "EXECUTIVE  COMPENSATION AND RELATED
                                                                       TRANSACTIONS OF CITIZENS -
                                                                       - Transactions with Certain Related Persons"
12.    Disclosure of Commission Position on                            Not Applicable
       Indemnification for Securities Act Liabilities
</TABLE>


<PAGE>

PROSPECTUS
Up to 920,000 Shares of Common Stock

                                                                Citizens Bancorp
                                                                    P.O. Box 635
                                                        Frankfort, Indiana 46041
                                                                  (765) 654-8533

================================================================================
     Citizens  Savings Bank of Frankfort is  converting  from the mutual form to
the stock form of organization. As part of the conversion, Citizens Savings Bank
of Frankfort will become a wholly-owned  subsidiary of Citizens  Bancorp,  which
was  formed in June,  1997.  Upon the  completion  of the  conversion,  Citizens
Bancorp will own all of the shares of Citizens  Savings Bank of  Frankfort.  The
common stock of Citizens  Bancorp is being offered to the public under the terms
of a Plan of  Conversion  which  must be  approved  by a  majority  of the votes
eligible to be cast by members of Citizens  Savings Bank of Frankfort and by the
Office of Thrift  Supervision.  The  offering  will not go forward  if  Citizens
Savings Bank of Frankfort does not receive these approvals and Citizens  Bancorp
does not sell at least the minimum number of shares.
================================================================================

                                TERMS OF OFFERING

     An  independent  appraiser  has estimated the market value of the converted
Citizens Savings Bank of Frankfort to be between $6,800,000 to $9,200,000, which
establishes  the  number of shares to be  offered.  Subject  to Office of Thrift
Supervision  approval,  an additional 15% above the maximum number of shares may
be offered.  Based on these estimates,  we are making the following  offering of
shares of common stock.


     o  Price Per Share:                               $10
     o  Number of Shares
        Minimum/Maximum:                               680,000 to 920,000
     o  Conversion Expenses
        Minimum/Maximum:                               $433,400 to $466,600
     o  Net Proceeds to Citizens Bancorp
        Minimum/Maximum:                               $6,366,600 to $8,733,400
     o  Net Proceeds per share to Citizens Bancorp
        Minimum/Maximum:                               $9.36 to $9.49


Please refer to Risk Factors beginning on page 13 of this document.

These  securities are not deposits or accounts and are not insured or guaranteed
by the Federal Deposit Insurance Corporation or any other government agency.

Neither  the   Securities  and  Exchange   Commission,   the  Office  of  Thrift
Supervision,  nor any state  securities  regulator  has approved or  disapproved
these  securities or determined if this prospectus is accurate or complete.  Any
representation to the contrary is a criminal offense.

Trident Securities, Inc. will use its best efforts to help Citizens Bancorp sell
at least the minimum number of shares but does not guarantee this number will be
sold. All funds received from  subscribers  will be held in a savings account at
Citizens  Savings Bank of Frankfort  until the  completion or termination of the
Conversion.

For information on how to subscribe,  call the Stock Information Center at (765)
659-5708.


                            TRIDENT SECURITIES, INC.

   
                         Prospectus dated August 1, 1997
    

<PAGE>
                                TABLE OF CONTENTS

   
                                                                            Page
Questions and Answers...................................................      3
Prospectus Summary......................................................      5
Selected Consolidated Financial Data of 
   Citizens Savings Bank of Frankfort and Subsidiary....................      7
Recent Developments of Citizens Savings Bank of Frankfort...............     10
Risk Factors............................................................     13
Proposed Purchases by Directors and Executive Officers..................     16
Citizens Bancorp........................................................     16
Citizens Savings Bank of Frankfort......................................     16
Market Area.............................................................     17
Use of Proceeds.........................................................     17
Dividends...............................................................     18
Market for the Common Stock.............................................     18
Competition.............................................................     19
Capitalization..........................................................     19
Pro Forma Data..........................................................     21
The Conversion..........................................................     25
Management's Discussion and Analysis of 
   Financial Condition and Results of Operations of
   Citizens Savings Bank of Frankfort...................................     36
Business of Citizens....................................................     47
Management of Citizens Bancorp..........................................     63
Management of Citizens Savings Bank of Frankfort........................     63
Executive Compensation and Related Transactions of  Citizens............     64
Regulation..............................................................     69
Taxation................................................................     75
Restrictions on Acquisition of the Holding Company......................     76
Description of Capital Stock............................................     80
Transfer Agent..........................................................     81
Registration Requirements...............................................     81
Legal and Tax Matters...................................................     82
Experts.................................................................     82
Additional Information..................................................     82
Index to Consolidated Financial Statements..............................    F-1
Glossary................................................................    G-1
    


     This document contains  forward-looking  statements which involve risks and
uncertainties.  Citizens Bancorp's actual results may differ  significantly from
the results  discussed  in the  forward-looking  statements.  Factors that might
cause such a  difference  include,  but are not limited to,  those  discussed in
"Risk Factors" beginning on page 13 of this Prospectus.

     Please  see  the  Glossary  beginning  on  page  G-1  for  the  meaning  of
capitalized terms that are used in this Prospectus.

<PAGE>

                 QUESTIONS AND ANSWERS ABOUT THE STOCK OFFERING

   
Q:       What is the purpose of the offering?
    

A:       The  offering  means  that  you  will  have  the  chance  to  become  a
         shareholder  of our newly formed  holding  company,  Citizens  Bancorp,
         which will allow you to share in our future as an  indirect  owner of a
         federal  stock  savings  bank.  The stock  offering  will  increase our
         capital  and the  amount  of  funds  available  to us for  lending  and
         investment  activities.  This  will  give  us  greater  flexibility  to
         diversify  operations  and expand into other  geographic  markets if we
         choose to do so. As a stock  savings  association  operating  through a
         holding company structure, we will have the ability to plan and develop
         long-term  growth and improve our future access to the capital markets.
         If our earnings are  sufficient  in the future,  you might also receive
         dividends  and benefit  from the  long-term  appreciation  of our stock
         price.

Q:       How do I purchase the stock?

   
A:       You must  complete and return the Stock Order Form to us together  with
         your payment, on or before September 4, 1997.
    

Q:       How much stock may I purchase?

   
A:       The minimum  purchase is 25 shares (or $250).  The maximum  purchase in
         the  Subscription  Offering  is 10,000  shares (or  $100,000)  for each
         deposit  account,  subject to an overall maximum of 30,000 shares.  The
         maximum  number  of  shares  which may be  purchased  in the  Community
         Offering by any person is 10,000 shares (subject to an overall limit of
         30,000  shares  counting  the  shares  purchased  in  the  Subscription
         Offering). For purposes of these limitations, joint account holders may
         not collectively  exceed the 10,000 and 30,000 share limits. In certain
         instances,  your  purchase may be grouped  together  with  purchases by
         other persons who are associated  with you. We may decrease or increase
         the maximum purchase  limitation without notifying you. If the offering
         is oversubscribed, shares will be allocated based upon a formula.
    

Q:       What happens if there are not enough shares to fill all orders?

A:       You might not receive any or all of the shares you want to purchase. If
         there is an  oversubscription,  the stock will be offered on a priority
         basis to the following persons:

   
         o        Persons  who had a deposit  account  with us on  December  31,
                  1995.  (Citizens  Bancorp's employee stock ownership plan will
                  have  priority  over such persons if more than 920,000  shares
                  are sold, to the extent of any shares sold over 920,000 and up
                  to the  number of shares  subscribed  for by such  plan.)  Any
                  remaining shares will be offered to:
    

         o        The employee  stock  ownership plan of Citizens  Bancorp.  Any
                  remaining shares will be offered to:

         o        Persons who had a deposit  account  with us on June 30,  1997.
                  Any remaining shares will be offered to:

         o        Other depositors of ours, as of July 25, 1997.

         If the  above  persons  do not  subscribe  for all of the  shares,  the
         remaining  shares  will be offered to  certain  members of the  general
         public  with  preference  given to people who live in  Clinton  County,
         Indiana.

Q:       What particular  factors should I consider when deciding whether or not
         to buy the stock?

   
A:       Because of the small size of the offering,  there likely will not be an
         active market for the shares, which may make it difficult to resell any
         shares you may own.  Also,  before you decide to  purchase  stock,  you
         should read the Risk Factors section on pages 13-15 of this document.
    

Q:       As a depositor of Citizens Savings Bank of Frankfort,  what will happen
         if I do not purchase any stock?

A:       You  presently  have  voting  rights  while we are in the mutual  form;
         however,  once we convert  to the stock form you will lose your  voting
         rights unless you purchase stock.  Even if you do purchase stock,  your
         voting  rights  will depend on the amount of stock that you own and not
         on your deposit  account at Citizens.  You are not required to purchase
         stock. Your deposit account, certificate accounts and any loans you may
         have with us will not be affected by the Conversion.


<PAGE>

Q:       Who can help  answer  any other  questions  I may have  about the stock
         offering?

   
A:       In order to make an informed investment decision,  you should read this
         entire document.  This section highlights selected  information and may
         not  contain  all of the  information  that is  important  to  you.  In
         addition, you should contact:
    

                            Stock Information Center
                       Citizens Savings Bank of Frankfort
                                  P.O. Box 635
                            Frankfort, Indiana 46041
                                 (765) 659-5708

<PAGE>

                                     SUMMARY

         This summary highlights selected information from this document and may
not contain all the  information  that is  important to you. To  understand  the
stock offering fully, you should read carefully this entire document,  including
the  consolidated  financial  statements  and  the  notes  to  the  consolidated
financial  statements of Citizens Savings Bank of Frankfort.  References in this
document to "we",  "us",  "our" and "Citizens" refer to Citizens Savings Bank of
Frankfort.  In  certain  instances  where  appropriate,  "us"  or  "our"  refers
collectively  to  Citizens  Bancorp  and  Citizens  Savings  Bank of  Frankfort.
References in this document to "the Holding Company" refer to Citizens Bancorp.

The Companies
                                Citizens Bancorp
                                  P.O. Box 635
                            Frankfort, Indiana 46041
                                 (765) 654-8533

         Citizens Bancorp is not an operating company and has not engaged in any
significant  business  to date.  It was  formed  in June,  1997,  as an  Indiana
corporation  to be the holding  company for Citizens  Savings Bank of Frankfort.
The holding  company  structure  will provide  greater  flexibility  in terms of
operations, expansion and diversification. See page 16.

                       Citizens Savings Bank of Frankfort
                                  P.O. Box 635
                            Frankfort, Indiana 46041
                                 (765) 654-8533

   
         We are a community- and customer-oriented  federal mutual savings bank.
We provide  financial  services to  individuals,  families  and small  business.
Historically, we have emphasized residential mortgage lending, primarily one- to
four-family  mortgage  loans.  We  have a  subsidiary  engaged  in  real  estate
development activities. On March 31, 1997, we had total assets of $45.2 million,
deposits of $37.3 million,  and retained income of $5.6 million. See pages 16 to
17.
    

The Stock Offering

   
         Citizens  Bancorp is  offering  for sale  between  680,000  and 920,000
shares of its Common Stock at $10 per share.  This  offering may be increased to
1,058,000 shares without further notice to you if market or financial conditions
change prior to the completion of this stock offering or if additional shares of
stock are needed to fill the order of our employee stock ownership plan.
    

Stock Purchases

   
         Citizens  Bancorp  will  offer  shares  of  its  Common  Stock  to  our
depositors  who held deposit  accounts as of certain  dates.  The shares will be
offered first in a Subscription Offering and any remaining shares may be offered
in a Community Offering. See pages 27 to 31.
    

Subscription Rights

         You may not sell or assign your  subscription  rights.  Any transfer of
subscription   rights  is  prohibited  by  law.  All  persons  exercising  their
subscription  rights will be required to certify that they are purchasing shares
solely for their own account and that they have no  agreement  or  understanding
regarding the sale or transfer of shares.

The Offering Range and Determination of the Price Per Share

   
         The  offering  range is based on an  independent  appraisal  of the pro
forma market value of the Common Stock by Keller & Company,  Inc.,  an appraisal
firm experienced in appraisals of savings  associations.  Keller & Company, Inc.
has estimated  that, in its opinion,  as of May 22, 1997 the aggregate pro forma
market value of the Common  Stock  ranged  between $6.8 million and $9.2 million
(with a mid-point  of $8  million).  The pro forma market value of the shares is
our market value after taking into account the sale of shares in this  offering.
    

<PAGE>

   
The appraisal was based in part upon our financial  condition and operations and
the effect of the additional  capital raised by the sale of Common Stock in this
offering.  The $10.00 price per share was  determined  by our board of directors
and is the price most commonly used in stock offerings involving  conversions of
mutual savings associations.  The independent appraisal will be updated prior to
the  completion of the  Conversion.  If the pro forma market value of the Common
Stock  changes to either  below $6.8 million or above  $10.58  million,  we will
notify you and provide you with the  opportunity to modify or cancel your order.
See pages 34 to 35.
    


Termination of the Offering

   
         The Subscription Offering will terminate at 12:00 noon, Frankfort time,
on September 4, 1997. The Community Offering,  if any, may terminate at any time
without notice but no later than October 19, 1997, without approval by the OTS.
    

Benefits to Management from the Offering

   
         Our  full-time   employees  will  participate  in  our  employee  stock
ownership plan,  which is a form of retirement plan that will purchase shares of
Citizens  Bancorp's  Common  Stock.  We also intend to  implement  a  management
recognition  and retention plan and a stock option plan following  completion of
the Conversion,  which will benefit our officers and directors.  If we adopt the
management  recognition and retention plan, our executive officers and directors
will be awarded  shares of Common  Stock  without  paying  cash for the  shares.
However,  the  recognition  and retention  plan and stock option plan may not be
adopted  until at least six  months  after the  Conversion  and are  subject  to
shareholder approval and compliance with OTS regulations. See pages 67 to 69.
    

Use of the Proceeds Raised from the Sale of Common Stock

   
         Citizens  Bancorp  intends  to use a portion of the  proceeds  from the
stock offering to make a loan to our employee  stock  ownership plan to fund its
purchase of 8% of the Common Stock issued in the  Conversion.  Citizens  Bancorp
will use 50% of the  proceeds  that remain after it makes this loan and after it
pays expenses  incurred in connection with the Conversion to purchase all of the
capital  stock to be issued by  Citizens  Savings  Bank of  Frankfort.  Citizens
Bancorp  will retain the balance of the  proceeds as a possible  source of funds
for the payment of dividends to shareholders  or to repurchase  shares of Common
Stock in the future and for other general  corporate  purposes.  See pages 17 to
18.
    

Dividends

   
         Management  of Citizens  Bancorp has not yet made a decision  regarding
the payment of dividends. Citizens Bancorp will consider a policy of paying cash
dividends on its Common Stock following the Conversion. See page 18.
    

Market for the Common Stock

   
         Citizens  Bancorp  intends  to list the Common  Stock  over-the-counter
through the OTC "Electronic  Bulletin  Board." Since the size of the offering is
relatively  small,  it is unlikely that an active and liquid  trading market for
the shares will  develop and be  maintained.  Investors  should have a long-term
investment intent. If you purchase shares, you may not be able to sell them when
you want to at a price  that is equal to or more than the  price  you paid.  See
pages 18 to 19.
    

Important Risks in Owning the Holding Company's Common Stock

   
         Before you decide to purchase  stock in the  offering,  you should read
the Risk Factors section on pages 13 to 15 of this document.
    

<PAGE>

                     SELECTED CONSOLIDATED FINANCIAL DATA OF
                CITIZENS SAVINGS BANK OF FRANKFORT AND SUBSIDIARY


    The  following  tables set forth  selected  consolidated  financial  data of
Citizens  Savings Bank of Frankfort  and its  subsidiary  at and for the periods
indicated. The information for each of the five fiscal years ended June 30, 1992
through  June 30, 1996 is derived  from our audited  financial  statements.  The
information  as of March 31, 1997 and for the nine  months  ended March 31, 1997
and  1996  is  unaudited  but,  in  the  opinion  of  management,  includes  all
adjustments  (consisting only of normal recurring accruals) necessary for a fair
presentation of this  information.  The following  information is only a summary
and should be read in conjunction with our consolidated financial statements and
notes (including  consolidated data from operations of our subsidiary) beginning
on page F-1.


<TABLE>
<CAPTION>

                                                                                                   AT JUNE 30,
                                                               AT MARCH 31,    -----------------------------------------------------
                                                                  1997          1996       1995        1994       1993        1992
                                                                -------        -------    -------     -------     -------    -------
                                                                                                  (In thousands)
<S>                                                               <C>          <C>        <C>         <C>         <C>        <C>

Summary of Selected Consolidated Financial Condition Data:
Total assets.................................................     $45,153      $44,235    $39,727     $38,523     $34,460    $36,758
Loans receivable, net (1)....................................      37,216       34,391     29,275      26,141      23,436     23,191
Cash on hand and in other institutions (2)...................       4,251        3,308      4,310       7,210       6,962      9,632
Investment securities available for sale.....................         159        3,003      2,832       2,677       1,652      2,209
Cash surrender value of life insurance contract..............       1,066        1,035        991         943         885        ---
FHLB advances................................................       2,000        3,000      1,500         ---         ---        ---
Deposits.....................................................      37,255       35,600     33,175      34,037      30,136     32,811
Retained income..............................................       5,564        5,320      4,841       4,435       4,154      3,823
Unrealized loss on investment securities
   available for sale........................................         ---         (51)       (49)        (50)         ---        ---
</TABLE>


(1) Net of allowance for loan losses, deferred fees and escrow.
(2) Includes certificates of deposit in other financial institutions.


                                      -5-
<PAGE>

<TABLE>
<CAPTION>
                                                                   NINE MONTHS
                                                                 ENDED MARCH 31,                YEAR ENDED JUNE 30,
                                                               ------------------    -----------------------------------------------
                                                                1997       1996      1996      1995      1994       1993       1992
                                                               -------    -------   -------   -------   -------    -------   -------
                                                                                                   (In thousands)
<S>                                                            <C>        <C>       <C>       <C>       <C>        <C>       <C>    
Summary of Selected Consolidated Operating Data:
Total interest income ......................................   $ 2,620    $ 2,365   $ 3,186   $ 2,742   $ 2,424    $ 2,563   $ 2,973
Total interest expense .....................................     1,362      1,231     1,653     1,370     1,273      1,423     1,921
                                                               -------    -------   -------   -------   -------    -------   -------
   Net interest income .....................................     1,258      1,134     1,533     1,372     1,151      1,140     1,052
Provision for loan losses ..................................        32         63        80        32        12         19        12
                                                               -------    -------   -------   -------   -------    -------   -------
   Net interest income after
     provision for loan losses .............................     1,226      1,071     1,453     1,340     1,139      1,121     1,040
Other income:
   Fees and service charges ................................       105        114       152       151       120         97        92
   Other ...................................................        (1)        69        94        70        77        139        42
                                                               -------    -------   -------   -------   -------    -------   -------
     Total other income ....................................       104        183       246       221       197        236       134
Other expense:
   Salaries and employee benefits ..........................       352        305       415       387       331        319       252
   Occupancy expense .......................................        84         82       118       109       105        102       108
   Data processing expense .................................        80         75       101       105        98         94        85
   Federal insurance premiums ..............................       253         57        77        75        71         66        76
   Other ...................................................       192        187       256       248       258        237       232
                                                               -------    -------   -------   -------   -------    -------   -------
   Total  other expense ....................................       961        706       967       924       863        818       753
                                                               -------    -------   -------   -------   -------    -------   -------
Income before income taxes .................................       369        548       732       637       473        539       421
Income taxes ...............................................       125        192       253       231       166        207       158
                                                               -------    -------   -------   -------   -------    -------   -------
Income before cumulative effect of
   change in accounting principle ..........................       244        356       479       406       307        332       263
Cumulative effect of change in
   accounting for income taxes .............................        --         --        --        --       (26)        --        --
   Net income ..............................................   $   244    $   356   $   479   $   406   $   281    $   332   $   263
                                                               =======    =======   =======   =======   =======    =======   =======

</TABLE>


                                      -6-
<PAGE>

<TABLE>
<CAPTION>
   
                                                        NINE MONTHS
                                                       ENDED MARCH 31,                      YEAR ENDED JUNE 30,
                                                       1997      1996          1996      1995        1994         1993        1992
                                                      ------    ------        ------    ------      ------       ------      ------
Supplemental Data:
<S>                                                     <C>       <C>           <C>       <C>         <C>          <C>         <C>
Interest rate spread during period...............       3.71%     3.76%         3.75%     3.69%       3.14%        3.29%       2.62%
Net yield on interest-earning assets (1) (2).....       3.99      3.99          3.99      3.92        3.38         3.56        3.00
Return on assets (2) (3).........................        .72      1.15          1.15      1.07         .77          .94         .72
Return on equity (2) (4).........................       6.05      9.56          9.52      8.89        6.58         8.30        7.15
Equity to assets (5).............................      12.32     12.09         11.91     12.06       11.38        12.05       10.40
Average interest-earning assets to average
   interest-bearing liabilities..................     106.22    105.37        105.61    105.84      106.54       106.20      106.84
Non-performing assets to total assets (5)........        .45       .53           .50       .35         .61         1.02        1.27
Allowance for loan losses to total loans
   outstanding (5)...............................        .46       .37           .40       .16         .19          .16         .12
Allowance for loan losses to
   non-performing loans (5)......................      84.12     53.41         62.51     33.19       20.89        10.92        5.79
Net (charge-offs) recoveries to average
   total loans outstanding ......................       .004       .04           .04      (.12)       (.004)       (.03)       (.05)
Other expenses to  average assets (2)(6).........       2.82      2.28          2.32      2.44        2.38         2.33        2.06
Number of full service offices (5)...............       1         1             1         1           1            1           1
</TABLE>
    

(1)  Net interest income divided by average interest-earning assets.

(2)  Information  for nine  months  ended  March  31,  1997 and  1996,  has been
     annualized.  Interim results are not necessarily  indicative of the results
     of operations for an entire year.

(3)  Net income divided by average total assets.

(4)  Net income divided by average total equity.

(5)  At end of period.

(6)  Other expenses divided by average total assets.


                                      -7-
<PAGE>

            RECENT DEVELOPMENTS OF CITIZENS SAVINGS BANK OF FRANKFORT

         The  following  table  sets  forth  selected   consolidated   financial
condition data for Citizens  Savings Bank of Frankfort at June 30, 1997 and June
30, 1996,  and  selected  consolidated  operating  data for the three months and
twelve months ended June 30, 1997 and 1996. Information at June 30, 1997 and for
the three and twelve months ended June 30, 1997 is unaudited but, in the opinion
of management,  includes all adjustments  (consisting  only of normal  recurring
accruals) necessary for a fair presentation of this information. The information
set  forth  below  does  not  purport  to be  complete  and  should  be  read in
conjunction  with, and is qualified in its entirety by our financial  statements
and related notes beginning on page F-1.

   
                                                     AT JUNE 30,     AT JUNE 30,
Selected Consolidated Financial Condition Data:          1997           1996
                                                            (In thousands)
Total amount of:
   Total assets....................................    $46,353         $44,235
   Loans receivable, net...........................     38,435          34,391
   Cash on hand and in other institutions..........      4,125           3,308
   Investment securities available for sale........        161           3,003
   Cash surrender value of life insurance contract.      1,076           1,035
   FHLB advances...................................      4,000           3,000
   Deposits........................................     36,355          35,600
   Unrealized gain (loss) on investment securities
     available for sale............................        ---             (51)
   Retained income.................................      5,691           5,320
    


<TABLE>
<CAPTION>
   
                                                THREE MONTHS ENDED               TWELVE MONTHS ENDED
                                                     JUNE 30,                           JUNE 30,
                                                ------------------               -------------------
Selected Consolidated Operating Data:          1997             1996            1997              1996
                                                                     (In thousands)
<S>                                           <C>               <C>            <C>               <C>   
Total interest income......................   $889              $821           $3,509            $3,186
Total interest expense.....................    452               422            1,814             1,653
Net interest income........................    437               399            1,695             1,533
Provision for loan losses..................     51                17               83                80
Net interest income after provision
   for loan losses.........................    386               382            1,612             1,453
Other income...............................     55                63              159               246
Other expense..............................    256               261            1,217               967
Income before income taxes.................    185               184              554               732
Income taxes...............................     58                61              183               253
Net income.................................   $127              $123           $  371           $   479
</TABLE>
    


<PAGE>

<TABLE>
<CAPTION>
   
                                                                     At or for the                       At or for the
                                                                   Three Months Ended                 Twelve Months Ended
                                                                        June 30,                           June 30,
                                                                   1997           1996               1997             1996
Supplemental Data:
<S>                                          <C>                   <C>            <C>                <C>              <C>  
Interest rate spread (average during period) (1)...............    3.84%          3.73%              3.75%            3.75%
Net yield on interest-earning assets (1)(2)....................    4.13           3.99               4.02             3.99
Return on assets (ratio of net income to
   average total assets) (1)...................................    1.11           1.13                .82             1.15
Return on equity (ratio of net income to
   average total equity) (1)...................................    9.00           9.40               6.81             9.52
Equity-to-assets, at end of period.............................   12.28          11.91              12.28            11.91
Average interest-earning assets to average
   interest-bearing liabilities (1)............................  106.71         106.24             106.31           105.61
Non-performing assets to total assets, at end of period (3)....     .74            .50                .74              .50
Allowance for loan losses to total loans outstanding...........     .55            .40                .55              .40
Net (charge-offs) recoveries to average total loans outstanding    (.03)           ---               (.03)             .04
Ratio of other expenses to average assets (1)..................    2.24           2.42               2.67             2.32
</TABLE>
    

(1)      Ratios are annualized.
(2)      Net interest income divided by average interest-earning assets.
(3)      Non-performing  assets consist of non-accruing loans, accruing loans 90
         days or more past due, restructured loans and real estate owned.

Financial Condition at June 30, 1997 Compared to Financial Condition at June 30,
1996

         Our total  consolidated  assets increased by $2.2 million,  or 4.8%, to
$46.4  million at June 30, 1997 from $44.2  million at June 30, 1996.  Net loans
receivable  increased  $4.0  million,  or  11.8%,  while  investment  securities
decreased $2.8 million and FHLB advances  increased $1.0 million.  We funded the
increased loans primarily with the increase in our interest-bearing  deposits of
$755,000,  the sale of our investment  securities  and with the additional  FHLB
advance.  Capital increased $371,000, or 7.0%, to $5.7 million in 1997 from $5.3
million in 1996.

Results of Operations for the Three Months Ended June 30, 1997 and 1996

   
         Net Income.  Net income increased  $4,000, or 3.3%, to $127,000 for the
three-month  period  ended June 30,  1997 from  $123,000  for the same period in
1996.  The  relatively  small increase in net income was impacted by the $34,000
increase in our provision for loan losses during this period.
    

         Net Interest Income. Net interest income increased $38,000, or 9.5%, to
$437,000 for the  three-month  period ended June 30, 1997, from $399,000 for the
comparable  period in 1996.  This  increase was due  primarily to an increase of
$4.0 million in net loans  receivable  to $38.4  million for the year ended June
30, 1997.  Also, our interest rate spread increased to 3.8% for 1997 as compared
to 3.7% for the same period in 1996.

         Provisions  for Loan  Losses.  Our  provisions  for loan losses for the
three  months  ended June 30,  1997 and for the  comparable  period in 1996 were
$51,000 and $17,000,  respectively, an increase of $34,000. We had chargeoffs of
$12,000 in consumer  loans  during the three  months ended June 30, 1997 and did
not have any chargeoffs in the comparable  period in 1996. We increased our loan
loss provisions primarily in recognition of the increase in consumer loan losses
occurring in the nation, regionally and locally as well as to give consideration
to individually large multi-family and non-residential real estate loans.

   
         Other  Income.  Our other income  decreased  approximately  $8,000,  or
12.7%,  for the  three-month  period  ended  June 30,  1997 as  compared  to the
comparable  period in 1996.  This  decrease was due primarily to the decrease in
the net  profit  of our  wholly-owned  subsidiary,  Citizens  Loan  and  Service
Corporation ("CLSC"), and to decreases in our fee income during this period.
    

         Other Expense.  Our non-interest  expense decreased $5,000, or 1.9%, to
$256,000 in 1997 from  $261,000 in 1996.  This  decrease  was due largely to the
reduction in our FDIC insurance premium beginning in January, 1997.

         Income Tax Expense.  Our income tax expense  decreased $3,000, or 4.9%,
from $61,000 in 1996 to $58,000 in 1997.

Comparison of Operating Results for Fiscal Years Ended June 30, 1997 and 1996

         Net Income.  Net income  decreased  $108,000,  or 22.5%, to $371,000 in
1997  from  $479,000  for  1996.  This  decrease  primarily  resulted  from  our
recognition of the one-time, non-recurring SAIF special assessment in the amount
of $211,000,  ($127,000  net of tax) and the sale of an  investment at a loss of
approximately  $60,000.  We  chose to sell  the  investment  in order to use the
proceeds to pay down FHLB  advances  and to increase  overall  liquidity.  These
expenses  were offset by an increase of $162,000 in our net  interest  income to
$1.7 million for 1997 from $1.5 million for 1996.  Excluding the SAIF assessment
and the  loss on the  sale of  investments,  net  income  would  have  increased
$55,000,  or 11.5%,  to $534,000 for the twelve months ending June 30, 1997 from
$479,000 in 1996.

         Net Interest  Income.  Our net interest income increased  $162,000,  or
10.6%,  to $1.7  million  in 1997  from  $1.5  million  in 1996.  This  increase
primarily  resulted from the growth in net loans receivable of $4.0 million,  or
11.6%, to $38.4 million in 1997 from $34.4 million in 1996.

   
         Provisions for Loan Losses. Our provisions for loan losses for 1997 and
1996 were $83,000 and $80,000, respectively. We increased our provision for 1997
to recognize the increase in consumer loan losses being experienced by financial
institutions nationally,  regionally and locally as well as the risks associated
with individually large  multi-family and  nonresidential  real estate loans. We
had no chargeoffs in fiscal year 1996 and we experienced  $12,000 in recoveries.
We had chargeoffs of $12,000 in fiscal year 1997. Our allowance for loan loss as
of June 30, 1997 was $212,000.
    

         Other Income.  Our other income  decreased  approximately  $87,000,  or
35.4%, in 1997 as compared to 1996.  This decrease  resulted from the sale of an
investment  security at a loss of approximately  $60,000, a decrease in fees and
service charges and decreases in other miscellaneous income.

         Other Expense.  Our other expenses  increased $250,000 or 25.9% to $1.2
million in 1997 from $967,000 in 1996.  The increase was primarily  attributable
to an increase of $47,000 in salaries and  benefits,  an increase of $196,000 in
SAIF insurance  premiums and a $9,000 increase in occupancy  expense relating to
the  installation  of new computers,  a "Loan Doc Prep"  software  package and a
Local Area Network (LAN).

         Income Tax Expense. Our income tax expense decreased $70,000, or 27.7%,
to $183,000  at June 30,  1997 from  $253,000  at June 30,  1996.  The  decrease
resulted primarily from our reduced profits in 1997 caused by our recognition of
the one-time,  non-recurring  SAIF special  assessment in the amount of $211,000
($127,000 net of tax) and our sale of an  investment at a loss of  approximately
$60,000.
<PAGE>

                                  RISK FACTORS

         In  addition  to the other  information  in this  document,  you should
consider carefully the following risk factors in evaluating an investment in the
Common Stock.

Lack of Active Market for Common Stock

         Due to the small size of the  offering,  it is highly  unlikely that an
active trading  market will develop and be maintained.  If an active market does
not develop, you may not be able to sell your shares promptly or perhaps at all,
or sell  your  shares  at a price  equal to or above  the price you paid for the
shares. The Common Stock may not be appropriate as a short-term investment.  See
"Market for the Common Stock."

Decreased  Return on Average  Equity and Increased  Expenses  Immediately  After
Conversion

         Return on average  equity (net income  divided by average  equity) is a
ratio commonly used to compare the  performance of a savings  association to its
peers. For the nine-month periods ended March 31, 1997, and 1996, our returns on
average equity (on an annualized  basis) were 6.05% and 9.56%,  respectively.  A
lower return on equity could reduce the trading price of our shares. As a result
of the  Conversion,  our equity will increase  substantially.  Our expenses also
will increase  because of the costs associated with our employee stock ownership
plan ("ESOP"),  management recognition and retention plan ("RRP"), and the costs
of being a public company.  Because of the increases in our equity and expenses,
our return on equity is likely to decrease as  compared  to our  performance  in
previous years. Initially,  Citizens intends to use a portion of the proceeds of
this  offering to repay some or all of its  short-term  obligations  owed to the
Federal Home Loan Bank of Indianapolis  ("FHLB of  Indianapolis").  Citizens may
also  use  some  of  the   proceeds  to   purchase   loan   participations   and
mortgage-backed  securities on the secondary market and, on an interim basis, to
invest  in U.S.  government  securities  and  federal  agency  securities  which
generally  have  lower  yields  than  residential  mortgage  loans.  See "Use of
Proceeds."

Potential  Impact of Changes in  Interest  Rates and the Current  Interest  Rate
Environment

         Our ability to make a profit, like that of most financial institutions,
substantially  depends upon our net  interest  income,  which is the  difference
between the  interest  income we earn on our  interest-earning  assets  (such as
mortgage  loans)  and  the  interest  expense  we pay  on  our  interest-bearing
liabilities  (such as deposits).  Approximately 70 percent of our mortgage loans
have rates of interest  which are fixed for the term of the loan ("fixed  rate")
and are  originated  with terms of 15 or 20 years,  while deposit  accounts have
significantly  shorter terms to maturity.  Because our  interest-earning  assets
generally have fixed rates of interest and have longer effective maturities than
our  interest-bearing  liabilities,  the yield on our  interest  earning  assets
generally  will adjust more slowly to changes in interest rates than the cost of
our interest-bearing  liabilities.  As a result, our net interest income will be
adversely  affected by material and prolonged  increases in interest  rates.  In
addition,  rising interest rates may adversely affect our earnings because there
might be a lack of customer demand for loans. See  "Management's  Discussion and
Analysis of Financial  Condition and Results of  Operations of Citizens  Savings
Bank of Frankfort -- Asset/Liability Management."

         Changes in interest rates also can affect the average life of loans and
mortgage-backed securities.  Historically lower interest rates in recent periods
have resulted in increased prepayments of loans and mortgage-backed  securities,
as borrowers refinanced their mortgages in order to reduce their borrowing cost.
Under these  circumstances,  we are subject to  reinvestment  risk to the extent
that we are not able to reinvest such  prepayments at rates which are comparable
to the rates on the prepaid loans or securities.

Nonresidential Real Estate and Multi-Family Lending

         As  of  March  31,  1997,  we  had   nonresidential   real  estate  and
multi-family loans of $846,000 and $1.6 million, respectively, or 2.3% and 4.2%,
respectively,   of  our  total  loan   portfolio  as  of  that  date.   Although
nonresidential  real estate and multi-family loans provide higher interest rates
and shorter terms, these loans have higher credit risks than one- to four-family
residential  loans.  Nonresidential  real  estate and  multi-family  loans often
involve large loan balances to single borrowers or groups of related  borrowers.
In addition, payment experience on loans secured by such properties is typically
dependent on the successful  operation of the properties and thus may be subject
to a greater  extent to adverse  conditions  in the real estate market or in the
general economy.  Accordingly, the nature of the loans makes them more difficult
for management to monitor and evaluate. Although none of our nonresidential real
estate  and  multi-family  loans was  non-performing  as of March 31,  1997,  if
borrowers  under these types of loans  develop  problems,  we may be required to
increase by a significant  amount our  allowance for loan losses  because of the
relatively  large size of these loans.  This, in turn, may result in significant
reductions in our net income. See "Business of Citizens--Lending Activities."

Dependence on President and Possible New Management

         Our  successful  operations  depend  to a  considerable  degree  on our
President,  Fred W.  Carter,  who is 65 years  of age.  We have  entered  into a
three-year  employment  agreement  with Mr.  Carter.  The  employment  agreement
requires  certain  payments  to Mr.  Carter if he is  terminated  by us or by an
entity that acquires us without "just  cause," or if Mr. Carter  terminates  the
employment  agreement  "for  cause."  The loss of Mr.  Carter's  services  could
adversely  affect us.  While the board of  directors  is seeking to attract  and
retain additional  management either as a successor or supplement to Mr. Carter,
there is no assurance that such  individuals  will be attracted or retained.  If
such  individuals  are retained,  their  participation  in our management  could
result  in  changes  to  our   operating   strategy   which  could   affect  our
profitability.  See  "Management  of Citizens  Savings  Bank of  Frankfort"  and
"Executive  Compensation  and  Related  Transactions  of  Citizens--  Employment
Contract."

Potential Impact of Future Changes in or the  Discontinuance  of the Business of
Citizens' Subsidiary

         Our service corporation  subsidiary,  CLSC, has historically engaged in
purchasing  and  subdividing  large  tracts of land and selling  the  subdivided
tracts. We utilize the sale of CLSC's properties to provide an additional source
of income.  During the fiscal  years  ended  June 30,  1996,  1995 and 1994,  we
realized net income (loss) of $24,000,  $2,000, and $(163),  respectively,  from
the operations of CLSC.  During the nine months ended March 31, 1997, net income
from the  operations  of CLSC was  $6,000.  Also at March  31,  1997,  we had an
investment  in CLSC of  $465,000  and  loans  outstanding  to CLSC of  $575,000.
Although  savings  associations  are  presently  permitted  under federal law to
invest in service  corporations that engage in real estate  development,  future
legislation  may require us either to convert to a state or national  commercial
bank charter or to divest of our  investments in  subsidiaries  with real estate
holdings.  In either  case,  we may be required to divest of our  investment  in
CLSC,  possibly  on  terms  which  could  result  in a loss to us,  and a future
reduction in our  earnings.  See  "Regulation."  In  addition,  our earnings are
affected by the  activities  of CLSC,  which are in turn  affected by underlying
economic factors such as interest rates,  levels of unemployment and the general
health of the local and national  economy.  See  "Business of  Citizens--Service
Corporation Subsidiary."

Intent to Remain Independent

         We  have  operated  as  an  independent   community   oriented  savings
association  since  1916.  It is our  intention  to  continue  to  operate as an
independent  community  oriented savings  association  following the Conversion.
Accordingly,  you are urged not to  subscribe  for shares of our Common Stock if
you are anticipating a quick sale by us. See "Business of Citizens."

Anti-Takeover  Provisions and Statutory Provisions That Could Discourage Hostile
Acquisitions of Control

   
         Provisions  in the Holding  Company's  articles of  incorporation,  the
corporation  law of the state of Indiana,  and certain  federal  regulations may
make it difficult and  expensive to pursue a tender offer,  change in control or
takeover attempt which we oppose. As a result,  shareholders who might desire to
participate  in such a transaction  may not have an  opportunity  to do so. Such
provisions  will also render the removal of the current  board of  directors  or
management of the Holding  Company,  or the  appointment of new directors to the
Board,  more difficult.  For example,  the Holding Company's Bylaws provide that
directors must be residents of Clinton County,  Indiana,  must have maintained a
deposit or loan relationship with us for at least 12 months and, with respect to
a  non-employee  director,  must have served as a member of a civic or community
organization  in Clinton  County for at least 12 months in the five-year  period
prior  to  being  nominated  to  the  Board.   Further   restrictions   include:
restrictions on the acquisition of the Holding  Company's equity  securities and
limitations on voting rights;  the classification of the terms of the members of
the board of directors; certain provisions relating to meetings of shareholders;
denial of cumulative  voting by shareholders  in the election of directors;  the
issuance  of  preferred  stock and  additional  shares of Common  Stock  without
shareholder approval;  and super majority provisions for the approval of certain
business  combinations.  These  provisions  may reduce the trading  price of our
stock. See "Restrictions on Acquisition of the Holding Company."
    

Possible Voting Control by Directors and Officers

   
         Our directors and  executive  officers  intend to subscribe for 170,000
shares of Common Stock which, at the midpoint of the Estimated  Valuation Range,
would  constitute  21.25% of the  outstanding  shares.  When aggregated with the
shares of Common Stock our executive  officers and  directors  expect to acquire
through the Stock Option Plan and RRP,  our  executive  officers  and  directors
would  own  approximately  256,800  shares  of  Common  Stock,  or  29.8% of the
outstanding  shares at the  midpoint  of the  Estimated  Valuation  Range.  This
    

<PAGE>

   
ownership  of Common Stock by our  management  could make it difficult to obtain
majority support for shareholder  proposals which are opposed by management.  In
addition,  our management would be able to block the approval of transactions or
actions  (i.e.,   business   combinations  and  amendment  to  our  articles  of
incorporation  and bylaws)  requiring  the  approval of 80% of the  shareholders
under the Holding Company's articles of incorporation.  See "Proposed  Purchases
by  Directors  and  Executive  Officers,"  "Executive  Compensation  and Related
Transactions of Citizens,"  "Description of Capital Stock," and "Restrictions on
Acquisition of the Holding Company."
    

Possible Dilutive Effect of RRP and Stock Options

         If the  Conversion  is completed and  shareholders  approve the RRP and
Stock  Option Plan,  we intend to issue  shares to our  officers  and  directors
through  these plans.  If the shares for the RRP are issued from our  authorized
but  unissued  stock,  your  ownership  percentage  could  be  diluted  by up to
approximately  3.9%. If the shares for the Stock Option Plan are issued from our
authorized by unissued stock,  your ownership  percentage could be diluted by up
to  approximately  3.3% at the midpoint of the  Estimated  Valuation  Range.  In
either  case,  the trading  price of our Common  Stock may be reduced.  See "Pro
Forma Data" and "Executive Compensation and Related Transactions of Citizens."

Financial Institution Regulation and Future of the Thrift Industry

         We are subject to extensive regulation, supervision, and examination by
the Office of Thrift  Supervision  ("OTS")  and the  Federal  Deposit  Insurance
Corporation (the "FDIC").  A bill has been introduced in the Congress that would
consolidate the OTS with the Office of the Comptroller of the Currency.  If this
statute is approved we could be forced to become a state or national  commercial
bank, and become subject to regulation by a different  government  agency. If we
become a  commercial  bank,  our  investment  authority  and the  ability of the
Holding Company to engage in diversified  activities,  including the real estate
development activities of CLSC, may be limited or prohibited, which could affect
our  profitability.  It is  impossible at this time to predict the impact of any
such legislation on our operations. See "Regulation."

Restrictions on Repurchase of Shares

         During the first year following the Conversion, the Holding Company may
not generally repurchase its shares except in unusual circumstances as permitted
by the OTS.  During each of the second and third years following the Conversion,
the Holding  Company may repurchase up to 5% of its outstanding  shares.  During
those periods,  if we decide that repurchases above those limits would be a good
use of funds,  we would not be able to do so,  without  obtaining  OTS approval.
There is no assurance that OTS approval would be given.  See "The  Conversion --
Restrictions on Repurchase of Stock by the Holding Company."

Competition

         We  experience  strong  competition  in our local  market  area in both
originating  loans and attracting  deposits,  primarily from  commercial  banks,
thrifts and credit unions.  Such competition may limit our growth in the future.
See "Competition."

Geographic Concentration of Loans

         Nearly all of our real estate  mortgage loans are secured by properties
located in Indiana,  mostly in Clinton  County.  A  weakening  in the local real
estate  market  or in the  local or  national  economy,  or a  reduction  in the
workforce  at the  manufacturing  facilities  in the  area  could  result  in an
increase in the number of  borrowers  who default on their loans and a reduction
in the value of the  collateral  securing  the  loans,  which  could  reduce our
earnings.

Risk of Delayed Offering

         Although we expect to complete the  Conversion  within the time periods
indicated in this  Prospectus,  it is possible that adverse market,  economic or
other factors could significantly delay the completion of the Conversion,  which
could significantly  increase our Conversion costs. In this case,  however,  you
would have the right to modify or  rescind  your  subscription  and to have your
subscription   funds  returned  to  you  promptly,   with  interest.   See  "The
Conversion."

Income Tax Consequences of Subscription Rights

         If the Internal Revenue Service were to determine that the subscription
rights offered to you in connection  with the Conversion  have an  ascertainable
value, your exercise of your subscription rights could result in the recognition
of taxable income. In the opinion of Keller & Company, Inc. ("Keller"), however,
the subscription rights do not have an ascertainable fair market value. See "The
Conversion -- Principal Effects of Conversion - Tax Effects."


<PAGE>

             PROPOSED PURCHASES BY DIRECTORS AND EXECUTIVE OFFICERS

         The  following  table sets forth the  approximate  purchases  of Common
Stock by each  director  and  executive  officer  and  their  Associates  in the
Conversion.  All shares will be purchased  for  investment  purposes and not for
purposes of resale.  The table assumes that 800,000  shares (the midpoint of the
Estimated  Value Range) of the Common Stock will be sold at $10.00 per share and
that sufficient shares will be available to satisfy subscriptions.

<TABLE>
<CAPTION>
                                                                       Aggregate                 Total
                                                                       Price of             Shares Proposed
                                                                       Intended            to be Subscribed             Percent
Name                       Position                                    Purchases                For (1)                of Shares
<S>                     <C>                                         <C>                         <C>                        <C>  
   
Robert F. Ayres            Director                                  $    50,000                 5,000                      .625%
Fred W. Carter             Director, President and                       200,000                20,000                     2.5
                           Chief Executive Officer
Perry W. Lewis             Director                                      200,000                20,000                     2.5
John J. Miller             Director                                      300,000                30,000                     3.75
Billy J. Wray              Director                                      200,000                20,000                     2.5
Ralph C. Hinshaw           Advisory Director                             200,000                20,000                     2.5
Rawl V. Ransom             Advisory Director                             100,000                10,000                     1.25
All Other Executive                                                      450,000                45,000                     5.625
   Officers                                                           ----------               -------                    ------
All Directors and                                                     $1,700,000               170,000                    21.25%
      Executive Officers                                              ==========               =======                    ====== 
      as a group (10 persons)(2)
</TABLE>
    

(1)      Does not include  shares  subject to stock options which may be granted
         under the Stock Option Plan,  or shares which may be awarded  under the
         RRP.

   
(2)      Assuming  that all shares  awarded  under the RRP are  purchased on the
         open  market  and upon (i) the full  vesting  of the  restricted  stock
         awards to directors and executive  officers  contemplated under the RRP
         and (ii) the exercise in full of all options  expected to be granted to
         directors  and  executive  officers  under the Stock Option  Plan,  all
         directors  and  executive  officers as a group would  beneficially  own
         243,780 shares (33.3%), 256,800 shares (29.8%), 269,820 shares (27.2%),
         and  284,793  shares  (25.0%)  upon  sales  at the  minimum,  midpoint,
         maximum,  and 15% above the maximum of the Estimated  Valuation  Range,
         respectively.  See "Executive  Compensation and Related Transactions of
         Citizens -- RRP," "-- Stock Option Plan."
    

                                CITIZENS BANCORP

         The Holding Company was formed in June, 1997 as an Indiana  corporation
to be the holding  company for Citizens.  The Holding Company has not engaged in
any significant  business to date and, for that reason, its financial statements
are not included herein.  The Holding Company has received approval from the OTS
to become a savings and loan holding  company  through the acquisition of all of
the capital stock of Citizens to be issued upon completion of the Conversion.

         The Holding  Company will  initially  receive 50% of the net Conversion
proceeds,  after providing for the loan to the Holding  Company's ESOP to permit
the ESOP to purchase  shares in the Conversion.  The holding  company  structure
will  provide the Holding  Company  with greater  flexibility  than  Citizens to
diversify its business activites,  either through  newly-formed  subsidiaries or
through  acquisitions.  The  Holding  Company  has no  present  plans  regarding
diversification,   acquisitions  or  expansion,  however.  The  Holding  Company
initially will not conduct any active business and does not intend to employ any
persons other than its officers,  although it may utilize our support staff from
time to time.

         The office of the Holding  Company is located at 60 South Main  Street,
P.O. Box 635, Frankfort, Indiana, 46041. The telephone number is (765) 654-8533.

                       CITIZENS SAVINGS BANK OF FRANKFORT

         We were  originally  organized as a  state-chartered  building and loan
association   in  1916  and  have  operated   since  then  as  an   independent,
community-oriented  savings  association.  In 1997,  we  converted  to a federal
charter,  retaining our name "Citizens  Savings Bank of Frankfort." We currently
conduct our business from a full-service  office located in Frankfort,  which is
located in Clinton  County,  Indiana.  We believe that we have developed a solid
reputation  among our loyal  customer base because of our commitment to personal
service  and our strong  support of the local  community.  We offer a variety of
lending,  deposit  and other  financial  services  to our retail and  commercial
customers.


<PAGE>

         We attract  deposits  from the general  public and  originate  mortgage
loans,  most of  which  are  secured  by one- to  four-family  residential  real
property  in Clinton  County.  We also offer  multi-family  loans,  construction
loans,  non-residential real estate loans, home equity loans and consumer loans,
including single-pay loans, loans secured by deposits, and installment loans. We
derive  most of our funds for lending  from  deposits  of our  customers,  which
consists  primarily  of  certificates  of deposit,  demand  accounts and savings
accounts.

         We have maintained a relatively  strong capital position by focusing on
residential  real estate mortgage lending in Clinton County,  Indiana.  At March
31, 1997,  we had total assets of $45.2  million,  deposits of $37.3 million and
retained income of $5.6 million,  or 12.3% of assets.  For the fiscal year ended
June 30, 1996,  we had net income of $479,000,  a return on assets of 1.2% and a
return  on  equity  of 9.5%.  We have  historically  experienced  very few asset
quality  problems in our total loan portfolio,  and at March 31, 1997, our ratio
of non-performing  assets to total assets was .45%. During the fiscal year ended
June 30, 1996, we recovered $12,000 of loans previously  charged off and did not
charge off any additional loans.

                                   MARKET AREA

     Our primary market area is Clinton County, Indiana.  Frankfort,  the county
seat of Clinton County,  is located in central  Indiana,  approximately 48 miles
northwest  of  Indianapolis  and  23  miles  southeast  of  Lafayette,  Indiana.
According to the U.S.  Bureau of Census,  the city of Frankfort had a population
of 14,754,  and Clinton  County had a population  of 30,974,  at the time of the
1990 census.

         According to the Indiana Department of Workforce Development, the total
work force in Clinton  County was  15,470 as of  January,  1997.  As of the same
date,  14,960  persons  were  employed,  resulting in an  unemployment  rate for
Clinton County of approximately 3.3%. As of the same date, the unemployment rate
for Indiana was 3.4%, and the nationwide  unemployment rate was 5.0%.  According
to the Bureau of the Census-County Business Patterns, approximately 31.1% of the
jobs in Citizens' market area were in the  manufacturing  sector,  approximately
27.5% of the jobs were in the services industry and approximately  18.5% were in
the  wholesale/retail  sector.  Other  significant  employer groups in Citizens'
market area include agriculture/mining and construction, each with approximately
7% of the work force.

         Clinton  County's  largest  employers are Mallory  Controls and Federal
Mogul,  each with  approximately700  employees,  and  Frito-Lay,  which  employs
approximately 1,300 persons in two plants.

     According  to the Data Users  Center and the CACI  Sourcebook,  average per
capita income for residents of Clinton County totaled $14,535 for 1996, compared
to $16,738 for the United  States and $15,275 for Indiana.  The 1996 average per
capita income for Clinton County residents,  however,  increased nearly 23% from
the average per capita income of $11,849 for 1990.  Median  household income for
residents of Clinton  County totaled  $32,305 for 1996,  compared to $26,148 for
1990.  Median household income for the United States and Indiana totaled $34,530
and $32,816, respectively, for 1996.

     According  to the  United  States  Department  of  Commerce  and  the  CACI
Sourcebook,  median housing values for Clinton County and Frankfort in 1990 were
$40,700 and  $36,100,  respectively.  This  compares to the  national  and state
medians of $79,100 and $53,500, respectively.

                                 USE OF PROCEEDS

         The  Holding  Company  will  retain  50% of the net  proceeds  from the
offering, after taking into account a loan to the ESOP, and will use the balance
of the  proceeds to  purchase  all of the  capital  stock  issued by Citizens in
connection with the Conversion.  A portion of the net proceeds to be retained by
the  Holding  Company  will be loaned  to our  employee  stock  plan to fund its
purchase of 8% of the shares of the Holding Company sold in the Conversion. On a
short-term  basis,  the  balance of the net  proceeds  retained  by the  Holding
Company initially may be invested in short-term investments. The Holding Company
may also use the  proceeds as a source of funds for the payment of  dividends to
shareholders  or for the  repurchase  of  shares of Common  Stock.  The  Holding
Company  will not take any action in  furtherance  of an  extraordinary  capital
distribution during the year following the Conversion.

   
         Citizens  intends to use a portion of the net proceeds that it receives
from the Holding  Company to make  adjustable-  and fixed-rate  mortgage  loans,
nonresidential  real  estate  loans and  consumer  loans to the extent  there is
demand for such loans and subject to market conditions.  Citizens may also use a
portion of the net proceeds to fund the purchase of 4% of the shares for the RRP
which we  anticipate  will be adopted  by our Board  following  the  Conversion,
subject to shareholder approval, and to repay some or all of its borrowings from
the FHLB of Indianapolis. We anticipate that the balance of the proceeds will be
used to purchase loan participations and possibly mortgage-backed  securities in
the secondary  market.  On an interim basis, we may use some of the net proceeds
to invest in U.S. government securities and other federal agency securities. See
"Business of Citizens -- Investments."
<PAGE>
    

         The following  table shows  estimated gross and net proceeds based upon
shares of Common Stock being sold in the  Conversion  at the minimum,  midpoint,
maximum and 15% above the maximum of the Estimated Valuation Range.

<TABLE>
<CAPTION>
                                                                                                              15% Above
                                              Minimum,              Midpoint,            Maximum,              Maximum,
                                               680,000               800,000              920,000              1,058,000
                                               Shares                Shares               Shares                Shares
                                            Sold at Price         Sold at Price        Sold at Price         Sold at Price
                                              of $10.00             of $10.00            of $10.00           of $10.00(2)
                                              ---------------------------------------------------------------------------
                                                                           (In thousands)
<S>                                          <C>                   <C>                   <C>                  <C>    
Gross Proceeds..........................       $6,800                $8,000                $9,200               $10,580
Less:
   Estimated Underwriting Commissions
   and Other Expenses(1) (2)............          433                   450                   467                   486
                                               ------                ------                ------               -------
Estimated net Conversion
   proceeds(1)..........................       $6,367                $7,550                $8,733               $10,094
                                               ======                ======                ======               =======
</TABLE>

(1)  In calculating  estimated net Conversion proceeds, it has been assumed that
     no sales will be made through selected dealers, that all shares are sold in
     the  Subscription  Offering,  that  executive  officers  and  directors  of
     Citizens and their  Associates  purchase  170,000 shares of Common Stock in
     the Conversion, and that the ESOP acquires 8% of the shares of Common Stock
     issued in the Conversion.

(2)  As adjusted  to give  effect to an  increase in the number of shares  which
     could occur due to an increase in the  Estimated  Valuation  Range of up to
     15% to reflect  changes in market and  financial  conditions  following the
     commencement of the Subscription  Offering and the Community  Offering,  if
     any.

     The  actual  net  proceeds  may  differ  from the  estimated  net  proceeds
calculated above for various reasons,  including  variances in the actual amount
of legal and accounting  expenses  incurred in connection  with the  Conversion,
commissions paid for sales made through other dealers,  and the actual number of
shares of Common  Stock sold in the  Conversion.  Any variance in the actual net
proceeds  from the  estimates  provided in the table above is not expected to be
material.

                                    DIVIDENDS

         Although  no  decision  has been  made yet  regarding  the  payment  of
dividends, the Holding Company may consider a policy of paying cash dividends on
the Common Stock following the Conversion.  Dividends, when and if paid, will be
subject  to  determination  and  declaration  by the Board of  Directors  in its
discretion,  which will take into  account  the Holding  Company's  consolidated
financial  condition and results of  operations,  tax  considerations,  industry
standards,  economic  conditions,  capital  levels,  regulatory  restrictions on
dividend payments by us to the Holding Company,  general business  practices and
other factors.  See "Regulation -- Savings  Association  Regulatory Capital" and
"-- Dividend Limitations."

         The Holding  Company is not subject to OTS regulatory  restrictions  on
the  payment  of  dividends  to its  shareholders  although  the  source of such
dividends will depend in part upon the receipt of dividends from us. The Holding
Company is subject, however, to the requirements of Indiana law, which generally
limit the payment of  dividends  to amounts  that will not affect the ability of
the Holding Company,  after the dividend has been distributed,  to pay its debts
in the ordinary  course of business and will not exceed the  difference  between
the Holding  Company's  total  assets and total  liabilities  plus  preferential
amounts payable to shareholders  with rights superior to those of the holders of
Common Stock.

         In addition to the  foregoing,  the portion of our  earnings  which has
been  appropriated  for bad debt  reserves and  deducted for federal  income tax
purposes  cannot  be used by us to pay cash  dividends  to the  Holding  Company
without the payment of federal income taxes by us at the then current income tax
rate on the amount  deemed  distributed,  which would  include the amount of any
federal income taxes attributable to the distribution.  See "Taxation -- Federal
Taxation"  and Note 9 to the  Consolidated  Financial  Statements.  The  Holding
Company  does not  contemplate  any  distribution  by us that would  result in a
recapture of our bad debt reserve or otherwise create federal tax liabilities.

                           MARKET FOR THE COMMON STOCK

         The  Holding  Company  has never  issued  Common  Stock to the  public.
Consequently,  there is no established  market for the Common Stock. The Holding
Company  intends  to list the  Common  Stock  over-the-counter  through  the OTC

<PAGE>

   
"Electronic  Bulletin  Board," and the Holding  Company  intends to request that
Trident Securities Inc. ("Trident  Securities") undertake to match offers to buy
and offers to sell the Common  Stock.  Trident  Securities  has no obligation to
match offers to buy and offers to sell and may cease doing so at any time. There
can be no assurance that timely or accurate  quotations will be available on the
OTC "Electronic Bulletin Board." In addition,  the existence of a public trading
market will depend upon the  presence in the market of both  willing  buyers and
willing sellers at any given time. The presence of a sufficient number of buyers
and sellers at any given time is a factor over which neither the Holding Company
nor any broker or dealer has  control.  Due to the  relatively  small  number of
shares of Common Stock being offered in the Conversion and the  concentration of
ownership, it is unlikely that an active or liquid trading market for the Common
Stock will be developed and be maintained. Further, the absence of an active and
liquid  trading  market may make it  difficult  to sell the Common Stock and may
have an  adverse  effect on the price of the  Common  Stock.  Purchasers  should
consider the potentially  illiquid and long-term  nature of their  investment in
the shares offered hereby.
    

         The  aggregate  price of the Common Stock is based upon an  independent
appraisal of the pro forma market value of the Common Stock. However,  there can
be no assurance that an investor will be able to sell the Common Stock purchased
in the Conversion at or above the Purchase Price.

                                   COMPETITION

         We originate  most of our loans to and accept most of our deposits from
residents of Clinton County, Indiana. We are subject to competition from various
financial  institutions,  including state and national banks,  state and federal
savings  associations,  credit unions, and certain  nonbanking  consumer lenders
that  provide  similar  services  in Clinton  County with  significantly  larger
resources  than are  available to us. In total,  there are five other  financial
institutions  located in Clinton County. We also compete with money market funds
with respect to deposit  accounts and with  insurance  companies with respect to
individual retirement accounts.

         The primary factors  influencing  competition for deposits are interest
rates,  service  and  convenience  of  office  locations.  We  compete  for loan
originations  primarily  through the efficiency and quality of the services that
we  provide  borrowers  and  through  interest  rates  and  loan  fees  charged.
Competition  is affected by, among other  things,  the general  availability  of
lendable funds,  general and local economic  conditions,  current  interest rate
levels, and other factors that we cannot readily predict.

                                 CAPITALIZATION

         The following table presents our historical capitalization at March 31,
1997, and the pro forma consolidated capitalization of the Holding Company as of
that date,  giving effect to the sale of Common Stock offered by this Prospectus
based on the  minimum,  midpoint,  maximum  and 15%  above  the  maximum  of the
Estimated Valuation Range, and subject to the other assumptions set forth below.
The pro forma  data set forth  below may  change  significantly  at the time the
Holding Company  completes the Conversion due to, among other factors,  a change
in the Estimated  Valuation Range or a change in the current estimated  expenses
of the  Conversion.  If the  Estimated  Valuation  Range changes so that between
680,000 and 1,058,000 shares are not sold in the Conversion,  subscriptions will
be returned to  subscribers  who do not  affirmatively  elect to continue  their
subscriptions during the offering at the revised Estimated Valuation Range.

<PAGE>

<TABLE>
<CAPTION>
                                                                                     Pro Forma Holding Company
                                                                                  Capitalization Based on Sale of
                                                                    680,000          800,000           920,000         1,058,000
                                                                    Shares           Shares            Shares           Shares
                                                                    Sold at          Sold at           Sold at          Sold at
                                                 Citizens          Price of         Price of          Price of         Price of
                                                Historical          $10.00           $10.00            $10.00         $10.00 (6)
                                                ----------          ------           ------            ------         ----------
                                                                                  (In thousands)
<S>                                              <C>              <C>              <C>               <C>              <C>
Deposits (1).....................................   $37,255          $37,255          $37,255           $37,255          $37,255
Federal Home Loan Bank advances..................  $  2,000      $       ---      $       ---       $       ---      $       ---
Capital and retained earnings:
  Preferred stock, without par
   value, 2,000,000 shares
   authorized, none issued.......................  $    ---      $       ---      $        ---       $       ---      $       ---
  Common Stock, without par
   value, 5,000,000 shares
   authorized; indicated number
   of shares assumed outstanding (2) ............       ---            6,367            7,550             8,733           10,094
  Additional paid in capital.....................       ---              ---              ---               ---              ---
  Retained earnings and net unrealized losses
   on securities available for sale  (3).........     5,564            5,564            5,564             5,564            5,564
Common Stock acquired by ESOP(4) ................       ---             (544)            (640)             (736)            (846)
  Common Stock acquired by the RRP (5)...........       ---             (272)            (320)             (368)            (423)
                                                   --------          -------          -------           -------          -------
Total capital and retained earnings..............  $  5,564          $11,115          $12,154           $13,193          $14,388
                                                   ========          =======          =======           =======          =======

</TABLE>

(1)  Excludes  accrued  interest.  Withdrawals  from  deposit  accounts  for the
     purchase of Common Stock are not reflected.  Such  withdrawals  will reduce
     pro forma deposits by the amount thereof.

(2)  The number of shares to be issued in the  Conversion  may be  increased  or
     decreased based on market and financial  conditions prior to the completion
     of the  Conversion.  Assumes  estimated  expenses  of  $433,400,  $450,000,
     $466,600  and  $485,600 at the  minimum,  midpoint,  maximum  and  adjusted
     maximum  of the  Estimated  Valuation  Range,  respectively.  See  "Use  of
     Proceeds."

(3)  Retained  earnings are  substantially  restricted.  See Note 9 to Citizens'
     Consolidated  Financial  Statements.  See also "The Conversion -- Principal
     Effects of Conversion -- Effect on Liquidation  Rights."  Retained earnings
     do not reflect the federal income tax  consequences  of the  restoration to
     income of Citizens'  special bad debt reserve for income tax purposes which
     would  be  required  in  the  unlikely  event  of  a  liquidation  or  if a
     substantial  portion of retained earnings were otherwise used for a purpose
     other  than  absorption  of bad  debt  losses  and will be  required  as to
     post-1987  reserves under a recently  enacted law. See "Taxation -- Federal
     Taxation."  Equity  capital  includes  retained  earnings  decreased by net
     unrealized losses on securities available for sale.

(4)  Assumes  purchases  by the ESOP of a number  of  shares  equal to 8% of the
     shares issued in the Conversion.  The funds used to acquire the ESOP shares
     will be borrowed from the Holding Company.  See "Use of Proceeds." Citizens
     intends  to make  contributions  to the  ESOP  sufficient  to  service  and
     ultimately  retire  its debt.  The  Common  Stock  acquired  by the ESOP is
     reflected  as  a  reduction  of   shareholders'   equity.   See  "Executive
     Compensation  and  Related  Transactions  of  Citizens  --  Employee  Stock
     Ownership Plan and Trust."

   
(5)  Assuming the receipt of shareholder  approval,  the Holding Company intends
     to implement the RRP. Assuming such  implementation,  the RRP will purchase
     an amount of shares equal to 4% of the Common Stock sold in the  Conversion
     for issuance to directors and officers of the Holding Company and Citizens.
     Such shares may be purchased from  authorized but unissued shares or on the
     open  market.  The  Holding  Company  currently  intends  that the RRP will
     purchase  the  shares  on the  open  market.  Under  the  terms of the RRP,
     assuming it is adopted within one year of the Conversion,  shares will vest
     at the rate of 20% per year.  The Common  Stock to be  purchased by the RRP
     represents  unearned  compensation  and  is,  accordingly,  reflected  as a
     reduction to pro forma shareholders'  equity. As shares of the Common Stock
     granted  pursuant to the RRP vest, a corresponding  reduction in the charge
     against  capital  will occur.  In the event that  authorized  but  unissued
     shares  are  acquired,  the  interests  of  existing  shareholders  will be
     diluted.  Assuming that 800,000 shares of Common Stock, the midpoint of the
     Estimated Valuation Range, are issued in the Conversion and that all awards
     under the RRP are from authorized but unissued shares,  the Holding Company
     estimates  that the per share  book  value for the  Common  Stock  would be
     diluted $.60 per share, or 3.85% on a pro forma basis as of March 31, 1997,
     at the midpoint of the Estimated  Valuation  Range.  The dilution  would be
     $.64 per  share  (3.85%)  and $.57 per share  (3.85%)  at the  minimum  and
     maximum  levels,  respectively,  of the Estimated  Valuation Range on a pro
     forma basis as of March 31, 1997.
    

(6)  As adjusted  to give  effect to an  increase in the number of shares  which
     could occur due to an increase in the  Estimated  Valuation  Range of up to
     15% to reflect  changes in market and  financial  conditions  following the
     commencement of the Subscription Offering and Community Offering, if any.


<PAGE>

                                 PRO FORMA DATA

         The following table sets forth the pro forma combined  consolidated net
income of the Holding  Company for the nine months  ended March 31, 1997 and for
the  year  ended  June 30,  1996 as  though  the  Conversion  offering  had been
consummated at the beginning of those periods,  respectively, and the investable
net proceeds had been invested at 6.02% for the nine months ended March 31, 1997
and 5.74% for the year  ended  June 30,  1996 (the  "risk  free"  interest  rate
available on 1-year U.S. Treasury Bills as of these respective periods end). The
pro forma after-tax  return for the Holding  Company on a consolidated  basis is
assumed to be 3.61% for the nine  months  ended March 31, 1997 and 3.44% for the
year ended June 30, 1996, after giving effect to (i) the yield on investable net
proceeds  from the  Conversion  offering  and (ii)  adjusting  for taxes using a
federal  statutory tax rate of 34% and a net state statutory  income tax rate of
6%. Historical and per share amounts have been calculated by dividing historical
amounts and pro forma amounts by the indicated  number of shares of Common Stock
assuming  that such  number of shares had been  outstanding  during  each of the
entire periods.

         Book value  represents  the  difference  between  the stated  amount of
consolidated assets and consolidated liabilities of the Holding Company computed
in accordance with generally accepted accounting principles. Book value does not
necessarily  reflect  current  market  value of assets and  liabilities,  or the
amounts, if any, that would be available for distribution to shareholders in the
event of liquidation.  See "The Conversion -- Principal Effects of Conversion --
Effect on  Liquidation  Rights."  Book value also does not  reflect  the federal
income tax  consequences  of the  restoration  to income of our special bad debt
reserves for income tax purposes,  which would be required in the unlikely event
of liquidation or if a substantial  portion of retained  earnings were otherwise
used for a purpose other than  abosorption of bad debt losses.  See "Taxation --
Federal  Taxation."  Pro forma book value  includes  only net proceeds  from the
Conversion offering as though it occurred as of the indicated dates and does not
include earnings on the proceeds for the periods then ended.

         The pro forma net income derived from the  assumptions  set forth above
should not be considered  indicative of the actual  results of operations of the
Holding  Company that would have been attained for any period if the  Conversion
had  been  actually  consummated  at the  beginning  of  such  periods  and  the
assumptions  regarding investment yields should not be considered  indicative of
the actual yield expected to be achieved during any future period. The pro forma
book values at the dates  indicated  should not be considered as reflecting  the
potential  trading  value  of  the  Holding  Company's  stock.  There  can be no
assurance  that an investor  will be able to sell the Common Stock  purchased in
the  Conversion  at prices  within the range of the pro forma book values of the
Common Stock or at or above the Purchase Price.
<PAGE>
<TABLE>
<CAPTION>

                                              680,000 Shares                800,000 Shares                920,000 Shares   
                                                  Sold at                       Sold at                      Sold at         
                                             $10.00 Per Share              $10.00 Per Share             $10.00 Per Share   
                                          Nine Months    Year           Nine Months   Year          Nine Months     Year   
                                              ended      ended             ended      ended            ended        ended         
                                             3/31/97    6/30/96           3/31/97    6/30/96          3/31/97      6/30/96       
                                             -------    -------           -------    -------          -------      -------   
                                                                         (In thousands, except share data)                      
<S>                                         <C>           <C>           <C>           <C>           <C>           <C>        

Gross proceeds...........................   $   6,800     $   6,800     $   8,000     $   8,000     $   9,200     $   9,200  
Less offering expenses ..................        (433)         (433)         (450)         (450)         (467)         (467) 
                                              -------       -------       -------      --------       -------       -------  
Estimated net conversion proceeds (2) ...       6,367         6,367         7,550         7,550         8,733         8,733  
                                                                                                                             
   
  Less:
   Common Stock acquired
     by ESOP (3) ........................        (544)         (544)         (640)         (640)         (736)         (736) 
   Common Stock acquired
     by the RRP (4) .....................        (272)         (272)         (320)         (320)         (368)         (368) 
                                              -------       -------       -------      --------       -------       -------  
Investable net proceeds .................   $   5,551     $   5,551     $   6,590     $   6,590     $   7,629     $   7,629  
                                              =======       =======       =======      ========       =======       =======  
Consolidated net income:
  Historical ............................   $     244     $     479     $     244     $     479     $     244     $     479  
  Pro forma income on investable
   net proceeds (5) .....................         150           191           179           227           207           263  
  Pro forma ESOP adjustment (3) .........         (24)          (33)          (29)          (38)          (33)          (44) 
Pro forma RRP adjustment (4) ............         (24)          (33)          (29)          (38)          (33)          (44) 
                                              -------       -------       -------      --------       -------       -------  
  Pro forma net income ..................   $     346     $     604     $     365     $     630     $     385     $     654  
                                              =======       =======       =======      ========       =======       =======  
Consolidated earnings per share (7)(8):
  Historical ............................   $    0.39     $    0.76     $    0.33     $    0.65     $    0.29     $    0.56  
  Pro forma income on investable
   net proceeds .........................        0.24          0.31          0.24          0.31          0.24          0.31  
  Pro forma ESOP adjustment (3) .........       (0.04)        (0.05)        (0.04)        (0.05)        (0.04)        (0.05) 
  Pro forma RRP adjustment (4) ..........       (0.04)        (0.05)        (0.04)        (0.05)        (0.04)        (0.05) 
                                              -------       -------       -------      --------       -------       -------  
  Pro forma earnings per share ..........   $    0.55     $    0.97     $    0.49     $    0.86     $    0.45     $    0.77  
                                              =======       =======       =======      ========       =======       =======  
Consolidated book value (6) :
  Historical ............................   $   5,564     $   5,269     $   5,564     $   5,269     $   5,564     $   5,269  
  Estimated net conversion proceeds (2) .       6,367         6,367         7,550         7,550         8,733         8,733  
  Less:
   Common Stock acquired
     by ESOP (3) ........................        (544)         (544)         (640)         (640)         (736)         (736) 
   Common Stock acquired
     by the RRP (4) .....................        (272)         (272)         (320)         (320)         (368)         (368) 
                                              -------       -------       -------      --------       -------       -------  
  Pro forma book value ..................   $  11,115     $  10,820     $  12,154     $  11,859     $  13,193     $  12,898  
                                              =======       =======       =======      ========       =======       =======  
Consolidated book value per share(8):
  Historical ............................   $    8.18     $    7.75     $    6.96     $    6.59     $    6.05     $    5.73  
  Estimated net conversion proceeds
   per share ............................        9.36          9.36          9.44          9.44          9.49          9.49  
  Less:
   Common Stock acquired
     by the ESOP (3) ....................       (0.80)        (0.80)        (0.80)        (0.80)        (0.80)        (0.80) 
   Common Stock acquired
     by the RRP (4) .....................       (0.40)        (0.40)        (0.40)        (0.40)        (0.40)        (0.40) 
                                              -------       -------       -------      --------       -------       -------  
  Pro forma book value per share ........   $   16.34     $   15.91     $   15.20     $   14.83     $   14.34     $   14.02  
                                              =======       =======       =======      ========       =======       =======  
Offering price as a percentage of pro
  forma book value per share ............       61.22%        62.89%        65.78%        67.46%        69.73%        71.38% 
                                              =======       =======       =======      ========       =======       =======  
Ratio of offering price to pro forma
  earnings per share ....................       18.18x        10.31x        20.41x        11.63x        22.22x        12.98x 
                                              =======       =======       =======      ========       =======       =======  
Number of shares used in
  calculating EPS (7) ...................     631,040       631,040       742,400       742,400       853,760       853,760  
                                              =======       =======       =======      ========       =======       =======  
Number of shares used in
  calculating book value per share ......     680,000       680,000       800,000       800,000       920,000       921,000  
                                              =======       =======       =======      ========       =======       =======  
    

</TABLE>

<PAGE>


   
                                               1,058,000 Shares (1)     
                                                      Sold at           
                                                 $10.00 Per Share       
                                             Nine Months     Year         
                                                ended        ended        
                                               3/31/97      6/30/96       
                                               -------      -------       
Gross proceeds...........................   $  10,580     $  10,580     
Less offering expenses ..................        (486)         (486)    
                                            ---------      ---------    
Estimated net conversion proceeds (2) ...      10,094        10,094     
  Less:                                                                 
   Common Stock acquired                                                
     by ESOP (3) ........................        (846)         (846)    
   Common Stock acquired                                                
     by the RRP (4) .....................        (423)         (423)    
                                            ---------      ---------    
Investable net proceeds .................   $   8,825     $   8,825     
                                            =========      =========    
Consolidated net income:                                                
  Historical ............................   $     244     $     479     
  Pro forma income on investable                                        
   net proceeds (5) .....................         239           304     
  Pro forma ESOP adjustment (3) .........         (38)          (51)    
Pro forma RRP adjustment (4) ............         (38)          (51)    
                                            ---------      ---------    
  Pro forma net income ..................   $     407     $     681     
                                            =========      =========    
Consolidated earnings per share (7)(8):                                 
  Historical ............................   $    0.25     $    0.49     
  Pro forma income on investable                                        
   net proceeds .........................        0.24          0.32     
  Pro forma ESOP adjustment (3) .........       (0.04)        (0.05)    
  Pro forma RRP adjustment (4) ..........       (0.04)        (0.05)    
                                            ---------      ---------    
  Pro forma earnings per share ..........   $    0.41     $    0.71     
                                            =========      =========    
Consolidated book value (6) :                                           
  Historical ............................   $   5,564     $   5,269     
  Estimated net conversion proceeds (2) .      10,094        10,094     
  Less:                                                                 
   Common Stock acquired                                                
     by ESOP (3) ........................        (846)         (846)    
   Common Stock acquired                                                
     by the RRP (4) .....................        (423)         (423)    
                                            ---------      ---------    
  Pro forma book value ..................   $  14,389     $  14,094     
                                            =========      =========    
Consolidated book value per share(8):                                   
  Historical ............................   $    5.26     $    4.98     
  Estimated net conversion proceeds                                     
   per share ............................        9.54          9.54     
  Less:                                                                 
   Common Stock acquired                                                
     by the ESOP (3) ....................       (0.80)        (0.80)    
   Common Stock acquired                                                
     by the RRP (4) .....................       (0.40)        (0.40)    
                                            ---------      ---------    
  Pro forma book value per share ........   $   13.60     $   13.32     
                                            =========      =========    
Offering price as a percentage of pro                                   
  forma book value per share ............       73.53%        75.07%    
                                            =========      =========    
Ratio of offering price to pro forma                                    
  earnings per share ....................       24.39x         14.08x   
                                            =========      =========    
Number of shares used in                                                
  calculating EPS (7) ...................     981,824        981,824    
                                            =========      =========    
Number of shares used in                                                
  calculating book value per share ......   1,058,000      1,058,000    
                                            =========      =========    
    


(Footnotes on following page.)

<PAGE>

(1)      As adjusted to give effect to an increase in the number of shares which
         could occur due to an increase in the Estimated  Valuation  Range of up
         to 15% to reflect changes in market and financial  conditions following
         commencement of the Subscription  Offering and the Community  Offering,
         if any.

(2)      See  "Use of  Proceeds"  for  assumptions  utilized  to  determine  the
         investable net proceeds of the sale of Common Stock.

(3)      It is  assumed  that 8% of the  shares  of Common  Stock  issued in the
         Conversion will be purchased by the ESOP. The funds used to acquire the
         ESOP shares will be borrowed by the ESOP from the Holding  Company (see
         "Use of Proceeds").  Citizens  intends to make annual  contributions to
         the ESOP in an  amount at least  equal to the  principal  and  interest
         requirements on the debt.  Citizens' total annual expense in payment of
         the ESOP debt is based upon 10 equal annual  installments  of principal
         with an assumed tax benefit of 40%.  The pro forma net income  assumes:
         (i) Citizens'  total  contributions  are equivalent to the debt service
         requirement for the year, and (ii) the effective tax rate applicable to
         the debt was 40%.  Expense  for the ESOP will be based on the number of
         shares  committed  to be released to  participants  for the year at the
         average  market  value of the  shares  during  the  year.  Accordingly,
         Citizens'  total  annual  expense in payment of the ESOP for such years
         may be  higher  than  that  discussed  above.  The  loan to the ESOP is
         reflected as a reduction of shareholders' equity.

   
(4)      Assuming  the receipt of  shareholder  approval,  the  Holding  Company
         intends to implement  the RRP.  Assuming such  implementation,  the RRP
         will  purchase an amount of shares equal to 4% of the Common Stock sold
         in the Conversion for issuance to directors and officers of the Holding
         Company and Citizens.  Such shares may be purchased from authorized but
         unissued shares or on the open market.  The Holding  Company  currently
         intends that the RRP will  purchase the shares on the open market,  and
         the  estimated  net  Conversion  proceeds  have  been  reduced  for the
         purchase of the shares in determining  estimated proceeds available for
         investment.  Under the terms of the RRP,  if it is  adopted  within one
         year of the Conversion, shares will vest at the rate of 20% per year. A
         tax benefit of 40% has been  assumed.  The Common Stock to be purchased
         by the  RRP  represents  unearned  compensation  and  is,  accordingly,
         reflected as a reduction to pro forma  shareholders'  equity. As shares
         of the Common Stock granted  pursuant to the RRP vest, a  corresponding
         reduction in the charge against  capital will occur.  In the event that
         authorized  but unissued  shares are acquired by the RRP, the interests
         of existing shareholders will be diluted.  Assuming that 800,000 shares
         of Common  Stock are  issued in the  Conversion,  the  midpoint  of the
         Estimated  Valuation  Range, and that all awards under the RRP are from
         authorized but unissued shares,  the Holding Company estimates that the
         per share  book value for the Common  Stock  would be diluted  $.60 per
         share,  or 3.85% on a pro  forma  basis as of March  31,  1997,  at the
         midpoint of the Estimated  Valuation  Range. The dilution would be $.64
         per share (3.85%) and $.57 per share (3.85%) at the minimum and maximum
         levels,  respectively,  of the Estimated Valuation Range on a pro forma
         basis as of March 31, 1997.
    

(5)      Assuming  investable net proceeds had been invested since the beginning
         of the period at 6.02% for the nine  months  ended  March 31,  1997 and
         5.74% for the year ended June 30, 1996 (the "risk free"  interest  rate
         available on 1-year U.S.  Treasury Bills as of these respective  dates)
         and an assumed effective tax rate of 40%.

(6)      Book value represents the excess of assets over liabilities. The effect
         of the liquidation account is not reflected in these computations. (For
         additional  information  regarding the  liquidation  account,  see "The
         Conversion -- Principal  Effects of Conversion -- Effect on Liquidation
         Rights.")

(7)      The  number  of  shares  used in  calculating  earnings  per  share was
         calculated  using the  indicated  number of shares sold  reduced by the
         assumed  number of ESOP shares that would be  unallocated at the end of
         the first  allocation  period.  Allocation of ESOP shares is assumed to
         occur on the first day of the fiscal year.

   
(8)      Assuming  the  receipt  of  shareholder  approval  at a meeting  of the
         Holding  Company's  shareholders held at least six months following the
         Conversion,  the Holding  Company intends to implement the Stock Option
         Plan. Assuming such implementation, Common Stock in an aggregate amount
         equal to 10% of the shares  issued in the  Conversion  will be reserved
         for  issuance by the  Holding  Company  upon the  exercise of the stock
         options  granted  under the Stock Option Plan. No effect has been given
         to the shares of Common Stock  reserved  for  issuance  under the Stock
         Option Plan. Upon the exercise of stock options granted under the Stock
         Option Plan, the interest of existing shareholders will be diluted. The
         Holding Company  estimates that the per share book value for the Common
         Stock would be diluted $.51 per share, or 3.26% on a pro forma basis as
         of March 31,  1997,  assuming  the  issuance  of 800,000  shares in the
         Conversion,  the midpoint of the  Estimated  Valuation  Range,  and the
         exercise of 80,000  options at an  exercise  price of $10.00 per share.
         This  dilution  further  assumes  that the shares  will be issued  from
         authorized,  but unissued, shares. The dilution would be $.71 per share
         (4.24%) and $.38 per share  (2.57%) at the minimum and maximum  levels,
         respectively,  of the Estimated Valuation Range on a pro forma basis as
         of March 31, 1997.
    

Regulatory Capital Compliance

     The  following  table  compares  our  historical  and pro forma  regulatory
capital  levels as of March 31, 1997 to our capital  requirements  after  giving
effect to the Conversion.

<TABLE>
<CAPTION>
                                                                     At March 31, 1997
                                                                     Pro Forma Capital Based on Sale of
                                                     680,000 Shares   800,000  Shares   920,000  Shares 1,058,000 Shares
                                      Citizens      Sold at Price of Sold at Price of  Sold at Price of Sold at Price of
                                     Historical          $10.00           $10.00            $10.00           $10.00
                                   Amount   Ratio   Amount    Ratio   Amount    Ratio  Amount    Ratio   Amount   Ratio
                                   ------   -----   ------    -----   ------    -----  ------    -----   ------   -----
                                                                  (Dollars in thousands)
Equity capital based upon
   generally accepted
<S>                                <C>     <C>       <C>    <C>       <C>      <C>      <C>     <C>     <C>      <C>  
   
   accounting principles........   $5,564  12.6%     $8,476 19.2%     $9,019   20.4%    $9,563  21.6%   $10,188  23.0%
                                   ======   ===      ====== ====      ======   ====     ======  ====   ========  ==== 
Tangible capital :
   Historical or
     pro forma..................   $4,529  10.2%     $7,441 16.8%     $7,984   18.0%    $8,528  19.3%  $  9,153  20.7%
   Required.....................      664   1.5         736  1.5         754    1.5        772   1.5        793   1.5
                                   ------   ---      ------ ----      ------   ----     ------  ----   --------  ---- 
     Excess.....................   $3,865   8.7%     $6,705 15.3%     $7,230   16.5%    $7,756  17.8%  $  8,360  19.2%
                                   ======   ===      ====== ====      ======   ====     ======  ====   ========  ==== 
Core capital :
   Historical or
     pro forma .................   $4,529  10.2%     $7,441 16.8%     $7,984   18.0%    $8,528  19.3%  $  9,153  20.7%
   Required.....................    1,328   3.0       1,472  3.0       1,508    3.0      1,544   3.0      1,585   3.0
                                   ------   ---      ------ ----      ------   ----     ------  ----   --------  ---- 
     Excess.....................   $3,201   7.2%     $5,969 13.8%     $6,476   15.0%    $6,984  16.3%  $  7,568  17.7%
                                   ======   ===      ====== ====      ======   ====     ======  ====   ========  ==== 
Risk-based capital:
   Historical or
     pro forma .................   $4,701  17.9%     $7,613 27.7%     $8,156   29.4%    $8,700  31.1%  $  9,325  33.0%
   Required.....................    2,098   8.0       2,200  8.0       2,219    8.0      2,238   8.0      2,260   8.0
                                   ------   ---      ------ ----      ------   ----     ------  ----   --------  ---- 
     Excess.....................   $2,603   9.9%     $5,413 19.7%     $5,937   21.4%    $6,462  23.1%  $  7,065  25.0%
                                   ======   ===      ====== ====      ======   ====     ======  ====   ========  ==== 
</TABLE>
- ----------------------
(1)      As adjusted to give effect to an increase in the number of shares which
         could occur due to an increase in the Estimated  Valuation  Range of up
         to 15% to reflect changes in market and financial  conditions following
         commencement of the Subscription  Offering and the Community  Offering,
         if any.
    

(2)      Tangible  and core capital  levels are shown as a  percentage  of total
         assets;  risk-based  capital  levels  are  shown  as  a  percentage  of
         risk-weighted assets.

(3)      Pro  forma  risk-based  capital  amounts  and  percentages  assume  net
         proceeds have been invested in 20% risk-weighted assets. Computation of
         ratios are based on historical adjusted total assets of $44,262,000 and
         risk-weighted assets of $26,221,000.

(4)      Historical tangible and core capital represent equity capital minus the
         investment in Citizens Loan and Service Corp. of  $1,043,000,  which is
         non-includable for regulatory capital purposes,  plus  non-withdrawable
         deposit accounts of $8,000 which are includable. 

<PAGE>


                                 THE CONVERSION

         THE BOARDS OF DIRECTORS OF CITIZENS AND THE HOLDING COMPANY AND THE OTS
HAVE  APPROVED  THE PLAN  SUBJECT TO THE  PLAN'S  APPROVAL  BY OUR  MEMBERS AT A
SPECIAL  MEETING OF MEMBERS,  AND SUBJECT TO THE  SATISFACTION  OF CERTAIN OTHER
CONDITIONS IMPOSED BY THE OTS IN ITS APPROVAL.  OTS APPROVAL,  HOWEVER, DOES NOT
CONSTITUTE A RECOMMENDATION OR ENDORSEMENT OF THE PLAN BY THE OTS.

General

   
         On April 9, 1997,  our Board of Directors  adopted a Plan of Conversion
(the "Plan")  pursuant to which we will convert  from a federal  mutual  savings
bank to a federal stock savings bank,  and become a  wholly-owned  subsidiary of
the Holding  Company.  The  Conversion  will  include  adoption of the  proposed
Federal  Stock  Charter and Bylaws which will  authorize the issuance of capital
stock by us.  Under the Plan,  our  capital  stock is being sold to the  Holding
Company  and the Common  Stock of the  Holding  Company is being  offered to our
customers  and then to the public.  The Plan has also been  approved by the OTS,
subject to approval  of the Plan by our  members.  A Special  Meeting of Members
(the  "Special  Meeting")  has been  scheduled for that purpose on September 11,
1997. The approval of the Plan by the OTS does not  constitute a  recommendation
or endorsement of the Plan by the OTS.
    

         We have mailed to each person eligible to vote at the Special Meeting a
proxy  statement  (the  "Proxy   Statement").   The  Proxy  Statement   contains
information  concerning the business  purposes of the Conversion and the effects
of the Plan  and the  Conversion  on  voting  rights,  liquidation  rights,  the
continuation of our business and existing savings  accounts,  FDIC insurance and
loans.  The Proxy  Statement  also describes the manner in which the Plan may be
amended or terminated.

         The following is a summary of all of the material  aspects of the Plan,
the  Subscription  Offering,  and the  Community  Offering.  The Plan  should be
consulted for a more detailed description of its terms.

Reasons for Conversion

         As a stock  institution,  we will be  structured  in the  form  used by
commercial  banks,  most  business  entities,  and a growing  number of  savings
associations. Converting to the stock form is intended to have a positive effect
on our future  growth and  performance  by: (i)  affording  our  depositors  and
employees the  opportunity  to become  shareholders  of the Holding  Company and
thereby  participate  more  directly  in our  future and the  Holding  Company's
future;  (ii) providing the Holding Company with the flexibility to grow through
mergers and acquisitions by permitting the offering of equity  participations to
the shareholders of acquired companies;  (iii) providing substantially increased
net worth and equity  capital for  investment  in our  business,  thus  enabling
management to pursue new and additional lending and investment opportunities and
to expand  operations;  and (iv)  providing  future  access to  capital  markets
through the sale of stock of the Holding Company in order to generate additional
capital to accommodate  or promote future growth.  We believe that the increased
capital and operating  flexibility will enhance our  competitiveness  with other
types of financial  services  organizations.  Although our current members will,
upon Conversion,  lose the voting and liquidation  rights they presently have as
members (except to the limited extent of their rights in the liquidation account
established  in the  Conversion),  they are being  offered a  priority  right to
purchase  shares in the  Conversion  and thereby  obtain voting and  liquidation
rights in the Holding Company.

         The net  proceeds to us from the sale of Common Stock  offered  hereby,
after  retention by the Holding  Company of 50% of the net proceeds after taking
into  consideration  the loan to the ESOP,  will increase our existing net worth
and thus  provide an even  stronger  capital  base to support  our  lending  and
investment  activities.  Although  our  regulatory  capital  at March 31,  1997,
exceeded our regulatory  capital  requirements,  our Board of Directors believes
that it is desirable to increase  regulatory  capital in view of the competitive
and changing  financial  conditions in which we operate and the higher levels of
capital  required  by the  OTS,  and  to  enable  us to  take  advantage  of new
opportunities  that may arise. In addition,  the Conversion will provide us with
new  opportunities  to attract and retain talented and experienced  personnel by
offering stock incentive programs.

         Our  Board of  Directors  believes  that the  Conversion  to a  holding
company  structure  is the best  way to  enable  us to  diversify  our  business
activities should we choose to do so. Currently,  there are no plans, written or
oral, for the Holding  Company to engage in any material  activities  apart from
holding our shares of stock that it acquires in connection  with the Conversion,
although  the Board may  determine  to  further  expand  the  Holding  Company's
activities after the Conversion.

         The additional  Common Stock of the Holding Company being authorized in
the Conversion will be available for future  acquisitions  (although the Holding
Company has no current  discussions,  arrangements or agreements with respect to
any acquisition)  and for issuance and sale to raise additional  equity capital,
subject to market conditions and generally  without  shareholder  approval.  The
Holding  Company's  ability to raise  additional  funds through the sale of debt
securities to the public or  institutional  investors should also be enhanced by
the increase in its equity capital base provided by the Conversion. Although the
Holding  Company  currently  has no plans with  respect to future  issuances  of
equity or debt securities, the more flexible operating structure provided by the
Holding  Company  and the stock form of  ownership  is  expected to assist us in
competing aggressively with other financial institutions in our market area.

         The Conversion will also permit our members who subscribe for shares of
Common Stock to become  shareholders of the Holding  Company,  thereby  allowing
members  to  indirectly  own stock in the  financial  institution  in which they
maintain deposit accounts.  Such ownership may encourage shareholders to promote
us to others, thereby further contributing to our growth.

Principal Effects of Conversion

         General.  Each  savings  depositor  in a mutual  savings  bank  such as
Citizens has both a savings account and a pro rata ownership in the net worth of
that  institution,  based upon the balance in his or her savings  account.  This
ownership  interest  has no  tangible  market  value  separate  from the savings
account.  Upon  conversion to stock form, the ownership of our net worth will be
represented  by the  outstanding  shares  of stock  to be  owned by the  Holding
Company.  Certificates  are issued to evidence  ownership of the capital  stock.
These stock  certificates are  transferable  and,  therefore,  the shares may be
transferred with no effect on any account the seller may hold with us.

         Continuity.  While the  Conversion  is being  accomplished,  our normal
business  of  accepting  deposits  and making  loans will be  continued  without
interruption.  After the  Conversion,  we will continue to provide  services for
account holders and borrowers under current  policies  carried on by our present
management and staff.

         Our directors at the time of  Conversion  will continue to serve as our
directors after the Conversion  until the expiration of their current terms, and
thereafter,  if  reelected.  All of  our  executive  officers  at  the  time  of
Conversion will retain their positions after the Conversion.

         Effect on Deposit  Accounts.  Under the Plan, each of our depositors at
the time of the Conversion will automatically  continue as a depositor after the
Conversion,  and each  deposit  account  will  remain  the same with  respect to
deposit balance,  interest rate and other terms. Each account will also continue
to be  insured by the FDIC in exactly  the same way as before.  Depositors  will
continue to hold their  existing  certificates,  passbooks and other evidence of
their accounts.

         Effect on Loans of Borrowers. None of our loans will be affected by the
Conversion.  The amount, interest rate, maturity and security for each loan will
be unchanged.

         Effect on Voting Rights of Members.  Currently in our mutual form,  our
depositor members have voting rights and may vote for the election of directors.
Following  the  Conversion,  depositors  will cease to have voting  rights.  All
voting  rights in  Citizens  will be vested in the  Holding  Company as our sole
shareholder.  Voting rights in the Holding Company will be vested exclusively in
its  shareholders,  with one vote for each share of Common  Stock.  Neither  the
Common Stock to be sold in the Conversion nor the capital stock of Citizens will
be insured by the FDIC or by any other government entity.

         Effect on Liquidation Rights.  Current federal regulations and the Plan
of Conversion provide for the establishment of a "liquidation account" by us for
the benefit of our deposit  account holders with balances of no less than $50.00
on December  31, 1995  ("Eligible  Account  Holders"),  and our deposit  account
holders  with  balances of no less than  $50.00 on June 30, 1997  ("Supplemental
Eligible  Account  Holders"),  who continue to maintain  their  accounts with us
after the  Conversion.  The  liquidation  account will be credited  with our net
worth as reflected in the latest  statement of financial  condition in the final
prospectus used in the Conversion. Each Eligible Account Holder and Supplemental
Eligible  Account Holder will, with respect to each deposit account held, have a
related  inchoate  interest  in a  portion  of the  balance  of the  liquidation
account.  This  inchoate  interest is  referred to in the Plan as a  "subaccount
balance." In the event of a complete liquidation of us after the Conversion (and
only in such event),  Eligible Account Holders and Supplemental Eligible Account
Holders would be entitled to a distribution  from the liquidation  account in an
amount equal to the then current adjusted  subaccount  balance then held, before
any  liquidation  distribution  would be made to the Holding Company as our sole
shareholder. We believe that a liquidation of Citizens is unlikely.
<PAGE>


         Each  Eligible  Account  Holder will have a  subaccount  balance in the
liquidation  account for each deposit  account held as of December 31, 1995 (the
"Eligibility Record Date"). Each Supplemental  Eligible Account Holder will have
a subaccount balance in the liquidation account for each deposit account held as
of June 30, 1997 (the  "Supplemental  Eligibility  Record  Date").  Each initial
subaccount  balance  will be the  amount  determined  by  multiplying  the total
opening balance in the liquidation account by a fraction, the numerator of which
is the  amount  of the  qualifying  deposit  (a  deposit  of at least  $50 as of
December 31, 1995, or June 30, 1997,  respectively) of such deposit account, and
the  denominator of which is the total of all qualifying  deposits on that date.
If the amount in the deposit  account on any  subsequent  annual closing date of
Citizens is less than the balance in such  deposit  account on any other  annual
closing date, or the balance in such account on the  Eligibility  Record Date or
the Supplemental  Eligibility  Record Date, as the case may be, this interest in
the liquidation  account will be reduced by an amount  proportionate to any such
reduction,  and will not thereafter be increased despite any subsequent increase
in the related  deposit  account.  An Eligible  Account  Holder's,  as well as a
Supplemental Eligible Account Holder's, interest in the liquidation account will
cease to exist if the deposit account is closed.  The  liquidation  account will
never  increase  and will be  correspondingly  reduced as the  interests  in the
liquidation  account are reduced or cease to exist. In the event of liquidation,
any assets  remaining  after the above  liquidation  rights of Eligible  Account
Holders  and  Supplemental  Eligible  Account  Holders  are  satisfied  will  be
distributed to the Holding Company as our sole shareholder.

         A merger, consolidation, sale of bulk assets, or similar combination or
transaction in which we are not the surviving  entity would not be considered to
be a "liquidation"  under which distribution of the liquidation account could be
made, provided the surviving institution is an FDIC-insured institution. In such
a  transaction,  the  liquidation  account  would be  assumed  by the  surviving
institution.  The OTS has stated that the  consummation  of a transaction of the
type described in the preceding sentence in which the surviving entity is not an
FDIC-insured  institution would be reviewed on a case-by-case basis to determine
whether the transaction  should  constitute a "complete  liquidation"  requiring
distribution of any then-remaining balance in the liquidation account.

         The  creation  and  maintenance  of the  liquidation  account  will not
restrict the use of or application of any of the net worth accounts, except that
we may not declare or pay a cash dividend on or repurchase  our capital stock if
the effect of such dividend or repurchase  would be to cause our net worth to be
reduced below the aggregate amount then required for the liquidation account.

         Tax Effects.  We intend to proceed with the  Conversion on the basis of
an opinion from our special counsel, Barnes & Thornburg, Indianapolis,  Indiana,
as to certain tax matters  that are material to the  Conversion.  The opinion is
based, among other things, on certain  representations made by us, including the
representation  that the exercise price of the  subscription  rights to purchase
the Common  Stock will be  approximately  equal to the fair market  value of the
stock at the time of the  completion  of the  Conversion.  With  respect  to the
subscription  rights,  we have  received  an opinion of Keller  which,  based on
certain  assumptions,  concludes that the subscription  rights to be received by
Eligible  Account  Holders,  Supplemental  Eligible  Account  Holders  and Other
Members do not have any economic value at the time of  distribution  or the time
the subscription rights are exercised, whether or not a Community Offering takes
place, and Barnes & Thornburg's  opinion is given in reliance thereon.  Barnes &
Thornburg's opinion provides substantially as follows:

   
1.       Our change in form from a mutual  savings bank to a stock  savings bank
         will qualify as a  reorganization  under  Section  368(a)(1)(F)  of the
         Internal Revenue Code of 1986, as amended (the "Code"),  and no gain or
         loss will be  recognized  to us in either our mutual  form or our stock
         form by reason of the Conversion.
    

2.       No gain or loss will be recognized by the converted savings association
         upon  receipt  of money  from the  Holding  Company  for the  converted
         savings  association's  capital  stock,  and no gain  or  loss  will be
         recognized by the Holding  Company upon the receipt of money for Common
         Stock of the Holding Company.

3.       The basis of the assets of the converted  savings bank will be the same
         as the basis in our hands prior to the Conversion.

4.       The holding  period of the assets of the  converted  savings  bank will
         include  the  period  during  which the  assets  were held by us in our
         mutual form prior to Conversion.

5.       No gain or loss will be realized by our deposit account  holders,  upon
         the constructive  issuance to them of withdrawable  deposit accounts of
         the converted  savings  association  immediately  after the Conversion,
         interests in the  liquidation  account,  and/or on the  distribution to
         them of nontransferable subscription rights to purchase Common Stock.

6.       The basis of an account  holder's  deposit  accounts  in the  converted
         savings bank after the Conversion  will be the same as the basis of his
         or her deposit accounts with us prior to the Conversion.


<PAGE>

7.       The basis of each account holder's interest in the liquidation  account
         will be zero.  The basis of the  non-transferable  subscription  rights
         will be zero.

8.       The basis of the Holding Company Common Stock to its shareholders  will
         be the actual  purchase price  ($10.00)  thereof,  and a  shareholder's
         holding  period for Common  Stock  acquired  through  the  exercise  of
         subscription  rights  will begin on the date on which the  subscription
         rights are exercised.

9.       No  taxable  income  will be  realized  by  Eligible  Account  Holders,
         Supplemental  Eligible  Account Holders or Other Members as a result of
         the exercise of the nontransferable subscription rights.

10.      The converted savings association in its stock form will succeed to and
         take into  account our  earnings and profits or deficit in earnings and
         profits, in our mutual form, as of the date of Conversion.

         The opinion also concludes in effect that:

1.       No  taxable   income  will  be  realized  by  us  on  the  issuance  of
         subscription  rights to  eligible  subscribers  to  purchase  shares of
         Common Stock at fair market value.

2.       The  converted  savings  bank will succeed to and take into account the
         dollar  amounts of those  accounts of Citizens in its mutual form which
         represent bad debt reserves in respect of which  Citizens in its mutual
         form has taken a bad debt  deduction for taxable years on or before the
         date of the transfer.

3.       The  creation  of the  liquidation  account  will have no effect on our
         taxable  income,  deductions,  or  additions  to bad debt  reserves  or
         distributions to shareholders under Section 593 of the Code.

         Barnes & Thornburg  has also issued an opinion  stating in essence that
the Conversion will not be a taxable transaction to the Holding Company or to us
under any Indiana tax statute imposing a tax on income,  and that our depositors
will be treated under such laws in a manner  similar to the manner in which they
will be treated under federal income tax law.

         The opinions of Barnes & Thornburg  and Keller,  unlike a letter ruling
issued by the Internal Revenue  Service,  are not binding on the Service and the
conclusions expressed herein may be challenged at a future date. The Service has
issued favorable rulings for transactions  substantially similar to the proposed
Conversion,  but any such ruling may not be cited as  precedent  by any taxpayer
other than the taxpayer to whom the ruling is addressed. We do not plan to apply
for a letter ruling concerning the transactions described herein.

Offering of Common Stock

   
         Under the Plan of Conversion,  up to 920,000 shares of Common Stock are
being offered for sale, initially through the Subscription  Offering (subject to
a possible increase to 1,058,000  shares).  See "-- Subscription  Offering." The
Plan of Conversion  requires,  with certain exceptions,  that a number of shares
equal to at least  680,000 be sold in order for the  Conversion to be effective.
Shares  may also be offered to the  public in a  Community  Offering  which will
commence  after the  Subscription  Offering  terminates,  but only if fewer than
680,000 shares are subscribed for in the  Subscription  Offering.  The Community
Offering  may expire at any time when  orders for at least  680,000  shares have
been received in the Subscription Offering and Community Offering,  but no later
than  October 19,  1997,  unless  extended by us and the  Holding  Company.  The
offering may be extended, subject to OTS approval, until 24 months following the
members'  approval of the Plan of Conversion,  or until  September 11, 1999. The
actual number of shares to be sold in the Conversion will depend upon market and
financial conditions at the time of the Conversion,  provided that no fewer than
680,000 shares or more than 1,058,000 shares will be sold in the Conversion. The
per share price to be paid by purchasers in the Community Offering,  if any, for
any remaining  shares will be $10.00,  the same price paid by subscribers in the
Subscription Offering. See "-- Stock Pricing."

         The  Subscription  Offering  expires at 12:00 noon,  Frankfort time, on
September 4, 1997. OTS  regulations  and the Plan of Conversion  require that we
complete  the  sale of  Common  Stock  within  45 days  after  the  close of the
Subscription  Offering.  This 45-day period  expires on October 19, 1997. In the
event we are unable to  complete  the sale of Common  Stock  within  this 45-day
period,  we may request an extension of this time period from the OTS. No single
extension granted by the OTS,  however,  may exceed 90 days. No assurance can be
given that an extension  would be granted if  requested.  The OTS has,  however,
granted  extensions  due to the inability of mutual  financial  institutions  to
complete a stock offering as a result of the  development of adverse  conditions
in the stock  market.  If an  extension  is  granted,  we will  promptly  notify
subscribers  of the granting of the extension of time and will  promptly  return
subscriptions   unless  subscribers   affirmatively   elect  to  continue  their
subscriptions  during the period of extension.  Such  extensions may not be made
beyond September 11, 1999.
    
<PAGE>

         As permitted by OTS regulations,  the Plan of Conversion  provides that
if, for any reason,  purchasers cannot be found for an insignificant  residue of
unsubscribed  shares of the Common  Stock,  our Board of Directors  will seek to
make  other  arrangements  for the  sale of the  remaining  shares.  Such  other
arrangements  will be subject to the approval of the OTS. If such other purchase
arrangements cannot be made, the Plan of Conversion will terminate. In the event
that the  Conversion is not effected,  we will remain a mutual savings bank, all
subscription funds will be promptly returned to subscribers with interest earned
thereon at our  passbook  rate,  which is  currently  3.25% per annum,  or 3.30%
Annual  Percentage  Yield ("APY") (except for payments to have been made through
withdrawal  authorizations  which will have  continued  to earn  interest at the
contractual account rates), and all withdrawal authorizations will be canceled.

Subscription Offering

         In accordance with OTS regulations, nontransferable rights to subscribe
for the purchase of the Holding  Company's  Common Stock have been granted under
the Plan of  Conversion  to the  following  persons  in the  following  order of
priority:  (1) our Eligible Account Holders;  (2) the ESOP; (3) our Supplemental
Eligible  Account  Holders;  and (4) our depositors  other than Eligible Account
Holders and Supplemental  Eligible Account Holders,  at the close of business on
July 25, 1997, the voting record date for the Special Meeting ("Other Members").
All  subscriptions  received will be subject to the availability of Common Stock
after  satisfaction of all  subscriptions  of all persons having prior rights in
the Subscription  Offering,  and to the maximum and minimum purchase limitations
set forth in the Plan of  Conversion  (and  described  below).  The December 31,
1995, date for  determination  of Eligible Account Holders and the June 30, 1997
date for determination of Supplemental Eligible Account Holders were selected in
accordance with federal regulations applicable to the Conversion.

         Category I: Eligible Account Holders. Each Eligible Account Holder will
receive,  without  payment  therefor,  nontransferable  subscription  rights  to
subscribe  for up to10,000  shares of the Common Stock for each deposit  account
held on December 31, 1995;  provided,  however,  that no Eligible Account Holder
may purchase  alone or with his or her  Associates  (as defined in the Plan, and
including relatives living in the same household) and persons acting in concert,
more than 30,000 shares of Common Stock.

         If sufficient  shares are not available in this Category I, shares will
be allocated in a manner that will allow each Eligible  Account  Holder,  to the
extent  possible,  to purchase a number of shares  sufficient to make his or her
allocation  consist of the lesser of 100  shares or the amount  subscribed  for.
Thereafter, unallocated shares will be allocated to subscribing Eligible Account
Holders  in the  proportion  that the  amounts  of their  respective  qualifying
deposits  bear to the total  amount of  qualifying  deposits of all  subscribing
Eligible Account Holders.

   
         The "qualifying  deposits" of an Eligible  Account Holder is the amount
of the  deposit  balances  (provided  such  aggregate  balance  is not less than
$50.00) in his or her deposit accounts, including demand deposit accounts, as of
the close of business on December  31,  1995.  Subscription  rights  received by
directors and officers in this category based upon their  increased  deposits in
Citizens  during the year preceding  December 31, 1995, are  subordinated to the
subscription  rights of other  Eligible  Account  Holders.  Notwithstanding  the
foregoing,  shares of Common  Stock  with a value in excess of  $9,200,000,  the
maximum  of the  Estimated  Valuation  Range,  may be  sold to the  ESOP  before
satisfying the subscriptions of Eligible Account Holders.
    

         Category II: The ESOP. The ESOP will receive, without payment therefor,
non-transferable  subscription  rights to purchase up to 10% of the total number
of shares of Common Stock offered in the  Conversion on behalf of  participants,
provided that shares remain available after  satisfying the subscription  rights
of Eligible  Account Holders up to the maximum of the Estimated  Valuation Range
as described above. The ESOP currently intends to purchase 8% of the shares sold
in the  Conversion.  If the ESOP is unable to purchase all or part of the shares
of Common Stock for which it  subscribes,  the ESOP may purchase  such shares on
the open market or may purchase  authorized  but unissued  shares of the Holding
Company. Any purchase by the ESOP of authorized but unissued shares could dilute
the interests of the Holding Company's shareholders.

         Category III:  Supplemental Eligible Account Holders. Each Supplemental
Eligible Account Holder will receive, without payment therefor,  nontransferable
subscription rights to subscribe for up to 10,000 shares of the Common Stock for
each  deposit  account  held  on  June  30,  1997;  provided,  however,  that no
Supplemental  Eligible  Account  Holder  may  purchase  alone or with his or her
Associates (as defined in the Plan, and including  relatives  living in the same
household)  and  persons  acting in concert,  more than 30,000  shares of Common
Stock. Such subscription rights will be applicable only to such shares as remain
available after the  subscriptions  of the Eligible Account Holders and the ESOP
have been satisfied. Any subscription rights received by a person as a result of
his or her  status as an  Eligible  Account  Holder  will  reduce to the  extent
thereof the subscription rights granted to such person as a result of his or her
status as a Supplemental Eligible Account Holder.
<PAGE>

         If sufficient  shares are not  available in this  Category III,  shares
will be allocated in a manner that will allow each Supplemental Eligible Account
Holder,  to the extent  possible,  to purchase a number of shares  sufficient to
make his or her  allocation  consist  of the  lesser of 100 shares or the amount
subscribed for. Thereafter,  unallocated shares will be allocated to subscribing
Supplemental  Eligible  Account  Holders in the  proportion  that the amounts of
their  respective  qualifying  deposits  bear to the total amount of  qualifying
deposits of all subscribing Supplemental Eligible Account Holders.

   
         The "qualifying  deposits" of a Supplemental Eligible Account Holder is
the amount of the deposit balances  (provided such aggregate balance is not less
than $50) in his or her deposit accounts,  including demand deposit accounts, as
of the close of business on June 30, 1997.
    

         Category IV: Other Members. The Other Members of Citizens will receive,
without payment therefor,  nontransferable  subscription rights to subscribe for
up to 10,000 shares of the Common Stock for each deposit account held as of July
25, 1997; provided, however, that no Other Member may purchase alone or with his
or her Associates (as defined in the Plan, and including relatives living in the
same household) and persons acting in concert, more than 30,000 shares of Common
Stock. Such subscription rights will be applicable only to such shares as remain
available after the  subscriptions  of Eligible  Account  Holders,  the ESOP and
Supplemental Eligible Account Holders have been satisfied.

         If sufficient shares are not available in this Category IV, shares will
be allocated pro rata among  subscribing  Other  Members in the same  proportion
that the number of shares subscribed for by each Other Member bears to the total
number of shares subscribed for by all Other Members.

   
         Timing of Offering  and Method of Payment.  The  Subscription  Offering
will expire at 12:00 noon, Frankfort time, on September 4, 1997 (the "Expiration
Date").  The Expiration Date may be extended by Citizens and the Holding Company
for successive 90-day periods, subject to OTS approval, to September 11, 1999.
    

         Subscribers must, before the Expiration Date, or such date to which the
Expiration Date may be extended,  return Order Forms to us, properly  completed,
together  with checks or money orders in an amount  equal to the Purchase  Price
($10.00 per share) multiplied by the number of shares for which  subscription is
made. Payment for stock purchases can also be accomplished through authorization
on the order form of withdrawals  from accounts with us (including a certificate
of deposit but excluding IRA  accounts).  We have the right to reject any orders
transmitted  by  facsimile  and  any  payments  made  by  wire   transfer.   The
beneficiaries of IRA accounts are deemed to have the same subscription rights as
other  depositors.  However,  the IRA accounts  maintained with us do not permit
investment in the Common Stock.  A depositor  interested in using his or her IRA
funds to purchase Common Stock must do so through a  self-directed  IRA account.
Since we do not offer such  accounts,  we will allow such a depositor  to make a
trustee-to-trustee  transfer of the IRA funds on deposit  with us that he wishes
to invest.  There will be no early withdrawal or IRS interest penalties for such
transfers.  The new  trustee  would  hold the  Common  Stock in a  self-directed
account in the same manner that we now hold the depositor's IRA funds. An annual
administrative fee would be payable to the new trustee.

         Depositors  interested  in using  funds in a Citizens  IRA to  purchase
Common Stock should contact us at (765) 659-5708 as soon as possible so that the
necessary  forms  may be  forwarded  for  execution  and  returned  prior to the
Expiration Date of the Subscription Offering.

         Until  completion or termination  of the  Conversion,  subscribers  who
elect to make payment through  authorization of withdrawal from accounts with us
will not be permitted to reduce the deposit  balance in any such accounts  below
the amount  required to purchase the shares for which they  subscribed.  In such
cases  interest  will  continue  to  be  credited  on  deposits  authorized  for
withdrawal  until the  completion  of the  Conversion.  Interest at the passbook
rate, which is currently 3.25% per annum,  for an APY of 3.30%,  will be paid on
amounts submitted by check. Authorized withdrawals from certificate accounts for
the purchase of Common Stock will be permitted  without the  imposition of early
withdrawal penalties or loss of interest. However,  withdrawals from certificate
accounts that reduce the balance of such accounts below the required minimum for
specific  interest  rate  qualification  will  cause  the  cancellation  of  the
certificate accounts at the effective date of the Conversion,  and the remaining
balance will earn  interest at the passbook  savings rate.  Stock  subscriptions
received and accepted by us are final.  Subscriptions  may be withdrawn  only in
the event that we extend the  Expiration  Date of the  Subscription  Offering as
described above.

         Members  in  Non-Qualified  States or Foreign  Countries.  We will make
reasonable  efforts  to comply  with the  securities  laws of all  states in the

<PAGE>

United States in which persons  entitled to subscribe for stock  pursuant to the
Plan  reside.  However,  no person  will be offered or sold or receive any stock
pursuant  to the  Subscription  Offering  if such  person  resides  in a foreign
country or resides in a state in the United  States with respect to which all of
the  following  apply:  (i) a small  number of  persons  otherwise  eligible  to
subscribe for shares of Common Stock reside in such state;  (ii) the granting of
subscription  rights or the offer or sale of Common Stock to such persons  would
require us or the Holding  Company or our  respective  officers  and  directors,
under the  securities  laws of such  state,  to  register  as a broker,  dealer,
salesman or selling agent, or to register or otherwise  qualify the Common Stock
for sale in such state; and (iii) such registration,  qualification or filing in
our judgment or in the judgment of the Holding Company would be impracticable or
unduly burdensome for reasons of cost or otherwise.

         To assist in the Subscription  Offering and the Community Offering,  if
any, the Holding Company has established a Stock Information Center that you may
contact at (765) 659-5708.  Callers to the Stock Information Center will be able
to request a Prospectus and other information relating to the offering.

Community Offering

         To the extent  shares remain  available for purchase  after filling all
orders received in the Subscription  Offering, we may offer shares of the Common
Stock in a Community  Offering to the general public,  with preference  given to
residents of Clinton  County.  The right of any person to purchase shares in the
Community  Offering is subject to our right to accept or reject such purchase in
whole or in part. We may  terminate  the  Community  Offering as soon as we have
received orders for at least the minimum number of shares available for purchase
in the Conversion.

   
         The Community  Offering may expire at any time when orders for at least
680,000  shares have been  received in the  Subscription  Offering and Community
Offering  (but no later than  October 19,  1997,  unless  extended by us and the
Holding Company).  Persons wishing to purchase stock in the Community  Offering,
if conducted,  should return the Order Form to us, properly completed,  together
with a check or money order in the amount  equal to the Purchase  Price  ($10.00
per share)  multiplied  by the number of shares  which  that  person  desires to
purchase.  Order Forms will be accepted  until the  completion  of the Community
Offering.  However,  as noted above, we may terminate the Community  Offering as
soon as we receive  orders for at least the minimum  number of shares  available
for purchase in the Conversion.
    

     The maximum  number of shares of Common Stock which may be purchased in the
Community Offering by any person (including such person's Associates) or persons
acting in concert is 10,000 in the  aggregate.  A member who,  together with his
Associates  and persons  acting in  concert,  has  subscribed  for shares in the
Subscription  Offering may subscribe  for a number of  additional  shares in the
Community  Offering that does not exceed the lesser of (i) 10,000 shares or (ii)
the number of shares which, when added to the number of shares subscribed for by
the  member  (and  his   Associates  and  persons  acting  in  concert)  in  the
Subscription  Offering,  would not exceed 30,000. We reserve the right to reject
any orders received in the Community Offering in whole or in part.

         If all the Holding  Company  Common Stock  offered in the  Subscription
Offering is subscribed  for, no Holding  Company  Common Stock will be available
for purchase in the Community  Offering.  Purchase  orders  received  during the
Community  Offering  will be filled up to a maximum of 2% of the total number of
shares of Common Stock issued in the  Conversion,  with any  remaining  unfilled
purchase  orders to be  allocated  on an equal  number of shares  basis.  If the
Community  Offering  extends  beyond 45 days  following  the  expiration  of the
Subscription Offering,  subscribers will have the right to increase, decrease or
rescind  subscriptions  for stock  previously  submitted.  All sales of  Holding
Company  Common Stock in the  Community  Offering  will be at the same price per
share as the sales of Holding Company Common Stock in the Subscription Offering.

         Cash and checks received in the Community  Offering will be placed in a
special  savings  account with us, and will earn interest at the passbook  rate,
which is  currently  3.25%  per  annum,  for an APY of  3.30%,  from the date of
deposit until completion or termination of the Conversion. In the event that the
Conversion is not  consummated for any reason,  all funds submitted  pursuant to
the  Community  Offering  will be promptly  refunded  with interest as described
above.

Delivery of Certificates

         Certificates  representing  shares issued in the Subscription  Offering
and in the Community Offering, if any, pursuant to Order Forms will be mailed to
the persons entitled to them at the last addresses of such persons  appearing on
the books of Citizens or to such other addresses as may be specified in properly
completed  Order  Forms as soon as  practicable  following  consummation  of the
Conversion.  Any  certificates  returned  as  undeliverable  will be held by the
Holding  Company  until  claimed  by the  person  legally  entitled  to  them or
otherwise disposed of in accordance with applicable law.


<PAGE>

Agent

   
         To assist us and the Holding  Company in marketing the Common Stock, we
have retained the services of Trident Securities as our exclusive agent. Trident
Securities  is a  broker-dealer  registered  with the  Securities  and  Exchange
Commission  (the "SEC") and a member of the National  Association  of Securities
Dealers, Inc. (the "NASD").  Trident Securities will assist us in the Conversion
as follows:  (1) in training and educating our employees regarding the mechanics
and regulatory requirements of the conversion process; (2) in keeping records of
all stock subscriptions;  (3) in obtaining proxies from our members with respect
to the Special Meeting;  and (4) in assisting with the Community  Offering.  For
providing these services,  we have agreed to pay Trident Securities  commissions
in an amount equal to 1.5% of the  aggregate  dollar  amount of shares of Common
Stock sold in the  Conversion  other than shares sold to executive  officers and
directors and their Associates or to the ESOP.  Trident  Securities will also be
reimbursed for out-of-pocket  expenses,  which are not to exceed $10,000 without
our consent (excluding certain reimbursable expenses), and for legal fees, which
are  not to  exceed  $30,000  (excluding  reimbursable  expenses),  without  our
consent.  Offers and sales in the  Community  Offering will be on a best efforts
basis and, as a result,  Trident  Securities  is not  obligated  to purchase any
shares of the Common Stock.  Trident  Securities  intends to match offers to buy
and offers to sell the Common  Stock,  although it is under no  obligation to do
so and may cease doing so at any time.
    

         We have also agreed to  indemnify  Trident  Securities,  under  certain
circumstances,  against  liabilities and expenses (including legal fees) arising
out of Trident  Securities'  engagement by us, including  liabilities  under the
Securitities Act of 1933 (the "1933 Act").

Selected Dealers

         Trident  Securities  may enter into an agreement  with certain  dealers
chosen by Citizens and Trident Securities (together,  the "Selected Dealers") to
assist in the sale of shares in the Community  Offering.  Selected  Dealers will
receive  commissions at an agreed upon rate for all shares sold by such Selected
Dealers.  During the  Community  Offering,  Selected  Dealers  may only  solicit
indications  of interest  from their  customers  to place orders with us as of a
certain date (the "Order Date") for the purchase of shares of Common Stock. When
and if the Holding Company,  Citizens and Trident Securities believe that enough
indications  of  interest  and orders  have been  received  in the  Subscription
Offering and the  Community  Offering,  if any, to  consummate  the  Conversion,
Trident  Securities  will  request,  as of the Order Date,  Selected  Dealers to
submit  orders to  purchase  shares  for which  they  have  previously  received
indications  of  interest  from  the  customers.   Selected  Dealers  will  send
confirmations of the orders to such customers on the next business day after the
Order Date.  Selected  Dealers will debit the accounts of their customers on the
date which  will be three  business  days from the Order  Date (the  "Settlement
Date").  On the  Settlement  Date,  funds  received by Selected  Dealers will be
remitted to us. It is anticipated that the Conversion will be consummated on the
Settlement  Date.  However,  if  consummation  is delayed after payment has been
received by us from Selected  Dealers,  funds will earn interest at the passbook
rate,  which is  currently  3.25%  per  annum,  for an APY of  3.30%,  until the
completion  of the  offering.  Funds will be returned  promptly in the event the
Conversion is not consummated.

Limitations on Common Stock Purchases

         The Plan  includes a number of  limitations  on the number of shares of
Common Stock which may be purchased during the Conversion.  These are summarized
below:


   (1) No fewer than 25 shares may be purchased by any person  purchasing shares
   of Common  Stock in the  Conversion  (provided  that  sufficient  shares  are
   available).

   (2) No  subscribing  member may  purchase  more than 10,000  shares of Common
   Stock with respect to each deposit account held as of December 31, 1995, June
   30, 1997 or July 25, 1997, as  applicable.  For this  purpose,  joint account
   holders  collectively may not exceed the 10,000 share limit.  Notwithstanding
   the foregoing sentences,  no Eligible Account Holder,  Supplemental  Eligible
   Account Holder or Other Member,  by himself or herself,  or with an Associate
   or group of persons  acting in concert,  may purchase more than 30,000 shares
   of Common Stock in the Conversion  (except for the ESOP which may purchase up
   to  10% of the  total  number  of  shares  of  Common  Stock  offered  in the

<PAGE>

   Conversion).  The  maximum  number of shares  of  Common  Stock  which may be
   purchased in the Community  Offering,  if any, by any person  (including such
   person's Associates) or persons acting in concert is 10,000 in the aggregate.
   A member who, together with his Associates and persons acting in concert, has
   subscribed for shares in the Subscription Offering may subscribe for a number
   of  additional  shares in the  Community  Offering  that does not  exceed the
   lesser of (i) 10,000 shares or (ii) the number of shares which, when added to
   the number of shares  subscribed  for by the member (and his  Associates  and
   persons  acting in concert) in the  Subscription  Offering,  would not exceed
   30,000. Citizens' and the Holding Company's Boards of Directors may, however,
   in their sole discretion,  increase the maximum purchase limitation set forth
   above up to 9.99% of the  shares  of  Common  Stock  sold in the  Conversion,
   provided  that orders for shares  exceeding  5% of the shares of Common Stock
   sold in the  Conversion may not exceed,  in the aggregate,  10% of the shares
   sold in the  Conversion.  If the Boards of  Directors  decide to increase the
   purchase  limitation,  all persons who  subscribe  for the maximum  number of
   shares of Common Stock offered in the  Conversion  will be, and certain other
   large  subscribers in the sole discretion of the Holding Company and Citizens
   may be, given the  opportunity to increase their  subscriptions  accordingly,
   subject  to the  rights  and  preferences  of any  person  who  has  priority
   subscription  rights.  The overall purchase  limitation may be reduced in the
   sole  discretion  of the  Boards of  Directors  of the  Holding  Company  and
   Citizens.

   (3) No more than 35% of the shares of Common  Stock may be  purchased  in the
   Conversion by directors and officers of Citizens and the Holding  Company and
   their Associates.

         OTS regulations define "acting in concert" as (i) knowing participation
in a joint activity or interdependent conscious parallel action towards a common
goal whether or not pursuant to an express  agreement,  or (ii) a combination or
pooling of voting or other interests in the securities of an issuer for a common
purpose  pursuant to any  contract,  understanding,  relationship,  agreement or
other arrangement, whether written or otherwise.

         The term "Associate" of a person is defined to mean (i) any corporation
or organization (other than Citizens or its subsidiaries or the Holding Company)
of which such person is a director,  officer,  partner or 10% shareholder;  (ii)
any trust or other  estate in which  such  person has a  substantial  beneficial
interest  or serves as trustee  or in a similar  fiduciary  capacity;  provided,
however that such term shall not include any employee  stock benefit plan of the
Holding Company or Citizens in which such a person has a substantial  beneficial
interest or serves as a trustee or in a similar  fiduciary  capacity,  and (iii)
any  relative or spouse of such person,  or relative of such spouse,  who either
has the same home as such  person or who is a director or officer of Citizens or
its subsidiaries or the Holding Company. Directors are not treated as Associates
of one another solely  because of their board  membership.  Compliance  with the
foregoing  limitations  does not  necessarily  constitute  compliance with other
regulatory  restrictions  on  acquisitions  of the Common  Stock.  For a further
discussion of limitations on purchases of the Common Stock during and subsequent
to Conversion, see "-- Restrictions on Sale of Stock by Directors and Officers,"
"--  Restrictions  on  Purchase of Stock by  Directors  and  Officers  Following
Conversion," and "Restrictions on Acquisition of the Holding Company."

Restrictions on Repurchase of Stock by the Holding Company

         Repurchases of its shares by the Holding Company will be restricted for
a  period  of three  years  from the  date of the  Conversion.  OTS  regulations
currently  prohibit  the Holding  Company  from  repurchasing  any of its shares
within  one  (1)  year   following   the   Conversion   except  in   exceptional

<PAGE>

   
circumstances.   So  long  as  we  continue  to  meet   certain   capitalization
requirements,  the  Holding  Company  may  repurchase  shares in an  open-market
repurchase  program  (which  cannot  exceed  5% of its  outstanding  shares in a
twelve-month period except in exceptional  circumstances)  during the second and
third year  following the Conversion by giving  appropriate  prior notice to the
OTS.  The  OTS  has  authority  to  waive  these   restrictions   under  certain
circumstances. Unless repurchases are permitted under the foregoing regulations,
the Holding  Company  may not,  for a period of three years from the date of the
Conversion,  repurchase any of its capital stock from any person,  except in the
event of an offer to purchase  by the  Holding  Company on a pro rata basis from
all of its  shareholders  which is  approved  in advance  by the OTS,  except in
exceptional  circumstances established to the satisfaction of the OTS, or except
for  purchases of shares  required to fund the RRP. The Holding  Company may use
some of the net proceeds  received  from the sale of the Common Stock offered by
this Prospectus to repurchase such Common Stock, subject to OTS requirements.
    

         Under  Indiana  law,  the  Holding   Company  will  be  precluded  from
repurchasing  its equity  securities if, after giving effect to such repurchase,
the Holding  Company  would be unable to pay its debts as they become due or the
Holding  Company's  assets would be less than its liabilities and obligations to
preferential shareholders.

Restrictions on Sale of Stock by Directors and Officers

         All shares of the Common Stock  purchased by directors  and officers of
Citizens  or the  Holding  Company  in the  Conversion  will be  subject  to the
restriction that such shares may not be sold or otherwise  disposed of for value
for a  period  of one  year  following  the  date of  purchase,  except  for any
disposition of such shares (i) following the death of the original  purchaser or
(ii) by reason of an  exchange  of  securities  in  connection  with a merger or
acquisition approved by the applicable regulatory  authorities.  Sales of shares
of the Common Stock by the Holding Company's directors and officers will also be
subject to certain  insider  trading and other transfer  restrictions  under the
federal  securities  laws.  See  "Regulation  --  Federal  Securities  Laws" and
"Description of Capital Stock."

         Each  certificate  for  such  restricted  shares  will  bear  a  legend
prominently  stamped on its face giving notice of the  restrictions on transfer,
and instructions will be issued to the Holding  Company's  transfer agent to the
effect that any transfer  within such time period of any  certificate  or record
ownership  of such  shares  other than as provided  above is a violation  of the
restriction.  Any shares of Common  Stock issued  pursuant to a stock  dividend,
stock split or otherwise  with respect to  restricted  shares will be subject to
the same restrictions on sale.

Restrictions on Purchase of Stock by Directors and Officers Following Conversion

         OTS regulations  provide that for a period of three years following the
Conversion,  without prior written  approval of the OTS,  neither  directors nor
officers of Citizens or the Holding  Company nor their  Associates  may purchase
shares  of the  Common  Stock  of the  Holding  Company,  except  from a  dealer
registered with the SEC. This restriction does not, however, apply to negotiated
transactions   involving  more  than  one  percent  of  the  Holding   Company's
outstanding  Common Stock, to shares purchased pursuant to stock option or other
incentive  stock plans  approved by the Holding  Company's  shareholders,  or to
shares  purchased by employee  benefit plans  maintained by the Holding  Company
which may be attributable to individual officers or directors.

Restrictions on Transfer of Subscription Rights and Common Stock

         Prior to the completion of the Conversion, OTS regulations and the Plan
of  Conversion  prohibit  any person with  subscription  rights,  including  our
Eligible  Account  Holders,  Supplemental  Eligible  Account  Holders  and Other
Members,  from  transferring or entering into any agreement or  understanding to
transfer the legal or  beneficial  ownership of the  subscription  rights issued
under the Plan or the shares of Common  Stock to be issued upon their  exercise.
Such  rights may be  exercised  only by the person to whom they are  granted and
only for his or her account.  Each person  exercising such  subscription  rights
will be required to certify that he or she is  purchasing  shares solely for his
or her  own  account  and  that  he or she  has no  agreement  or  understanding
regarding the sale or transfer of such shares. The regulations also prohibit any
person from offering or making an  announcement of an offer or intent to make an
offer to purchase  such  subscription  rights or shares of Common Stock prior to
the completion of the Conversion. We will pursue any and all legal and equitable
remedies in the event we become aware of the transfer of subscription rights and
will not honor orders  known by us to involve the  transfer of such  rights.  In
addition,  persons  who  violate  the  purchase  limitations  may be  subject to
sanctions and penalties imposed by the OTS.

Stock Pricing

   
         The aggregate  purchase price of the Holding Company Common Stock being
sold in the Conversion will be based on the appraised aggregate pro forma market
value of the  Common  Stock,  as  determined  by an  independent  valuation.  We
retained  Keller,  which  is  experienced  in the  valuation  and  appraisal  of
financial   institutions,   including  savings  associations   involved  in  the
conversion  process,  to  prepare an  appraisal.  Keller  will  receive a fee of
$15,000 for its appraisal,  including  out-of-pocket  expenses.  Keller has also
prepared a business plan for us for a fee of $4,000. We have agreed to indemnify
Keller, under certain circumstances, against liabilities and expenses (including
legal fees) arising out of Keller's engagement by us.
    

         Keller  has  prepared  an  appraisal  that  establishes  the  Estimated
Valuation  Range of the pro forma market value of the Common Stock as of May 22,
1997 from a minimum of $6,800,000 to a maximum of $9,200,000, with a midpoint of
$8,000,000.  A copy of the appraisal is on file and available for  inspection at
the offices of the OTS,  1700 G Street,  N.W.,  Washington,  D.C.  20552 and the
Central  Regional  Office of the OTS,  200 West  Madison,  Suite 1300,  Chicago,

<PAGE>

Illinois  60606.  The appraisal has also been filed as an exhibit to the Holding
Company's  Registration Statement with the SEC, and may be reviewed at the SEC's
public  reference  facilities.   See  "Additional  Information."  The  appraisal
involved a comparative evaluation of our operating and financial statistics with
those of other financial institutions. The appraisal also took into account such
other  factors as the  market for  savings  associations  generally,  prevailing
economic conditions, both nationally and in Indiana, which affect the operations
of savings  associations,  the competitive  environment within which we operate,
and the effect of our becoming a subsidiary of the Holding Company.  No detailed
individual  analysis of the separate  components  of  Citizens'  and the Holding
Company's   assets  and   liabilities  was  performed  in  connection  with  the
evaluation. The Board of Directors reviewed with management Keller's methods and
assumptions  and accepted  Keller's  appraisal as reasonable  and adequate.  The
Holding  Company,  in consultation  with Trident  Securities,  has determined to
offer the Common  Stock in the  Conversion  at a price of $10.00 per share.  The
Holding Company's  decision regarding the Purchase Price was based solely on its
determination  that $10.00 per share is a customary purchase price in conversion
transactions.  The  Estimated  Valuation  Range may be increased or decreased to
reflect  market  and  financial  conditions  prior  to  the  completion  of  the
Conversion.

         Promptly  after the  completion  of the  Subscription  Offering and the
Community  Offering,  if any,  Keller  will  confirm to us that,  to the best of
Keller's knowledge and judgment, nothing of a material nature has occurred which
would  cause  Keller  to  conclude  that the  amount of the  aggregate  proceeds
received from the sale of the Common Stock in the  Conversion  was  incompatible
with its  estimate of our total pro forma  market value at the time of the sale.
If,  however,  the  facts  do not  justify  such a  statement,  a new  Estimated
Valuation  Range and price per share may be set. Under such  circumstances,  the
Holding  Company  will be required to  resolicit  subscriptions.  In that event,
subscribers would have the right to modify or rescind their subscriptions and to
have their subscription funds returned promptly with interest and holds on funds
authorized  for withdrawal  from deposit  accounts would be released or reduced;
provided that if our pro forma market value upon  Conversion has increased to an
amount which does not exceed $10,580,000 (15% above the maximum of the Estimated
Valuation  Range),  the Holding  Company and Citizens do not intend to resolicit
subscriptions  unless it is determined  after  consultation  with the OTS that a
resolicitation is required.

         Depending  upon market and financial  conditions,  the number of shares
issued  may be more or less than the range in number of shares  shown  above.  A
change in the  number of shares to be issued in the  Conversion  will not affect
subscription  rights, which are based on the 800,000 shares being offered in the
Subscription  Offering.  In the event of an increase  in the  maximum  number of
shares being  offered,  persons who exercise their maximum  subscription  rights
will be notified  of such  increase  and of their  right to purchase  additional
shares.  Conversely,  in the event of a decrease in the maximum number of shares
being offered,  persons who exercise their maximum  subscription  rights will be
notified of such  decrease  and of the  concomitant  reduction  in the number of
shares for which  subscriptions  may be made. In the event of a  resolicitation,
subscribers  will be afforded the opportunity to increase,  decrease or maintain
their  previously  submitted  order.  The  Holding  Company  will be required to
resolicit  if the  price  per share is  changed  such  that the total  aggregate
purchase  price is not  within  the  minimum  and 15% above the  maximum  of the
Estimated Valuation Range.

         THE INDEPENDENT  VALUATION IS NOT INTENDED AND MUST NOT BE CONSTRUED AS
A  RECOMMENDATION  OF ANY KIND AS TO THE  ADVISABILITY  OF VOTING TO APPROVE THE
CONVERSION OR OF PURCHASING  THE SHARES OF THE COMMON STOCK.  MOREOVER,  BECAUSE
SUCH VALUATION IS NECESSARILY  BASED UPON ESTIMATES AND  PROJECTIONS OF A NUMBER
OF MATTERS (INCLUDING  CERTAIN  ASSUMPTIONS AS TO THE AMOUNT OF NET PROCEEDS AND
THE EARNINGS THEREON),  ALL OF WHICH ARE SUBJECT TO CHANGE FROM TIME TO TIME, NO
ASSURANCE CAN BE GIVEN THAT PERSONS  PURCHASING  SHARES IN THE  CONVERSION  WILL
THEREAFTER  BE ABLE TO SELL  THE  SHARES  AT  PRICES  RELATED  TO THE  FOREGOING
VALUATION OF THE PRO FORMA MARKET VALUE.

Number of Shares to be Issued

         It is  anticipated  that the total offering of Common Stock (the number
of shares of Common Stock issued in the  Conversion  multiplied  by the Purchase
Price of $10.00 per share) will be within the current  minimum and 15% above the
maximum of the Estimated  Valuation Range. Unless otherwise required by the OTS,
no  resolicitation  of  subscribers  will be made  and  subscribers  will not be
permitted to modify or cancel their  subscriptions  so long as the change in the
number  of  shares  to be issued  in the  Conversion,  in  combination  with the
Purchase  Price,  results in an  offering  within the  minimum and 15% above the
maximum of the Estimated Valuation Range.

         An increase in the total  number of shares of Common Stock to be issued
in the Conversion would decrease both a subscriber's  ownership interest and the
Holding  Company's pro forma net worth and net income on a per share basis while
increasing  (assuming no change in the per share price) pro forma net income and
net worth on an aggregate basis. A decrease in the number of shares to be issued
in the Conversion would increase both a subscriber's  ownership interest and the
Holding  Company's pro forma net worth and net income on a per share basis while
decreasing  (assuming no change in the per share price) pro forma net income and
net worth on an  aggregate  basis.  For a  presentation  of the  effects of such
changes, see "Pro Forma Data."


<PAGE>

Interpretation and Amendment of the Plan

         To the extent  permitted  by law,  all  interpretations  of the Plan by
Citizens  and the Holding  Company will be final.  The Plan  provides  that,  if
deemed  necessary or desirable by the Boards of Directors of the Holding Company
and Citizens,  the Plan may be substantively amended by the Boards of Directors,
as a result of comments  from  regulatory  authorities  or  otherwise,  with the
concurrence  of the OTS.  Moreover,  if the Plan of  Conversion  is so  amended,
subscriptions  which  have been  received  prior to such  amendment  will not be
refunded unless otherwise required by the OTS.

Conditions and Termination

         Completion of the  Conversion  requires the approval of the Plan by the
affirmative  vote of not less than a  majority  of the total  number of votes of
members eligible to be cast at the Special Meeting and the sale of all shares of
the Common Stock within 24 months following approval of the Plan by the members.
If these  conditions are not satisfied,  the Plan will be terminated and we will
continue business in the mutual form of organization. The Plan may be terminated
by the Boards of Directors of Citizens and the Holding Company at any time prior
to the  Special  Meeting  and,  with the  approval of the OTS, by such Boards of
Directors at any time thereafter.  Furthermore,  OTS regulations and the Plan of
Conversion  require that the Holding  Company  complete the sale of Common Stock
within 45 days after the close of the Subscription  Offering.  The OTS may grant
an extension  of this time period if  necessary,  but no assurance  can be given
that an extension would be granted. See "-- Offering of Common Stock."

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                      OF CITIZENS SAVINGS BANK OF FRANKFORT
General

         Citizens Bancorp was recently formed as an Indiana  corporation on June
10,  1997,  for the  purpose of issuing  the Common  Stock and owning all of the
capital  stock  of  Citizens  issued  in  the  Conversion.  As  a  newly  formed
corporation,  the Holding Company has no operating  history.  All information in
this  section  should be read in  conjunction  with the  consolidated  financial
statements and notes thereto included within this document.

         Our  principal  business  has  historically   consisted  of  attracting
deposits from the general  public and making loans secured by  residential  real
estate. Our earnings primarily depend upon our net interest income, which is the
difference between our interest income and interest expense.  Interest income is
a function of the balances of loans and investments  outstanding  during a given
period and the yield earned on such loans and investments. Interest expense is a
function of the amount of deposits and  borrowings  outstanding  during the same
period and interest rates paid on such deposits and borrowings. Our earnings are
also affected by provisions for loan losses, service charges, operating expenses
and income taxes.

         Our  earnings  are  also  affected  by the  activities  of our  service
corporation   subsidiary,   CLSC,  which  engages  in  real  estate  development
activities.  CLSC's activities are significantly affected by underlying economic
factors,  such as interest rates,  levels of unemployment and the general health
of the  local and  national  economy.  See  "Business  of  Citizens  --  Service
Corporation Subsidiary."

         We also are  affected by  prevailing  economic  conditions,  as well as
govenment policies and regulations concerning,  among other things, monetary and
fiscal affairs,  housing and financial  institutions.  See "Regulation." Deposit
flows are  influenced by a number of factors,  including  interest rates paid on
competing  investments,  account  maturities  and level of  personal  income and
savings  within our  market.  In  addition,  deposit  growth is  affected by how
customers perceive the stability of the financial services industry amid various
current  events  such  as  regulatory  changes,   failures  of  other  financial
institutions and financing of the deposit insurance fund. Lending activities are
influenced by the demand for and supply of housing lenders, the availability and
cost of  funds  and  various  other  items.  Sources  of funds  for our  lending
activities include deposits,  payments on loans,  borrowings and income provided
from operations.


<PAGE>

Current Business Strategy

         Our business strategy is to operate a well-capitalized,  profitable and
independent  community savings bank dedicated  primarily to residential  lending
with an emphasis on personal service.  We have sought to implement this strategy
by (i) emphasizing the origination of one- to four-family  residential  mortgage
loans in our market area, (ii) investing in high-quality  investment  securities
and loans, and (iii) maintaining acceptable levels of capital.

         The highlights of our business strategy are as follows:

         o        Profitability.  Although no  assurance  can be made  regarding
                  future  profitability,  we have been profitable in each of the
                  past five  fiscal  years.  We had net  income of  $479,000  in
                  fiscal 1996,  $406,000 in fiscal 1995,  and $281,000 in fiscal
                  1994. Our net income for the nine months ended March 31, 1997,
                  was  $244,000.  Our average  return on average  assets for the
                  five  years  ended June 30,  1996,  was 0.9%.  Our  returns on
                  average  assets for the year ended June 30, 1996, and the nine
                  months  ended  March 31,  1997 (on an  annualized  basis) were
                  1.15%  and  .7%,  respectively.  Our net  income  for the nine
                  months ended March 31, 1997 would have been $371,000,  and our
                  annualized  return on average  assets  would have been 1.1% if
                  not for our  recognition  during that period of the  one-time,
                  non-recurring  special  assessment of  approximately  $211,000
                  ($127,000  net of tax) to  replenish  the Savings  Association
                  Insurance  Fund  ("SAIF") of the FDIC.  See  "--Comparison  of
                  Operation Results for the Nine Months ended March 31, 1997 and
                  1996."

         o        Asset   Quality.   Due  largely  to  our   conservative   loan
                  underwriting standards, we have been successful in maintaining
                  a high  level  of  asset  quality.  At March  31,  1997,  only
                  $205,000,  or 0.45%  of our  total  assets  were  included  in
                  nonperforming  assets. At the same date,  $253,000,  or .7% of
                  our total  assets were  delinquent  more than 60 days but less
                  than 90 days.  See "Business of  Citizens--Non-Performing  and
                  Problem Assets."

         o        Capital  Position.  At March 31, 1997,  we exceeded all of our
                  regulatory  capital  requirements,  and our equity capital was
                  $5.6 million, or 12.3% of total assets.  Assuming net proceeds
                  at the  midpoint of the  Estimated  Valuation  Range,  our pro
                  forma  equity to assets ratio  (excluding  $4.1 million of net
                  proceeds to be retained by the Holding Company), at such date,
                  would have been 18.6%.


<PAGE>

Asset/Liability Management

         We are also  subject  to  interest  rate  risk to the  degree  that our
interest-bearing  liabilities,  primarily  deposits with short- and  medium-term
maturities,  mature or reprice  at  different  rates  than our  interest-earning
assets.  We believe it is critical to manage the  relationship  between interest
rates  and  the  effect  on our  net  portfolio  value  ("NPV").  This  approach
calculates the difference  between the present value of expected cash flows from
assets and the present value of expected cash flows from liabilities, as well as
cash flows from off-balance  sheet  contracts.  We manage assets and liabilities
within the context of the marketplace,  regulatory limitations and within limits
established  by our Board of  Directors  on the amount of change in NPV which is
acceptable given certain interest rate changes.

         The OTS issued a regulation,  which uses a net market value methodology
to measure the interest rate risk exposure of savings  associations.  Under this
OTS  regulation,  an  institution's  "normal" level of interest rate risk in the
event of an assumed change in interest rates is a decrease in the  institution's
NPV in an amount not  exceeding 2% of the present  value of its assets.  Savings
associations  with over  $300  million  in assets or less than a 12%  risk-based
capital  ratio are required to file OTS Schedule  CMR. Data from Schedule CMR is
used by the OTS to calculate  changes in NPV (and the related  "normal" level of
interest rate risk) based upon certain interest rate changes  (discussed below).
Associations  which  do not  meet  either  of the  filing  requirements  are not
required to file OTS Schedule CMR, but may do so voluntarily.  As we do not meet
either of these requirements, we are not required to file Schedule CMR, although
we do so  voluntarily.  Under the regulation,  associations  which must file are
required to take a deduction  (the  interest rate risk capital  component)  from
their total capital available to calculate their risk based capital  requirement
if their  interest  rate  exposure is greater than  "normal." The amount of that
deduction is one-half of the  difference  between (a) the  institution's  actual
calculated  exposure to a 200 basis  point  interest  rate  increase or decrease
(whichever  results  in the  greater  pro  forma  decrease  in NPV)  and (b) its
"normal" level of exposure which is 2% of the present value of its assets.

         Presented below, as of March 31, 1997, is an analysis  performed by the
OTS of our  interest  rate risk as measured by changes in NPV for  instantaneous
and sustained parallel shifts in the yield curve, in 100 basis point increments,
up and down 400 basis points.  At March 31, 1997, 2% of the present value of our
assets was approximately $931,000. Because the interest rate risk of a 200 basis
point increase in market rates (which was greater than the interest rate risk of
a 200 basis point  decrease)  was $1.1 million at March 31, 1997,  we would have
been required to deduct  $84,000 from our total  capital  available to calculate
our risk based capital  requirement if we had been subject to the OTS' reporting
requirements under this methodology.  Our exposure to interest rate risk results
from the concentration of fixed rate mortgage loans in our portfolio.

<PAGE>
<TABLE>
<CAPTION>

 Change               Net Portfolio Value                                 NPV as % of Present Value of Assets
In Rates        $ Amount              $ Change              % Change        NPV Ratio              Change
- ---------------------------------------------------------------------------------------------------------
                               (Dollars in thousands)
<S>               <C>               <C>                    <C>            <C>                     <C>
   + 400 bp *      $4,592            $(2,337)               (34)%          10.62%                (427)bp
   + 300 bp         5,215             (1,714)               (25)%          11.82%                (307)bp
   + 200 bp         5,830             (1,099)               (16)%          12.97%                (192)bp
   + 100 bp         6,416               (513)                (7)%          14.02%                 (87)bp
       0 bp         6,929                ---                --- %          14.89%                 --- bp
   - 100 bp         7,274                345                  5 %          15.44%                  55 bp
   - 200 bp         7,304                375                  5 %          15.41%                  52 bp
   - 300 bp         7,218                289                  4 %          15.17%                  28 bp
   - 400 bp         7,255                326                  5 %          15.15%                  26 bp
</TABLE>

*  Basis points.

         As with any method of  measuring  interest  rate risk,  the  methods of
analysis  presented  above have certain  short  comings.  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 adjustable-rate  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 likely deviate  significantly from
those assumed in calculating the table.


<PAGE>

Average Balances and Interest Rates and Yields

         The following  tables present at March 31, 1997, and for the nine-month
periods  ended March 31,  1997,  and 1996,  and the fiscal  years ended June 30,
1996,  1995 and  1994,  the  average  daily  balances  of each  category  of our
interest-earning  assets  and  interest-bearing  liabilities,  and the  interest
earned or paid on such amounts.

<TABLE>
<CAPTION>
                                             At March 31,                           Nine Months Ended March 31,
                                                 1997                         1997                             1996
                                         -------------------      -----------------------------      -----------------------------
                                                                  Average              Average       Average              Average
                                         Balance  Yield/Cost      Balance   Interest Yield/Cost      Balance  Interest  Yield/Cost
                                         -------  ----------      -------   -------- ----------      -------  --------  ----------
                                                                                (Dollars in thousands)
Interest-earning assets:
<S>                                     <C>          <C>         <C>       <C>           <C>      <C>        <C>          <C>  
   Interest-earning deposits..........  $  3,928     5.97%       $  3,435  $   129       5.02%    $  3,193   $   144      6.00%
   FHLB stock.........................       332     7.85             332       19       7.84          332        20      8.03
   Investment securities
     available for sale (1)...........       159     6.39           1,936       92       6.31        2,979       132      5.91
   Loans receivable (2)...............    37,630     8.61          36,362    2,380       8.73       31,397     2,069      8.79
                                        --------                 --------   ------                --------     -----   
     Total interest-earning assets....    42,049     8.35          42,065    2,620       8.30       37,901     2,365      8.32%
                                        ========                 ========                         ========
Interest-bearing liabilities:
   Deposits...........................    37,255     4.52          36,325    1,227       4.50       34,169     1,149      4.48%
   FHLB advances......................     2,000     5.87           3,275      135       5.49        1,800        82      6.05
                                        --------                 --------   ------                --------     -----   
     Total interest-bearing liabilities   39,255     4.59          39,600    1,362       4.59       35,969     1,231      4.56%
                                        --------                 --------   ------                --------     -----   
Net interest-earning assets...........  $  2,794                 $  2,465                         $  1,932
                                        ========                 ========                         ========
Net interest income (expenses)........                                      $1,258                            $1,134
                                                                            ======                            ======
Interest rate spread (3)..............               3.76%                               3.71%                            3.76%
                                                     ====                                ====                             ==== 
Net yield on weighted average
   interest-earning assets (4)........                ---%                               3.99%                            3.99%
                                                     ====                                ====                             ==== 
Average interest-earning
   assets to average interest-bearing
   liabilities........................   107.12%                  106.22%                           105.37%
                                         ======                   ======                            ====== 
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                                                                             Year Ended June 30,
                                                    1996                            1995                          1994
                                         ----------------------------    ----------------------------   ----------------------------
                                         Average             Average     Average              Average   Average             Average
                                         Balance  Interest Yield/Cost    Balance  Interest  Yield/Cost  Balance Interest  Yield/Cost
                                                                            (Dollars in thousands)
Interest-earning assets:
<S>                                     <C>      <C>          <C>     <C>        <C>          <C>     <C>       <C>         <C>  
   Interest-bearing deposits............ $ 3,109  $   182      5.85%   $  3,713   $   181      4.89%   $  6,640  $   251     3.79%
   FHLB stock...........................     332       26      7.91         332        23      7.06         332       19     5.83
   Investment securities                 
     available for sale (1).............   3,001      174      5.81       2,832       154      5.43       2,470      108     4.35
   Loans receivable (2).................  31,980    2,804      8.77      28,121     2,384      8.48      24,564    2,046     8.33
                                         -------   ------              --------    ------              --------    -----    
     Total interest-earning assets......  38,422    3,186      8.29      34,998     2,742      7.84%     34,006    2,424     7.13
                                          ======   ======              ========     =====              ========    =====   
Interest-bearing liabilities:            
   Deposits.............................  34,456    1,539      4.47      32,605     1,341      4.12      31,917    1,273     3.99
   FHLB advances........................   1,923      114      5.94         462        29      6.24         ---      ---      ---
                                         -------   ------              --------    ------              --------    -----    
     Total interest-bearing liabilities.  36,379    1,653      4.54      33,067     1,370      4.15      31,917    1,273     3.99
                                         -------   ------              --------    ------              --------    -----    
Net interest-earning assets............. $ 2,043                       $  1,931                        $  2,089
                                         =======                       ========                        ========
Net interest income.....................           $1,533                          $1,372                         $1,151
                                                   ======                          ======                         ======
Interest rate spread (3)................                       3.75%                           3.69%                         3.14%
                                                               ====                            ====                          ==== 
Net yield on weighted average            
   interest-earning assets (4)..........                       3.99%                           3.92%                         3.38%
                                                               ====                            ====                          ==== 
Average interest-earning assets          
   to average interest-bearing 
        liabilities.....................  105.61%                         105.84%                        106.54%
                                          ======                          ======                         ====== 
</TABLE>                                


(1)      Includes securities  available for sale at amortized cost prior to SFAS
         No. 115 adjustments.

(2)      Total loans less loans in process. Average balances include non-accrual
         loans.

(3)      Interest  rate spread is  calculated by  subtracting  weighted  average
         interest  rate cost from weighted  average  interest rate yield for the
         period indicated.

(4)      The net yield on weighted average interest-earning assets is calculated
         by dividing net interest  income by weighted  average  interest-earning
         assets for the period  indicated.  No net yield  amount is presented at
         March 31, 1997, because the computation of net yield is applicable only
         over a period rather than at a specific date.


<PAGE>

Interest Rate Spread

         Our  results  of  operations  have  been  determined  primarily  by net
interest income and, to a lesser extent,  fee income,  miscellaneous  income and
general and  administrative  expenses.  Our net interest income is determined by
the interest rate spread between the yields we earn on  interest-earning  assets
and  the  rates  we pay on  interest-bearing  liabilities,  and by the  relative
amounts of interest-earning assets and interest-bearing liabilities.

         The following table sets forth the weighted average effective  interest
rate that we earned on our loan and investment portfolios,  the weighted average
effective cost of our deposits and advances,  the interest rate spread,  and net
yield on weighted average  interest-earning assets for the periods and as of the
dates  shown.  Average  balances  are based on  average  monthly  balances.  Our
management  believes that the use of month-end average balances instead of daily
average  balances  has not caused any  material  difference  in the  information
presented.

<TABLE>
<CAPTION>
                                                                     Nine Months Ended
                                                 At March 31,           March 31,                     Year Ended June 30,
                                                     1997            1997         1996        1996           1995         1994
                                                 ------------------------------------------------------------------------------
Weighted average interest rate earned on:
<S>                                                   <C>            <C>          <C>         <C>           <C>           <C>
   Interest-bearing deposits....................      5.97%          5.02%        6.00%       5.85%         4.89%         3.79%
   FHLB stock...................................      7.85           7.84         8.03        7.91          7.06          5.83
   Investment securities........................      6.39           6.31         5.91        5.81          5.43          4.35
   Loans receivable.............................      8.61           8.73         8.79        8.77          8.48          8.33
     Total interest-earning assets..............      8.35           8.30         8.32        8.29          7.84          7.13
Weighted average interest rate cost of:
   Deposits.....................................      4.52           4.50         4.48        4.47          4.12          3.99
   FHLB advances................................      5.87           5.49         6.05        5.94          6.24           ---
     Total interest-bearing liabilities.........      4.59           4.59         4.56        4.54          4.15          3.99
Interest rate spread (1)........................      3.76%          3.71%        3.76%       3.75%         3.69%         3.14%
                                                      ====           ====         ====        ====          ====          ==== 
Net yield on weighted average
   interest-earning assets (2)..................       ---%          3.99%        3.99%       3.99%         3.92%         3.38%
                                                      ====           ====         ====        ====          ====          ==== 
</TABLE>
- ----------
(1)    Interest  rate spread is  calculated  by  subtracting  combined  weighted
       average  interest rate cost from combined  weighted average interest rate
       earned for the period  indicated.  Interest  rate spread  figures must be
       considered  in  light  of  the   relationship   between  the  amounts  of
       interest-earning assets and interest-bearing liabilities.

(2)    The net yield on weighted average  interest-earning  assets is calculated
       by dividing  net  interest  income by weighted  average  interest-earning
       assets for the period  indicated.  No net yield  figure is  presented  at
       March 31, 1997 because the  computation  of net yield is applicable  only
       over a period rather than at a specific date.

     The following table describes the extent to which changes in interest rates
and changes in volume of  interest-related  assets and liabilities have affected
our interest income and expense during the periods indicated.  For each category
of  interest-earning  asset  and  interest-bearing  liability,   information  is
provided  on  changes  attributable  to (1)  changes  in rate  (changes  in rate
multiplied  by old  volume)  and  (2)  changes  in  volume  (changes  in  volume
multiplied  by old rate).  Changes  attributable  to both rate and volume  which
cannot be segregated  have been  allocated  proportionally  to the change due to
volume and the change due to rate.

<PAGE>

<TABLE>
<CAPTION>
                                                                        Increase (Decrease) in Net Interest Income
                                                                   ----------------------------------------------------
                                                                                                                 Total
                                                                    Due to                Due to                  Net
                                                                     Rate                 Volume                Change
                                                                                      (In thousands)
<S>                                                                  <C>                   <C>                  <C>
Nine months ended March 31, 1997 
compared to nine months ended March 31, 1996
   Interest-earning assets:
     Interest-bearing deposits..................................     $ (30)                $   15               $   (15)
     FHLB stock.................................................       ---                    ---                   ---
     Investment securities......................................        13                    (54)                  (41)
     Loans receivable...........................................       (23)                   334                   311
                                                                   -------                   ----                 -----
       Total....................................................       (40)                   295                   255
                                                                   -------                   ----                 -----
   Interest-bearing liabilities:
     Deposits...................................................         5                     73                    78
     FHLB advances..............................................       (13)                    66                    53
                                                                   -------                   ----                 -----
       Total....................................................        (8)                   139                   131
                                                                   -------                   ----                 -----
   Net change in net interest income............................   $   (32)                  $156                 $ 124
                                                                   =======                   ====                 =====
Year ended June 30, 1996 compared
to year ended June 30, 1995
   Interest-earning assets:
     Interest-bearing deposits..................................    $   32                 $  (32)              $   ---
     FHLB stock.................................................         3                    ---                     3
     Investment securities......................................        11                     10                    21
     Loans receivable...........................................        84                    336                   420
                                                                   -------                   ----                 -----
       Total....................................................       130                    314                   444
                                                                   -------                   ----                 -----
   Interest-bearing liabilities:
     Deposits...................................................       118                     79                   197
     FHLB advances..............................................        (2)                    87                    85
                                                                   -------                   ----                 -----
       Total....................................................       116                    166                   282
                                                                   -------                   ----                 -----
   Net change in net interest income............................    $   14                  $ 148                 $ 162
                                                                   =======                   ====                 =====
Year ended June 30, 1995 compared
to year ended June 30, 1994
   Interest-earning assets:
     Interest-bearing deposits..................................    $   60                 $ (130)               $  (70)
     FHLB stock.................................................         4                    ---                     4
     Investment securities......................................        29                     17                    46
     Loans receivable...........................................        38                    300                   338
                                                                   -------                   ----                 -----
       Total....................................................       131                    187                   318
                                                                   -------                   ----                 -----
   Interest-bearing liabilities:
     Deposits...................................................        42                     27                    69
     FHLB advances..............................................       ---                     28                    28
                                                                   -------                   ----                 -----
       Total....................................................        42                     55                    97
                                                                   -------                   ----                 -----
   Net change in net interest income............................    $   89                 $  132                 $ 221
                                                                   =======                   ====                 =====
</TABLE>

<PAGE>

Financial  Condition at March 31, 1997  Compared to Financial  Condition at June
30, 1996

         Total  consolidated  assets  increased  by  $918,000,  or 2.1% to $45.2
million  at March  31,  1997  from  $44.2  million  at June 30,  1996.  Our loan
portfolio  increased $2.8 million and our investment  securities  decreased $2.8
million.  The increase in the loan portfolio was funded primarily by an increase
in interest-bearing deposits of $1.7 million and by the sale of investments.

Financial Condition at June 30, 1996 Compared to Financial Condition at June 30,
1995

         Total consolidated assets increased by $4.5 million, or 11.4%, to $44.2
million at June 30, 1996 from $39.7  million at June 30,  1995.  The increase in
assets  for the  period  was  primarily  attributable  to the growth in our loan
portfolio of $5.1  million.  This  increase in loan volume was  primarily due to
increased  loan demand  generated by economic  growth in our market area,  and a
more aggressive loan origination program.  Loan growth was funded mainly from an
increase in deposits of  approximately  $2.4  million and an increase in Federal
Home Loan Bank advances of $1.5 million.

         The increase in the loan portfolio was comprised  primarily of mortgage
loans which increased approximately $4.0 million.

Comparison  of  Operating  Results for the Nine Months  Ended March 31, 1997 and
1996

         Net Income.  Net income decreased  $112,000,  or 31.5%, to $244,000 for
the nine-month  period ended March 31, 1997 from $356,000 for the same period in
1996.  The decrease  primarily  resulted from the  recognition  of the one-time,
non-recurring  special  assessment  in  the  amount  of  approximately  $211,000
($127,000  net of tax) to replenish  the SAIF and from the sale of an investment
at a loss of approximately $60,000. This decrease in net income was offset by an
increase of $124,000 in our net  interest  income from $1.1  million for 1997 to
$1.25 million for 1996.  Excluding the SAIF  assessment and the loss on the sale
of  investments,   net  income  would  have  increased  $52,000,  or  14.6%,  to
approximately  $408,000 for the nine months  ended March 31, 1997 from  $356,000
for the nine months ended March 31, 1996.

         Net  Interest  Income.  Net  interest  income  is the most  significant
component of our income from  operations.  Net interest income is the difference
between interest we receive on our interest-earning  assets (primarily loans and
investments) and interest we pay on our interest-bearing  liabilities (primarily
deposits and borrowed  funds).  Net interest income depends on the volume of and
rates  earned on assets  and the  volume of and rates  paid on  interest-bearing
liabilities.  Our net interest  income  increased  $124,000,  or 10.9%,  to $1.3
million  for the  nine-months  ended  March 31,  1997 from $1.1  million for the
comparable  period in 1996.  This  increase  was due  primarily to the growth of
average  interest-earning  assets to $42.0 million in 1997 from $37.9 million in
1996.

         The  increase in our average  interest-earning  assets of $4.2  million
reflects an increase of approximately $5.0 million in average loans, an increase
in  interest-earning  deposits of $242,000 and a decrease of approximately  $1.0
million in investments.

         Our interest rate spread decreased  during the nine-month  period ended
March 31, 1997 as compared to the comparable period in 1996 to 3.71% from 3.76%,
and our net interest margin remained the same.

   
         Provisions  for Loan  Losses.  Our  provisions  for loan losses for the
nine-month  period in 1997 and the  comparable  period in 1996 were  $32,000 and
$63,000, respectively. We increased the loss provisions in 1996 to recognize the
increase  in  construction  loans  and the  increase  in  consumer  loan  losses
occurring  in the nation,  regionally  and locally as well as to  recognize  the
increase  in the  size of our  consumer  loan  portfolio.  The  increase  in the
provision   was also made as a result of the added risks of  individually  large
nonresidential and multi-family real estate loans.
    

         Historically  we have emphasized our loss experience over other factors
in establishing the provision for loan losses.  We review the allowance for loan
losses in relation to (i) our past loan loss experience, (ii) known and inherent
risks in our portfolio,  (iii) adverse situations that may affect the borrowers'
ability to repay, (iv) the estimated value of any underlying  collateral and (v)
current economic conditions. Our allowances for loan losses as of March 31, 1997
and 1996 were $172,000 and $121,000 respectively.
<PAGE>

         Other Income. Our other income decreased approximately $79,000, or 43%,
during the  nine-month  period in 1997 as compared to the  comparable  period in
1996. This decrease  resulted from the sale of an investment  security at a loss
of $60,000,  a decrease in fees and service  charges of $9,000 and a decrease in
other  income of $10,000.  We chose to sell the  available-for-sale  security in
order to use the  proceeds  to pay  down  FHLB  advances  and  increase  overall
liquidity.

   
         Other  Expense.  Our other expense  increased  $255,000,  or 36.1%,  to
$961,000 in 1997 from $706,000 in 1996. The increase was primarily  attributable
to an  increase of $47,000 in salaries  and  benefits  and to the payment of the
one-time SAIF assessment of $211,000. Prior to the one-time SAIF assessment, our
premium was .23% of total  assessable  deposits,  which was reduced to .0644% of
total assessable deposits subsequent to the special assessment.
    

         Income Tax Expense. Our income tax expense decreased $67,000, or 34.9%,
from  $192,000 in 1996 to $125,000 in 1997.  The  decrease was the result of the
decrease in our net income before taxes.

Comparison of Operating Results For Fiscal Years Ended June 30, 1996 and 1995

         Net Income.  Net income  increased  $73,000,  or 18.0%, to $479,000 for
1996 from  $406,000 for 1995.  The increase was primarily due to the increase in
the size of our loan portfolio and the increase in our net interest income.

         Net Interest  Income.  Our net interest income increased  $161,000,  or
11.7%,  to $1.5 million in 1996 from $1.4 million in 1995. This increase was due
primarily to the growth of average  interest  earning assets to $38.4 million in
1996 from $35.0 million in 1995. In addition, our interest rate spread increased
to 3.75% in 1996 from 3.7% in 1995 and our net interest margin increased to 4.0%
in 1996 from 3.9% in 1995.

         The  increase in our average  interest-earning  assets of $3.4  million
reflects  an  increase  of  $3.9  million  in  average  loans,  an  increase  in
investments of $169,000 and a decrease in interest-bearing deposits of $604,000.

         Our  interest  rate spread and net  interest  margin  increased in 1996
compared  to  1995.  This  was  due to the  increase  in the  yield  on  average
interest-earning   assets   to  8.3%  in  1996   from   7.8%  in   1995,   while
interest-bearing liabilities increased to 4.5% in 1996 from 4.2% in 1995.

         The yield on our average  interest-earning assets increased in 1996 due
to an increase in the yield of both loans and  investments.  Generally  positive
economic  conditions  resulted in sustained  loan demand,  which  resulted in an
increase in the yield on our average interest-earning assets.

         The  increase in the cost of our average  interest-bearing  liabilities
was due primarily to increases in the cost of our interest-bearing  deposits, to
4.5% in 1996 from 4.1% in 1995. This was partially offset by the decrease in the
cost of short-term borrowings to 5.9% in 1996 from 6.2% in 1995.

         Provisions for Loan Losses. Our provisions for loan losses for 1996 and
1995 were $80,000 and $32,000, respectively. The increase of $48,000 in 1996 was
made to increase  our  allowance  commensurate  with an increase in  residential
mortgage,  construction and consumer lending.  We did not charge off any amounts
during  1996 and we  experienced  a $12,000  recovery  during that  period.  The
$37,000  charge  off in 1995 was  partially  offset  by a $2,000  recovery.  Our
allowances   for  loan  loss  for  1996  and  1995  were  $138,000  and  $46,000
respectively.

         Other Income.  Our other income  increased  approximately  $25,000,  or
11.3%,  in 1996 as compared to 1995. This increase was primarily the result of a
profit of $24,000 in 1996 from CLSC, our wholly-owned service corporation.

         Other  Expense.  Our  other  expense  increased  $43,000,  or 4.7%,  to
$967,000 in 1996 from $924,000 in 1995. The increase was primarily  attributable
to an increase of $28,000 in salaries and  benefits,  primarily due to hiring an
additional  loan officer,  and a $9,000 increase in occupancy in connection with
the  installation  of new computers,  a "Loan Doc Prep"  software  package and a
Local Area Network (LAN).

   
         Income Tax Expense.  Our income tax expense increased $22,000, or 9.5%,
to $253,000 in 1996 from  $231,000 in 1995.  The  increase was the result of the
increased net income earned in 1996.
    

Comparison of Operating Results For Fiscal Years Ended June 30, 1995 and 1994

         Net Income.  Net income increased  $125,000,  or 44.5%, to $406,000 for
1995 from  $281,000 for 1994.  The increase was primarily due to the increase in
our loan  portfolio,  the increase in our net interest income and an increase in
our net interest margin from 3.4% in 1994 to 3.9% in 1995.

         Net Interest  Income.  Our net interest income increased  $221,000,  or
19.2%,  to $1.4 million in 1995 from $1.2 million in 1994. This increase was due
primarily  to the growth of average  interest  earning  assets to $35 million in
1995 from $34 million in 1994 and to the increase in our net interest  margin to
3.9% in 1995 from 3.4% in 1994.

         The  increase  in  our  average  interest-earning  assets  of  $992,000
reflects  an  increase  of $3.6  million in loans  offset by a decrease  of $2.9
million in interest-bearing deposits.


<PAGE>

         Our interest rate spread  increased  from 3.1% in 1994 to 3.7% in 1995,
and our net interest  margin  increased from 3.4% in 1994 to 3.9% in 1995.  This
increase was due to the increase in the yield on average interest-earning assets
to 7.8% in 1995 from 7.1% in 1994, while the  interest-bearing  liabilities only
increased to 4.2% in 1995 from 4.0% in 1994.

         The yield on our average  interest-earning assets increased in 1995 due
to an  increase  in the yield of both  loans and  investments.  Strong  economic
conditions resulted in continued demand for loans, which resulted in an increase
in the yield on our average interest-earning assets.

         The  increase in the cost of our average  interest-bearing  liabilities
was due primarily to increases in the cost of our  interest-bearing  deposits to
4.1% in 1995 from 4.0% in 1994.  During 1995,  we also obtained from the Federal
Home Loan Bank an advance in the amount of $1.5  million with an average rate of
6.2%.

   
         Provisions for Loan Losses. Our provisions for loan losses for 1995 and
1994 were $32,000 and $12,000,  respectively. The increase of $20,000 was due to
the increase in net charge offs  experienced  in 1995 as well as the increase in
the size of our loan portfolio. Our allowances for loan losses for 1995 and 1994
were $46,000 and $49,000 respectively.
    

         Other Income.  Our other income  increased  approximately  $24,000,  or
12.2%, in 1995 as compared to 1994. This increase was primarily the result of an
increase in fee income.

         Other  Expense.  Our  other  expense  increased  $61,000,  or 7.1%,  to
$924,000 in 1995 from $863,000 in 1994. The increase was primarily  attributable
to an increase  of $25,000 in  salaries  and  benefits,  of which  approximately
$10,000 was attributable to increased  supplemental  retirement expense that was
more than offset by income.  Additionally,  an increase of approximately $28,000
in expenses associated with deferred loan fees was included in employee salaries
and benefits.

         Income Tax Expense. Our income tax expense increased $65,000, or 39.2%,
to $231,000 in 1995 from  $166,000 in 1994.  The  increase was the result of the
increased net income earned in 1995.

Liquidity and Capital Resources

         Our primary sources of funds are deposits,  borrowings and the proceeds
from principal and interest  payments on loans.  While  maturities and scheduled
amortization  of loans are a  predictable  source of  funds,  deposit  flows and
mortgage prepayments are greatly influenced by general interest rates,  economic
conditions and competition.

         Our primary investing activity is the origination of loans.  During the
years  ended  June 30,  1996,  1995 and 1994 we  originated  total  loans in the
amounts of $15.4  million,  $11.4 million and $11.1  million,  respectively.  We
purchased loans totaling $64,000 and $311,000 in the fiscal years ended June 30,
1996 and 1994,  respectively.  Loan principal  repayments totaled $10.3 million,
$8.3 million and $8.6 million during the respective periods.

         During  the  nine-month  periods  ended  March 31,  1997 and  1996,  we
originated  loans  of  $13.0  million  and  $10.7  million,  respectively.  Loan
principal  repayments  totaled  $10.0  million and $7.5  million,  respectively,
during these periods.

         During the years ended June 30,  1996,  1995,  and 1994,  we  purchased
securities in the amounts of $169,000, $154,000 and $1,107,000, respectively. We
did not receive any proceeds  for the sale of  securities  during 1996,  1995 or
1994.  During the  nine-month  period  ended March 31,  1997,  however,  we sold
approximately $2.9 million of securities for a loss of approximately $60,000.

   
         We had  outstanding  loan  commitments  of $265,000 and unused lines of
credit of  approximately  $2.5  million  at March 31,  1997.  The  unused  lines
represent  available  borrowings under existing home equity lines of credit.  We
anticipate that we will have sufficient  funds from loan repayments and from our
ability to borrow  additional  funds from the FHLB of  Indianapolis  to meet our
current commitments.  Certificates of deposit scheduled to mature in one year or
less at March 31, 1997 totaled  $14.3  million.  We believe  that a  significant
portion of such deposits will remain with us based upon historical  deposit flow
data and our competitive pricing in our market area.
    

         Liquidity  management  is both a daily and  long-term  function  of our
management  strategy.  In the event  that we should  require  funds  beyond  our
ability to generate them internally,  additional funds are available through the
use of FHLB  advances.  We had  outstanding  FHLB advances in the amount of $2.0
million at March 31, 1997.


<PAGE>

         The following is a summary of our cash flows,  which are of three major
types.  Cash flows from  operating  activities  consist  primarily of net income
generated  by  cash.  Investing  activities  generate  cash  flows  through  the
origination and principal  collection on loans as well as purchases and sales of
securities.  Investing  activities will generally  result in negative cash flows
when we experience  loan growth.  Cash flows from financing  activities  include
savings  deposits,  withdrawals  and maturities  and changes in borrowings.  The
following table  summarizes cash flows for each of the nine-month  periods ended
March 31, 1997 and 1996 and each year in the  three-year  period  ended June 30,
1996.

<TABLE>
<CAPTION>

                                                            Nine Months Ended
                                                                March 31,                             Year Ended June 30,
                                                       -------------------------         ------------------------------------------
                                                         1997             1996             1996             1995            1994
                                                       --------         --------         --------         --------         --------
                                                                               (In thousands)
<S>                                                    <C>              <C>              <C>              <C>              <C>
Operating activities ..........................        $    250         $    350         $    518         $    494         $    221
Investing activities:
   Purchases of
     investment securities ....................             (36)            (136)            (169)            (154)          (1,107)
   Sales of investment securities .............           2,945               --               --               --               --
   Principal collected on loans ...............           9,990            7,475           10,279            8,263            8,643
   Loans originated ...........................         (12,966)         (10,724)         (15,419)         (11,434)         (11,061)
   Loans sold .................................              91               --               --               --               --
   Loans purchased ............................              --               --              (64)              --             (311)
   Change in land held
     for development ..........................              30              (52)              (3)            (682)              --
   Purchases of equipment .....................             (16)             (40)             (69)             (25)             (39)
Financing activities:
   Increase/(decrease) in NOW,
     MMDA and passbook deposits ...............             100              596              460           (1,991)           2,599
   Increase in certificates
     of deposit ...............................           1,555            1,343            1,965            1,129            1,303
   Advances from FHLB .........................          11,500            3,500            4,500            6,000               --
   Payments to FHLB ...........................         (12,500)          (3,000)          (3,000)          (4,500)              --
                                                       --------         --------         --------         --------         --------
Net increase/(decrease) in cash
   and cash equivalents .......................        $    943         $   (688)        $ (1,002)        $ (2,900)        $    248
                                                       ========         ========         ========         ========         ========
</TABLE>

         Federal  regulations   require  FHLB-member  savings   associations  to
maintain an average daily balance of liquid assets equal to a monthly average of
not less than a specified  percentage of their net withdrawable savings deposits
plus short-term  borrowings.  Liquid assets include cash, certain time deposits,
certain bankers' acceptances, specified U.S. government, state or federal agency
obligations, certain corporate debt securities, commercial paper, certain mutual
funds, certain mortgage-related  securities,  and certain first lien residential
mortgage loans.  This liquidity  requirement may be changed from time-to-time by
the OTS to any  amount  within  the  range of 4% to 10%,  and is  currently  5%,
although  the OTS has  proposed a reduction  of the  percentage  to 4%.  Also, a
savings   association   currently   must  maintain   short-term   liquid  assets
constituting  at least  1% of its  average  daily  balance  of net  withdrawable
deposit  accounts  and  current  borrowings,   although  the  OTS  has  proposed
eliminating this requirement.  Monetary  penalties may be imposed for failure to
meet these liquidity requirements. As of March 31, 1997, we had liquid assets of
$2.9 million, and a regulatory liquidity ratio of 7.6%, all of which constituted
short-term investments.


<PAGE>

         Pursuant  to  OTS  capital   regulations,   savings  associations  must
currently meet a 1.5% tangible capital requirement, a 3% leverage ratio (or core
capital)  requirement,  and a total risk-based  capital to risk-weighted  assets
ratio of 8%. At March 31, 1997, our tangible  capital ratio was 10.2%,  our core
capital ratio was 10.2%,  and our  risk-based  capital to  risk-weighted  assets
ratio was 17.9%.  Therefore,  at March 31, 1997, our capital levels exceeded all
applicable  regulatory capital  requirements  currently in effect. The following
table  provides  the minimum  regulatory  capital  requirements  and our capital
ratios as of March 31, 1997:

<TABLE>
<CAPTION>
                                                      At March 31, 1997
                                    OTS Requirement                         Citizens' Capital Level
                                % of                               % of                              Amount
Capital Standard               Assets            Amount          Assets(1)          Amount          of Excess
- ----------------               ------            ------          ---------          ------          ---------
                                                            (Dollars in thousands)
<S>                              <C>             <C>              <C>                <C>               <C>
Tangible capital.........        1.5%            $   664          10.2%              $4,529            $3,865
Core capital (2).........        3.0               1,328          10.2                4,529             3,201
Risk-based capital.......        8.0               2,098          17.9                4,701             2,603
</TABLE>

(1)      Tangible  and core capital  levels are shown as a  percentage  of total
         assets;  risk-based  capital  levels  are  shown  as  a  percentage  of
         risk-weighted assets.

(2)      The  OTS  has  proposed  and  is  expected  to  adopt  a  core  capital
         requirement for savings associations  comparable to that adopted by the
         OCC for national banks. The new regulation,  as proposed, would require
         at least 3% of total  adjusted  assets for  savings  associations  that
         received the highest  supervisory rating for safety and soundness,  and
         4% to 5% for all other savings associations. The final form of such new
         OTS core  capital  requirement  may  differ  from  that  which has been
         proposed. We expect to be in compliance with such new requirements. See
         "Regulation -- Savings Association Regulatory Capital."

         For  definitions  of tangible  capital,  core  capital  and  risk-based
capital, see "Regulation -- Savings Association Regulatory Capital."

         As  of  March  31,  1997,  management  is  not  aware  of  any  current
recommendations by regulatory authorities which, if they were to be implemented,
would have, or are reasonably  likely to have, a material  adverse effect on our
liquidity, capital resources or results of operations.

Current Accounting Issues

         In May 1993, the FASB issued SFAS No. 114, "Accounting by Creditors for
Impairment  of a  Loan."  In  October  1994,  the  FASB  issued  SFAS  No.  118,
"Accounting  by Creditors  for  Impairment  of a Loan - Income  Recognition  and
Disclosure,"  which  amends  SFAS No.  114 to allow a creditor  to use  existing
methods for  recognizing  interest  income on impaired  loans.  SFAS No.114,  as
amended  by  SFAS  No.  118 as to  certain  income  recognition  provisions  and
financial statement disclosure requirements,  is applicable to all creditors and
to all loans that are individually  and  specifically  evaluated for impairment,
uncollateralized  as  well  as  collateralized,  except  those  loans  that  are
accounted  for at fair  value  or at the  lower  of cost  or  fair  value.  This
Statement  requires that the expected loss of interest  income on  nonperforming
loans be taken  into  account  when  calculating  loan  loss  reserves  and that
specified  impaired  loans be measured  based upon the present value of expected
future cash flows  discounted  at the loan's  effective  interest rate or, as an
alternative,  at the  loan's  observable  market  price  or  fair  value  of the
collateral if the loan is collateral  dependent.  Our loans that may be affected
by these accounting  standards are our multi-family  loans,  which are evaluated
based on discounted cash flows, and our collateral  dependent  loans,  where our
current  procedures for evaluating  impairment  result in carrying such loans at
the  lower of cost or fair  value.  We  adopted  SFAS No.  114 on July 1,  1995,
without a significant  detrimental effect on our overall consolidated  financial
position or results of operations.


<PAGE>

         In  November   1993,  the  American   Institute  of  Certified   Public
Accountants  issued Statement of Position ("SOP") 93-6,  "Employer's  Accounting
for Employee Stock  Ownership  Plans." The SOP, among other things,  changed the
measure of compensation  expense recorded by employers from the cost of employee
stock ownership plan shares allocated to employees during the period to the fair
value  of  employee  stock  ownership  plan  shares   allocated.   Assuming  the
acquisition  of  shares  of stock by the ESOP,  the  application  of SOP 93-6 is
likely to result in fluctuations  in compensation  expense due to changes in the
fair value of the stock.

         In May,  1995,  the FASB issued SFAS No. 122  "Accounting  for Mortgage
Servicing  Rights," which requires us to recognize as separate  assets rights to
service mortgage loans for others, regardless of how we acquired those servicing
rights.  An institution that acquires  mortgage  servicing rights through either
the  purchase  or  origination  of  mortgage  loans and sells  those  loans with
servicing  rights  retained  would allocate some of the cost of the loans to the
mortgage servicing rights.

         SFAS No. 122 requires that  capitalized  mortgage  servicing rights and
capitalized  excess servicing  rights be assessed for impairment.  Impairment is
measured based on fair value.

         SFAS No. 122 was effective for years  beginning after December 15, 1995
(July 1, 1996, as to Citizens),  for  transactions  in which an entity  acquires
mortgage  servicing  rights and to  impairment  evaluations  of all  capitalized
mortgage servicing rights and capitalized excess servicing  receivables whenever
acquired. Retroactive application was prohibited. The provisions of SFAS No. 122
were adopted without material effect.

         In October, 1995, the FASB issued SFAS No. 123 entitled "Accounting for
Stock-Based Compensation." SFAS No. 123 establishes a fair value based method of
accounting  and  disclosing  the  amount  of  stock-based  compensation  paid to
employees.  Historically,  Accounting  Principles  Board ("APB")  Opinion No. 25
"Accounting for Stock Issued to Employees" has measured  compensation cost using
the method based on the award's  intrinsic value.  Those electing to remain with
the  accounting  in APB  Opinion No. 25 must make pro forma  disclosures  of net
income  and,  when  presented,  earnings  per share,  as if the fair value based
method  of  accounting  defined  in SFAS 123 had been  applied.  The  disclosure
provisions of SFAS No. 123 will be adopted by management  upon completion of the
Conversion.  We do  not  believe  that  adoption  of  SFAS  No.  123  disclosure
provisions  will have a material  adverse effect on our  consolidated  financial
position or results of operations.
<PAGE>

         In June 1996, the FASB issued SFAS No. 125,  "Accounting  for Transfers
of Financial Assets,  Servicing Rights and  Extinguishment of Liabilities," that
provides  accounting  guidance on transfers of  financial  assets,  servicing of
financial assets,  and  extinguishment  of liabilities.  SFAS No. 125 superseded
portions of SFAS No. 122. SFAS No. 125  introduces an approach to accounting for
transfers of financial assets that provides a means of dealing with more complex
transactions  in which the seller  disposes  of only a partial  interest  in the
assets, retains rights or obligations,  makes use of special purpose entities in
the  transaction,  or otherwise has continuing  involvement with the transferred
assets.  The new  accounting  method  provides  that the carrying  amount of the
financial assets transferred be allocated to components of the transaction based
on their  relative fair values.  Transactions  subject to the provisions of SFAS
No. 125  include,  among  others,  transfers  involving  repurchase  agreements,
securitizations  of  financial  assets,  loan  participations  and  transfers of
receivables  with recourse.  An entity that  undertakes an obligation to service
financial  assets  recognizes  either a  servicing  asset or  liability  for the
servicing contract.  A servicing asset or liability that is purchased or assumed
is initially recognized at its fair value.  Servicing assets and liabilities are
amortized in proportion to and over the period of estimated net servicing income
or net servicing loss and are subject to subsequent  assessments  for impairment
based on fair value.  SFAS No. 125 provides that a liability is removed from the
balance sheet only if the debtor either pays the creditor and is relieved of its
obligation  for the  liability  or is legally  released  from being the  primary
obligor. SFAS No. 125 is effective for applicable  transactions  occurring after
December 31, 1996, and is to be applied prospectively.  Retroactive  application
is not  permitted.  We do not believe that  adoption of SFAS No. 125 will have a
material adverse effect on our financial position or results of operations.

Impact of Inflation

     The consolidated  financial  statements presented herein have been prepared
in accordance with generally accepted  accounting  principles.  These principles
require the measurement of financial  position and operating results in terms of
historical dollars, without considering changes in the relative purchasing power
of money over time due to inflation.

     Our primary  assets and  liabilities  are monetary in nature.  As a result,
interest  rates  have a more  significant  impact  on our  performance  than the
effects  of  general  levels  of  inflation.  Interest  rates,  however,  do not
necessarily  move in the same  direction or with the same magnitude as the price
of goods and services,  since such prices are affected by inflation. In a period
of rapidly rising interest rates, the liquidity and maturities structures of our
assets and liabilities are critical to the maintenance of acceptable performance
levels.

     The  principal  effect of  inflation,  as distinct  from levels of interest
rates, on earnings is in the area of noninterest expense.  Such expense items as
employee  compensation,  employee benefits and occupancy and equipment costs may
be  subject to  increases  as a result of  inflation.  An  additional  effect of
inflation  is the  possible  increase  in the  dollar  value  of the  collateral
securing loans that we have made. We are unable to determine the extent, if any,
to which  properties  securing our loans have appreciated in dollar value due to
inflation.

                              BUSINESS OF CITIZENS
General

         We were organized as a state-chartered building and loan association in
1916 and currently conduct our business from one full-service  office located in
Frankfort,  Indiana. Our principal business consists of attracting deposits from
the general public and originating  fixed-rate and adjustable-rate loans secured
primarily by first mortgage liens on one- to four-family real estate.
Our  deposit  accounts  are insured up to  applicable  limits by the SAIF of the
FDIC.

<PAGE>

         We believe that we have  developed a solid  reputation  among our loyal
customer  base  because of our  commitment  to  personal  service and because of
strong  support  of the  local  community.  We offer a number  of  consumer  and
commercial  financial  services.  These services  include:  (i) residential real
estate  loans;  (ii)  multi-family   loans;  (iii)   construction   loans;  (iv)
nonresidential  real estate loans; (v) home equity loans (vi) single-pay  loans;
(vii) installment loans;  (viii) automobile loans; (ix) NOW accounts;  (x) money
market  demand  accounts   ("MMDAs")  (xi)  passbook  savings  accounts;   (xii)
certificates of deposit and (xiii) individual retirement accounts.

Lending Activities

         We  have  historically  concentrated  our  lending  activities  on  the
origination  of  loans  secured  by  first  mortgage  liens  for  the  purchase,
construction  or refinancing of one- to four-family  residential  real property.
One- to four-family residential mortgage loans continue to be the major focus of
our loan origination activities, representing 79% of our total loan portfolio at
March 31, 1997. We also offer multi-family  mortgage loans,  construction loans,
nonresidential real estate loans, and consumer loans.  Mortgage loans secured by
multi-family  properties and  nonresidential  real estate totaled  approximately
4.2% and 2.2%,  respectively,  of our total loan  portfolio  at March 31,  1997.
Construction loans totaled approximately 2.7% of our total loans as of March 31,
1997. Consumer loans constituted approximately 14.3% of our total loan portfolio
at March 31, 1997.

     Loan Portfolio  Data. The following table sets forth the composition of our
loan  portfolio  by loan  type  and  security  type as of the  dates  indicated,
including a reconciliation of gross loans receivable after  consideration of the
allowance for loan losses and loans in process.

<TABLE>
<CAPTION>
                                At March 31,                                         At June 30,
                                    1997               1996            1995             1994             1993             1992
                                        Percent           Percent          Percent          Percent         Percent          Percent
                              Amount  of Total   Amount of Total  Amount of Total  Amount of Total  Amount of Total   Amountof Total
                              ------  --------   ------ --------  ------ --------  ------ --------  --------------   --------------
                                                                                (Dollars in thousands)

TYPE OF LOAN Real estate mortgage loans:
<S>                          <C>       <C>     <C>       <C>    <C>       <C>    <C>       <C>    <C>       <C>    <C>      <C>   
   Residential............... $29,402   79.00%  $26,240   76.30% $22,287   76.13% $20,677   79.10% $18,704   79.81% $18,267  78.77%
   Non-residential...........     846    2.28       695    2.02      635    2.17      647    2.47      514    2.19      613   2.65
   Multi-family..............   1,563    4.20     1,596    4.64    1,680    5.74    1,665    6.37    1,680    7.17    1,579   6.81
Construction loans:..........     991    2.66       870    2.53      356    1.22      ---      ---     ---     ---      ---    ---
Consumer loans:                                                                   
   Single pay................   1,825    4.90     2,110    6.14    1,795    6.13      558    2.13      361    1.54      303   1.31
   Installment ..............   1,493    4.01     1,288    3.74    1,068    3.65      836    3.20      674    2.88      752   3.24
   Share ....................      15     .04        63     .18        7     .02        5     .02       47     .20      138    .59
   Home equity...............   2,003    5.38     1,949    5.67    1,973    6.74    1,863    7.13    1,549    6.61    1,517   6.54
   Home improvement..........       9     .03        11     .03       14     .04       22     .08       44     .19       97    .42
                              -------  ------   -------  ------  -------  ------  -------  ------  -------  ------  ------- ------ 
       Gross loans                                                                
          receivable......... $38,147  102.50%  $34,822  101.25% $29,815  101.84% $26,273  100.50% $23,573  100.59% $23,266 100.33%
                              =======  ======   =======  ======  =======  ======  =======  ======  =======  ======  ======= ====== 
                                                                                  
TYPE OF SECURITY                                                                  
Residential real estate ..... $33,997   91.35%  $30,860   89.73% $26,043   88.96% $23,248   88.93% $20,594   87.88% $20,191  87.07%
Non-residential..............   1,108    2.98     1,072    3.12    1,116    3.81      647    2.47      514    2.19      613   2.65
Multi-family real estate.....   1,563    4.20     1,596    4.64    1,681    5.74    1,665    6.37    1,680    7.17    1,579   6.81
Deposits.....................     116     .31       165     .48       82     .28       50     .19      110     .47      207    .89
Auto   ......................   1,025    2.76       832    2.42      691    2.36      513    1.96      374    1.59      390   1.68
Other security...............     220     .59       214     .62      121     .41       66     .25      220     .94      173    .75
Unsecured ...................     118     .31        83     .24       81     .28       84     .33       81     .35      113    .48
                              -------  ------   -------  ------  -------  ------  -------  ------  -------  ------  ------- ------ 
     Gross loans receivable..  38,147  102.50    34,822  101.25   29,815  101.84   26,273  100.50   23,573  100.59   23,266 100.33
                              =======  ======   =======  ======  =======  ======  =======  ======  =======  ======  ======= ====== 
Deduct:                                                                           
Deferred loan fees...........     103     .28        95     .28       86     .29       76     .28       52     .23       48    .21
Allowance for loan losses....     172     .46       138     .40       46     .16       49     .19       38     .16       27    .12
Loans in process.............     656    1.76       197     .57      407    1.39        7     .03       47     .20      ---     ---
                              -------  ------   -------  ------  -------  ------  -------  ------  -------  ------  ------- ------ 
   Net loans receivable...... $37,216  100.00%  $34,392  100.00% $29,276  100.00% $26,141  100.00% $23,436  100.00% $23,191 100.00%
                              =======  ======   =======  ======  =======  ======  =======  ======  =======  ======  ======= ====== 
Mortgage Loans (1):                                                               
   Adjustable-rate...........$  9,798   30.67% $  9,241   32.30%$  9,319   37.68% $  7,849  33.96%$  8,357   39.77%$  9,295  45.20%
   Fixed-rate................  22,153   69.33    19,368   67.70   15,410   62.32   15,266   66.04   12,657   60.23   11,270  54.80
                              -------  ------   -------  ------  -------  ------  -------  ------  -------  ------  ------- ------ 
     Total................... $31,951  100.00%  $28,609  100.00% $24,729  100.00% $23,115  100.00% $21,014  100.00% $20,565 100.00%
                              =======  ======   =======  ======  =======  ======  =======  ======  =======  ======  ======= ====== 
</TABLE>

(1)      Balances in this category  include escrows and reserves for uncollected
         interest.


<PAGE>

     The  following  table  sets forth  certain  information  at June 30,  1996,
regarding the dollar amount of loans maturing in our loan portfolio based on the
contractual  terms to  maturity.  Demand  loans  having  no stated  schedule  of
repayments and no stated maturity and overdrafts are reported as due in one year
or less.  This schedule does not reflect the effects of possible  prepayments or
enforcement  of due-on-sale  clauses.  We expect  prepayments  will cause actual
maturities to be shorter.

<TABLE>
<CAPTION>

                                        Balance                           Due During Years Ended June 30,
                                    Outstanding at                                           2000       2002      2007       2012
                                       June 30,                                               to         to        to         and
                                         1996                 1997       1998       1999     2001       2006      2011     following
                                        -------             ------       ----      -----      ----     ------    -------    -------
                                                                                    (In thousands)
Real estate mortgage loans:
<S>                                     <C>                <C>          <C>        <C>        <C>      <C>       <C>       <C>
   Residential loans..................  $26,240            $    33      $  18      $ 104      $263     $2,890    $14,114   $  8,818
Multi-family loans....................    1,596                ---        ---        ---       ---        245      1,351        ---
   Non-residential loans..............      695                ---        ---        ---        38         83        574        ---
Construction loans....................      870                870        ---        ---       ---        ---        ---        ---
Installment  loans....................    1,288                 59        266        365       488        110        ---        ---
Single pay loans......................    2,110              1,748        167         96        99        ---        ---        ---
Loans secured by deposits.............       63                 48         15        ---       ---        ---        ---        ---
Home equity loans.....................    1,949                ---        ---        ---       ---        ---        ---      1,949
Home improvement loans................       11                ---        ---          3         8        ---        ---        ---
                                        -------             ------       ----      -----      ----     ------    -------    -------
     Total............................  $34,822             $2,758       $466      $ 568      $896     $3,328    $16,039    $10,767
                                        =======             ======       ====      =====      ====     ======    =======    =======
</TABLE>


         The following  table sets forth, as of June 30, 1996, the dollar amount
of all loans due after one year that have fixed  interest  rates and floating or
adjustable interest rates.

<TABLE>
<CAPTION>
                                                         Due After June 30, 1997
                                     Fixed Rates             Variable Rates                  Total
                                                             (In thousands)
Real estate mortgage loans:
<S>                                     <C>                     <C>                         <C>
   Residential loans..............      $19,221                 $  6,986                    $26,207
   Multi-family loans.............          ---                    1,596                      1,596
   Non-residential loans..........           41                      654                        695
Construction loans................          ---                      ---                        ---
Installment loans.................        1,229                      ---                      1,229
Single pay loans..................          202                      160                        362
Loans secured by deposits.........           15                      ---                         15
Home equity loans.................          ---                    1,949                      1,949
Home improvement loans............           11                      ---                         11
                                        -------                  -------                    -------
   Total..........................      $20,719                  $11,345                    $32,064
                                        =======                  =======                    =======
</TABLE>
<PAGE>

   
         One- to Four-Family  Residential  Loans.  Our primary lending  activity
consists of the  origination of one- to four-family  residential  mortgage loans
secured by property  located in our primary market area. We generally  originate
one- to  four-family  residential  mortgage  loans in  amounts  up to 95% of the
lesser of the appraised value or purchase price, with private mortgage insurance
required on loans with a loan-to-value  ratio in excess of 80%. The cost of such
insurance  is  factored  into  the  annual  percentage  rate on such  loans.  We
originate and retain fixed rate loans which provide for the payment of principal
and interest over a 15- or 20-year  period,  or balloon loans having terms of up
to 20 years with  principal  and interest  payments  calculated  using a 30-year
amortization period.
    

         We also offer adjustable-rate mortgage ("ARM") loans. The interest rate
on ARM loans is indexed to the one-year U.S. Treasury securities yields adjusted
to a constant  maturity.  We may offer discounted  initial interest rates on ARM
loans,  but we  require  that  the  borrower  qualify  for the  ARM  loan at the
fully-indexed  rate (the index rate plus the margin).  A substantial  portion of
the ARM loans in our  portfolio  at March 31,  1997  provide  for  maximum  rate
adjustments  per year and over the life of the loan of 1% and 6%,  respectively.
Our residential ARMs are amortized for terms up to 25 years.

         ARM loans decrease the risk  associated  with changes in interest rates
by  periodically  repricing,  but involve other risks because as interest  rates
increase, the underlying payments by the borrower increase,  thus increasing the
potential for default by the borrower.  At the same time, the  marketability  of
the underlying  collateral may be adversely  affected by higher  interest rates.
Upward  adjustment  of the  contractual  interest  rate is also  limited  by the
maximum  periodic and lifetime  interest rate  adjustment  permitted by the loan
documents,  and,  therefore,  is  potentially  limited in  effectiveness  during
periods of rapidly rising interest rates. At March 31, 1997,  approximately  29%
of our one- to four-family residential loans had adjustable rates of interest.


<PAGE>

         All of the  one- to  four-family  residential  mortgage  loans  that we
originate include  "due-on-sale"  clauses,  which give us the right to declare a
loan  immediately  due and payable in the event that,  among other  things,  the
borrower  sells or  otherwise  disposes  of the  real  property  subject  to the
mortgage and the loan is not repaid. However, we occasionally permit assumptions
of existing residential mortgage loans on a case-by-case basis.

         At March 31, 1997, approximately $29.4 million, or 79% of our portfolio
of loans,  consisted of one- to  four-family  residential  loans.  Approximately
$95,000,  or .32% of total  residential  loans,  were included in non-performing
assets as of that date. See "--Non-Performing and Problem Assets."

         Multi-Family  Loans. At March 31, 1997,  approximately $1.6 million, or
4.2% of our total  loan  portfolio,  consisted  of  mortgage  loans  secured  by
multi-family   dwellings  (those  consisting  of  more  than  four  units).  Our
multi-family  loans are  generally  written as  one-year  adjustable  rate loans
indexed to the one-year U.S. Treasury rate or to our internal loan rate which we
establish  from   time-to-time.   We  write   multi-family  loans  with  maximum
Loan-to-Value  ratios of 80%. Our largest multi-family loan as of March 31, 1997
was $841,000 and was secured by an apartment  complex in Frankfort.  On the same
date, there were no multi-family loans included in non-performing assets.

         Multi-family loans, like  nonresidential  real estate loans,  involve a
greater  risk than do  residential  loans.  See "--  Nonresidential  Real Estate
Loans" below.

         Construction  Loans.  We  offer  construction  loans  with  respect  to
residential and nonresidential real estate and, in certain cases, to builders or
developers constructing such properties on a speculative basis (i.e., before the
builder/developer  obtains  a  commitment  from a  buyer).  At March  31,  1997,
approximately  $991,000,  or 2.7% of our  total  loan  portfolio,  consisted  of
construction  loans. The largest  construction loan at March 31, 1997,  totaling
$180,000, was secured by a single-family residence near Frankfort.
None of our construction  loans were included in  non-performing  assets on that
date.
         Construction loans are generally written as six-month, fixed-rate loans
with  interest  calculated  on the amount  disbursed  under the loan and payable
monthly.  We generally require an 80%  Loan-to-Value  Ratio for our construction
loans. Inspections are made prior to any disbursement under a construction loan,
and we do not normally charge commitment fees for construction loans.

         While providing us with a comparable,  and in some cases higher,  yield
than a conventional mortgage loan,  construction loans involve a higher level of
risk. For example,  if a project is not completed and the borrower defaults,  we
may have to hire  another  contractor  to complete the project at a higher cost.
Also,  a project  may be  completed,  but may not be salable,  resulting  in the
borrower defaulting and our taking title to the project.

         Nonresidential  Real Estate Loans. Our nonresidential real estate loans
are secured by churches,  office buildings, and other commercial properties.  We
generally  originate  non-residential  real estate loans as one-year  adjustable
rate loans indexed to the one-year U.S. Treasury  securities yield adjusted to a
constant  maturity,  and are written for maximum  terms of 20 years with maximum
Loan-to-Value ratios of 75%. At March 31, 1997, our largest  nonresidential loan
was $161,000 and was secured by a manufacturing facility in Frankfort.  At March
31, 1997, approximately $846,000, or 2.3% of our total loan portfolio, consisted
of  nonresidential   real  estate  loans.  On  the  same  date,  there  were  no
nonresidential real estate loans included in non-performing assets.

         Loans secured by  nonresidential  real estate generally are larger than
one- to  four-family  residential  loans and  involve a greater  degree of risk.
Nonresidential  real estate loans often  involve  large loan  balances to single
borrowers  or groups of related  borrowers.  Payments on these loans depend to a
large degree on results of operations  and  management of the properties and may
be affected to a greater extent by adverse  conditions in the real estate market
or the economy in general.  Accordingly, the nature of the loans makes them more
difficult for management to monitor and evaluate.

         Consumer Loans. Our consumer loans, consisting primarily of home equity
loans,   personal   installment   loans  and  "single   pay"  loans   aggregated
approximately  $5.3  million  at March  31,  1997,  or 14.3% of our  total  loan
portfolio.  We  consistently  originate  consumer loans to meet the needs of our

<PAGE>

customers and to assist in meeting our asset/liability  management goals. All of
our consumer loans, except loans secured by deposits,  are fixed-rate loans with
terms that vary from six months (for unsecured  installment  loans) to 60 months
(for home improvement loans and loans secured by new automobiles).  At March 31,
1997, 97.8% of our consumer loans were secured by collateral.  Our loans secured
by deposits are made up to 90% of the original account balance and, at March 31,
1997,  accrued at a rate of 8.5%.  This rate may  change  but will  always be at
least 1% over the underlying  passbook or certificate of deposit rate.  Interest
on loans secured by deposits is paid semi-annually.

         We also offer home equity  lines of credit and home  improvement  loans
secured by real  estate.  The  interest  rate on a home equity line of credit is
ordinarily  tied to the prime rate with a margin of positive  2.0% and a maximum
interest rate of 18%. We do not always hold a first  mortgage on our home equity
lines  of  credit,  although  we do  hold  a  first  mortgage  with  respect  to
approximately 90% of such loans in our portfolio. We ordinarily offer fixed-rate
home  improvement  loans  secured by real  estate with a term not to exceed five
years. We restrict the amount that a customer may borrow under an equity line of
credit to $100,000,  subject to the general restriction applicable to all second
mortgage  loans that  limits  the amount we may loan to a borrower  to an amount
that,  when added to any  existing  mortgage  loans,  does not exceed 80% of the
appraised value of the collateral property.

         At March 31, 1997,  we had  outstanding  approximately  $2.0 million of
home equity  loans,  with unused  lines of credit  totaling  approximately  $2.5
million.   Home  equity  loans  in  the  amount  of  $51,000  were  included  in
non-performing assets on that date.

         Consumer loans may entail greater risk than residential mortgage loans,
particularly in the case of consumer loans which are unsecured or are secured by
rapidly  depreciable  assets,  such as  automobiles.  Further,  any  repossessed
collateral for a defaulted  consumer loan may not provide an adequate  source of
repayment  of  the  outstanding  loan  balance.   In  addition,   consumer  loan
collections are dependent on the borrower's continuing financial stability,  and
thus  are  more  likely  to  be  affected  by  adverse  personal  circumstances.
Furthermore,  the  application  of various  federal  and state  laws,  including
bankruptcy and  insolvency  laws, may limit the amount which can be recovered on
such loans. At March 31, 1997, consumer loans amounting to $70,000 were included
in non-performing assets. See "-- Non-Performing and Problem Assets."

         Single-Pay Loans. We offer single-pay loans, which are short-term loans
secured  by real  estate,  automobiles  or other  types of  collateral  that are
payable with a single payment rather than by installment.  Typically, single-pay
loans  secured by real estate are written with terms of one year or less,  while
single-pay  loans secured by other types of collateral  are written for terms of
90 days to six months. Of the approximately  $1.8 million of single-pay loans in
our  portfolio  as of March 31,  1997,  approximately  $950,000  were secured by
residential   mortgages  and  $137,000  were  secured  by  land.  The  remaining
approximately  $700,000 of loans in this category were consumer loans, typically
secured by automobiles or subordinate  liens on real estate.  At March 31, 1997,
we had one delinquent single-pay loan in the amount of $1,000 in our portfolio.

         Origination,   Purchase  and  Sale  of  Loans.  We  historically   have
originated our mortgage loans pursuant to our own  underwriting  standards which
do not conform  with the  standard  criteria of the Federal  Home Loan  Mortgage
Corporation  ("FHLMC") or the Federal  National  Mortgage  Association  ("FNMA")
because we do not require current  property  surveys in most cases. We may begin
originating  fixed-rate  residential  mortgage  loans for sale to the FHLMC on a
servicing-retained basis in the future. In the event that we originate loans for
sale to the FHLMC in the  secondary  market,  such loans will be  originated  in
accordance  with  the  guidelines  established  by the  FHLMC  and  will be sold
promptly after they are originated.

         We confine our loan origination activities primarily to Clinton County.
At March 31, 1997, we had one loan  totaling  approximately  $74,000  secured by
property  located outside of Indiana.  Our loan  originations are generated from
referrals  from  existing  customers,  real estate  brokers,  and  newspaper and
periodical advertising.  Loan applications are underwritten and processed at our
office.

         Our loan approval process is intended to assess the borrower's  ability
to repay the loan,  the  viability  of the loan and the adequacy of the value of
the  property  that will secure the loan.  To assess the  borrower's  ability to
repay,  we study the  employment  and  credit  history  and  information  on the
historical  and projected  income and expenses of our  mortgagors.  All mortgage
loans are approved by our Loan  Committee.  Consumer  loans up to $15,000 may be
approved  by a Loan  Officer.  Consumer  loans  for more  than  $15,000  must be
approved by the senior loan officer or the President.

         We generally require appraisals on all real property securing our loans
and require an attorney's opinion and a valid lien on the mortgaged real estate.
Appraisals  for all real  property  securing  mortgage  loans are  performed  by
independent  appraisers  who are  state-licensed.  We require  fire and extended
coverage insurance in amounts at least equal to the principal amount of the loan
and also require flood  insurance to protect the property  securing its interest
if the property is in a flood plain. We also generally  require private mortgage
insurance  for all  residential  mortgage  loans  with  Loan-to-Value  Ratios of
greater than 80%. We require  escrow  accounts for insurance  premiums and taxes
for loans that require private mortgage insurance.
<PAGE>

         Our  underwriting  standards for consumer loans are intended to protect
against some of the risks inherent in making consumer loans. Borrower character,
paying habits and financial strengths are important considerations.

         The following table shows our loan  origination and repayment  activity
during the periods indicated:

<TABLE>
<CAPTION>
                                                      Nine Months Ended
                                                           March 31,                       Year Ended June 30,
                                                     1997             1996           1996           1995          1994
                                                     --------       --------       --------       --------       --------
                                                                      (In thousands)
<S>                                                  <C>          <C>            <C>                 <C>               <C>
Loans Originated:
     Real estate mortgage loans:
       Residential loans ........................    $  7,344       $  6,055       $  8,738       $  5,748       $  7,216
       Nonresidential loans .....................         202            111            175            190            108
       Multi-family loans .......................         102             --             --             56             48
     Construction loans .........................       1,559          1,183          1,603            356             --
     Installment loans ..........................         973            746          1,076            961            767
     Single pay loans ...........................       1,933          1,940          2,834          3,063          1,582
     Loans secured by deposits ..................           5             27             63              6              5
     Home equity loans ..........................         848            662            930          1,054          1,335
     Home improvement loans .....................          --             --             --             --             --
                                                     --------       --------       --------       --------       --------
         Total originations .....................      12,966         10,724         15,419         11,434         11,061
     Loans purchased ............................          --             --             64             --            311
Reductions:
     Principal loan repayments ..................      (9,990)        (7,475)       (10,279)        (8,263)        (8,643)
     Loans sold .................................         (91)            --             --             --             --
     Transfers from loans to real estate owned ..          --             --             --             --             --
                                                     --------       --------       --------       --------       --------
         Total reductions .......................     (10,081)        (7,475)       (10,279)        (8,263)        (8,643)
     Decrease in other items (1) ................         (60)           (23)           (88)           (37)           (24)
                                                     --------       --------       --------       --------       --------
     Net increase (decrease) ....................    $  2,825       $  3,226       $  5,116       $  3,134       $  2,705
                                                     ========       ========       ========       ========       ========
</TABLE>

(1)      Other items consist of amortization of deferred loan origination  costs
         and the provision for losses on loans.

         Our residential loan  originations  during the year ended June 30, 1996
totaled  $8.7  million,  compared to $5.7  million and $7.2 million in the years
ended June 30, 1995 and 1994, respectively.

         Origination  and Other  Fees.  We  realize  income  from late  charges,
checking account service charges, and fees for other miscellaneous  services. We
currently  charge  origination  fees on our  mortgage  loans  of 1% of the  loan
amount, up to $100,000, and .5% of the amount of the loan that exceeds $100,000.
We also may  charge  points  on a  mortgage  loan as  consideration  for a lower
interest  rate,  although we do so  infrequently.  Late  charges  are  generally
assessed if payment is not received  within a specified  number of days after it
is due. The grace period depends on the individual loan documents.

Non-Performing and Problem Assets

         After  a  mortgage  loan  becomes  15  days  past  due,  we  deliver  a
delinquency notice to the borrower.  When loans are 30 to 60 days in default, we
send additional  delinquency notices and make personal contact by telephone with
the borrower to establish acceptable  repayment schedules.  When loans become 60
days in  default,  we again  contact  the  borrower,  this  time in  person,  to
establish  acceptable  repayment  schedules.  When a  mortgage  loan  is 90 days
delinquent, we will have either entered into a workout plan with the borrower or
referred the matter to our attorney for collection.  Management is authorized to
commence  foreclosure  proceedings for any loan upon making a determination that
it is prudent to do so.

         We review  mortgage  loans on a regular basis and place such loans on a
non-accrual  status when they become 90 days delinquent.  Generally,  when loans
are placed on a non-accrual status,  unpaid accrued interest is written off, and
further income is recognized only to the extent received.

         Non-performing  Assets.  At March 31,  1997,  $205,000,  or .45% of our
total assets, were non-performing  (non-performing loans and non-accruing loans)
compared to $222,000,  or .50%,  of our total assets at June 30, 1996.  At March
31,  1997,  residential  loans and  consumer  loans  accounted  for  $95,000 and
$70,000,  respectively,  of  non-performing  assets. We had no Real Estate Owned
("REO") properties as of March 31, 1997.
<PAGE>

         The  table  below  sets  forth  the  amounts  and   categories  of  our
non-performing assets (non-performing loans, foreclosed real estate and troubled
debt  restructurings) for the last three years. It is our policy that all earned
but  uncollected  interest on all loans be reviewed  monthly to determine if any
portion thereof should be classified as  uncollectible  for any loan past due in
excess  of 90  days.  Delinquent  loans  that  are 90 days or more  past due are
considered non-performing assets.

<TABLE>
<CAPTION>

                                           At March 31,                      At June 30,
                                               1997            1996              1995             1994
                                               ----            ----              ----             ----
                                                                 (Dollars in thousands)
Non-performing assets:
<S>                                             <C>             <C>              <C>               <C>
   Non-performing loans...................      $165            $181             $ 98              $196
   Troubled debt restructurings...........        40              41               42                40
                                                ----            ----             ----              ---- 
     Total non-performing loans...........       205             222              140               236
   Foreclosed real estate.................       ---             ---              ---               ---
                                                ----            ----             ----              ---- 
     Total non-performing assets..........      $205            $222             $140              $236
                                                ====            ====             ====              ==== 
Non-performing loans to total loans.......      0.55%           0.64%            0.48%             0.90%
                                                ====            ====             ====              ==== 
Non-performing assets to total assets.....      0.45%           0.50%            0.35%             0.61%
                                                ====            ====             ====              ==== 
</TABLE>

         Interest on loans was $3,000, $4,000, $2,000 and $6,000 less than would
have been  reported for the nine months ended March 31, 1997 and the years ended
June  30,  1996,  1995  and  1994,  respectively,  if the  non-performing  loans
summarized above had been current in accordance with their original terms.

         At March 31, 1997, we held loans delinquent from 30 to 59 days totaling
approximately  $391,000.  Other than these loans and the other  delinquent loans
disclosed  elsewhere in this section,  we were not aware of any other loans, the
borrowers of which were experiencing financial difficulties.


<PAGE>

         Delinquent Loans. The following table sets forth certain information at
March 31, 1997, and at June 30, 1996, 1995, and 1994,  relating to delinquencies
in Citizens's portfolio.  Delinquent loans that are 90 days or more past due are
considered non-performing assets.

<TABLE>
<CAPTION>


                                        At March 31, 1997                                     At June 30, 1996            
                            -------------------------------------------------     ------------------------------------------------ 
                                  60-89 Days           90 Days or More                  60-89 Days           90 Days or More  
                            --------------------    -------------------------     -----------------------  ----------------------- 
                                       Principal                   Principal                   Principal                 Principal 
                             Number   Balance of      Number       Balance of       Number     Balance of   Number      Balance of 
                            of Loans    Loans        of Loans       Loans          of Loans      Loans     of Loans      Loans  of 
                            --------    -----        --------       -----          --------      -----     --------      --------- 
                                                                   (Dollars in thousands)
<S>                             <C>     <C>             <C>          <C>               <C>       <C>             <C>      <C>      
Residential
   mortgage loans..........     4       $125            4            $  95             7         $158            8        $  89    
Nonresidential                                                                                                           
   mortgage loans..........   ---        ---          ---              ---           ---          ---          ---          ---    
Multi-family                                                                                                             
   mortgage loans..........   ---        ---          ---              ---           ---          ---          ---          ---    
Installment loans..........   ---        ---            5               18             6           16            8           35    
Single pay loans...........   ---        ---            1                1             4           24            2           12    
Loans secured                                                                                                            
   by deposit..............   ---        ---          ---              ---           ---          ---          ---          ---    
Home equity loans..........     5        128            5               51             1            6            3           45    
Home improvement loans.....   ---        ---          ---              ---           ---          ---          ---          ---    
                              ---       ----           --             ----            --         ----           --         ----    
   Total...................     9       $253           15             $165            18         $204           21         $181    
                                =       ====           ==             ====            ==         ====           ==         ====    
Delinquent loans to                                                                                                      
   total loans.............                                           1.12%                                                1.12%   
                                                                      ====                                                 ====    
</TABLE> 

<PAGE>

<TABLE>
<CAPTION>

                                          At June 30, 1995                                       At June 30, 1994            
                            -------------------------------------------------     ------------------------------------------------ 
                                  60-89 Days           90 Days or More                  60-89 Days           90 Days or More  
                            --------------------    -------------------------     -----------------------  ----------------------- 
                                       Principal                   Principal                   Principal                 Principal 
                             Number   Balance of      Number       Balance of       Number     Balance of   Number      Balance of 
                            of Loans    Loans        of Loans       Loans          of Loans      Loans     of Loans      Loans  of 
                            --------    -----        --------       -----          --------      -----     --------      --------- 
                                                                   (Dollars in thousands)
<S>                             <C>     <C>             <C>          <C>               <C>       <C>          <C>         <C>      
Residential                                                                                            
   mortgage loans..........       6     $133              3            $41               8        $199          10         $134   
Nonresidential                                                                                                                    
   mortgage loans..........     ---      ---            ---            ---             ---         ---           1           27   
Multi-family                                                                                                                      
   mortgage loans..........     ---      ---            ---            ---             ---         ---         ---          ---   
Installment loans..........       5       25              3              9               3           7           7           18   
Single pay loans...........       1        2              3             27             ---         ---         ---          ---   
Loans secured                                                                                                                     
   by deposit..............     ---      ---            ---            ---             ---         ---         ---          ---   
Home equity loans..........       1       10              2             21             ---         ---           3           15   
Home improvement loans.....     ---      ---            ---            ---             ---         ---           1            2   
                                 --     ----             --          -----              --        ----          --         ----   
   Total...................      13     $170             11          $  98              11        $206          22         $196   
                                 ==     ====             ==          =====              ==        ====          ==         ====   
Delinquent loans to                                                                                                               
   total loans.............                                            .91%                                                1.54%  
                                                                       ===                                                 ====   
</TABLE>


<PAGE>

         Classified  assets.  Federal  regulations and our Asset  Classification
Policy provide for the classification of loans and other assets such as debt and
equity   securities   considered  by  the  OTS  to  be  of  lesser   quality  as
"substandard," "doubtful" or "loss" assets. An asset is considered "substandard"
if it is inadequately  protected by the current net worth and paying capacity of
the obligor or of the collateral pledged, if any.  "Substandard"  assets include
those  characterized  by the "distinct  possibility"  that the institution  will
sustain "some loss" if the deficiencies are not corrected.  Assets classified as
"doubtful"   have  all  of  the   weaknesses   inherent   in  those   classified
"substandard,"  with the added  characteristic  that the weaknesses present make
"collection or liquidation in full," on the basis of currently  existing  facts,
conditions,  and values, "highly questionable and improbable." Assets classified
as "loss" are those  considered  "uncollectible"  and of such little  value that
their continuance as assets without the establishment of a specific loss reserve
is not warranted.

         An insured  institution is required to establish general allowances for
loan  losses in an amount  deemed  prudent by  management  for loans  classified
substandard or doubtful,  as well as for other problem loans. General allowances
represent loss allowances  which have been established to recognize the inherent
risk associated with lending activities,  but which, unlike specific allowances,
have  not  been  allocated  to  particular  problem  assets.   When  an  insured
institution  classifies  problem  assets as  "loss,"  it is  required  either to
establish  a specific  allowance  for losses  equal to 100% of the amount of the
asset so classified or to charge off such amount. An institution's determination
as to  the  classification  of its  assets  and  the  amount  of  its  valuation
allowances is subject to review by the OTS which can order the  establishment of
additional general or specific loss allowances.

         At March 31, 1997, the aggregate amount of our classified  assets,  and
of our general and specific loss allowances were as follows:

                                             At March 31, 1997
                                             -----------------
                                              (In thousands)

 Substandard assets............................      $119
 Doubtful assets...............................       ---
 Loss assets...................................       ---
                                                     ----
     Total classified assets...................      $119
                                                     ====
 General loss allowances.......................      $172
 Specific loss allowances......................       ---
                                                     ----
     Total allowances..........................      $172
                                                     ====

         We regularly  review our loan portfolio to determine  whether any loans
require classification in accordance with applicable regulations.

Allowance for Loan Losses

         The allowance  for loan losses is maintained  through the provision for
loan losses,  which is charged to  earnings.  The  provision  for loan losses is
determined in  conjunction  with our review and  evaluation of current  economic
conditions  (including those of our lending area),  changes in the character and
size of the loan portfolio,  loan delinquencies  (current status as well as past
and anticipated  trends) and adequacy of collateral securing loan delinquencies,
historical  and  estimated  net  charge-offs,  and other  pertinent  information
derived from a review of the loan portfolio.  In our opinion,  our allowance for
loan losses is adequate to absorb probable losses inherent in the loan portfolio
at March 31, 1997.  However,  there can be no assurance  that  regulators,  when
reviewing our loan  portfolio in the future,  will not require  increases in our
allowances  for loan  losses or that  changes in  economic  conditions  will not
adversely affect our loan portfolio.


<PAGE>

         Summary of Loan Loss  Experience.  The following table analyzes changes
in the allowance during the past three fiscal years ended June 30, 1996, and the
nine-month periods ended March 31, 1997, and March 31, 1996.

<TABLE>
<CAPTION>
                                                Nine Months Ended
                                                     March 31,                               Year Ended June 30,
                                                1997         1996              1996              1995                1994
                                                ----         ----              ----              ----                ----
                                                                                        (Dollars in thousands)
<S>                                             <C>        <C>               <C>               <C>                 <C>

Balance at beginning of period..............    $138       $   46            $  46             $  49               $  38
Charge-offs:
     Residential mortgage loans.............     ---          ---              ---               ---                 ---
     Nonresidential mortgage loans..........     ---          ---              ---               ---                 ---
     Multi-family loans.....................     ---          ---              ---               ---                 ---
Construction loans..........................     ---          ---              ---               ---                 ---
     Installment loans......................     ---          ---              ---               (11)                 (6)
     Single pay loans.......................     ---          ---              ---               (26)                ---
     Loans secured by deposits..............     ---          ---              ---               ---                 ---
     Home equity loans......................     ---          ---              ---               ---                 ---
     Home improvement loans.................     ---          ---              ---               ---                 ---
                                                ----         ----             ----             -----               -----
       Total charge-offs....................     ---          ---              ---               (37)                 (6)
                                                ----         ----             ----             -----               -----
Recoveries:
   Residential mortgage.....................     ---            2                2               ---                 ---
   Single pay...............................       2            1                1               ---                   1
   Installment..............................     ---            9                9                 2                   4
                                                ----         ----             ----             -----               -----
       Total recoveries.....................       2           12               12                 2                   5
                                                ----         ----             ----             -----               -----
Net (charge-offs) recoveries................       2           12               12               (35)                 (1)
Provision for losses on loans...............      32           63               80                32                  12
                                                ----         ----             ----             -----               -----
   Balance end of period....................    $172         $121             $138             $  46               $  49
                                                ====         ====             ====             =====               =====
Allowance for loan losses as a percent of
   total loans outstanding..................    0.46%        0.37%            0.40%             0.16%               0.19%
Ratio of net (charge-offs) recoveries
   to average loans outstanding.............    .004          .04              .04              (.12)              (.004)
</TABLE>


         Allocation of Allowance for Loan Losses.  The following  table presents
an analysis of the  allocation  of  Citizens'  allowance  for loan losses at the
dates  indicated.  The  allocation  of the  allowance  to each  category  is not
necessarily  indicative of future loss in any  particular  category and does not
restrict our use of the allowance to absorb losses in other categories.

<TABLE>
<CAPTION>
                                            At March 31,                                             At June 30,
                                     1997                  1996                   1996                 1995              1994
                                         Percent              Percent                 Percent              Percent           Percent
                                        of loans             of loans                of loans             of loans          of loans
                                         in each              in each                 in each              in each           in each
                                        category             category                category             category          category
                                        to total             to total                to total             to total          to total
                              Amount      loans      Amount    loans         Amount    loans     Amount     loans    Amount   loans
                              ------      -----      ------    -----         ------    -----     ------     -----    ------   -----
                                                               (Dollars in thousands)
<S>                               <C>   <C>             <C>  <C>               <C>    <C>           <C>   <C>          <C>   <C>
Balance at end of
period applicable to:
   Real estate mortgage loans:
     Residential...............   $64   77.08%          $41  75.25%            $49    75.35%        $15   74.75%       $14   78.71%
     Nonresidential............     2    2.22             1   2.07               1     2.00         ---    2.13        ---    2.46
     Multi-family..............     3    4.10             2   4.86               3     4.58           1    5.64          1    6.34
   Construction loans..........    17    2.60            10   2.39              11     2.50           2    1.19        ---     ---
   Installment loans...........    49    3.91            36   3.57              41     3.70          11    3.58         17    3.18
   Loans secured by deposits...   ---     .04           ---    .08             ---      .18         ---     .02        ---     .02
   Home equity loans...........     6    5.25             6   5.70               6     5.60           6    6.62          5    7.09
   Home improvement loans......   ---     .02           ---    .04             ---      .03         ---     .05        ---     .08
   Single pay loans............    31    4.78            25   6.04              27     6.06          11    6.02         12    2.12
                                 ----  ------          ---- ------            ----   ------         ---  ------        ---  ------ 
   Total.......................  $172  100.00%         $121 100.00%           $138   100.00%        $46  100.00%       $49  100.00%
                                 ====  ======          ==== ======            ====   ======         ===  ======        ===  ====== 
</TABLE>
<PAGE>


Investments

     Investments.  Our  investment  portfolio  consists of equity  interests  in
pooled  investment  trusts,  and FHLB stock.  At March 31,  1997,  approximately
$491,000,  or 1.1%, of our total assets consisted of such  investments.  We also
had $3.9 million in interest-earning deposits as of that date.

         The following  table sets forth the amortized cost and the market value
of our investment portfolio at the dates indicated.

<TABLE>
<CAPTION>
                                          At March 31,                                    At June 30,
                                              1997                   1996                    1995                   1994
                                        Amortized   Market     Amortized   Market     Amortized    Market     Amortized   Market
                                          Cost       Value       Cost       Value       Cost        Value       Cost       Value
                                          ----       -----       ----       -----       ----        -----       ----       -----
                                                                                (In thousands)
<S>                                        <C>         <C>      <C>        <C>          <C>        <C>         <C>        <C>
Available for Sale:
   Equity interests in pooled
     investment trusts................     $159        $159     $3,087     $3,003       $2,913     $2,832      $2,759     $2,677
FHLB stock............................      332         332        332        332          332        332         332        332
                                           ----        ----     ------     ------       ------     ------      ------     ------
     Total investments................     $491        $491     $3,419     $3,335       $3,245     $3,164      $3,091     $3,009
                                           ====        ====     ======     ======       ======     ======      ======     ======
</TABLE>

     The  following  table  sets  forth  the  amount  of  investment  securities
(excluding FHLB stock) which mature during each of the periods indicated and the
weighted average yields for each range of maturities at March 31, 1997.

<TABLE>
<CAPTION>
                                                           Amount at March 31, 1997 which matures in
                                            One Year             One Year                Five Years           After
                                             or Less           to Five Years            to Ten Years         Ten Years
                                       Amortized   Average  Amoritzed  Average      Amortized   Average  Amortized  Average
                                         Cost       Yield     Cost      Yield         Cost       Yield     Cost      Yield
                                         ----       -----     ----      -----         ----       -----     ----      -----
                                                                        (Dollars in thousands)

Equity interests in
<S>                                     <C>       <C>         <C>       <C>           <C>       <C>        <C>     <C>  
     pooled investment trusts.........   $159      6.39%       $---       ---%         $---        ---%     $---     ---%
                                         ====      ====        ====      ====          ====       ====      ====    ==== 
</TABLE>

Sources of Funds

         General.  Deposits have  traditionally been our primary source of funds
for use in lending and investment activities. In addition to deposits, we derive
funds from scheduled loan payments,  investment  maturities,  loan  prepayments,
retained earnings, income on earning assets and borrowings. While scheduled loan
payments and income on earning  assets are  relatively  stable sources of funds,
deposit  inflows and outflows can vary widely and are  influenced  by prevailing
interest rates, market conditions and levels of competition.  The deposits shown
below include  approximately  $4.4 million in public funds  deposited by various
state,   county  and  local  governments  which  may  fluctuate  depending  upon
prevailing  interest rates and the rates offered by our competitors.  Borrowings
from the FHLB of  Indianapolis  may be used in the  short-term to compensate for
reductions in deposits or deposit inflows at less than projected levels.

         Deposits.  We attract  deposits  principally from within Clinton County
through the  offering of a broad  selection  of deposit  instruments,  including
fixed-rate passbook accounts, NOW accounts, variable rate money market accounts,
fixed-term  certificates of deposit,  individual retirement accounts and savings
accounts.  We do not  actively  solicit or  advertise  for  deposits  outside of
Clinton County,  and  substantially  all of our depositors are residents of that
county.  Deposit  account terms vary, with the principal  differences  being the
minimum balance required, the amount of time the funds remain on deposit and the
interest rate. We do not pay broker fees for any deposits we receive.

         We establish the interest rates paid, maturity terms,  service fees and
withdrawal  penalties on a periodic basis.  Determination of rates and terms are
predicated  on funds  acquisition  and  liquidity  requirements,  rates  paid by
competitors,  growth goals,  and  applicable  regulations.  We rely, in part, on
customer service and long-standing  relationships  with customers to attract and
retain our deposits.  We also closely price our deposits to the rates offered by
our competitors.

         The flow of deposits is influenced  significantly  by general  economic
conditions,  changes in money  market and other  prevailing  interest  rates and
competition.  The variety of deposit accounts that we offer has allowed us to be
competitive  in obtaining  funds and to respond with  flexibility  to changes in

<PAGE>

consumer demand.  We have become more susceptible to short-term  fluctuations in
deposit flows as customers have become more interest rate  conscious.  We manage
the pricing of our deposits in keeping with our  asset/liability  management and
profitability objectives. Based on our experience, we believe that our passbook,
NOW and MMDAs are relatively stable sources of deposits. However, the ability to
attract and  maintain  certificates  of  deposit,  and the rates we pay on these
deposits,  have been and will  continue to be  significantly  affected by market
conditions.

         An  analysis of our deposit  accounts  by type,  maturity,  and rate at
March 31, 1997, is as follows:

<TABLE>
<CAPTION>
                                               Minimum        Balance at                          Weighted
                                               Opening         March 31,           % of            Average
Type of Account                                Balance           1997            Deposits           Rate
- --------------------------------------------------------------------------------------------------------
                                                                  (Dollars in thousands)
Withdrawable:
<S>                                        <C>                    <C>              <C>               <C>
   Fixed rate, passbook accounts.........  $      50              $6,665           17.90%            3.22%
   Variable rate, money market...........      2,500               3,130            8.40             3.30
   NOW accounts..........................         50               4,133           11.09             2.16
                                                                 -------          ------     
     Total withdrawable..................                         13,928           37.39             2.92

Certificates (original terms):
   3 months or less......................      1,000               1,448            3.89             5.15
   6 months..............................      1,000               5,090           13.66             5.04
   12 months.............................      1.000                 923            2.48             4.77
   13 months.............................      5,000               2,047            5.49             5.34
   18 months.............................      1,000                 583            1.57             4.93
   23 months.............................      5,000               4,457           11.96             5.90
   30 months ............................      1,000               1,162            3.12             5.26
   36 months.............................      1,000                 939            2.52             5.12
   Other certificates....................      1,000               3,462            9.29             5.99
                                                                 -------          ------     
Total certificates.......................                         20,111           53.98             5.43
IRA's:
   Variable rate, money market...........         50                 198            0.53             3.30
   6 months..............................      1,000                  33            0.09             4.48
   12 months.............................      1.000                 166            0.44             4.73
   18 months.............................      1,000                  33            0.09             4.91
   23 months.............................      1,000               1,387            3.72             5.81
   36 months.............................      1,000               1,261            3.39             5.14
   Other certificates....................      1,000                 138            0.37             5.99
                                                                 -------          ------     
Total IRA's..............................                          3,216            8.63             5.32
                                                                 -------          ------     
Total deposits...........................                        $37,255          100.00%            4.52%
                                                                 =======          ======             ==== 
</TABLE>

         The following table sets forth by various  interest rate categories the
composition of our time deposits at the dates indicated:

<TABLE>
<CAPTION>

                                                At March 31,                               At June 30,
                                                   1997                  1996                  1995                 1994
                                                  -------              -------               -------               -------
                                                                                          (In thousands)
<C>                                          <C>                  <C>                    <C>                     <C>
3.00 to 3.99%...............................  $       ---          $       ---            $      219              $  5,454
4.00 to 4.99%...............................        4,191                5,173                 6,588                 6,187
5.00 to 5.99%...............................       15,388               10,629                 7,000                 3,869
6.00 to 6.99%...............................        3,425                5,283                 4,349                 1,199
7.00 to 7.99%...............................          120                  484                   866                   790
8.00 to 8.99%...............................            5                    5                   587                   981
                                                  -------              -------               -------               -------
   Total....................................      $23,129              $21,574               $19,609               $18,480
                                                  =======              =======               =======               =======
</TABLE>
<PAGE>

     The average  amount of and  average  interest  rate paid on, the  following
deposits  categories  which  were in  excess of ten  percent  of  average  total
deposits are as follows:

<TABLE>
<CAPTION>
                           Nine months ended                                      Years ended June 30,
                            March 31, 1997                    1996                        1995                      1994
                          Average      Average         Average      Average        Average      Average       Average      Average
                          Balance     Rate Paid        Balance     Rate Paid       Balance     Rate Paid      Balance     Rate Paid
                          -------     ---------        -------     ---------       -------     ---------      -------     ---------
<S>                      <C>             <C>         <C>             <C>        <C>               <C>       <C>            <C>
Passbook accounts        $ 6,653         3.22%       $  6,867        3.25%      $   7,523         3.24%     $  7,601       3.24%
NOW accounts               4,081         2.16           3,843        2.06           3,773         2.37         3,576       2.36
Money market accounts      3,286         3.30           3,233        3.30           3,389         3.30         3,956       3.00
Time deposit accounts     22,305         5.44          20,513        5.47          17,920         5.45        16,785       4.73
</TABLE>


     The following table  represents,  by various interest rate categories,  the
amounts of time deposits maturing during each of the three years following March
31,  1997.  Matured  certificates,  which have not been  renewed as of March 31,
1997, have been allocated based upon certain rollover assumptions.

<TABLE>
<CAPTION>
                                                                         Amounts at March 31, 1997
                                                 One Year                 Two                  Three             Greater Than
                                                  or Less                Years                 Years              Three Years
                                                                               (In thousands)
<C>                                          <C>                    <C>                   <C>                   <C>
3.00 to 3.99%...............................  $       ---            $     ---             $     ---             $     ---
4.00 to 4.99%...............................        3,833                  358                   ---                   ---
5.00 to 5.99%...............................        8,633                5,021                 1,400                   333
6.00 to 6.99%...............................        1,799                  202                   179                 1,246
7.00 to 7.99%...............................          ---                   20                   ---                   100
8.00 to 8.99%...............................          ---                  ---                   ---                     5
                                                  -------               ------                ------                ------
   Total....................................      $14,265               $5,601                $1,579                $1,684
                                                  =======               ======                ======                ======
</TABLE>

         The following table  indicates the amount of our other  certificates of
deposit of $100,000  or more by time  remaining  until  maturity as of March 31,
1997.

                                                        At March 31, 1997
 Maturity Period                                          (In thousands)
 Three months or less................................          $2,505
 Greater than three months through six months........           2,250
 Greater than six months through twelve months.......             ---
 Over twelve months..................................             499
                                                               ------
      Total..........................................          $5,254
                                                               ======


<PAGE>

      The following  table sets forth the dollar  amount of savings  deposits in
the various  types of  deposits  that we offer at the dates  indicated,  and the
amount of  increase or  decrease  in such  deposits as compared to the  previous
period.

<TABLE>
<CAPTION>
                                                                        DEPOSIT ACTIVITY
                                         Balance                    Increase        Balance                     Increase  
                                           at                      (Decrease)         at                       (Decrease) 
                                        March 31,      % of           from         June 30,       % of            from    
                                          1997       Deposits         1996           1996       Deposits          1995    
                                        -------       ------        ------          -------        ------        ------   
                                                                     (Dollars in thousands)                          
Withdrawable:                                                                                                  
<S>                                      <C>           <C>            <C>            <C>            <C>           <C>     
   Fixed rate, passbook accounts.....    $6,665        17.90%         $(33)          $6,698         18.82%        $(195)  
   Variable rate, money market.......     3,130         8.40            99            3,031          8.51           263   
   NOW accounts......................     4,133        11.09            59            4,074         11.44           488   
                                        -------       ------        ------          -------        ------        ------   
     Total withdrawable..............    13,928        37.39           125           13,803         38.77           556   
Certificates (original terms):                                                                                 
   3 months..........................     1,448         3.89        (1,414)           2,862          8.04         1,300   
   6 months..........................     5,090        13.66         2,547            2,543          7.14           395   
   12 months.........................       923         2.48           (20)             943          2.65           (29)  
   13 months.........................     2,047         5.49            37            2,010          5.65            36   
   18 months.........................       583         1.57           282              301          0.85            63   
   23 months.........................     4,457        11.96           773            3,684         10.35         1,189   
   30 months ........................     1,162         3.12          (168)           1,330          3.74          (466)  
   36 months.........................       939         2.52          (300)           1,239          3.48          (265)  
   Other certificates................     3,462         9.29          (293)           3,755         10.54          (328)  
                                        -------       ------        ------          -------        ------        ------   
Total certificates...................    20,111        53.98         1,444           18,667         52.44         1,895   
IRA's                                                                                                          
   Variable rate, money market.......       198         0.53           (26)             224          0.63           (95)  
   6 months..........................        33         0.09            (3)              36          0.10             1   
   12 months.........................       166         0.44             3              163          0.46           (91)  
   18 months.........................        33         0.09            33              ---           ---           ---   
   23 months.........................     1,387         3.72           441              946          2.66           523   
   30 months.........................       ---          ---           ---              ---           ---            (6)  
   36 months ........................     1,261         3.39          (368)           1,629          4.58          (326)  
   Other certificates................       138         0.37             6              132          0.36           (32)  
                                        -------       ------        ------          -------        ------        ------   
   Total IRA's.......................     3,216         8.63            86            3,130          8.79           (26)  
                                        -------       ------        ------          -------        ------        ------   
Total deposits.......................   $37,255       100.00%       $1,655          $35,600        100.00%       $2,425   
                                        =======       ======        ======          =======        ======        ======   
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                          Balance                         Increase           Balance                        
                                            at                           (Decrease)            at                           
                                         June 30,           % of            from            June 30,           % of         
                                           1995           Deposits          1994              1994           Deposits       
                                          -------          ------          -----             -------          ------     
Withdrawable:                                                                                                               
<S>                                        <C>              <C>          <C>                  <C>              <C>          
   Fixed rate, passbook accounts.....      $6,893           20.78%       $(1,278)             $8,171           24.01%       
   Variable rate, money market.......       2,768            8.34           (401)              3,169            9.31        
   NOW accounts......................       3,586           10.81           (120)              3,706           10.89        
                                          -------          ------          -----             -------          ------     
     Total withdrawable..............      13,247           39.93         (1,799)             15,046           44.21        
Certificates (original terms):                                                                                              
   3 months..........................       1,562            4.71           (686)              2,248            6.61        
   6 months..........................       2,148            6.47         (1,116)              3,264            9.59        
   12 months.........................         972            2.93           (338)              1,310            3.85        
   13 months.........................       1,974            5.95          1,974                 ---             ---        
   18 months.........................         238            0.72           (162)                400            1.17        
   23 months.........................       2,495            7.52          2,213                 282            0.83        
   30 months ........................       1,796            5.41           (500)              2,296            6.75        
   36 months.........................       1,504            4.53           (253)              1,757            5.16        
   Other certificates................       4,083           12.31           (235)              4,318           12.68        
                                          -------          ------          -----             -------          ------     
Total certificates...................      16,772           50.55            897              15,875           46.64        
IRA's                                                                                                                       
   Variable rate, money market.......         319            0.97           (192)                511            1.50        
   6 months..........................          35            0.11             (4)                 39            0.11        
   12 months.........................         254            0.76           (102)                356            1.05        
   18 months.........................         ---             ---            ---                 ---             ---        
   23 months.........................         423            1.28            423                 ---             ---        
   30 months.........................           6            0.02            ---                   6            0.02        
   36 months ........................       1,955            5.89           (179)              2,134            6.27        
   Other certificates................         164            0.49             94                  70            0.20        
                                          -------          ------          -----             -------          ------     
   Total IRA's.......................       3,156            9.52             40               3,116            9.15        
                                          -------          ------          -----             -------          ------     
Total deposits.......................     $33,175          100.00%         $(862)            $34,037          100.00%    
                                          =======          ======          =====             =======          ======     
</TABLE>

<PAGE>


         Total  deposits at March 31,  1997 were  approximately  $37.3  million,
compared to  approximately  $34.0 million at June 30, 1994.  Our deposit base is
somewhat  dependent upon the  manufacturing  sector of Clinton County's economy.
Although Clinton County's manufacturing sector is relatively diversified and not
significantly  dependent upon any industry,  a loss of a material portion of the
manufacturing  workforce could adversely  affect our ability to attract deposits
due to the loss of personal income  attributable to the lost  manufacturing jobs
and the attendant loss in service industry jobs.

         In the unlikely  event of our  liquidation  after the  Conversion,  all
claims of creditors  (including those of deposit account holders,  to the extent
of their deposit  balances)  would be paid first followed by distribution of the
liquidation  account  to  certain  deposit  account  holders,  with  any  assets
remaining thereafter  distributed to the Holding Company as the sole shareholder
of Citizens. See "The Conversion -- Principal Effects of Conversion -- Effect on
Liquidation Rights."

         Borrowings. We focus on generating high quality loans and then seek the
best source of funding from deposits,  investments  or borrowings.  At March 31,
1997,  we had  borrowings  in the  amount  of  $2.0  million  from  the  FHLB of
Indianapolis which bear fixed and variable interest rates and are due at various
dates through October,  1998. We are required to maintain  eligible loans in our
portfolio of at least 170% of  outstanding  advances as collateral  for advances
from the FHLB of Indianapolis.  We do not anticipate any difficulty in obtaining
advances appropriate to meet our requirements in the future.

         The  following  table  presents  certain  information  relating  to our
borrowings at or for the nine months ended March 31, 1997 and 1996 and at or for
the years ended June 30, 1996, 1995 and 1994.

<TABLE>
<CAPTION>
                                                                 At or for the
                                                                  Nine Months                        At or for the Year
                                                                Ended March 31,                        Ended June 30,
                                                            1997             1996              1996          1995        1994
                                                            -----------------------------------------------------------------
                                                                               (Dollars in thousands)
<S>                                                     <C>                 <C>                <C>           <C>         <C>
FHLB Advances:
     Outstanding at end of period....................   $    2,000          $2,000             $3,000        $1,500      $ ---
     Average balance outstanding for period..........        3,275           1,800              1,923           462        ---
     Maximum amount outstanding at any
       month-end during the period...................        5,000           2,000              3,000         1,500        ---
     Weighted average interest rate
       during the period.............................         5.49  %         6.05%              5.94  %       6.24%       ---%
     Weighted average interest rate
       at end of period..............................         5.87            5.93               5.82          5.87        ---
</TABLE>

Properties

         The following table provides  certain  information  with respect to our
office as of March 31, 1997:

<TABLE>
<CAPTION>
                                                                               Net Book
                                                                                Value of
                                                                                Property,            Approximate
    Description             Owned or           Year            Total           Furniture &             Square
    and Address              leased           Opened         Deposits           Fixtures               Footage
                                                      (Dollars in thousands)
<C>                          <C>              <C>            <C>                 <C>                  <C>
60 South Main Street          Owned            1977           $37,255             $589                 13,924
Frankfort, IN 46041
</TABLE>

         We own  computer  and  data  processing  equipment  which  we  use  for
transaction processing, loan origination,  and accounting. The net book value of
our electronic data processing equipment was approximately  $24,000 at March 31,
1997.

         We operate one automated  teller machine  ("ATM"),  which is located in
the  vestibule  of  our  office.  Our  ATM  participates  in the  Cirrus(R)  and
MagicLine(R) networks.

         We have also contracted for the data processing and reporting  services
of BISYS, Inc. in Houston,  Texas. The cost of these data processing services is
approximately $8,500 per month.

         We also  have  contracted  with  the  FHLB  of  Indianapolis  for  item
processing for a fee of approximately $3,000 per month.


<PAGE>

Service Corporation Subsidiary

   
         OTS regulations  permit federal  savings  associations to invest in the
capital  stock,   obligations  or  other   specified   types  of  securities  of
subsidiaries  (referred to as "service  corporations") and to make loans to such
subsidiaries  and joint ventures in which such  subsidiaries are participants in
an  aggregate  amount not  exceeding  2% of the  association's  assets,  plus an
additional 1% of assets if the amount over 2% is used for specified community or
inner-city  development  purposes.  In  addition,   federal  regulations  permit
associations to make specified types of loans to such  subsidiaries  (other than
special purpose finance  subsidiaries)  in which the association  owns more than
10% of the stock, in an aggregate amount not exceeding 50% of the  association's
regulatory capital if the association's regulatory capital is in compliance with
applicable  regulations.  A savings  association  that  acquires  a  non-savings
association  subsidiary,  or that  elects  to  conduct a new  activity  within a
subsidiary,  must  give the FDIC  and the OTS at least 30 days  advance  written
notice.  The FDIC  may,  after  consultation  with the OTS,  prohibit  specified
activities if it determines  such  activities pose a serious threat to the SAIF.
Moreover,  a savings  association  must deduct  from  capital,  for  purposes of
meeting the core capital,  tangible capital and risk-based capital requirements,
its entire  investment in and loans to a subsidiary  engaged in  activities  not
permissible for a national bank (other than  exclusively  agency  activities for
its customers or mortgage banking  subsidiaries).  Because CLSC's activities are
not permissible for national banks,  our investment in CLSC is deducted from our
capital.
    

         We currently own one subsidiary,  CLSC, which primarily  engages in the
purchase and development of tracts of undeveloped land.  Because CLSC engages in
activities  that  are not  permissible  for a  national  bank,  OTS  regulations
prohibit  us  from  including  our  investment  in CLSC  in our  calculation  of
regulatory capital. CLSC purchases undeveloped land, constructs improvements and
infrastructure on the land, and then sells lots to builders, who construct homes
for  sale  to  homebuyers.  CLSC  ordinarily  receives  payment  when  title  is
transferred.

         CLSC owns a 104-acre tract of contiguous  land on which it is presently
developing 59 acres.  CLSC intends to complete the  development of the remainder
of the  property in  approximately  ten years.  The 59 acres that are  presently
being developed will include 64 building lots known as the Southridge  Addition,
and 89 building lots known as the Meadow Brook Addition. Both of these Additions
have been annexed  into the Town of  Frankfort.  We purchased  this land in 1989
intending to develop these housing additions.  However,  following  enactment of
the Financial Institutions Reform Recovery and Enforcement Act of 1989, the FDIC
directed us to transfer our  interest in these  developments  to CLSC,  which we
did,  effective June 30, 1994. Phase I of the development  includes 33 completed
lots in the Southridge Addition, of which 21 lots have been sold and on which 19
houses have been completed, and 26 lots in the Meadow Brook Addition, of which 3
lots have been sold with houses presently under  construction on those lots, one
of which is a "speculative  house" that we financed.  The  Southridge  lots have
been priced  generally at $19,000 to $22,000 each,  with completed homes selling
generally  for $90,000 to  $120,000,  and the Meadow Brook lots have been priced
generally at $23,000 to $26,000 with completed  homes expected to sell generally
for $100,000 to $150,000.  CLSC intends to develop the  remaining 31 lots in the
Southridge  Addition  beginning  in 1998.  Phase II and Phase III of the  Meadow
Brook development,  consisting of approximately 63 lots, are still in the design
stage.  CLSC also intends to develop a 25-acre tract located in Frankfort,  with
homes generally  selling for $175,000 to $300,000.  This project is in the early
stages of development.

         CLSC intends  ultimately  to develop the  remaining  20-acre  parcel of
land,  known as the Mann tract,  that it presently owns. The development of this
land,  which is part of the 104-acre tract discussed  above,  likely will not be
completed for  approximately  10 years. The Mann tract is presently being leased
for farming purposes.  CLSC has no present intentions to acquire additional land
for development purposes.

         For the year ended June 30,  1996,  CLSC earned a profit of $24,000 for
the year ended June 30, 1996, and $2,000 for the year ended June 30, 1995.  CLSC
recorded a loss of $163 for the 1994 fiscal year.  At March 31,  1997,  Citizens
had an  investment  in  CLSC  of  $465,000  and  loans  outstanding  to  CLSC of
approximately  $575,000  with an  interest  rate set at the  prime  rate  plus 1
percent. Our consolidated statements of income included elsewhere herein include
the operations of CLSC. All  intercompany  balances and  transactions  have been
eliminated in the consolidation.


<PAGE>

Employees

         As of March 31, 1997, we employed 11 persons on a full-time basis and 3
persons  on a  part-time  basis.  None  of our  employees  is  represented  by a
collective bargaining group and we consider our employee relations to be good.

         Citizens'  employee  benefits for full-time  employees  include,  among
other  things,  a  Pentegra  Group  (formerly  known as  Financial  Institutions
Retirement   Fund)   defined   benefit   pension   plan,   a    noncontributory,
multiple-employer   comprehensive   pension  plan   (the"Pension   Plan"),   and
hospitalization/major   medical,   long-term   disability   insurance  and  life
insurance.

         We consider our employee  benefits to be competitive with those offered
by other financial  institutions and major employers in our area. See "Executive
Compensation and Related Transactions of Citizens."

Legal Proceedings

         Although  we  are  involved,  from  time  to  time,  in  various  legal
proceedings  in the  normal  course of  business,  there are no  material  legal
proceedings to which we presently are a party or to which any of our property is
subject.

                         MANAGEMENT OF CITIZENS BANCORP

Directors and Executive Officers of the Holding Company

         The Board of  Directors  of the  Holding  Company  consists of the same
individuals who serve as directors of Citizens.  The Holding Company's  Articles
of  Incorporation  and Bylaws  require  that  directors  be  divided  into three
classes,  as nearly equal in number as possible.  Each class of directors serves
for a three-year period,  with approximately  one-third of the directors elected
each year. The Holding Company's  officers will be elected annually by its Board
of Directors and will serve at the Board's discretion.  The terms of the present
directors expire at the Holding Company's first shareholders'  meeting, which is
anticipated to be held in March,  1998. At that meeting,  it is anticipated that
the directors will be nominated to serve for the following  terms:  the terms of
Perry W. Lewis and John  J.Miller  will  expire in 1998,  the terms of Robert F.
Ayres and Billy J. Wray will  expire in 1999 and the term of Fred W. Carter will
expire in 2000. See "Management of Citizens Savings Bank of Frankfort."

         The  Holding  Company's  Bylaws  provide  that  directors  must  (1) be
residents  of  Clinton  County,   Indiana,  (2)  have  had  a  loan  or  deposit
relationship with us which they have maintained for twelve months prior to their
nomination to the Board,  and (3) with respect to  nonemployee  directors,  must
have served as a member of a civic or  community  organization  based in Clinton
County for at least 12 months during the five years prior to their nomination to
the Board. See "Restrictions on Acquisition of the Holding Company -- Provisions
of the Holding Company's Articles and Bylaws."

         The executive officers of the Holding Company are identified below.

         Name                        Position with Holding Company
         Fred W. Carter              Chairman of the Board, President
                                        and Chief Executive Officer
         Stephen D. Davis            Treasurer
         Cindy S. Chambers           Secretary

                MANAGEMENT OF CITIZENS SAVINGS BANK OF FRANKFORT

Directors of Citizens

         Our Board of  Directors  currently  consists  of five  persons  with an
additional  two  persons  who serve as advisory  directors.  Advisory  directors
receive  directors'  fees for Board  meetings  they  attend,  but do not vote on
matters  presented to the Board.  Each director holds office for a term of three
years,  and  one-third  of the Board is  elected at each  annual  meeting of our
members.


<PAGE>

         Our Board of  Directors  met 13 times during the fiscal year ended June
30,  1996.  No  director  attended  fewer  than 75% of the  aggregate  number of
meetings of the Board of Directors and the Board's sole committee in the past 12
months.

         Listed below are the current directors of Citizens:

                      Director of                       Position
                       Citizens         Expiration        with
Director                 Since            of Term       Citizens
Robert F. Ayres          1979              1999         Director
Fred W. Carter        1960-1966;           1997         Director, President and
                    1971 to Present                     Chief Executive Officer
Perry W. Lewis           1975              1998         Director
John J. Miller           1995              1998         Director
Billy J. Wray            1992              1999         Director


<PAGE>

Presented below is certain information concerning the directors of Citizens:

         Robert F. Ayres (age 72) served as  Superintendent of Community Schools
of Frankfort from 1965 until his  retirement in 1989. He previously  served as a
high school  principal,  teacher and coach at Frankfort  Senior High School,  in
Frankfort.

         Fred W. Carter  (age 65) has served as  President  and Chief  Executive
Officer of Citizens  and CLSC since  1972,  and has been an employee of Citizens
since 1966. Mr. Carter is the father of Cindy S. Chambers,  Citizens'  Secretary
and Customer Service Manager.

         Perry W. Lewis (age 75) has served as the Chairman of Lewis Ford Sales,
Inc. in Frankfort since 1984.

         John J.  Miller  (age 57) has served as  President  of Goodwin  Funeral
Home, Inc. in Frankfort since 1979.

         Billy J. Wray (age 65) is part owner of Premium  Auto  Center,  Inc. (a
used-car  dealership),  in Lebanon,  Indiana.  He also owns interests in various
real estate developments around Frankfort.

         We also have an advisory  director program pursuant to which our former
directors may continue to serve as advisors to the Board of Directors upon their
retirement or resignation from the Board.  Currently,  Ralph C. Hinshaw and Rawl
V. Ransom serve as advisory  directors.  Mr. Hinshaw and Mr. Ransom receive $500
for each meeting that they attend. They receive no fees for meetings they do not
attend.  See "Executive  Compensation  and Related  Transactions  of Citizens --
Compensation of Directors."

Executive Officers of Citizens Who Are Not Directors

         Presented below is certain information regarding our executive officers
who are not directors:

          Name                                  Position
Cindy S. Chambers                      Secretary, Customer Service Manager
Stephen D. Davis                       Controller
Ralph C. Peterson, II                  Senior Loan Officer

         Cindy S. Chambers (age 42) has served as Citizens'  Corporate Secretary
since 1988 and as our Customer  Service  Manager since 1982. She is the daughter
of Fred W. Carter, Citizens' President and Chief Executive Officer.

         Stephen D. Davis (age 40) has served as our Controller since 1989.

         Ralph C.  Peterson,  II (age 49) has served as our Senior Loan  Officer
since 1989.

Committees of the Boards of Directors of Citizens and the Holding Company

         The  Commercial  Loan  Committee is the only  committee of our Board of
Directors and is comprised of Perry W. Lewis,  Billy J. Wray and Fred W. Carter.
It meets on an as-needed  basis to review and approve all  commercial  and large
multi-family loans.

           EXECUTIVE COMPENSATION AND RELATED TRANSACTIONS OF CITIZENS

Remuneration of Named Executive Officer

         The following table sets forth information as to annual,  long-term and
other  compensation  for services in all  capacities  to our President and Chief
Executive  Officer  for the  fiscal  year ended  June 30,  1996.  Other than Mr.
Carter,  we had no other  executive  officers who earned over $100,000 in salary
and bonuses during that fiscal year.


<PAGE>
                           Summary Compensation Table
                                                  Annual Compensation
<TABLE>
<CAPTION>
     Name and Principal          Fiscal                                           Other Annual            All Other
          Position                Year            Salary             Bonus      Compensation (4)        Compensation
- --------------------------------------------------------------------------------------------------------------------
<S>                               <C>            <C>              <C>                <C>                            <C>  <C>
Fred Carter, President and        1996           $91,200 (1)       $35,667 (2)         --                 $120 (3)
   Chief Executive Officer
</TABLE>

(1)      Includes  $5,200 in fees  received  for  service on  Citizens  Board of
         Directors.  Mr.  Carter's  annual salary has been  increased to $95,000
         effective January 1, 1997.

(2)      For calendar year 1995, Mr. Carter received a bonus equal to 10% of the
         profits of  Citizens in excess of  $426,000,  after  deducting  certain
         expenses  incurred by Citizens.  Beginning with calendar year 1996, Mr.
         Carter  receives a bonus  equal to 10% of the  profits of  Citizens  in
         excess  of  $626,000  after  deducting  certain  expenses  incurred  by
         Citizens.

(3)      This column  includes  amounts paid by Citizens for insurance  premiums
         with respect to a $10,000 term life insurance policy for the benefit of
         Mr. Carter.

(4)      Mr. Carter received  certain  perquisites,  but the incremental cost of
         providing such  perquisites did not exceed the lesser of $50,000 or 10%
         of his salary and bonus.


<PAGE>

Employment Contract

         We have entered into a three-year  employment contract with Mr. Carter.
The  contract  with  Mr.  Carter,  effective  as of the  effective  date  of the
Conversion,  extends  annually for an  additional  one-year term to maintain its
three-year  term if our Board of Directors  determines  to so extend it,  unless
notice not to extend is  properly  given by either  party to the  contract.  Mr.
Carter receives an initial salary under the contract equal to his current salary
subject to  increases  approved by the Board of  Directors.  The  contract  also
provides,  among other things,  for  participation  in other fringe benefits and
benefit  plans  available  to  our  employees.  Mr.  Carter  may  terminate  his
employment  upon 60 days' written  notice to us. We may discharge Mr. Carter for
cause (as defined in the contract) at any time or in certain  specified  events.
If we terminate Mr.  Carter's  employment  for other than cause or if Mr. Carter
terminates his own employment for cause (as defined in the contract), Mr. Carter
will receive his base  compensation  under the contract for an additional  three
years if the termination follows a change of control in the Holding Company, and
for the balance of the contract if the  termination  does not follow a change in
control.  In  addition,   during  such  period,  Mr.  Carter  will  continue  to
participate  in our group  insurance  plans and  retirement  plans,  or  receive
comparable  benefits.  Moreover,  within a period  of three  months  after  such
termination  following  a change of control,  Mr.  Carter will have the right to
cause us to  purchase  any stock  options he holds for a price equal to the fair
market value (as defined in the contract) of the shares  subject to such options
minus their option price. If the payments provided for in the contract, together
with any other  payments  made to Mr. Carter by us, are deemed to be payments in
violation of the "golden  parachute"  rules of the Code,  such  payments will be
reduced to the largest  amount which would not cause us to lose a tax  deduction
for  such  payments  under  those  rules.  As  of  the  date  hereof,  the  cash
compensation  which  would be paid  under  the  contract  to Mr.  Carter  if the
contract  were  terminated  either  after a change  of  control  of the  Holding
Company, without cause by us, or for cause by Mr. Carter, would be $285,000. For
purposes of this employment contract, a change of control of the Holding Company
is generally an acquisition of control,  as defined in regulations  issued under
the Change in Bank Control Act and the Savings and Loan Holding Company Act.

         The employment contract protects our confidential  business information
and protects us from  competition by Mr. Carter should he voluntarily  terminate
his employment without cause or be terminated by us for cause.

Compensation of Directors

         We pay our  directors  a  monthly  retainer  of $300 plus $200 for each
month in which they  attend one or more  meetings.  Rawl V.  Ransom and Ralph C.
Hinshaw receive $500 per monthly meeting attended as advisory  directors.  Total
fees paid to our  directors  and advisory  directors for the year ended June 30,
1996 were approximately $35,000.

         Our  directors  and  advisory  directors  may,  pursuant  to a deferred
compensation  agreement,  defer payment of some or all of their  directors  fees
into a retirement account. Under this agreement,  deferred directors fees are to
be paid to a director  beginning  upon the first day of the month  following the
director's seventieth (70th) birthday, and continuing in equal installments over
a 180-month  period.  A director  may also receive his benefits in a lump sum in
the event of  financial  hardship.  The  agreement  also  provides for death and
disability  benefits.  At  present,  Mr.  Carter  is the only  director  who has
executed a deferred compensation agreement with Citizens.

         Directors  of the  Holding  Company  and  CLSC are not  currently  paid
directors'  fees.  The Holding  Company  may, if it believes it is  necessary to
attract qualified  directors or is otherwise  beneficial to the Holding Company,
adopt a policy of paying directors' fees.

Benefits

         Insurance   Plans.   Our  officers  and  employees  are  covered  by  a
non-contributory   disability   and   hospital   insurance   plan,   and   by  a
non-contributory  life insurance  policy which pays benefits in the amount of 50
percent  of salary in the  event of the  officer's  or  employee's  death.  This
coverage is provided  pursuant to group plans sponsored by the Indiana League of
Savings  Institutions  Group Insurance  Trust.  We also provide  hospitalization
coverage for Mr.  Carter's family in addition to the coverage  described  above,
and have obtained a Supplemental  Term Life Policy for Mr. Carter which provides
$10,000 in additional life insurance coverage.

         Pension Plan. Our full-time employees are included in the Pension Plan.
Separate  actuarial  valuations are not made for individual  employer members of
the Pension Plan.  Our employees  are eligible to  participate  in the plan once
they have attained the age of 21 and completed one year and at least 1,000 hours
of service for us. An  employee's  pension  benefits  are 100% vested  after six
years of service.


<PAGE>

         The Pension Plan provides for monthly or lump sum  retirement  benefits
determined as a percentage of the employee's  average salary (for the employee's
highest five  consecutive  years of salary)  times his years of service.  Salary
includes  base  annual  salary as of each  January  1,  exclusive  of  overtime,
bonuses,  fees and other special  payments.  Early retirement,  disability,  and
death  benefits  are also payable  under the Pension  Plan,  depending  upon the
participant's age and years of service. We expensed approximately $1,300 for the
Pension Plan during the fiscal year ended June 30, 1996.

         The  estimated  base  annual   retirement   benefits   presented  on  a
straight-line basis payable at normal retirement age (65) under the Pension Plan
to persons in  specified  salary  and years of  service  classifications  are as
follows (benefits noted in the table are not subject to any offset).

<TABLE>
<CAPTION>

                                                          Years of Service
   Highest 5-Year
      Average
   Compensation               15              20             25             30              35             40           45
- --------------------------------------------------------------------------------------------------------------------------
<S>                      <C>             <C>            <C>             <C>          <C>            <C>             <C>      
     $  40,000             $  9,000        $12,000        $15,000         $18,000      $  21,000      $  24,000       $  27,000
     $  60,000              $13,500        $18,000        $22,500         $27,000      $  31,500      $  36,000       $  40,500
     $  80,000              $18,000        $24,000        $30,000         $36,000      $  42,000      $  48,000       $  54,000
      $100,000              $22,500        $30,000        $37,500         $45,000      $  52,500      $  60,000       $  67,500
      $120,000              $27,000        $36,000        $45,000         $54,000      $  63,000      $  72,000       $  81,000
</TABLE>

         Benefits are currently  subject to maximum Code limitations of $120,000
per year. The years of service  credited to Mr. Carter under the Pension Plan as
of December 31, 1996 were 30.

         Executive Supplemental  Retirement Agreement. We have also entered into
non-qualified  Executive Supplemental Retirement Agreements with Fred W. Carter,
Stephen D. Davis and Cindy S. Chambers.  Under these agreements,  we have agreed
to pay benefits to the named  executives,  in addition to the  benefits  payable
under the Pension  Plan,  in an amount based upon 80% of the  officer's  highest
base  compensation  earned for any 12-month period prior to the officer's normal
retirement date, less any payments received by the officer from the Pension Plan
during  any  year.  Benefits  payable  to  Mr.  Carter  under  his  Supplemental
Retirement  Agreement are to be based upon 80% of the highest base salary,  plus
bonuses,  paid  to  him  by us for  any  12-month  period  prior  to his  normal
retirement date.

   
         We  have  purchased  a  universal   insurance  policy  on  the  covered
individuals  under which we paid a one-time  premium and will  receive an income
stream that we will use to fund these  Supplemental  Retirement Plans. Our Board
of Directors may at a later date decide to assign the  insurance  policy and the
proceeds  thereof to a "rabbi trust" that we may establish to secure the payment
of  benefits  due to the covered  employees  under the  Supplemental  Retirement
Plans. Under this arrangement,  if adopted by our Board, the assets of the rabbi
trust will be  irrevocably  set aside and generally may be used only for payment
of benefits under the Supplemental  Retirement Plans. The only exception is that
the  assets of the rabbi  trust must be used to  satisfy  claims of the  Holding
Company's general creditors if the Holding Company were to become insolvent.
    

Transactions With Certain Related Persons

         We have followed a policy of offering to our directors,  officers,  and
employees  real estate  mortgage loans secured by their  principal  residence as
well as other loans.  All of our loans to our directors,  officers and employees
are  made  on  substantially  the  same  terms,  including  interest  rates  and
collateral as those prevailing at the time for comparable  transactions,  and do
not  involve  more than  minimal  risk of  collectibility.  Loans to  directors,
executive officers and their associates totaled  approximately $2.2 million,  or
approximately  40% of  consolidated  retained  earnings at March 31, 1997.  This
amount  includes  two loans to our  directors  Billy J. Wray and John J. Miller,
neither of whom were  directors or employees of Citizens when we originated  the
loans. The first loan, in the original  principal  amount of approximately  $1.5
million, was originated in October,  1991 to both Mr. Wray and Mr. Miller and is
secured by the 48-unit Clinton Estates  apartment  complex located in Frankfort.
We sold a  $542,000  nonrecourse  participation  in this loan to reduce the loan
balance to within our lending  limit.  At March 31, 1997,  this loan was current
with a balance of approximately  $1,343,000, of which approximately $841,000 was
owed to us. The second loan,  dated February,  1994, was a construction  line of
credit in the  original  amount of  $620,000  to Mr.  Miller,  secured  by eight
condominiums  and other real  estate  located in Tipton,  Indiana.  At March 31,
1997, this loan was also current with a balance of  approximately  $395,000.  We
are not obligated to advance  additional  funds pursuant to this line of credit.
In our management's opinion, these loans are adequately collateralized.
<PAGE>

         Current law  authorizes us to make loans or extensions of credit to our
executive officers, directors, and principal shareholders on the same terms that
are available  with respect to loans made to all of our  employees.  At present,
our loans to executive officers, directors, principal shareholders and employees
are made on the same terms  generally  available  to the  public.  We may in the
future,  however, adopt a program under which we may waive loan application fees
and closing  costs with respect to loans made to such  persons.  Loans made to a
director or  executive  officer in excess of the greater of $25,000 or 5% of our
capital and surplus (up to a maximum of $500,000) must be approved in advance by
a majority of the  disinterested  members of the Board of Directors.  Our policy
regarding loans to directors and all employees meets the requirements of current
law.

Employee Stock Ownership Plan and Trust

   
         The Holding Company has established for our eligible  employees an ESOP
effective July 1, 1997, subject to our conversion to stock form.  Employees with
at  least  one  year of  employment  with us and who  have  attained  age 21 are
eligible to participate.  As part of the Conversion,  the ESOP intends to borrow
funds  from the  Holding  Company  and use those  funds to  purchase a number of
shares  equal  to 8% of  the  Common  Stock  to be  issued  in  the  Conversion.
Collateral for the loan will be the Common Stock purchased by the ESOP. The loan
will be repaid principally from our discretionary contributions to the ESOP over
a period of ten years. It is anticipated  that the initial interest rate for the
loan will be approximately  8.5%. Shares purchased by the ESOP will be held in a
suspense account for allocation among participants as the loan is repaid.

         Contributions  to the  ESOP  and  shares  released  from  the  suspense
accounts in an amount  proportional  to the  repayment  of the ESOP loan will be
allocated  among ESOP  participants  on the basis of compensation in the year of
allocation.  Benefits  generally become 100% vested after five years of credited
service.  Prior  to  the  completion  of  five  years  of  credited  service,  a
participant who terminates employment for reasons other than death,  retirement,
or disability will not receive any benefits under the ESOP.  Forfeitures will be
reallocated  among  remaining  participating  employees  upon the earlier of the
forfeiting  participant's  death or after the expiration of at least three years
from the date on which such  participant's  employment was terminated.  Benefits
will be payable in the form of Common Stock or cash for  fractional  shares upon
death, retirement, early retirement,  disability or separation from service. Our
contributions  to the ESOP are not fixed,  so  benefits  payable  under the ESOP
cannot be  estimated.  In November  1993,  the  American  Institute of Certified
Public  Accountants  (the "AICPA")  issued  Statement of Position  ("SOP") 93-6,
which requires us to record compensation  expense in an amount equal to the fair
market value of the shares released from the suspense account.

         In connection with the  establishment  of the ESOP, the Holding Company
will  establish  a  committee  of our  employees  to  administer  the ESOP.  The
corporate trustee of the ESOP has not yet been selected.  The ESOP committee may
instruct the trustee regarding  investment of funds contributed to the ESOP. The
ESOP trustee, subject to its fiduciary duty, must vote all allocated shares held
in the ESOP in accordance  with the  instructions  of  participating  employees.
Under the ESOP,  nondirected  shares,  and shares held in the suspense  account,
will be voted in a manner calculated to most accurately reflect the instructions
it has received from participants  regarding the allocated stock so long as such
vote is in accordance with the provisions of ERISA.
    

Stock Option Plan

         At a meeting of the Holding Company's  shareholders to be held at least
six  months  after the  completion  of the  Conversion,  the Board of  Directors
intends to submit for  shareholder  approval the Stock Option Plan for directors
and  officers  of  Citizens  and of the  Holding  Company.  If  approved  by the
shareholders,  Common Stock in an aggregate  amount equal to 10.0% of the shares
issued in the Conversion  would be reserved for issuance by the Holding  Company
upon the  exercise of the stock  options  granted  under the Stock  Option Plan.
Assuming  the  issuance of 800,000  shares in the  Conversion,  an  aggregate of
80,000  shares would be reserved for  issuance  under the Stock Option Plan.  No
options  would be granted  under the Stock  Option  Plan until the date on which
shareholder  approval is received.  At that time, it is anticipated that options
for the following  number of shares will be granted to the following  directors,
executive officers and employees of Citizens and the Holding Company:

                                                    Percentage of Shares
                    Optionee                        Issued in Conversion
                    --------                        --------------------
  Fred W. Carter......................................     2.50%
  Other Executive Officers as a group ................     2.25 
  Directors ..........................................     3.00 
                                                           ----
      Total...........................................     7.75%
                                                           ====
<PAGE>


         It is  anticipated  that these options would be granted for terms of 10
years (in the case of incentive options) or 10 years and one day (in the case of
non-qualified  options),  and at an option  price  per  share  equal to the fair
market  value of the  shares on the date of grant of the stock  options.  If the
Stock Option Plan is adopted within one year following the  Conversion,  options
will become  exercisable  at a rate of 20% at the end of each twelve (12) months
of  service  with us after the date of grant,  subject  to early  vesting in the
event of death or  disability.  Options  granted under the Stock Option Plan are
adjusted for capital  changes such as stock splits and stock  dividends.  Unless
the Holding Company decides to call an earlier special meeting of  shareholders,
the date of grant of these  options is  expected  to be the date of the  Holding
Company's  annual meeting of  shareholders  to be held at least six months after
the Conversion.

   
         The  Stock  Option  Plan  would  be  administered  by  a  Committee  of
non-employee  members  of the  Holding  Company's  Board of  Directors.  Options
granted  under the Stock Option Plan to  employees  could be  "incentive"  stock
options  designed to result in a beneficial tax treatment to the employee but no
tax deduction to the Holding Company.  Non-qualified stock options could also be
granted  under the Stock  Option Plan,  and will be granted to the  non-employee
directors to receive grants of stock options.  In the event an option  recipient
terminated  his or her  employment  or service as an employee or  director,  the
options would terminate during certain specified periods.
    

RRP

   
         At a meeting of the Holding Company's  shareholders to be held at least
six months after the completion of the  Conversion,  the Board of Directors also
intends to submit the RRP for  shareholder  approval.  The RRP will  provide our
directors  and officers with an ownership  interest in the Holding  Company in a
manner  designed to encourage them to continue  their service with us.  Citizens
will  contribute  funds to the RRP from time to time to enable it to  acquire an
aggregate amount of Common Stock equal to up to 4% of the shares of Common Stock
issued in the  Conversion,  either  directly from the Holding  Company or on the
open market. Four percent of the shares issued in the Conversion would amount to
27,000 shares, 32,000 shares, 36,800 or 42,320 shares at the minimum,  midpoint,
maximum  and  15%  above  the  maximum  of  the   Estimated   Valuation   Range,
respectively.  In the event that additional authorized but unissued shares would
be  acquired  by the  RRP  after  the  Conversion,  the  interests  of  existing
shareholders would be diluted. If the RRP is adopted, our executive officers and
directors  will be awarded Common Stock under the RRP without having to pay cash
for the shares.
    

         No  awards  under  the RRP  would  be made  until  the  date the RRP is
approved by the Holding Company's shareholders.  At that time, it is anticipated
that awards of the  following  number of shares  would be made to the  following
directors and executive officers of the Holding Company and Citizens:

                                              Percentage of Shares
                 Recipient of               Issued in Conversion to be
                    Awards                       Awarded Under RRP
                    ------                       -----------------
 Fred W. Carter..................................         1.0%
 Other Executive Officers as a group ............         0.9 
 Directors.......................................         1.2 
                                                         ----
     Total.......................................         3.1%
                                                         ====

         Awards  would be  nontransferable  and  nonassignable,  and  during the
lifetime of the recipient could only be earned by and made to him or her. If the
RRP is adopted  within one year following the  Conversion,  the shares which are
subject to an award would vest and be earned by the  recipient  at a rate of 20%
of the shares awarded at the end of each full twelve (12) months of service with
us after the date of grant of the award. Awards are adjusted for capital changes
such as stock dividends and stock splits.  Notwithstanding the foregoing, awards
would be 100% vested upon  termination  of employment or service due to death or
disability.  If employment or service were to terminate for other  reasons,  the
grantee's  nonvested  awards  will be  forfeited.  If  employment  or service is
terminated  for cause (as would be defined in the RRP), or if conduct would have
justified  termination or removal for cause,  shares not already delivered under
the RRP, whether or not vested, could be forfeited by resolution of the Board of
Directors of the Holding Company.

         When  shares  become  vested  and  could  actually  be  distributed  in
accordance  with the RRP, the  participants  would also receive amounts equal to
accrued  dividends  and other  earnings or  distributions  payable  with respect
thereto. When shares become vested under the RRP, the participant will recognize
income equal to the fair market value of the Common Stock earned,  determined as
of the date of vesting,  unless the recipient  makes an election under ss. 83(b)
of the  Code to be  taxed  earlier.  The  amount  of  income  recognized  by the
participant  would be a  deductible  expense  for tax  purposes  for the Holding
Company. Shares not yet vested under the RRP will be voted by the Trustee of the
RRP, taking into account the best interests of the recipients of the RRP awards.


<PAGE>

                                   REGULATION
General

         As a federally  chartered,  SAIF-insured  savings  association,  we are
subject to extensive  regulation by the OTS and the FDIC.  For example,  we must
obtain OTS  approval  before we may engage in certain  activities  and must file
reports with the OTS regarding our activities and financial  condition.  The OTS
periodically examines our books and records and, in conjunction with the FDIC in
certain situations, has examination and enforcement powers. This supervision and
regulation  are intended  primarily for the protection of depositors and federal
deposit  insurance funds. Our semi- annual  assessment owed to the OTS, which is
based upon a specified percentage of assets, is approximately $7,800.

         We are also subject to federal and state  regulation as to such matters
as loans to officers,  directors, or principal shareholders,  required reserves,
limitations as to the nature and amount of our loans and investments, regulatory
approval  of  any  merger  or  consolidation,  issuance  or  retirements  of our
securities,  and  limitations  upon  other  aspects of  banking  operations.  In
addition,  our  activities  and operations are subject to a number of additional
detailed,   complex  and  sometimes  overlapping  federal  and  state  laws  and
regulations.  These  include  state usury and consumer  credit laws,  state laws
relating to fiduciaries,  the Federal Truth-In-Lending Act and Regulation Z, the
Federal Equal Credit Opportunity Act and Regulation B, the Fair Credit Reporting
Act, the Community  Reinvestment Act,  anti-redlining  legislation and antitrust
laws.

         The  United  States  Congress  is  considering  legislation  that would
require all federal savings associations, such as Citizens, to either convert to
a national bank or a state-chartered  bank by a specified date to be determined.
In addition,  under the  legislation,  the Holding  Company  likely would not be
regulated  as a savings and loan  holding  company but rather as a bank  holding
company.  This  proposed  legislation  would  abolish the OTS and  transfer  its
functions  among the other federal  banking  regulators.  Certain aspects of the
legislation remain to be resolved and,  therefore,  no assurance can be given as
to whether or in what form the legislation  will be enacted or its effect on the
Holding Company and Citizens.

Savings and Loan Holding Company Regulation

         As the  holding  company for  Citizens,  the  Holding  Company  will be
regulated as a  "non-diversified  savings and loan holding  company"  within the
meaning of the Home Owners' Loan Act of 1933, as amended  ("HOLA"),  and subject
to regulatory oversight of the Director of the OTS. As such, the Holding Company
is registered with the OTS and thereby subject to OTS regulations, examinations,
supervision  and reporting  requirements.  As a subsidiary of a savings and loan
holding company, we are subject to certain restrictions in our dealings with the
Holding Company and with other companies affiliated with the Holding Company.

         In general,  the HOLA  prohibits a savings  and loan  holding  company,
without  prior  approval of the Director of the OTS, from  acquiring  control of
another  savings  association  or savings and loan holding  company or retaining
more than 5% of the voting shares of a savings association or of another holding
company  which is not a  subsidiary.  The HOLA also  restricts  the ability of a
director or officer of the Holding Company, or any person who owns more than 25%
of the  Holding  Company's  stock,  from  acquiring  control of another  savings
association  or savings and loan holding  company  without  obtaining  the prior
approval of the Director of the OTS.

         The Holding  Company's Board of Directors  presently intends to operate
the Holding  Company as a unitary  savings and loan holding  company.  There are
generally no restrictions on the  permissible  business  activities of a unitary
savings and loan holding company.

         Notwithstanding  the above rules as to permissible  business activities
of unitary  savings  and loan  holding  companies,  if the  savings  association
subsidiary of such a holding  company fails to meet the Qualified  Thrift Lender
("QTL") test,  then such unitary  holding  company  would become  subject to the
activities  restrictions  applicable to multiple holding companies.  (Additional
restrictions  on securing  advances from the FHLB also apply.) See  "--Qualified
Thrift  Lender." At March 31, 1997, our asset  composition was in excess of that
required to qualify us as a Qualified Thrift Lender.

         If the  Holding  Company  were to acquire  control  of another  savings
association  other  than  through a merger or other  business  combination  with
Citizens, the Holding Company would thereupon become a multiple savings and loan
holding  company.  Except where such acquisition is pursuant to the authority to

<PAGE>

   
approve  emergency  thrift   acquisitions  and  where  each  subsidiary  savings
association meets the QTL test, the activities of the Holding Company and any of
its subsidiaries (other than Citizens or other subsidiary savings  associations)
would  thereafter be subject to further  restrictions.  The HOLA provides  that,
among other things,  no multiple  savings and loan holding company or subsidiary
thereof  which is not a savings  association  shall  commence or continue  for a
limited  period of time  after  becoming  a multiple  savings  and loan  holding
company or subsidiary  thereof,  any business activity other than (i) furnishing
or performing  management  services for a subsidiary savings  association,  (ii)
conducting an insurance agency or escrow business,  (iii) holding,  managing, or
liquidating assets owned by or acquired from a subsidiary  savings  association,
(iv) holding or managing  properties  used or occupied by a  subsidiary  savings
association,  (v) acting as trustee under deeds of trust,  (vi) those activities
previously  directly  authorized by the FSLIC by regulation as of March 5, 1987,
to be  engaged in by  multiple  holding  companies,  or (vii)  those  activities
authorized  by the Federal  Reserve  Board (the "FRB") as  permissible  for bank
holding  companies,  unless the Director of the OTS by  regulation  prohibits or
limits such activities for savings and loan holding companies.  Those activities
described in (vii) above must also be approved by the Director of the OTS before
a multiple holding company may engage in such activities.
    

         The Director of the OTS may also approve acquisitions  resulting in the
formation of a multiple  savings and loan holding company which controls savings
associations  in more than one state,  if the multiple  savings and loan holding
company involved controls a savings  association which operated a home or branch
office in the state of the association to be acquired as of March 5, 1987, or if
the  laws of the  state in which  the  association  to be  acquired  is  located
specifically permit associations to be acquired by state-chartered  associations
or savings and loan holding  companies  located in the state where the acquiring
entity is located (or by a holding  company that controls  such  state-chartered
savings associations).  Also, the Director of the OTS may approve an acquisition
resulting in a multiple  savings and loan holding  company  controlling  savings
associations  in more than one  state in the case of  certain  emergency  thrift
acquisitions.

         Indiana  law  permits  federal and state  savings  association  holding
companies with their home offices  located outside of Indiana to acquire savings
associations  whose home offices are located in Indiana and savings  association
holding  companies with their principal  place of business in Indiana  ("Indiana
Savings  Association Holding Companies") upon receipt of approval by the Indiana
Department of Financial  Institutions.  Moreover,  Indiana  Savings  Association
Holding  Companies  may acquire  savings  associations  with their home  offices
located outside of Indiana and savings  association holding companies with their
principal place of business  located outside of Indiana upon receipt of approval
by the Indiana Department of Financial Institutions.

         No subsidiary savings association of a savings and loan holding company
may declare or pay a dividend on its permanent or  nonwithdrawable  stock unless
it  first  gives  the  Director  of the  OTS 30  days  advance  notice  of  such
declaration  and payment.  Any dividend  declared  during such period or without
giving notice shall be invalid.

Federal Home Loan Bank System

         We are a member  of the FHLB of  Indianapolis,  which is one of  twelve
regional  FHLBs.  Each FHLB serves as a reserve or central  bank for its members
within its  assigned  region.  It is funded  primarily  from funds  deposited by
savings  associations  and  proceeds  derived  from  the  sale  of  consolidated
obligations of the FHLB system.  It makes loans to members  (i.e.,  advances) in
accordance with policies and procedures established by the Board of Directors of
the FHLB.  All FHLB advances  must be fully secured by sufficient  collateral as
determined  by  the  FHLB.  The  Federal  Housing  Finance  Board  ("FHFB"),  an
independent   agency,   controls  the  FHLB  System,   including   the  FHLB  of
Indianapolis.

         As a member, we are required to purchase and maintain stock in the FHLB
of  Indianapolis  in an  amount  equal to at least  1% of our  aggregate  unpaid
residential  mortgage loans, home purchase contracts,  or similar obligations at
the  beginning of each year. At March 31, 1997,  our  investment in stock of the
FHLB of  Indianapolis  was $332,000.  The FHLB imposes  various  limitations  on
advances  such as limiting  the amount of certain  types of real  estate-related
collateral to 30% of a member's capital and limiting total advances to a member.
Interest rates charged for advances vary  depending  upon maturity,  the cost of
funds to the FHLB of Indianapolis and the purpose of the borrowing.

         The FHLBs are required to provide funds for the  resolution of troubled
savings  associations  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
and  low-  and  moderate-income  housing  projects.   These  contributions  have
adversely  affected the level of FHLB dividends paid and could continue to do so
in the future.  For the fiscal year ended June 30, 1996,  dividends  paid by the
FHLB of Indianapolis to us totaled approximately  $26,000, for an annual rate of
7.9%.

Insurance of Deposits

         Deposit  Insurance.  The FDIC is an  independent  federal  agency  that
insures the deposits,  up to prescribed  statutory  limits, of banks and thrifts
and  safeguards  the safety and soundness of the banking and thrift  industries.

<PAGE>

The FDIC administers two separate  insurance funds, the Bank Insurance Fund (the
"BIF") for  commercial  banks and state  savings  banks and the SAIF for savings
associations such as Citizens and banks that have acquired deposits from savings
associations.  The FDIC is required to maintain designated levels of reserves in
each fund.  As of September  30,  1996,  the reserves of the SAIF were below the
level  required  by  law,  primarily  because  a  significant   portion  of  the
assessments  paid into the SAIF  have been used to pay the cost of prior  thrift
failures,  while the  reserves of the BIF met the level  required by law in May,
1995.  However,  on September 30, 1996,  provisions designed to recapitalize the
SAIF and  eliminate the premium  disparity  between the BIF and SAIF were signed
into law. See "-- Assessments" below.

         Assessments.  The  FDIC is  authorized  to  establish  separate  annual
assessment rates for deposit insurance for members of the BIF and members of the
SAIF.  The FDIC may  increase  assessment  rates for either fund if necessary to
restore the fund's  ratio of reserves  to insured  deposits to the target  level
within a reasonable  time and may  decrease  these rates if the target level has
been met. The FDIC has established a risk-based  assessment system for both SAIF
and BIF members.  Under this system,  assessments vary depending on the risk the
institution poses to its deposit insurance fund. An institution's  risk level is
determined  based on its  capital  level  and the  FDIC's  level of  supervisory
concern about the institution.

         On September 30, 1996,  President  Clinton signed into law  legislation
which included  provisions  designed to recapitalize  the SAIF and eliminate the
significant  premium  disparity between the BIF and the SAIF. Under the new law,
we were  charged  a  one-time  special  assessment  equal to  $.657  per $100 in
assessable deposits at March 31, 1995. We recognized this one-time assessment as
a non-recurring  operating  expense of $211,000  ($127,000 after tax) during the
three-month  period ending  September 30, 1996,  and we paid this  assessment on
November 27, 1996.  The  assessment  was fully  deductible  for both federal and
state  income  tax  purposes.  Beginning  January 1,  1997,  our annual  deposit
insurance premium was reduced from .23% to .0644% of total assessable  deposits.
BIF institutions pay lower assessments than comparable SAIF institutions because
BIF  institutions  pay only 20% of the rate being paid by SAIF  institutions  on
their  deposits with respect to  obligations  issued by the  federally-chartered
corporation which provided some of the financing to resolve the thrift crisis in
the 1980's  ("FICO").  The 1996 law also provides for the merger of the SAIF and
the BIF by 1999,  but not  until  such  time as bank  and  thrift  charters  are
combined.  Until the  charters  are  combined,  savings  associations  with SAIF
deposits may not transfer  deposits into the BIF system  without  paying various
exit and entrance fees, and SAIF  institutions  will continue to pay higher FICO
assessments.  Such exit and entrance fees need not be paid if a SAIF institution
converts to a bank charter or merges with a bank, as long as the resulting  bank
continues to pay  applicable  insurance  assessments to the SAIF, and as long as
certain other conditions are met.

Savings Association Regulatory Capital


         Currently,  savings  associations are subject to three separate minimum
capital-to-assets  requirements:  (i) a leverage limit,  (ii) a tangible capital
requirement,  and (iii) a risk-based  capital  requirement.  The leverage  limit
requires that savings  associations  maintain  "core  capital" of at least 3% of
total assets. Core capital is generally defined as common  shareholders'  equity
(including retained income), noncumulative perpetual preferred stock and related
surplus,   certain  minority  equity   interests  in  subsidiaries,   qualifying
supervisory  goodwill,  purchased mortgage servicing rights and purchased credit
card relationships  (subject to certain limits) less nonqualifying  intangibles.
Under the tangible  capital  requirement,  a savings  association  must maintain
tangible  capital (core  capital less all  intangible  assets  except  purchased
mortgage  servicing  rights which may be included  after making the  above-noted
adjustment  in an amount up to 100% of  tangible  capital)  of at least  1.5% of
total assets.  Under the risk-based  capital  requirements,  a minimum amount of
capital must be maintained by a savings  association to account for the relative
risks inherent in the type and amount of assets held by the savings association.
The risk-based capital  requirement  requires a savings  association to maintain

<PAGE>

   
capital  (defined  generally  for these  purposes as core  capital  plus general
valuation  allowances  and  permanent or maturing  capital  instruments  such as
preferred stock and subordinated debt less assets required to be deducted) equal
to 8.0% of  risk-weighted  assets.  Assets  are ranked as to risk in one of four
categories  (0-100%).  A  credit  risk-free  asset,  such as cash,  requires  no
risk-based  capital,  while an asset with a significant  credit risk,  such as a
non-accrual  loan,  requires  a  risk  factor  of  100%.   Moreover,  a  savings
association must deduct from capital,  for purposes of meeting the core capital,
tangible capital and risk-based capital  requirements,  its entire investment in
and loans to a subsidiary  engaged in activities not  permissible for a national
bank (other than  exclusively  agency  activities  for its customers or mortgage
banking subsidiaries). At March 31, 1997, we were in compliance with all capital
requirements imposed by law.
    

         The OTS has  promulgated  a rule which sets forth the  methodology  for
calculating an interest rate risk  component to be used by savings  associations
in calculating  regulatory  capital.  The OTS has delayed the  implementation of
this rule, however.  The rule requires savings  associations with "above normal"


interest rate risk  (institutions  whose portfolio equity would decline in value
by more than 2% of assets in the event of a hypothetical 200-basis-point move in
interest rates) to maintain  additional capital for interest rate risk under the
risk-based capital framework.  If the OTS were to implement this regulation,  we
would be exempt from its  provisions  because we have less than $300  million in
assets and our risk-based capital ratio exceeds 12%. We nevertheless measure our
interest rate risk in conformity  with the OTS  regulation  and, as of March 31,
1997,  our interest rate risk was slightly  outside the  parameters set forth in
the regulation. See "Management's Discussion and Analysis of Financial Condition
and  Results  of   Operations   of  Citizens   Savings   Bank  of  Frankfort  --
Asset/Liability Management."

         If an association is not in compliance  with the capital  requirements,
the OTS is required to prohibit  asset growth and to impose a capital  directive
that may restrict,  among other  things,  the payment of dividends and officers'
compensation. In addition, the OTS and the FDIC generally are authorized to take
enforcement actions against a savings association that fails to meet its capital
requirements. These actions may include restricting the operations activities of
the association,  imposing a capital directive, cease and desist order, or civil
money  penalties,  or imposing harsher measures such as appointing a receiver or
conservator or forcing the association to merge into another institution.

Prompt Corrective Regulatory Action

         The  Federal  Deposit  Insurance  Corporation  Improvement  Act of 1991
("FedICIA")   requires,   among  other  things,  that  federal  bank  regulatory
authorities take "prompt corrective action" with respect to institutions that do
not meet minimum capital requirements.  For these purposes,  FedICIA establishes
five capital tiers: well capitalized, adequately capitalized,  undercapitalized,
significantly  undercapitalized,  and critically undercapitalized.  At March 31,
1997,  we were  categorized  as  "well  capitalized,"  meaning  that  our  total
risk-based  capital  ratio  exceeded  10%, our Tier I risk-based  capital  ratio
exceeded  6%, our  leverage  ratio  exceeded  5%,  and we were not  subject to a
regulatory order, agreement or directive to meet and maintain a specific capital
level for any capital measure.

         The FDIC may order savings associations which have insufficient capital
to take  corrective  actions.  For  example,  a  savings  association  which  is
categorized as  "undercapitalized"  would be subject to growth  limitations  and
would be required to submit a capital  restoration  plan, and a holding  company
that controls such a savings association would be required to guarantee that the
savings   association   complies  with  the  restoration  plan.   "Significantly
undercapitalized"   savings   associations   would  be  subject  to   additional
restrictions.  Savings  associations  deemed  by  the  FDIC  to  be  "critically
undercapitalized"  would  be  subject  to  the  appointment  of  a  receiver  or
conservator.

Dividend Limitations

         An OTS regulation imposes limitations upon all "capital  distributions"
by savings associations, including cash dividends, payments by an association to
repurchase or otherwise acquire its shares,  payments to shareholders of another
institution  in a  cash-out  merger  and  other  distributions  charged  against
capital.  The regulation  establishes a three-tiered system of regulation,  with
the greatest  flexibility  being afforded to  well-capitalized  associations.  A
savings  association  which has total  capital  (immediately  prior to and after
giving effect to the capital  distribution)  that is at least equal to its fully
phased-in  capital   requirements  would  be  a  Tier  1  institution  ("Tier  1
Institution").  An  association  that has total  capital  at least  equal to its
minimum capital requirements, but less than its capital requirements, would be a
Tier 2 institution  ("Tier 2 Institution").  An institution having total capital
that is less than its minimum capital requirements would be a Tier 3 institution
("Tier 3 Institution").  However,  an institution which otherwise qualifies as a
Tier  1  Institution  may be  designated  by  the  OTS  as a  Tier  2 or  Tier 3
Institution if the OTS determines  that the institution is "in need of more than
normal supervision." We are currently a Tier 1 Institution.

         A Tier 1 Institution  may,  after prior notice but without the approval
of the OTS, make capital  distributions during a calendar year up to the greater
of (a) 100% of its net income to date during the  calendar  year plus the amount
that would reduce by one-half its "surplus  capital  ratio" at the  beginning of
the calendar year (the smallest  excess over its capital  requirements),  or (b)
75% of its net income over the most recent  four-quarter  period. Any additional
amount  of  capital  distributions  would  require  prior  regulatory  approval.
Accordingly,  at March 31, 1997, we had available  approximately  $1,362,000 for
distribution, without consideration of any capital infusion from the Conversion.

         The OTS has proposed  revisions to these regulations which would permit
savings  associations  to declare  dividends in amounts  which would assure that
they remain adequately  capitalized following the dividend declaration.  Savings
associations  in a holding company system which are rated Camel 1 or 2 and which
are not in  troubled  condition  would need to file a prior  notice with the OTS
concerning such dividend declaration.

         Pursuant to the Plan of  Conversion,  we will  establish a  liquidation
account for the benefit of Eligible  Account Holders and  Supplemental  Eligible

<PAGE>

Account  Holders.  See "The  Conversion -- Principal  Effects of Conversion." We
will not be permitted to pay  dividends to the Holding  Company if our net worth
would be reduced below the amount required for the liquidation  account. We must
also must file a notice with the OTS 30 days before  declaring a dividend to the
Holding Company.

       

Limitations on Rates Paid for Deposits

         Regulations   promulgated   by  the  FDIC  pursuant  to  FedICIA  place
limitations on the ability of insured depository  institutions to accept,  renew
or roll over  deposits by offering  rates of  interest  which are  significantly
higher  than the  prevailing  rates of  interest  on  deposits  offered by other
insured  depository  institutions  having  the  same  type  of  charter  in  the
institution's  normal market area. Under these  regulations,  "well-capitalized"
depository  institutions  may accept,  renew or roll such  deposits over without
restriction,  "adequately capitalized" depository institutions may accept, renew
or roll such  deposits  over with a waiver  from the FDIC  (subject  to  certain
restrictions   on   payments   of  rates)  and   "undercapitalized"   depository
institutions  may not accept,  renew or roll such deposits over. The regulations
contemplate that the definitions of "well capitalized," "adequately capitalized"
and  "undercapitalized"  will  be the  same  as the  definition  adopted  by the
agencies to implement the  corrective  action  provisions of FedICIA.  We do not
believe  that these  regulations  will have a materially  adverse  effect on our
current operations.

Safety and Soundness Standards

   
         On February 2, 1995, the federal banking  agencies adopted final safety
and soundness standards for all insured depository institutions.  The standards,
which were issued in the form of guidelines rather than  regulations,  relate to
internal   controls,   information   systems,   internal  audit  systems,   loan
underwriting  and  documentation,  compensation  and interest rate exposure.  In
general,  the standards are designed to assist the federal  banking  agencies in
identifying and addressing  problems at insured depository  institutions  before
capital becomes impaired.  If an institution fails to meet these standards,  the
appropriate  federal  banking  agency may  require the  institution  to submit a
compliance  plan.  Failure to submit a compliance plan may result in enforcement
proceedings.  On August 27,  1996,  the  federal  banking  agencies  added asset
quality and earning standards to the safety and soundness guidelines.
    

Real Estate Lending Standards

         OTS regulations require savings  associations to establish and maintain
written  internal  real estate  lending  policies.  Each  association's  lending
policies  must  be  consistent  with  safe  and  sound  banking   practices  and
appropriate  to the size of the  association  and the  nature  and  scope of its
operations.   The  policies  must  establish   loan  portfolio   diversification
standards;  establish prudent underwriting  standards,  including  loan-to-value
limits, that are clear and measurable;  establish loan administration procedures
for the  association's  real  estate  portfolio;  and  establish  documentation,
approval,   and  reporting   requirements   to  monitor   compliance   with  the
association's  real estate  lending  policies.  The  association's  written real
estate lending policies must be reviewed and approved by the association's Board
of Directors at least annually. Further, each association is expected to monitor
conditions  in its real  estate  market  to  ensure  that its  lending  policies
continue to be appropriate for current market conditions.

Loans to One Borrower

         Under OTS  regulations,  we may not make a loan or  extend  credit to a
single or related group of borrowers in excess of 15% of our unimpaired  capital
and surplus.  Additional amounts may be lent, not in excess of 10% of unimpaired
capital and surplus,  if such loans or extensions of credit are fully secured by
readily marketable collateral,  including certain debt and equity securities but
not including real estate.  In some cases, a savings  association may lend up to
30 percent of  unimpaired  capital and surplus to one  borrower  for purposes of
developing domestic residential housing, provided that the association meets its
regulatory  capital  requirements  and the OTS authorizes the association to use
this expanded lending authority. At March 31, 1997, we did not have any loans or
extensions  of credit to a single or related group of borrowers in excess of our
lending  limits.  We do not believe that the  loans-to-one-borrower  limits will
have a significant  impact on our business  operations or earnings following the
Conversion.

Qualified Thrift Lender

         Savings   associations  must  meet  a  QTL  test.  If  we  maintain  an
appropriate   level  of  qualified  thrift   investments   ("QTIs")   (primarily
residential    mortgages   and   related    investments,    including    certain
mortgage-related securities) and otherwise qualify as a QTL, we will continue to
enjoy full  borrowing  privileges  from the FHLB of  Indianapolis.  The required

<PAGE>

percentage  of QTIs is 65% of  portfolio  assets  (defined  as all assets  minus
intangible  assets,  property used by the association in conducting its business
and liquid assets equal to 10% of total assets). Certain assets are subject to a
percentage  limitation  of  20%  of  portfolio  assets.  In  addition,   savings
associations may include shares of stock of the FHLBs,  FNMA, and FHLMC as QTIs.
Compliance  with the QTL test is  determined  on a monthly  basis in nine out of
every twelve  months.  As of March 31, 1997, we were in compliance  with our QTL
requirement, with approximately 88% of our assets invested in QTIs.

         A savings  association  which  fails to meet the QTL test  must  either
convert to a bank (but its deposit  insurance  assessments  and payments will be
those of and paid to the SAIF) or be subject to the following penalties:  (i) it
may not enter into any new activity except for those  permissible for a national
bank and for a  savings  association;  (ii) its  branching  activities  shall be
limited to those of a national bank;  (iii) it shall not be eligible for any new
FHLB advances;  and (iv) it shall be bound by regulations applicable to national
banks  respecting  payment of dividends.  Three years after failing the QTL test
the  association  must (i) dispose of any investment or activity not permissible
for a national  bank and a savings  association  and (ii) repay all  outstanding
FHLB advances. If such a savings association is controlled by a savings and loan
holding  company,  then such holding  company  must,  within a  prescribed  time
period,  become  registered as a bank holding  company and become subject to all
rules  and  regulations   applicable  to  bank  holding   companies   (including
restrictions as to the scope of permissible business activities).

Acquisitions or Dispositions and Branching

   
         The Bank  Holding  Company Act  specifically  authorizes a bank holding
company, upon receipt of appropriate regulatory approvals, to acquire control of
any savings association or holding company thereof wherever located.  Similarly,
a savings and loan  holding  company may  acquire  control of a bank.  Moreover,
federal  savings  associations  may  acquire  or  be  acquired  by  any  insured
depository  institution.   Regulations  promulgated  by  the  FRB  restrict  the
branching authority of savings associations  acquired by bank holding companies.
Savings  associations  acquired by bank  holding  companies  may be converted to
banks if they continue to pay SAIF premiums,  but as such they become subject to
branching and activity restrictions applicable to banks.
    

         Subject to certain  exceptions,  commonly-controlled  banks and savings
associations  must reimburse the FDIC for any losses suffered in connection with
a failed  bank or  savings  association  affiliate.  Institutions  are  commonly
controlled  if one is owned by another or if both are owned by the same  holding
company.  Such claims by the FDIC under this provision are subordinate to claims
of depositors,  secured creditors,  and holders of subordinated debt, other than
affiliates.

         The OTS has adopted  regulations which permit  nationwide  branching to
the extent permitted by federal statute. Federal statutes permit federal savings
associations to branch outside of their home state if the association  meets the
domestic  building  and loan  test in  ss.7701(a)(19)  of the Code or the  asset
composition  test of ss.7701(c) of the Code.  Branching that would result in the
formation of a multiple  savings and loan holding  company  controlling  savings
associations  in more  than one  state is  permitted  if the law of the state in
which the savings association to be acquired is located specifically  authorizes
acquisitions of its state-chartered associations by state-chartered associations
or their  holding  companies  in the state where the  acquiring  association  or
holding company is located. Moreover, Indiana banks and savings associations are
permitted  to  acquire  other  Indiana  banks and  savings  associations  and to
establish branches throughout Indiana.

         Finally,  The Riegle-Neal  Interstate Banking and Branching  Efficiency
Act of 1994 (the  "Riegle-Neal  Act") permits bank holding  companies to acquire
banks  in  other  states  and,   with  state  consent  and  subject  to  certain
limitations, allows banks to acquire out-of-state branches either through merger
or de novo  expansion.  The State of Indiana  enacted  legislation  establishing
interstate  branching  provisions for Indiana  state-chartered  banks consistent
with those established by the Riegle-Neal Act (the "Indiana Branching Law"). The
Indiana Branching Law authorizes Indiana banks to branch interstate by merger or
de  novo  expansion,  provided  that  such  transactions  are not  permitted  to
out-of-state  banks unless the laws of their home states permit Indiana banks to
merge or establish de novo banks on a reciprocial  basis. The Indiana  Branching
Law became effective March 15, 1996.

Transactions with Affiliates

         We are subject to Sections  22(h),  23A and 23B of the Federal  Reserve
Act,  which  restrict  financial   transactions  between  banks  and  affiliated
companies.  The statute  limits  credit  transactions  between a bank or savings
association and its executive officers and its affiliates,  prescribes terms and
conditions for bank affiliate transactions deemed to be consistent with safe and
sound  banking  practices,  and  restricts  the  types  of  collateral  security
permitted in connection with a bank's extension of credit to an affiliate.


<PAGE>

Federal Securities Law

   
         The shares of Common Stock of the Holding  Company  will be  registered
with the SEC under the  Securities  Exchange Act of 1934,  as amended (the "1934
Act") as soon as practicable following the Conversion.  The Holding Company will
be subject to the information, proxy solicitation,  insider trading restrictions
and  other  requirements  of the 1934 Act and the  rules of the SEC  thereunder.
After three years following our conversion to stock form, if the Holding Company
has fewer than 300 shareholders, it may deregister its shares under the 1934 Act
and cease to be subject to the foregoing requirements.
    

         Shares  of Common  Stock  held by  persons  who are  affiliates  of the
Holding Company may not be resold without registration unless sold in accordance
with the  resale  restrictions  of Rule 144 under the 1933 Act.  If the  Holding
Company meets the current public  information  requirements under Rule 144, each
affiliate of the Holding Company who complies with the other  conditions of Rule
144 (including  those that require the  affiliate's  sale to be aggregated  with
those of certain  other  persons)  would be able to sell in the  public  market,
without  registration,  a number of shares  not to  exceed,  in any  three-month
period,  the greater of (i) 1% of the outstanding  shares of the Holding Company
or (ii) the average weekly volume of trading in such shares during the preceding
four calendar weeks.

Community Reinvestment Act Matters

         Federal law requires that ratings of depository  institutions under the
Community Reinvestment Act of 1977 ("CRA") be disclosed. The disclosure includes
both a  four-unit  descriptive  rating --  outstanding,  satisfactory,  needs to
improve,  and  substantial  noncompliance  --  and a  written  evaluation  of an
institution's  performance.  Each FHLB is required  to  establish  standards  of
community  investment  or service that its members must  maintain for  continued
access to long-term  advances from the FHLBs.  The standards take into account a
member's  performance under the CRA and its record of lending to first-time home
buyers.  The OTS has designated our record of meeting  community credit needs as
outstanding, which is the highest available designation.

                                    TAXATION
Federal Taxation

         Historically,   savings  associations,  such  as  Citizens,  have  been
permitted to compute bad debt deductions using either the bank experience method
or the percentage of taxable income method.  However,  for years beginning after
December 31, 1995,  no savings  association  may use the  percentage  of taxable
income method of computing  its  allowable bad debt  deduction for tax purposes.
Instead,  all  savings  associations  are  required to compute  their  allowable
deduction  using  the  experience  method.  As a  result  of the  repeal  of the
percentage  of  taxable  income  method,  reserves  taken  after  1987 using the
percentage of taxable income method generally must be included in future taxable
income over a six-year  period,  although a two-year  delay may be permitted for
associations meeting a residential mortgage loan origination test. Citizens will
recapture  approximately  $60,000 over a six-year period beginning with the June
30, 1997 federal tax return.  In addition,  the pre-1988  reserve,  for which no
deferred taxes have been recorded, need not be recaptured into income unless (i)
the savings  association  no longer  qualifies as a bank under the Code, or (ii)
the savings association pays out excess dividends or distributions.

         Depending  on the  composition  of its items of income and  expense,  a
savings  association  may be subject to the  alternative  minimum tax. A savings
association must pay an alternative  minimum tax on the amount (if any) by which
20% of alternative  minimum taxable income ("AMTI"),  as reduced by an exemption
varying  with AMTI,  exceeds the regular tax due.  AMTI equals  regular  taxable
income  increased  or  decreased  by certain tax  preferences  and  adjustments,
including  depreciation  deductions in excess of that allowable for  alternative
minimum tax purposes,  tax-exempt interest on most private activity bonds issued
after August 7, 1986 (reduced by any related  interest  expense  disallowed  for
regular tax purposes),  the amount of the bad debt reserve  deduction claimed in
excess of the deduction based on the experience  method and 75% of the excess of
adjusted  current  earnings  over AMTI  (before this  adjustment  and before any
alternative tax net operating  loss).  AMTI may be reduced only up to 90% by net
operating  loss  carryovers,  but  alternative  minimum tax paid can be credited
against regular tax due in later years.

         For federal income tax purposes,  we have been reporting our income and
expenses on the accrual  method of  accounting.  Our federal  income tax returns
have not been audited in recent years.

State Taxation

         We are subject to Indiana's Financial  Institutions Tax ("FIT"),  which
is imposed at a flat rate of 8.5% on "adjusted  gross income."  "Adjusted  gross

<PAGE>

income," for purposes of FIT,  begins with taxable  income as defined by Section
63 of the Code and,  thus,  incorporates  federal  tax law to the extent that it
affects  the  computation  of taxable  income.  Federal  taxable  income is then
adjusted by several Indiana modifications.  Other applicable state taxes include
generally applicable sales and use taxes plus real and personal property taxes.

         Our state income tax returns have not been audited in recent years.

         For  further  information  relating  to  the  tax  consequences  of the
Conversion,  see "The  Conversion  --  Principal  Effects of  Conversion  -- Tax
Effects."

               RESTRICTIONS ON ACQUISITION OF THE HOLDING COMPANY

General

         Although the Boards of  Directors  of Citizens and the Holding  Company
are not aware of any effort that might be made to obtain  control of the Holding
Company  after the  Conversion,  the  Boards  of  Directors  believe  that it is
appropriate to include certain  provisions in the Holding Company's  Articles of
Incorporation  (the  "Articles") to protect the interests of the Holding Company
and its  shareholders  from  unsolicited  changes in the  control of the Holding
Company in  circumstances  that the Board of  Directors  of the Holding  Company
concludes will not be in the best interests of Citizens,  the Holding Company or
the Holding Company's shareholders.

         Although the Holding  Company's  Board of Directors  believes  that the
restrictions on acquisition described below are beneficial to shareholders,  the
provisions may have the effect of rendering the Holding  Company less attractive
to potential  acquirors,  thereby  discouraging  future takeover  attempts which
would not be approved by the Board of Directors but which  certain  shareholders
might deem to be in their best interest or pursuant to which  shareholders might
receive a substantial  premium for their shares over then current market prices.
These  provisions  will  also  render  the  removal  of the  incumbent  Board of
Directors and of management more difficult. The Board of Directors has, however,
concluded that the potential benefits of these restrictive  provisions  outweigh
the possible disadvantages.

         The  following  general  discussion  contains a summary of the material
provisions  of  the  Articles,  the  Holding  Company's  Code  of  By-Laws  (the
"By-Laws"), and certain other regulatory provisions,  that may be deemed to have
an effect of delaying,  deferring  or  preventing a change in the control of the
Holding  Company.  The following  description of certain of these  provisions is
general and not necessarily  complete,  and with respect to provisions contained
in the  Articles  and  By-Laws,  reference  should  be made in each  case to the
document in question,  each of which is part of our  application for approval of
the Conversion or the Holding  Company's  Registration  Statement filed with the
SEC. See "Additional Information."

Provisions of the Holding Company's Articles and By-Laws

   
         Directors.  Certain  provisions in the Articles and By-Laws will impede
changes in majority  control of the Board of Directors  of the Holding  Company.
The Articles  provide that the Board of Directors of the Holding Company will be
divided into three classes,  with directors in each class elected for three-year
staggered  terms.  Therefore,  it would take two annual  elections  to replace a
majority of the Holding Company's Board. Moreover, the Holding Company's By-Laws
provide  that  directors  of the Holding  Company  must be  residents of Clinton
County, Indiana, must have had a loan or deposit relationship with us which they
have  maintained for twelve (12) months prior to their  nomination to the Board,
and,  if  nonemployee  directors,  must  have  served  as a member of a civic or
community organization based in Clinton County, Indiana for at least twelve (12)
months during the five years prior to their nomination to the Board.  Therefore,
the ability of a shareholder  to attract  qualified  nominees to oppose  persons
nominated by the Board of Directors may be limited.
    

         The Articles also provide that the size of the Board of Directors shall
range between five and fifteen directors,  with the exact number of directors to
be fixed from time to time  exclusively by the Board of Directors  pursuant to a
resolution adopted by a majority of the total number of directors of the Holding
Company.

         The  Articles  provide  that  any  vacancy  occurring  in the  Board of
Directors,  including  a  vacancy  created  by an  increase  in  the  number  of
directors,  shall be filled for the  remainder of the  unexpired  term only by a
majority  vote of the  directors  then in office.  Finally,  the By-Laws  impose
certain notice and information requirements in connection with the nomination by
shareholders  of  candidates  for  election  to the  Board of  Directors  or the
proposal by  shareholders  of business to be acted upon at an annual  meeting of
shareholders.

         The  Articles  provide that a director or the entire Board of Directors
may be removed only for cause and only by the  affirmative  vote of at least 80%
of the shares  eligible to vote generally in the election of directors.  Removal
for  "cause" is limited to the  grounds for  termination  in the OTS  regulation
relating to employment contracts of federally-insured savings associations.


<PAGE>

         Restrictions on Call of Special  Meetings.  The Articles provide that a
special meeting of shareholders  may be called only by the Chairman of the Board
of the Holding Company or pursuant to a resolution  adopted by a majority of the
total  number  of  directors  of  the  Holding  Company.  Shareholders  are  not
authorized to call a special meeting.

         No  Cumulative  Voting.  The  Articles  provide  that there shall be no
cumulative voting rights in the election of directors.

         Authorization  of Preferred  Stock.  The Articles  authorize  2,000,000
shares of preferred stock,  without par value. The Holding Company is authorized
to issue  preferred  stock  from time to time in one or more  series  subject to
applicable  provisions  of law, and the Board of Directors is  authorized to fix
the designations,  powers, preferences and relative participating,  optional and
other special rights of such shares,  including  voting rights (if any and which
could be as a separate class) and conversion  rights. In the event of a proposed
merger, tender offer or other attempt to gain control of the Holding Company not
approved  by the  Board of  Directors,  it might be  possible  for the  Board of
Directors to authorize  the issuance of a series of preferred  stock with rights
and  preferences  that would impede the  completion  of such a  transaction.  An
effect of the possible issuance of preferred stock, therefore, may be to deter a
future  takeover  attempt.  The  Board  of  Directors  has no  present  plans or
understandings  for the issuance of any  preferred  stock and does not intend to
issue any preferred  stock except on terms which the Board of Directors deems to
be in the best interests of the Holding Company and its shareholders.

         Limitations  on 10%  Shareholders.  The Articles  provide that:  (i) no
person shall  directly or indirectly  offer to acquire or acquire the beneficial
ownership  of more  than 10% of any  class of  equity  security  of the  Holding
Company  (provided that such  limitation  shall not apply to the  acquisition of
equity securities by any one or more tax-qualified  employee stock benefit plans
maintained by the Holding Company, if the plan or plans beneficially own no more
than 25% of any class of such equity security of the Holding Company);  and that
(ii) shares  beneficially owned in violation of the stock ownership  restriction
described  above  shall  not be  entitled  to vote and shall not be voted by any
person or counted as voting stock in connection  with any matter  submitted to a
vote of shareholders.  For these purposes,  a person (including  management) who
has obtained the right to vote shares of the Common Stock  pursuant to revocable
proxies shall not be deemed to be the "beneficial owner" of those shares if that
person is not otherwise deemed to be a beneficial owner of those shares.

   
         Evaluation of Offers.  The Articles of the Holding Company provide that
the Board of  Directors  of the Holding  Company,  when  determining  to take or
refrain  from  taking  corporate  action  on any  matter,  including  making  or
declining to make any recommendation to the Holding Company's shareholders, may,
in connection  with the exercise of its judgment in  determining  what is in the
best  interest of the Holding  Company,  Citizens  and the  shareholders  of the
Holding  Company,  give due  consideration to all relevant  factors,  including,
without limitation,  the social and economic effects of acceptance of such offer
on the Holding  Company's  customers  and Citizens'  present and future  account
holders,  borrowers,  employees and suppliers;  the effect on the communities in
which the Holding Company and Citizens operate or are located; and the effect on
the  ability  of the  Holding  Company to fulfill  the  objectives  of a holding
company and of us or future  financial  institution  subsidiaries to fulfill the
objectives of a financial institution under applicable statutes and regulations.
The  Articles of the Holding  Company also  authorize  the Board of Directors to
take certain  actions to encourage a person to negotiate for a change of control
of the Holding Company or to oppose such a transaction deemed undesirable by the
Board of Directors including the adoption of so-called shareholder rights plans.
By having these standards and provisions in the Articles of the Holding Company,
the  Board  of  Directors  may  be in a  stronger  position  to  oppose  such  a
transaction if the Board concludes that the transaction would not be in the best
interest  of the Holding  Company,  even if the price  offered is  significantly
greater  than the  then  market  price of any  equity  security  of the  Holding
Company.
    

         Procedures for Certain Business Combinations. The Articles require that
certain business combinations between the Holding Company (or any majority-owned
subsidiary  thereof) and a 10% or greater  shareholder either be approved (i) by
at least 80% of the total  number of  outstanding  voting  shares of the Holding
Company or (ii) by a majority of certain directors unaffiliated with such 10% or
greater  shareholder or involve  consideration  per share generally equal to the

<PAGE>

higher of (A) the highest amount paid by such 10%  shareholder or its affiliates
in  acquiring  any shares of the  Common  Stock or (B) the "Fair  Market  Value"
(generally,  the highest closing bid paid for the Common Stock during the thirty
days preceding the date of the announcement of the proposed business combination
or on the date the 10% or greater shareholder became such, whichever is higher).

         Amendments  to Articles and Bylaws.  Amendments to the Articles must be
approved by a majority vote of the Holding Company's Board of Directors and also
by a majority of the outstanding  shares of the Holding Company's voting shares;
provided,  however,  that  approval  by at least 80% of the  outstanding  voting
shares is required for certain provisions (i.e.,  provisions relating to number,
classification,  and removal of directors;  provisions relating to the manner of
amending  the  By-Laws;  call of  special  shareholder  meetings;  criteria  for
evaluating  certain offers;  certain  business  combinations;  and amendments to
provisions relating to the foregoing).  The provisions concerning limitations on
the  acquisition  of shares  may be amended  only by an 80% vote of the  Holding
Company's outstanding shares unless at least two-thirds of the Holding Company's
Continuing  Directors  (directors  of the Holding  Company on June 10, 1997,  or
directors  recommended  for  appointment  or  election  by a  majority  of  such
directors)  approve such amendments in advance of their  submission to a vote of
shareholders (in which case only a majority vote of shareholders is required).

         The By-Laws may be amended only by a majority  vote of the total number
of directors of the Holding Company.

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

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

         An unsolicited takeover proposal can seriously disrupt the business and
management of a corporation  and cause it to undertake  defensive  measures at a
great expense.  Although a tender offer or other takeover attempt may be made at
a price  substantially  above  then  current  market  prices,  such  offers  are
sometimes made for less than all of the outstanding  shares of a target company.
As a result,  shareholders  may be presented  with the  alternative of partially
liquidating their investment at a time that may be disadvantageous, or retaining
their investment in an enterprise which is under different  management and whose
objective  may  not be  similar  to  that  of the  remaining  shareholders.  The
concentration  of  control,  which  could  result  from a tender  offer or other
takeover   attempt,   could  also  deprive  the  Holding   Company's   remaining
shareholders of the benefits of certain  protective  provisions of the 1934 Act,
if the number of beneficial owners becomes less than 300 and the Holding Company
terminates its registration under the 1934 Act.

         Despite the belief of the Holding  Company's  Board of Directors in the
benefits to  shareholders of the foregoing  provisions,  the provisions may also
have the effect of  discouraging  future  takeover  attempts  which would not be
approved by the Board of Directors, but which certain shareholders might deem to
be in their best  interest  or pursuant to which  shareholders  might  receive a
substantial  premium for their  shares over then  current  market  prices.  As a
result,  shareholders  who might desire to participate in such a transaction may
not have an opportunity to do so. These  provisions will also render the removal
of the incumbent Board of Directors and of management more difficult.  The Board
of  Directors  has,  however,  concluded  that the  potential  benefits of these
restrictive provisions outweigh the possible disadvantages.

Other Restrictions on Acquisition of the Holding Company and Citizens

         State Law. Several provisions of the Indiana Business  Corporation Law,
as amended (the "IBCL"),  could affect the  acquisition  of shares of the Common
Stock or otherwise affect the control of the Holding Company.  Chapter 43 of the
IBCL  prohibits  certain  business  combinations,  including  mergers,  sales of

<PAGE>

assets,  recapitalizations,  and reverse stock splits, between corporations such
as the  Holding  Company  (assuming  that it has over 100  shareholders)  and an
interested  shareholder,  defined as the beneficial  owner of 10% or more of the
voting power of the outstanding voting shares, for five years following the date
on which the  shareholder  obtained 10%  ownership  unless the  acquisition  was
approved in advance of that date by the board of directors. If prior approval is
not obtained,  several price and procedural  requirements must be met before the
business  combination can be completed.  These requirements are similar to those
contained in the Holding  Company  Articles and  described in " -- Provisions of
the Holding  Company's  Articles and By-Laws -- Procedures for Certain  Business
Combinations." In general,  the price requirements  contained in the IBCL may be
more stringent than those imposed in the Holding Company Articles.  However, the
procedural  restraints  imposed by the Holding  Company  Articles  are  somewhat
broader than those  imposed by the IBCL.  Also,  the  provisions of the IBCL may
change at some future date, but the relevant  provisions of the Holding  Company
Articles may only be amended by an 80% vote of the  shareholders  of the Holding
Company.

         In  addition,  the IBCL  contains  provisions  designed  to assure that
minority  shareholders  have some say in their future  relationship with Indiana
corporations  in the event that a person made a tender  offer for, or  otherwise
acquired,  shares  giving that  person  more than 20%,  33 1/3%,  and 50% of the
outstanding  voting  securities of corporations  having 100 or more shareholders
(the "Control Share Acquisitions Statute"). Under the Control Share Acquisitions
Statute, if an acquiror purchases those shares at a time that the corporation is
subject to the  Control  Share  Acquisitions  Statute,  then until each class or
series of shares entitled to vote  separately on the proposal,  by a majority of
all votes entitled to be cast by that group  (excluding  shares held by officers
of the  corporation,  by employees of the corporation who are directors  thereof
and by the acquiror),  approves in a special or annual meeting the rights of the
acquiror to vote the shares which take the acquiror over each level of ownership
as stated in the statute,  the  acquiror  cannot vote these  shares.  An Indiana
corporation  otherwise  subject to the Control  Share  Acquisitions  Statute may
elect not to be  covered by the  statute  by so  providing  in its  Articles  of
Incorporation or By-Laws. The Holding Company,  however, will be subject to this
statute   following  the   Conversion   because  of  its  desire  to  discourage
non-negotiated hostile takeovers by third parties.

         The IBCL specifically authorizes Indiana corporations to issue options,
warrants  or  rights  for the  purchase  of shares  or other  securities  of the
corporation  or any  successor in interest of the  corporation.  These  options,
warrants or rights may, but need not be,  issued to  shareholders  on a pro rata
basis.

         The IBCL  specifically  authorizes  directors,  in considering the best
interest  of  a   corporation,   to  consider  the  effects  of  any  action  on
shareholders,  employees,  suppliers,  and  customers  of the  corporation,  and
communities in which offices or other facilities of the corporation are located,
and any other factors the directors consider pertinent.  As described above, the
Holding Company Articles contain a provision having a similar effect.  Under the
IBCL,  directors are not required to approve a proposed business  combination or
other  corporate  action if the  directors  determine  in good  faith  that such
approval is not in the best interest of the corporation.  In addition,  the IBCL
states that  directors  are not  required  to redeem any rights  under or render
inapplicable  a shareholder  rights plan or to take or decline to take any other
action solely because of the effect such action might have on a proposed  change
of control of the  corporation  or the amounts to be paid to  shareholders  upon
such a change of control.  The IBCL  explicitly  provides  that the different or
higher degree of scrutiny  imposed in Delaware and certain  other  jurisdictions
upon director actions taken in response to potential changes in control will not
apply. The Delaware  Supreme Court has held that defensive  measures in response
to a potential takeover must be "reasonable in relation to the threat posed".

         In  taking  or   declining   to  take  any  action  or  in  making  any
recommendation  to a  corporation's  shareholders  with  respect to any  matter,
directors  are  authorized  under the IBCL to consider both the  short-term  and
long-term   interests  of  the   corporation  as  well  as  interests  of  other
constituencies  and other relevant factors.  Any determination made with respect
to the foregoing by a majority of the disinterested directors shall conclusively
be presumed to be valid unless it can be  demonstrated  that such  determination
was not made in good faith.

         Because of the foregoing  provisions  of the IBCL,  the Board will have
flexibility  in  responding  to  unsolicited  proposals  to acquire  the Holding
Company,  and  accordingly  it may be more  difficult  for an  acquiror  to gain
control of the Holding Company in a transaction not approved by the Board.

         Federal  Limitations.  For three years  following the  Conversion,  OTS
regulations prohibit any person (including entities), without the prior approval
of the OTS, from offering to acquire or acquiring  more than 10% of any class of
equity security,  directly or indirectly,  of a converted savings association or

<PAGE>

its holding  company.  This restriction does not apply to the acquisition by any
one or more tax-qualified employee stock benefit plans maintained by Citizens or
the  Holding  Company,  provided  that the plan or plans do not have  beneficial
ownership in the  aggregate of more than 25% of any class of equity  security of
the Holding Company. For these purposes, a person (including management) who has
obtained  the right to vote shares of the Common  Stock  pursuant  to  revocable
proxies shall not be deemed to be the "beneficial owner" of those shares if that
person is not otherwise deemed to be a beneficial owner of those shares.

         The  Change in Bank  Control  Act  provides  that no  "person,"  acting
directly or indirectly, or through or in concert with one or more persons, other
than a company,  may acquire  control of a savings  association or a savings and
loan holding  company  unless at least 60 days prior written  notice is given to
the OTS and the OTS has not objected to the proposed acquisition.

         The Savings and Loan Holding  Company Act also prohibits any "company,"
directly or indirectly or acting in concert with one or more other  persons,  or
through one or more  subsidiaries or transactions,  from acquiring control of an
insured savings  institution without the prior approval of the OTS. In addition,
any company  that  acquires  such  control  becomes a "savings  and loan holding
company"  subject to  registration,  examination and regulation as a savings and
loan holding company by the OTS.

         The term  "control"  for purposes of the Change in Bank Control Act and
the  Savings  and Loan  Holding  Company  Act  includes  the power,  directly or
indirectly,  to vote more than 25% of any class of voting  stock of the  savings
association  or to  control,  in any manner,  the  election of a majority of the
directors of the savings  association.  It also includes a determination  by the
OTS that such  company or person  has the  power,  directly  or  indirectly,  to
exercise a controlling influence over or to direct the management or policies of
the savings association.

         OTS   regulations   also  set   forth   certain   "rebuttable   control
determinations"  which  arise  (i) upon an  acquisition  of more than 10% of any
class of voting stock of a savings  association;  or (ii) upon an acquisition of
more  than  25%  of  any  class  of  voting  or  nonvoting  stock  of a  savings
association;  provided  that, in either case,  the acquiror is subject to any of
eight enumerated  "control factors," which are: (1) the acquiror would be one of
the two largest holders of any class of voting stock of the association; (2) the
acquiror  would  hold  more than 25% of the  total  shareholders'  equity of the
association;  (3) the  acquiror  would hold more than 35% of the  combined  debt
securities and shareholders' equity of the savings association; (4) the acquiror
is a party to any agreement  pursuant to which the acquiror possesses a material
economic  stake in the savings  association  or which  enables  the  acquiror to
influence a material  aspect of the  management or policies of the  association;
(5) the  acquiror  would have the  ability,  other than  through  the holding of
revocable proxies, to direct the votes of more than 25% of a class of the voting
stock or to vote in the  future  more  than 25% of such  voting  stock  upon the
occurrence  of a future event;  (6) the acquiror  would have the power to direct
the disposition of more than 25% of the  association's  voting stock in a manner
other than a widely  dispersed or public  offering;  (7) the acquiror and/or his
representative  would constitute more than one member of the association's board
of directors;  or (8) the acquiror  would serve as an executive  officer or in a
similar policy-making position with the association. For purposes of determining
percentage  share  ownership,  a person is presumed to be acting in concert with
certain  specified  persons  and  entities,  including  members of the  person's
immediate  family,  whether or not those family members share the same household
with the person.

         The  regulations  also  specify  the  criteria  which  the OTS  uses to
evaluate control applications. The OTS is empowered to disapprove an acquisition
of control if it finds,  among  other  things,  that (i) the  acquisition  would
substantially lessen competition,  (ii) the financial condition of the acquiring
person  might  jeopardize  the  institution  or its  depositors,  or  (iii)  the
competency,  experience,  or integrity of the acquiring person indicates that it
would not be in the interest of the depositors,  the institution,  or the public
to permit the acquisition of control by such person.

                          DESCRIPTION OF CAPITAL STOCK

         The Holding Company is authorized to issue  5,000,000  shares of Common
Stock,  without par value,  all of which have identical  rights and preferences,
and 2,000,000 shares of preferred stock,  without par value. The Holding Company
expects  to issue up to  1,058,000  shares  of  Common  Stock  and no  shares of
preferred stock in the  Conversion.  The Holding Company has received an opinion
of its counsel that the shares of Common Stock issued in the Conversion  will be
validly issued, fully paid, and not liable for further call or assessment.  This
opinion  was  filed  with  the  SEC  as an  exhibit  to  the  Holding  Company's
Registration Statement under the 1933 Act.

         Shareholders of the Holding  Company will have no preemptive  rights to
acquire additional shares of Common Stock which may be subsequently  issued. The
Common Stock will represent nonwithdrawable capital, will not be of an insurable
type and will not be federally insured by the FDIC or any government entity.

         Under  Indiana  law,  the  holders  of the Common  Stock  will  possess
exclusive voting power in the Holding Company,  unless preferred stock is issued


<PAGE>

and voting rights are granted to the holders  thereof.  Each shareholder will be
entitled  to one  vote  for  each  share  held  on all  matters  voted  upon  by
shareholders,   subject  to  the   limitations   discussed   under  the  caption
"Restrictions  on  Acquisition  of the Holding  Company."  Shareholders  may not
cumulate  their  votes in the  election  of the Board of  Directors.  Holders of
Common Stock will be entitled to payment of  dividends  as may be declared  from
time to time by the Holding Company's Board of Directors.

         In the unlikely event of the  liquidation or dissolution of the Holding
Company,  the  holders of the Common  Stock will be  entitled  to receive  after
payment or  provision  for payment of all debts and  liabilities  of the Holding
Company,  all assets of the Holding Company available for distribution,  in cash
or in kind. See "The Conversion -- Principal  Effects of Conversion -- Effect on
Liquidation  Rights." If preferred stock is issued subsequent to the Conversion,
the holders  thereof may have a priority over the holders of Common Stock in the
event of liquidation or dissolution.

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

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

         The  offering  and  sale of  Common  Stock  in the  Conversion  will be
registered  under the 1933 Act. The subsequent  sale or transfer of Common Stock
is governed by the 1934 Act,  which  requires that sales or exchanges of subject
securities be made pursuant to an effective  registration statement or qualified
for an exemption from registration  requirements of the 1933 Act. Similarly, the
securities laws of the various states also require generally the registration of
shares   offered  for  sale  unless  there  is  an  applicable   exemption  from
registration.

         The Holding Company, as a newly organized corporation, has never issued
capital stock,  and,  accordingly,  there is no market for the Common Stock. See
"Market for the Common Stock." See  "Restrictions  on Acquisition of the Holding
Company --  Provisions  of the Holding  Company's  Articles  and  By-Laws" for a
description of certain  provisions of the Holding Company's Articles and By-Laws
which  may  affect  the  ability  of  the  Holding  Company's   shareholders  to
participate in certain  transactions  relating to acquisitions of control of the
Holding  Company.  Also, see  "Dividends"  for a description of certain  matters
relating to the possible future payment of dividends on the Common Stock.

                                 TRANSFER AGENT

         Fifth  Third  Bank will act as  transfer  agent and  registrar  for the
Common  Stock.  Fifth  Third  Bank's  phone  number is (513)  579-5320  or (800)
837-2755.

                            REGISTRATION REQUIREMENTS

   
         As soon as practicable following the Conversion,  the Holding Company's
Common Stock will be  registered  pursuant to Section  12(g) of the 1934 Act and
may not be  deregistered  for a period of at least  three  years  following  the
Conversion.  As a result of the registration under the 1934 Act, certain holders
of Common  Stock will be subject to  certain  reporting  and other  requirements
imposed by the 1934 Act. For example,  beneficial  owners of more than 5% of the
outstanding  Common Stock will be required to file  reports  pursuant to Section
    

<PAGE>

13(d)  or  Section  13(g) of the  1934  Act,  and  officers,  directors  and 10%
shareholders  of the Holding  Company  will  generally  be subject to  reporting
requirements  of  Section  16(a) and to the  liability  provisions  for  profits
derived from  purchases  and sales of Holding  Company  Common  Stock  occurring
within a  six-month  period  pursuant  to  Section  16(b) of the  1934  Act.  In
addition,  certain transactions in Common Stock, such as proxy solicitations and
tender offers, will be subject to the disclosure and filing requirements imposed
by Section 14 of the 1934 Act and the regulations promulgated thereunder.

                              LEGAL AND TAX MATTERS

         Barnes & Thornburg,  11 South Meridian  Street,  Indianapolis,  Indiana
46204, special counsel to Citizens,  will pass upon the legality and validity of
the shares of Common  Stock being issued in the  Conversion.  Barnes & Thornburg
has issued an opinion concerning certain federal and state income tax aspects of
the  Conversion  and that the  Conversion,  as proposed,  constitutes a tax-free
reorganization  under federal and Indiana law. Barnes & Thornburg have consented
to the references  herein to their  opinions.  Certain legal matters  related to
this offering will be passed upon for Trident Securities by Baker & Daniels, 300
North Meridian Street, Indianapolis, Indiana 46204.

                                     EXPERTS

         Our  consolidated  financial  statements at June 30, 1996 and 1995, and
for each of the three years in the period ended June 30, 1996  appearing in this
Prospectus and Registration  Statement have been audited by Ernst & Young,  LLP,
independent  auditors,  as set forth in their report thereon appearing elsewhere
herein,  and are included in reliance  upon such report given upon the authority
of such firm as experts in accounting and auditing.

         Keller has consented to the  publication  of the summary  herein of its
appraisal  report as to the estimated pro forma market value of the Common Stock
of the Holding Company to be issued in the  Conversion,  to the reference to its
opinion relating to the value of the subscription  rights,  and to the filing of
the appraisal  report as an exhibit to the  registration  statement filed by the
Holding Company under the 1933 Act.

                             ADDITIONAL INFORMATION

         The  Holding  Company has filed with the SEC a  registration  statement
under the 1933 Act with respect to the Common Stock offered hereby. As permitted
by the rules and  regulations of the SEC, this  Prospectus  does not contain all
the information set forth in the registration statement. Such information can be
inspected  and copied at the SEC's public  reference  facilities  located at 450
Fifth Street, N.W., Washington,  D.C. 20549 and at the SEC's Regional Offices in
New York (Seven World Trade Center,  13th Floor,  New York,  New York 00048) and
Chicago (Citicorp Center, 500 West Madison Street, Suite 1400, Chicago, Illinois
60661-2511)  and  copies  of such  material  can be  obtained  from  the  Public
Reference Section of the Commission at 450 Fifth Street, N.W., Washington,  D.C.
20549 at  prescribed  rates.  This  information  can also be found on the  SEC's
website, located at www.sec.gov.

         Citizens has filed with the OTS an Application  for  Conversion  from a
federal  mutual  savings bank to a federal stock  savings bank,  and the Holding
Company  has filed  with the OTS an  Application  to  become a savings  and loan
holding  company.  This Prospectus omits certain  information  contained in such
Applications.  The Applications may be inspected at the offices of the OTS, 1700
G Street, N.W., Washington, D.C. 20552 and at the Central Regional Office of the
OTS, 200 West Madison, Suite 1300, Chicago, Illinois 60606.


<PAGE>

                       Citizens Savings Bank of Frankfort

                   Index to Consolidated Financial Statements




                                    Contents


Report of Independent Auditors........................................       F-2

Consolidated Statements of Condition - March 31, 1997 (unaudited) 
         and June 30, 1996 and 1995...................................       F-3

Consolidated Statements of Income - Nine months ended March 31, 1997 
         and 1996 (unaudited) and years ended June 30, 1996, 
         1995 and 1994 ...............................................       F-4

Consolidated  Statements  of Changes in Retained  
         Income Nine months ended March
         31, 1997 (unaudited) and the years ended
         June 30, 1996, 1995 and 1994 ................................       F-5


Consolidated  Statements  of Cash Flows - Nine  months  ended 
         March 31, 1997 and
         1996 (unaudited) and the years ended
         June 30, 1996, 1995 and 1994  ...............................       F-6


Notes to Consolidated Financial Statements ...........................       F-7



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

   
The financial statements of the Holding Company have been omitted because of the
Holding Company has not issued any stock, has no assets and no liabilities,  has
not conducted any business other than of an organizational nature.
    



                                      F-1
<PAGE>

Ernst & Young LLP             One Indiana Square            Phone:  317 671 7000
                              Suite 3400                    Fax:    317 681 7216
                              Indianapolis, Indiana  



                         Report of Independent Auditors


Board of Directors
Citizens Savings Bank of Frankfort



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


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

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

As  described  in Note 8 to the  consolidated  financial  statements,  the  Bank
changed its method of accounting for income taxes effective July 1, 1993.



   
/s/ Ernst & Young
    

August 16, 1996

                                      F-2
<PAGE>

                Citizens Savings Bank of Frankfort and Subsidiary
                      Consolidated Statements of Condition

<TABLE>
<CAPTION>
                                                    March 31                         June 30
                                                      1997                  1996                 1995
                                                  -------------------------------------------------------
                                                   (Unaudited)
<S>                                                  <C>                   <C>                   <C>      
Assets                                               
Cash on hand and in other institutions                $322,976              $655,488              $777,048

Interest-bearing deposits                            3,927,787             2,652,686             3,532,891

Investment securities available for sale               158,853             3,003,242             2,832,047

Stock in Federal Home Loan Bank
     of Indianapolis                                   331,600               331,600               331,600

Loans receivable, net                               37,216,332            34,391,405            29,275,181

Land held for development                            1,042,676             1,072,800             1,069,458

Cash surrender value of
     life insurance contract                         1,065,508             1,034,553               991,009

Property and equipment                                 588,892               603,464               575,193

Other assets                                           498,364               490,058               342,735        
                                                  --------------------------------------------------------
Total assets                                       $45,152,988           $44,235,296           $39,727,162
                                                  ========================================================
Liabilities and Retained Income                                      
Deposits                                           $37,254,858           $35,600,140           $33,175,007
Federal Home Loan Bank advances                      2,000,000             3,000,000             1,500,000         
Other liabilitiies                                     333,962               366,157               260,195
                                                  --------------------------------------------------------
Total liabilities                                   39,588,820            38,966,297            34,935,202

Commitments and contingencies                              ---                   ---                   ---

Retained income - substantially restricted           5,564,168             5,319,852             4,840,922         
Unrealized loss on investment
     securities available for sale, net of tax             ---               (50,853)              (48,962)
                                                  --------------------------------------------------------
                                                     5,564,168             5,268,999             4,791,960
                                                  --------------------------------------------------------
Total liabilities and retained income              $45,152,988           $44,235,296           $39,727,162
                                                  ========================================================
</TABLE>

See accompanying notes.


                                      F-3
<PAGE>

                Citizens Savings Bank of Frankfort and Subsidiary
                        Consolidated Statements of Income

<TABLE>
<CAPTION>
                                     Nine months ended March 31                Year ended June 30
                                        1997            1996           1996           1995             1994
                                     -------------------------------------------------------------------------
                                             (Unaudited)
Interest income:
<S>                                    <C>            <C>             <C>            <C>            <C>       
Interest on loans                      $2,379,618     $2,069,266      $2,803,774     $2,383,591     $2,045,736
Other interest income                     240,329        295,711         382,453        358,661        378,080
                                     -------------------------------------------------------------------------
                                        2,619,947      2,364,977       3,186,227      2,742,252      2,423,816

Interest expense:                                                                                                  
Interest on deposits                    1,227,014      1,148,894       1,538,886      1,341,925      1,273,229
Interest on borrowings                    134,852         81,731         114,253         28,812            ---
                                     -------------------------------------------------------------------------
                                        1,361,866      1,230,625       1,653,139      1,370,737      1,273,229
                                     -------------------------------------------------------------------------
Net interest income                     1,258,081      1,134,352       1,533,088      1,371,515      1,150,587

Provision for loan losses                  32,000         63,000          80,000         32,000         12,000     
                                     -------------------------------------------------------------------------
Net interest income
     after provision for loan losses    1,226,081      1,071,352       1,453,088      1,339,515      1,138,587

Other income:                                                                                                      
Fees and service charges                  105,152        114,298         152,379        151,726        120,440
Loss on sale of investments               (60,244)           ---             ---            ---            ---
Other                                      59,391         68,734          94,097         69,731         76,850
                                     -------------------------------------------------------------------------
                                          104,299        183,032         246,476        221,457        197,290     
Other expense:
Salaries and employee benefits            351,710        304,683         414,730        387,245        330,924
Occupancy expense                          83,750         82,311         117,967        109,842        105,049
Data processing expense                    80,387         75,002         101,675        104,619         97,932
Federal insurance premium                 252,960         56,946          76,868         75,078         71,468
Other                                     192,195        186,835         256,137        247,470        257,935
                                     -------------------------------------------------------------------------
                                          961,002        705,777         967,377        924,254        863,308
                                     -------------------------------------------------------------------------

Income before income taxes                369,378        548,607         732,187        636,718        472,569

Income taxes                              125,062        192,027         253,257        230,549        165,976
                                     -------------------------------------------------------------------------
Income before cumulative
     effect of change
     in accounting principle              244,316        356,580         478,930        406,169        306,593
Cumulative effect of change in
     accounting for income taxes              ---            ---             ---            ---         25,972
                                     -------------------------------------------------------------------------
Net income                               $244,316       $356,580        $478,930       $406,169       $280,621
                                     =========================================================================
</TABLE>

                             See accompanying notes.


                                      F-4
<PAGE>

                Citizens Savings Bank of Frankfort and Subsidiary
              Consolidated Statements of Changes in Retained Income

<TABLE>
<CAPTION>
                                                    Retained         Unrealized loss on
                                                    income -       investment securities
                                                  substantially     available for sale,        
                                                   restricted            net of tax                     Total      
                                                  -------------------------------------------------------------
<S>                                               <C>                 <C>                          <C>       
   
Balance as of July 1, 1993                          $4,154,132             ---                      $4,154,132
Net income                                             280,621             ---                         280,621
                                                  -------------------------------------------------------------
Net change in unrealized
     loss on equity interest
     in pooled investment trust                            ---           (49,697)                      (49,697)
Balance as of June 30, 1994                          4,434,753           (49,697)                    4,385,056
Net income                                             406,169             ---                         406,169
Net change in unrealized loss on                                                       
     investment securities available for
     sale, net of tax                                      ---               735                           735
                                                  -------------------------------------------------------------
Balance as of June 30, 1995                          4,840,922           (48,962)                    4,791,960
Net income                                             478,930               ---                       478,930
Net change in unrealized loss on                                                               
     investment securities available for                                                       
     sale, net of tax                                      ---            (1,891)                       (1,891)
                                                  -------------------------------------------------------------
Balance as of June 30, 1996                          5,319,852           (50,853)                    5,268,999
Net income (Unaudited)                                 244,316               ---                       244,316     
Net change in                                                                                  
     unrealized loss on                                                                        
     investment securities available for                                                       
     sale, net of tax (Unaudited)                          ---            50,853                        50,853
                                                  -------------------------------------------------------------
Balance as of March 31, 1997                                                                   
     (Unaudited)                                    $5,564,168        $      ---                    $5,564,168
                                                  =============================================================
</TABLE>                                                     
    





                                      F-5
<PAGE>

                Citizens Savings Bank of Frankfort and Subsidiary
                      Consolidated Statements of Cash Flows

<TABLE>
<CAPTION>

                                     Nine months ended March 31                Year ended June 30
                                          1997          1996             1996           1995           1994
                                     -------------------------------------------------------------------------
                                             (Unaudited)
Operating activities
<S>                                      <C>            <C>             <C>            <C>            <C>     
Net income                               $244,316       $356,580        $478,930       $406,169       $280,621
Adjustments to reconcile
   net income to net cash provided
   by operating activities:
     Provision for loan losses             32,000         63,000          80,000         32,000         12,000
     Depreciation and amortization         33,901         29,783          48,055         39,148         43,841
     Deferred federal income
         tax credit                       (35,509)       (56,069)        (74,473)       (21,753)       (15,204)
     Increase in other assets              (8,306)      (104,526)       (140,525)       (78,522)       (77,389)
     Increase (decrease) in
         other liabilities                (16,195)        61,423         126,311        116,650        (22,990)
                                     -------------------------------------------------------------------------
Net cash provided by
     operating activities                 250,207        350,191         518,298        493,692        220,879

Investing activities
Purchases of investment securities        (36,451)      (136,285)       (169,304)      (153,930)    (1,107,427)
Proceeds from sale of
     investment securities              2,945,410            ---             ---            ---            ---
Principal collected on loans            9,989,574      7,474,558      10,279,567      8,262,649      8,642,816
Loans originated                      (12,966,000)   (10,724,000)    (15,419,000)   (11,433,731)   (11,060,024)
Loans purchased                               ---            ---         (64,000)           ---       (310,500)
Proceeds from sale of loans                91,000            ---             ---            ---            ---
(Increase) decrease in land held
     for development                       30,124        (51,598)         (3,342)      (681,907)           ---
Purchases of equipment                    (15,993)       (39,830)        (69,117)       (24,516)       (39,025)
                                     -------------------------------------------------------------------------
Net cash provided (used)
     by investing activities               37,664     (3,477,155)     (5,445,196)    (4,031,435)    (3,874,160)

Financing activities
Increase (decrease) in NOW,
     MMDA and passbook deposits            99,562        595,529         460,126     (1,990,873)     2,598,578
Increase in certificates of deposit     1,555,156      1,343,341       1,965,007      1,128,535      1,303,180
Advances from Federal
     Home Loan Bank                    11,500,000      3,500,000       4,500,000      6,000,000            ---
Payments to Federal
     Home Loan Bank                   (12,500,000)    (3,000,000)     (3,000,000)    (4,500,000)           ---
                                     -------------------------------------------------------------------------
Net cash provided by
     financing activities                 654,718      2,438,870       3,925,133        637,662      3,901,758
                                     -------------------------------------------------------------------------
Increase (decrease) in cash
     and cash equivalents                 942,589       (688,094)     (1,001,765)    (2,900,081)       248,477
Cash and cash equivalents
     at beginning of period             3,308,174      4,309,939       4,309,939      7,210,020      6,961,543
                                     -------------------------------------------------------------------------
Cash and cash equivalents
     at end of period                  $4,250,763     $3,621,845      $3,308,174     $4,309,939     $7,210,020
                                     =========================================================================
</TABLE>

                             See accompanying notes.

                                      F-6
<PAGE>


                Citizens Savings Bank of Frankfort and Subsidiary
                   Notes to Consolidated Financial Statements


1. Significant Accounting Policies

Principles of Consolidation

The consolidated  financial  statements include the accounts of Citizens Savings
Bank ("Bank") of Frankfort,  Indiana, and its wholly owned subsidiary,  Citizens
Loan  and  Service  Corporation  ("Service  Corp.").  The  Bank  operates  as  a
traditional  savings bank in Clinton County. The Service Corp. develops land for
residential housing. All significant intercompany accounts and transactions have
been eliminated.


Interim Financial Information

The unaudited  consolidated financial information as of, and for the nine months
ended,  March 31, 1997 and 1996, has been prepared in accordance  with generally
accepted accounting principles for interim financial  information.  Accordingly,
they do not include all of the information  and footnotes  required by generally
accepted accounting principles for complete financial statements. In the opinion
of  management,  all  adjustments,  consisting  of  normal  recurring  accruals,
considered  necessary  for a fair  presentation  have been  included.  Operating
results for the  nine-month  period  ended  March 31,  1997 are not  necessarily
indicative of the results that may be expected for the year ended June 30, 1997.


Cash and Cash Equivalents 

Cash and cash equivalents  consist of cash on hand and in other institutions and
interest-bearing deposits. Interest-bearing deposits are available on demand.

Investment  Securities  

   
At June 30,  1996 and  1995,  investment  securities,  which  consist  of equity
interests in pooled investment trusts, are classified as available-for-sale  and
carried at fair  value  with the  unrealized  loss as a  separate  component  of
equity,  net of tax.  At June 30,  1996 and 1995,  the cost basis of  investment
securities was $3,087,450 and $2,913,124,  respectively and the gross unrealized
loss was $84,208 and $81,077, respectively.  There were no realized gains during
the nine month period ended March 31, 1997 (unaudited).  Gains and losses on the
sale of these  securities  are  based  on the  specific  cost of the  individual
security  being  sold.  At March  31,  1997,  the  Bank's  investment  in equity
interests in pooled investment trusts is classified as  available-for-sale  with
cost equaling fair value.
    

Management  determines  the
appropriate  classification  of  investment  securities at the time of purchase.
Securities  classified  as held to maturity are those which  management  has the
positive  intent and ability to hold until the  scheduled  maturity.  Securities
classified  as held  to  maturity  are  stated  at  amortized  cost.  Securities
classified  as  available  for sale are those  which  may be sold for  liquidity
purposes,  or other  reasons,  prior to reaching  scheduled  maturity.  

Stock in Federal Home Loan Bank of Indianapolis

Stock in the Federal  Home Loan Bank of  Indianapolis  is stated at cost and the
amount of stock held is determined by regulation.

Loans Receivable 


The Bank has a first mortgage lien on all property  securing loans classified as
residential and commercial real estate  mortgage  loans.  Further,  a portion of
certain  mortgage  loan  balances is insured by private or  government  guaranty
insurance policies. Interest income is computed monthly based upon the principal
amount of the loans  outstanding.  The Bank discontinues the accrual of interest
on loans when, in  management's  opinion,  the collection of all or a portion of
interest has become  doubtful.  Mortgage loans are placed on non-accrual  status
when they become 90 days  delinquent.  When a loan is placed on nonaccrual,  the
Bank charges all previously  accrued and unpaid interest  against  income.  Loan
origination  and commitment fees and certain direct loan  origination  costs are
deferred and amortized as an adjustment  of yield over the  contractual  life of
the related loans.


                                      F-7
<PAGE>

                Citizens Savings Bank of Frankfort and Subsidiary
             Notes to Consolidated Financial Statements (continued)

1. Significant Accounting Policies (Continued)

Allowance for Loan Losses


The  allowance for loan losses is  maintained  at a level  believed  adequate by
management to absorb losses in the loan portfolio. Management's determination of
the  adequacy  of the  allowance  is based  on an  evaluation  of the  portfolio
including   consideration  of  past  loan  loss  experience,   current  economic
conditions,  volume,  growth and  composition of the loan  portfolio,  and other
relevant  factors.  The  allowance is increased  by  provisions  for loan losses
charged against income and reduced by net charge-offs.


In 1995,  Statement of Financial  Accounting  Standards No. 114,  "Accounting by
Creditors  for  Impairment  of a Loan" ("SFAS  114") and  Statement of Financial
Accounting  Standards No. 118, "Accounting by Creditors for Impairment of a Loan
- - Income  Recognition and  Disclosures"  ("SFAS 118"), an amendment to SFAS 114,
were adopted. Any allowance for loan losses related to troubled loans identified
for evaluation in accordance with SFAS 114 is based on estimated discounted cash
flows using the loan's initial effective  interest rate or the fair value of the
collateral  for  certain   collateral   dependent  loans.   Consumer  loans  and
one-to-four family  residential loans are collectively  evaluated for impairment
as  homogeneous  loan groups which are outside the scope of SFAS 114. Under SFAS
118, no interest income on loans determined to be impaired is accrued.  Interest
income on such loans is recognized only upon cash receipt. SFAS 114 and SFAS 118
have not had a significant impact on results of operations in 1996 or 1995.

Property and Equipment


Property  and  equipment  is  stated  at  cost  less  accumulated  depreciation.
Depreciation  is  computed  principally  by the  straight-line  method  over the
estimated useful lives (5 to 40 years) of the related assets.


Use of Estimates

Preparation of financial  statements  requires  management to make estimates and
assumptions  that affect the amounts  reported in the financial  statements  and
accompanying notes. Actual results could differ from those estimates.

Reclassifications

Certain  elements of the 1995 and 1994  consolidated  financial  statements have
been reclassified to conform with the presentation herein.


                                      F-8
<PAGE>


                Citizens Savings Bank of Frankfort and Subsidiary
             Notes to Consolidated Financial Statements (continued)

2. Loans Receivable

Loans receivable consist of the following:

<TABLE>
<CAPTION>
                                                   March 31                      June 30
                                                    1997                1996               1995
                                                  --------------------------------------------------
<S>                                               <C>                <C>                 <C>        

     Real estate mortgage loans:                  (Unaudited)
       One-to four-family residential             $29,401,637        $26,239,965         $22,287,040
       Commercial                                   2,409,705          2,290,739           2,315,329
     Construction loans                               991,000            870,000             355,706
     Installment loans                              5,330,142          5,358,258           4,849,329
     Loans secured by deposits                         15,000             62,559               7,368
                                                  --------------------------------------------------
                                                   38,147,484         34,821,521          29,814,772
     Less:
       Allowance for loan losses                      172,198            138,606              46,416
       Deferred loan fees                             102,771             94,665              86,156
       Undisbursed portion of loan proceeds           656,183            196,845             407,019
                                                  --------------------------------------------------
                                                      931,152            430,116             539,591
                                                  --------------------------------------------------
                                                  $37,216,332        $34,391,405         $29,275,181
                                                  ==================================================
</TABLE>


Changes in the allowance for loan losses are as follows:

<TABLE>
<CAPTION>

                                                  March 31                                  June 30
                                            1997              1996             1996          1995        1994
                                         -----------------------------------------------------------------------
                                         (Unaudited)       (Unaudited)
<S>                                        <C>                 <C>             <C>         <C>          <C>     

     Balance at beginning of year          $138,606            $46,416         $46,416     $ 49,267     $ 38,263
       Provision for losses                  32,000             63,000          80,000       32,000       12,000
       Charge-offs                                -                  -               -      (36,721)      (5,637)
       Recoveries                             1,592             12,190          12,190        1,870        4,641
                                         ------------------------------------------------------------------------
     Balance at end of year                $172,198           $121,606        $138,606     $ 46,416     $ 49,267
                                         ========================================================================
</TABLE>


At  March  31,  1997  and June  30,  1996  the  Bank  had  loan  commitments  of
approximately $265,000 (unaudited) and $611,000,  respectively.  The $265,000 in
loan commitments are fixed rate commitments at 8.25%.

The  Bank's  loan  portfolio  consists  primarily  of  loans  originated  in its
principal market area of Frankfort,  Indiana,  Clinton County and its contiguous
counties.  The  economy  of the  Bank's  market  area  primarily  includes  some
diversified  industries  and  agriculture.  At March 31, 1997,  and for the nine
months then ended  (unaudited),  the Bank had no loans considered to be impaired
under SFAS 114. At June 30, 1996,  and for the year then ended,  the Bank had no
loans  considered to be impaired under SFAS 114.  Advances from the Federal Home
Loan  Bank  of  Indianapolis  are  secured  by a  floating  lien  on the  Bank's
one-to-four family residential mortgage loans (see Note 7).


                                      F-9
<PAGE>

                Citizens Savings Bank of Frankfort and Subsidiary
             Notes to Consolidated Financial Statements (continued)

3. Loans to Related Parties

The Bank has  granted  loans to certain  of its  directors,  officers  and their
associates.  Related  party  loans  are made on  substantially  the same  terms,
including  interest rates and  collateral,  as those  prevailing at the time for
comparable  transactions  with  unrelated  parties and do not involve  more than
normal risk of collectibility.  The aggregate dollar amounts of these loans were
$2,250,000  (unaudited)  at March 31, 1997 and $1,644,000 and $1,525,000 at June
30, 1996 and 1995,  respectively.  During the nine months  ended March 31, 1997,
related party loans were  increased  $809,000  (unaudited)  by loan advances and
reduced  $203,000  (unaudited) by loan  repayments.  During 1996,  related party
loans were  increased  $535,000 by loan  advances  and reduced  $416,000 by loan
repayments.

4. Land Held for Development

The Bank,  through its Service Corp.,  holds  approximately 59 acres of land for
the development of a three phase residential  housing addition in Frankfort.  In
January 1992,  the Bank received  regulatory  approval of a plan to develop this
land.  During the nine months ended March 31, 1997 and during fiscal 1996,  1995
and  1994,  approximately  $56,000  (unaudited)  $240,000,  $654,000  and $0 was
expended to create the  infrastructure  for the  development and provide further
improvements  to the first and  second  phase of the  project.  During  the nine
months  ended  March 31,  1997 and  during  fiscal  1996  approximately  $98,000
(unaudited)  and $270,000 was received from the sale of lots in the  development
resulting in gains from sale of these lots of $12,000  (unaudited)  and $33,000.
The Service Corp. owns an additional 45 acres of land for future development.

5. Property and Equipment

Property and equipment consists of the following:

<TABLE>
<CAPTION>

                                                March 31                      June 30
                                                  1997               1996               1995
                                               -------------------------------------------------
                                               (Unaudited)
<S>                                              <C>                <C>               <C>       
     Land                                        $137,307           $137,307          $  137,307
     Office building                              647,154            647,154             647,154
     Furniture, fixtures and equipment            311,151            295,158             241,561
                                                1,095,612          1,079,619           1,026,022
     Less accumulated depreciation                506,720            476,155             450,829
                                                ------------------------------------------------
                                                 $588,892           $603,464            $575,193
                                                ================================================
</TABLE>


                                      F-10
<PAGE>

                Citizens Savings Bank of Frankfort and Subsidiary
             Notes to Consolidated Financial Statements (continued)
6. Deposits

Deposits consist of the following:

<TABLE>
<CAPTION>

                                               March 31                                 June 30
                                                 1997                       1996                    1995
                                       --------------------------------------------------------------------------
                                                       Average                   Average                  Average
                                                      Interest                  Interest                 Interest
Type                                      Amount        Rate         Amount       Rate        Amount       Rate
- -----------------------------------------------------------------------------------------------------------------
                                        (Unaudited)  (Unaudited)
Savings accounts:
<S>                                    <C>             <C>        <C>             <C>       <C>             <C>  
     Fixed rate, passbook              $  6,665,523    3.22%      $  6,698,172    3.25%     $  6,893,754    3.24%
     Variable rate, money market          3,327,585    3.30          3,252,183    3.30         3,086,973    3.30
                                       ------------               ------------              ------------
                                          9,993,108    3.24          9,950,355    3.27         9,980,727    3.25
Negotiable order of withdrawal
   (NOW) accounts                         4,132,925    2.16          4,076,132    2.06         3,585,634    2.37
Certificate accounts (original term):
     3 months or less                     1,447,548    5.15            456,505    4.90         1,561,726    5.76
     6 months                             5,123,009    5.04          2,129,690    4.56         2,183,016    4.58
     12 months                            1,088,151    4.77          1,105,698    4.88         1,225,702    4.67
     13 months                            2,046,713    5.34          2,009,878    5.59         1,973,966    5.55
     18 months                              615,945    4.93            301,032    5.08           237,923    4.13
     23 months                            5,843,717    5.88          4,629,213    6.10         2,918,100    6.13
     30 months                            1,162,372    5.26          1,330,297    4.97         1,801,943    4.49
     36 months                            2,200,941    5.13          2,868,783    4.94         3,458,851    4.88
     Other certificates                   3,600,430    5.99          6,742,557    5.77         4,247,419    6.44
                                       ------------               ------------              ------------
                                         23,128,825    5.44         21,573,653    5.47        19,608,646    5.45
                                       ------------               ------------              ------------
                                        $37,254,858    4.52%       $35,600,140    4.47%      $33,175,007    4.46%
                                       ==========================================================================
</TABLE>

The following  table presents  interest  expense on deposits for the nine months
ended March 31, 1997 and 1996 (unaudited) and for the years ended June 30, 1996,
1995 and 1994.

<TABLE>
<CAPTION>
                                          For the Nine Months                        For the Year
                                            Ended March 31,                         Ended June 30,
                                           1997         1996             1996           1995              1994
                                       -------------------------------------------------------------------------
                                        (Unaudited)  (Unaudited)
<S>                                      <C>           <C>              <C>             <C>             <C>     

Fixed rate, passbooks                    $161,838      $165,221         $224,314        $230,077        $252,205
Variable rate, money markets               66,593        80,898           79,569          84,406          86,427
NOWs                                       81,920        59,538          107,232         105,566         121,539
Certificates                              916,663       843,237        1,127,771         921,876         813,058
                                       -------------------------------------------------------------------------
Total interest on deposits             $1,227,014    $1,148,894       $1,538,886      $1,341,925      $1,273,229
                                       =========================================================================
</TABLE>



                                      F-11
<PAGE>

                Citizens Savings Bank of Frankfort and Subsidiary
             Notes to Consolidated Financial Statements (continued)


6. Deposits (continued)


The average  interest  rates  represent the weighted  average  interest rates in
effect at March 31, 1997 and June 30, 1996 and 1995.  Accrued interest  payable,
which relates primarily to certificate accounts,  totaled $53,000 (unaudited) at
March 31,  1997 and  $39,000 at June 30,  1996 and 1995 and is included in other
liabilities.  Cash paid for interest was $1,213,000  and $1,130,000  (unaudited)
for the  nine  months  ended  March  31,  1997  and  1996  and  was  $1,539,000,
$1,341,000,  and  $1,283,000  for the years ended June 30, 1996,  1995 and 1994,
respectively.  Deposit  accounts  with  balances in excess of  $100,000  totaled
$6,596,000 with a weighted  average  interest rate of 4.65% as of June 30, 1996.
Deposits over $100,000 are not federally insured.


Contractual maturities of certificates of deposit were:

<TABLE>
<CAPTION>
                                     March 31, 1997                                    June 30, 1996
                     -----------------------------------------------   -------------------------------------------
    Year ended       Certificates       All other                      Certificates      All other
     June 30,        over $100,000    Certificates          Total      over $100,000   Certificates       Total
                     ---------------------------------------------------------------------------------------------
                      (unaudited)      (unaudited)       (unaudited)
<S>                  <C>               <C>              <C>             <C>             <C>           <C>        
       1997           $2,810,147        $2,933,169       $5,743,316      $3,801,300      $9,972,930    $13,774,230
       1998            2,450,000         7,627,615       10,077,615         200,000       3,957,393      4,157,393
       1999              200,000         4,281,908        4,481,908         100,000       1,685,798      1,785,798
       2000                  ---         1,279,876        1,279,876         100,000         690,018        790,018
       2001              200,000           653,610          853,610         100,000         499,295        599,295
 Thereafter              109,356           583,145          692,500         104,227         362,692        466,919
                     ---------------------------------------------------------------------------------------------
                      $5,769,503       $17,359,323      $23,128,825      $4,405,527     $17,168,126    $21,573,653
                     =============================================================================================
</TABLE>

7. Advances from Federal Home Loan Bank of Indianapolis

Advances from the Federal Home Loan Bank of Indianapolis  totaling $3,000,000 at
June 30,  1996 bear  fixed and  variable  interest  rates and are due at various
dates through  October 1998. The Bank is required to maintain  eligible loans in
its  portfolio  of at least  170% of  outstanding  advances  as  collateral  for
advances from the Federal Home Loan Bank of Indianapolis.


      The following table presents certain  information  relating to advances at
or for the nine  months  ended  March 31,  1997 and 1996 and at or for the years
ended June 30, 1996, 1995 and 1994.


<TABLE>
<CAPTION>

                                                     At or for the
                                                      Nine Months                      At or for the Year
                                                     Ended March 31,                      Ended June 30,
                                                    1997         1996             1996          1995        1994
                                                 ----------------------------------------------------------------
                                                 (unaudited)  (unaudited)
FHLB Advances:
<S>                                              <C>           <C>             <C>           <C>          <C>   
   Outstanding at end of period...............   $2,000,000    $2,000,000      $3,000,000    $1,500,000   $  ---
   Average balance outstanding for period.....    3,275,000     1,800,000       1,923,000       462,000      ---
   Maximum amount outstanding at any
     month-end during the period..............    5,000,000     2,000,000       3,000,000     1,500,000      ---
     Weighted average interest rate
       during the period.....................          5.49%         6.05%           5.94%         6.24%     ---%
     Weighted average interest rate
       at end of period......................          5.87          5.93            5.82          5.87      ---
</TABLE>


                                      F-12
<PAGE>

                Citizens Savings Bank of Frankfort and Subsidiary
             Notes to Consolidated Financial Statements (continued)

7. Advances from Federal Home Loan Bank of Indianapolis (continued)



Advances outstanding are scheduled to mature as follows:

                                    March 31,                 June 30,
                                      1997                      1996
      Year ended June 30,           Amount                      Amount
      -------------------------------------------------------------------
                                   (unaudited)
             1997                   $1,000,000                 $2,000,000
             1998                          ---                        ---
             1999                   $1,000,000                  1,000,000
                                    -------------------------------------
                                    $2,000,000                 $3,000,000
                                    =====================================


8.  Income Taxes

Effective  July 1, 1993,  the Bank changed its method of  accounting  for income
taxes from the deferred  method to the  liability  method  required by SFAS 109,
"Accounting for Income Taxes." As permitted,  prior year's financial  statements
were not restated.  The  cumulative  effect of adopting SFAS 109 (computed as of
July 1, 1993) was to  decrease  net  income for the year ended June 30,  1994 by
$25,972. Income tax expense is summarized as follows:

<TABLE>
<CAPTION>
                                  Nine months ended
                                       March 31,                       Year ended June 30
                                 1997         1996             1996          1995         1994
                              (unaudited)  (unaudited)                                  
   Federal:                                                                             
<S>                             <C>           <C>             <C>           <C>         <C>     

     Current                    $124,870      $193,530        $255,830      $196,285    $138,145
     Deferred                    (31,558)      (44,264)        (58,491)      (17,119)     (9,448)
                                -----------------------------------------------------------------
                                  93,312       149,266         197,339       179,166     128,697
   State:                                                                               
     Current                      35,701        54,565          71,900        56,017      43,035
     Deferred                     (3,951)      (11,804)        (15,982)       (4,634)     (5,756)
                                -----------------------------------------------------------------
                                  31,750        42,761          55,918        51,383      37,279
                                -----------------------------------------------------------------
     Income tax expense         $125,062      $192,027        $253,257      $230,549    $165,976
                                =================================================================
</TABLE>


                                  
Federal income taxes vary from the amount computed using the corporate statutory
rate due  principally to income on the cash surrender  value of a life insurance
policy (see Note 10).

                                      F-13
<PAGE>

                Citizens Savings Bank of Frankfort and Subsidiary
             Notes to Consolidated Financial Statements (continued)

8. Income Taxes (continued)

The  reconciliation  of income tax computed at the federal statutory rate to the
Bank's effective income tax rate is as follows:

<TABLE>
<CAPTION>

                                                     Nine months ended
                                                          March 31,                       Year ended June 30
                                                 ----------------------------------------------------------------
                                                    1997         1996             1996          1995        1994
                                                 ----------------------------------------------------------------
                                                 (unaudited)  (unaudited)
<S>                                                 <C>          <C>              <C>           <C>         <C>  
Tax rate at federal statutory rate                  34.0%        34.0%            34.0%         34.0%       34.0%
State franchise tax, net of
   federal benefit                                   6.4          6.5              6.4           5.8         6.0
Income on cash surrender value of
   life insurance policy                            (6.3)        (6.1)            (5.9)         (5.0)       (8.0)
   Other                                             (.2)          .6               .1           1.4         3.1
                                                 ----------------------------------------------------------------
Effective tax rate                                  33.9%        35.0%            34.6%         36.2%       35.1%
                                                 ================================================================
</TABLE>


Deferred federal income taxes relate primarily to differing  financial reporting
and income tax recognition  principles  regarding the allowance for loan losses,
investment  security loss provisions and loan  origination  fees and costs.  The
components of the Bank's net deferred tax asset  included in other assets are as
follows:

<TABLE>
<CAPTION>
                                                March 31,                        June 30
                                                                     -------------------------------
                                                  1997                   1996                1995
- ----------------------------------------------------------------------------------------------------
                                               (unaudited)
     Deferred tax assets:
<S>                                               <C>                   <C>                <C>      
       Deferred loan origination fees             $124,560              $118,904           $ 111,442
       Unrealized loss on investment                   ---                35,698              34,458
       Officer supplemental retirement plan         92,562                67,681              38,347
       Allowance for loan losses                    73,184                58,908              19,727
       Other                                        11,429                15,621               7,747
                                               ------------------------------------------------------
                                                   301,735               296,812             211,721
     Deferred tax liabilities:
       FHLB stock dividend                         (27,132)              (27,132)            (27,132)
       Deferred loan origination costs             (80,883)              (78,680)            (74,826)
       Percentage bad debt deduction               (58,915)              (58,915)            (58,915)
       Other                                       (13,840)              (13,116)             (7,592)
                                               ------------------------------------------------------
                                                  (180,770)             (177,843)           (168,465)
                                               ------------------------------------------------------
     Net deferred tax asset                       $120,965              $118,969           $  43,256
                                               ======================================================
</TABLE>


The Bank and its wholly owned subsidiary file a consolidated  federal income tax
return.  The Bank paid $260,209  (unaudited)  in the nine months ended March 31,
1997 and  $248,646,  $168,539  and $181,180 of federal and state income taxes in
1996, 1995 and 1994, respectively.

                                      F-14
<PAGE>

                Citizens Savings Bank of Frankfort and Subsidiary
             Notes to Consolidated Financial Statements (continued)


9. Retained Income


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


Pursuant to the Financial  Institutions  Reform  Recovery and Enforcement Act of
1989  (FIRREA),  as  implemented  by a rule  promulgated by the Office of Thrift
Supervision  ("OTS"),  savings  institutions  must meet three  separate  minimum
capital-to-assets  requirements:  (i) a risk-based capital  requirement of 8% of
risk-weighted  assets,  (ii) a leverage ratio of 3% core capital to total assets
and (iii) a tangible capital  requirement of 1.5% tangible core capital to total
assets.  The following table summarizes,  the Bank's capital  requirements under
FIRREA and its actual capital and capital ratios.

<TABLE>
<CAPTION>

                                  Capital                           Actual
                               Requirements                         Capital                           Amount
                               %            $                   %              $                     of Excess
                              ---------------------------------------------------------------------------------
March 31, 1997 (unaudited):
<S>                           <C>        <C>                  <C>           <C>                    <C>        
Risk-based                    8.0%       $2,098,000           17.9%         $4,701,000             $ 2,603,000
Leverage                      3.0         1,328,000           10.2           4,529,000               3,201,000
Tangible                      1.5           664,000           10.2           4,529,000               3,865,000

June 30, 1996:
Risk-based                    8.0%       $2,072,000           16.8%         $4,343,000             $ 2,271,000
Leverage                      3.0         1,298,000            9.6           4,204,000               2,906,000
Tangible                      1.5           649,000            9.6           4,204,000               3,555,000


June 30, 1995:
Risk-based                    8.0%       $1,816,000           16.6%         $3,773,000             $ 1,957,000
Leverage                      3.0         1,164,000            9.6           3,726,000               2,562,000
Tangible                      1.5           582,000            9.6           3,726,000               3,144,000
</TABLE>


At March 31, 1997 and at June 30, 1996 and 1995,  the Bank,  through its Service
Corp.,  had  approximately  $1,043,000  (unaudited),  $1,073,000 and $1,069,000,
respectively,  invested in land held for development. Since enactment of FIRREA,
regulatory  capital rules require a reduction of regulatory  capital for such an
investment.  The amount of regulatory capital reduction was 100% as of March 31,
1997 and June 30,  1996 and  1995.  The  reductions  were  partially  offset  by
non-withdrawable   deposits   includable   in   regulatory   capital  of  $8,000
(unaudited),  $8,000 and $3,000 at March 31,  1997,  June 30,  1996 and June 30,
1995, respectively.



                                      F-15
<PAGE>


                Citizens Savings Bank of Frankfort and Subsidiary
             Notes to Consolidated Financial Statements (continued)


9. Retained Income (continued)


Pursuant to the Federal  Deposit  Insurance  Corporation  Improvement Act Prompt
Corrective Action  regulations,  for all periods  presented,  including the nine
months  ended  March 31,  1997  (unaudited),  the  Office of Thrift  Supervision
categorized the Bank as  "well-capitalized"  under the regulatory  framework for
prompt corrective  action. To be categorized as  well-capitalized  the Bank must
maintain a total  risk-based  (as defined) ratio of 10%, a Tier 1 risk-based (as
defined) ratio of 6%, and a Tier 1 leverage (as defined) ratio of 5%. The Bank's
ratios were as follows:

<TABLE>
<CAPTION>
                                    Total risk-based            Tier 1 risk-based         Tier 1 leveraged
<S>                                       <C>                        <C>                        <C>  
March 31, 1997 (unaudited)                  17.9%                      17.3%                      10.2%
June 30, 1996                               16.8%                      16.2%                       9.6%
June 30, 1995                               16.6%                      16.4%                       9.6%
</TABLE>


Citizens has  qualified  under  provisions  of the  Internal  Revenue Code which
permit it to deduct from taxable  income a provision for bad debts which differs
from the provision for such losses charged against income. Accordingly, retained
income  includes income of  approximately  $1,349,000 for which no provision for
federal income taxes has been made. If, in the future,  this portion of retained
income is used for any purpose other than to absorb loan losses,  federal income
taxes may be imposed at the then applicable rates.

10. Employee Benefits


Substantially  all full-time  employees are covered by a defined benefit pension
plan  administered  by the  Financial  Institutions  Retirement  Fund (FIRF),  a
multi-employer,  industry  sponsored plan. Plan information is not available for
the Bank as an  individual  entity  within  the  multi-employer  group.  Pension
expense  consisting   primarily  of  plan   administration   costs  amounted  to
approximately $13,000 and $1,300 (unaudited) for the nine months ended March 31,
1997 and 1996 and $1,300, $16,400 and $27,300 for the years ended June 30, 1996,
1995 and 1994, respectively.

In addition to the above plan,  the Bank  adopted a  supplemental  non-qualified
pension plan during 1993 that provides  certain  officers  with defined  pension
benefits in excess of those  provided in the  qualified  plan. To fund the plan,
the Bank purchased single premium life insurance  contracts on the participating
employees.  The  carrying  value  of  this  investment,  representing  the  cash
surrender  value of the policies,  was $1,065,000 and $1,025,000  (unaudited) at
March 31, 1997 and 1996 and  $1,035,000  and $991,000 at June 30, 1996 and 1995,
respectively.  During the nine  months  ended March 31, 1997 and 1996 and during
the years ended June 30, 1996, 1995 and 1994,  $58,500 and $50,800  (unaudited),
$69,000, $47,400 and $29,600,  respectively,  were charged to expense under this
plan.


                                      F-16
<PAGE>

                Citizens Savings Bank of Frankfort and Subsidiary
             Notes to Consolidated Financial Statements (continued)

11.  Fair Value of Financial Instruments

Statement  No. 107,  "Disclosures  About Fair Value of  Financial  Instruments,"
requires  disclosure  of fair value  information  about  financial  instruments,
whether or not recognized in the balance  sheet,  for which it is practicable to
estimate that value. In cases where quoted market prices are not available, fair
values are based on estimates using present value or other valuation techniques.
Those techniques are significantly  affected by the assumptions used,  including
the  discount  rate and  estimates  of future cash flows.  In that  regard,  the
derived  fair  value  estimates   cannot  be   substantiated  by  comparison  to
independent  markets  and,  in many cases,  could not be  realized in  immediate
settlement  of the  instrument.  Statement  No. 107 excludes  certain  financial
instruments and all nonfinancial  instruments from its disclosure  requirements.
Accordingly,  the aggregate  fair value  amounts  presented do not represent the
underlying value of the Bank.

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

     Cash and interest  bearing  deposits:  The carrying amounts reported in the
     balance sheet for cash and short-term investments approximate those assets'
     fair values.

     Investment  securities  available  for sale:  Fair  values  for  investment
     securities are based on quoted market prices,  where  available.  If quoted
     market  prices are not  available,  fair values are based on quoted  market
     prices of comparable instruments.

     Stock in Federal Home Loan Bank of  Indianapolis:  The amount of stock held
     in the Federal Home Loan Bank is determined by regulation  and is stated at
     cost which approximates market.

     Loans receivable:  For variable-rate  loans that reprice  frequently,  fair
     values are based on  carrying  values.  The fair values for all other loans
     are estimated  using  discounted  cash flow analyses,  using interest rates
     currently  being  offered  for loans with  similar  terms to  borrowers  of
     similar credit quality.

     Deposit  liabilities:  The  fair  values  disclosed  for  demand  deposits,
     including  interest-bearing  and  noninterest-bearing   accounts,  passbook
     savings,  and certain types of money market  accounts  are, by  definition,
     equal to the amount  payable on demand at the reporting  date (i.e.,  their
     carrying amounts).  Fair values for fixed-rate  certificates of deposit are
     estimated using a discounted cash flow  calculation  that applies  interest
     rates  currently  being offered on certificates to a schedule of aggregated
     expected monthly maturities on time deposits.

     Federal Home Loan Bank advances:  The carrying  amounts  approximate  their
     fair values.


                                      F-17
<PAGE>

                Citizens Savings Bank of Frankfort and Subsidiary
             Notes to Consolidated Financial Statements (continued)

11.  Fair Value of Financial Instruments (continued)

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

<TABLE>
<CAPTION>
                                                                   Carrying                   Fair
                                                                    Amount                    Value
                                                                   ----------------------------------
     Assets:
<S>                                                                  <C>                     <C>     
       Cash on hand and in other institutions                        $655,488                $655,488
       Interest bearing deposits                                    2,652,686               2,652,686
       Investment securities available for sale                     3,003,242               3,003,242
       Stock in Federal Home Loan Bank of Indianapolis                331,600                 331,600
       Loans receivable                                            34,391,405              33,131,000

     Liabilities:
       Deposits                                                    35,600,140              35,701,000
       Federal Home Loan Bank advances                              3,000,000               3,000,000
</TABLE>

12.      Plan of Conversion (Unaudited)

On April 9, 1997, the Board of Directors adopted a Plan of Conversion  ("Plan"),
whereby the Bank will convert from a federally-chartered  mutual savings bank to
a  federally-chartered  capital  stock  savings  bank.  The Plan is  subject  to
approval  by the  regulatory  authorities  and  members  at a  special  meeting.
Pursuant to the Plan, non-transferable subscription rights to purchase shares of
stock of the savings Bank will be offered first to eligible  account  holders of
the Bank, then to an ESOP to be formed,  then to supplemental  eligible  account
holders of the Bank, and then to the extent that stock is available,  to certain
other members as of a specified dates, and then to members of the general public
wit hpreference given to residents of Clinton County.  The capital stock will be
offered at $10.00 per share.  The exact  number of shares to be offered  will be
determined  by the Board of  Directors  based upon an appraisal to be made by an
independent appraisal firm. At least the minimum number of shares offered in the
conversion must be sold.

The plan provides that when the conversion is completed, a "liquidation account"
will be established in an amount equal to the regulatory  capital of the Bank as
of the latest  practicable  date prior to consummation  of the  conversion.  The
liquidation  account is established  to provide a limited  priority claim to the
assets of the Bank to qualifying  depositors  ("eligible  account  holders") who
continue to  maintain  deposits in the Bank after  conversion.  In the  unlikely
event of a complete liquidation of the Bank, and only in such an event, eligible
account  holders  would  receive from the  liquidation  account,  a  liquidation
distribution  based  on  their   proportionate  share  of  the  total  remaining
qualifying deposits.

The Bank may pay dividends on its stock after the  conversion if its  regulatory
capital  would not  thereby be reduced  below the amount then  required  for the
aforementioned liquidation account and if such dividends are otherwise permitted
under applicable  regulations.  In general,  regulations permit dividends within
guidelines based on current levels of net income and capital.

The OTS also has authority to prohibit an institution  from paying dividends if,
in its opinion,  the payment of dividends would  constitute an unsafe or unsound
practice in light of the financial condition of the institution.

Costs of the  conversion  will be deducted  from the  proceeds of sale of common
stock and  recorded as a reduction of common  stock.  If the  conversion  is not
completed,  such costs will be charged to expense.  No conversion costs had been
incurred as of March 31, 1997.

                                      F-18
<PAGE>

                                    GLOSSARY

1933 Act            Securities Act of 1933, as amended

1934 Act            Securities Exchange Act of 1934, as amended

APY                 Annual Percentage Yield
                                                                                
   
Associate           The term "Associate" of a person is defined to mean

                    (i) any corporation or organization  (other than Citizens or
                    its  subsidiaries  or the  Holding  Company)  of which  such
                    person is a director, officer, partner or 10% shareholder;

                    (ii) any trust or other  estate in which  such  person has a
                    substantial beneficial interest or serves as trustee or in a
                    similar fiduciary capacity; provided, however that such term
                    shall not include any  employee  stock  benefit  plan of the
                    Holding  Company  or  Citizens  in which such a person has a
                    substantial beneficial interest or serves as a trustee or in
                    a similar fiduciary capacity, and

                    (iii) any relative or spouse of such person,  or relative of
                    such spouse,  who either has the same home as such person or
                    who is a director or officer of Citizens or its subsidiaries
                    or the Holding Company.

    
ATM                 Automated Teller Machine

BIF                 Bank Insurance Fund of the FDIC

Citizens            Citizens Savings Bank of Frankfort

CLSC                Citizens  Loan  and  Service  Corporation,   a  wholly-owned
                    subsidiary of Citizens Savings Bank of Frankfort

Code                The Internal Revenue Code of 1986, as amended

Community Offering  Offering  for sale to members of the  general  public of any
                    shares  of  Common   Stock   not   subscribed   for  in  the
                    Subscription Offering, with preference given to residents of
                    Clinton County, Indiana

Common Stock        Up to 1,058,000  shares of Common Stock,  with no par value,
                    offered  by  Citizens   Bancorp  in   connection   with  the
                    Conversion

Conversion          Simultaneous   conversion   of  Citizens   Savings  Bank  of
                    Frankfort   to  stock  form,   the   issuance  of  Citizens'
                    outstanding  capital stock to Citizens  Bancorp and Citizens
                    Bancorp's offer and sale of Common Stock

Eligible 
Account Holders     Savings account holders of Citizens with account balances of
                    at least $50 as of the close of  business  on  December  31,
                    1995

ERISA               Employee Retirement Income Security Act of 1974, as amended

ESOP                The Citizens Bancorp Employee Stock Ownership Plan and Trust

Estimated Valuation 
Range               Estimated pro forma market value of the Common Stock ranging
                    from $6,800,000 to $9,200,000

   
Expiration Date     12:00 noon, Frankfort Time, on September 4, 1997
    

FASB                Financial Accounting Standards Board

FDIC                Federal Deposit Insurance Corporation

                                      G-1
<PAGE>

FHLB                Federal Home Loan Bank

FHLMC               Federal Home Loan Mortgage Corporation

FNMA                Federal National Mortgage Association

FedICIA             Federal  Deposit  Insurance  Corporation  Improvement Act of
                    1991, as amended

Holding Company     Citizens Bancorp

IRA                 Individual retirement account or arrangement

IRS                 Internal Revenue Service

Keller              Keller & Company, Inc.

MMDA                Money Market Demand Account

NASD                National Association of Securities Dealers, Inc.
       

NOW                 account Negotiable Order of Withdrawal Account

NPV                 Net portfolio value

OCC                 Office of the Comptroller of the Currency

Order Form          Form  for  ordering  stock  accompanied  by a  certification
                    concerning certain matters

Other Members       Savings account holders (other than Eligible Account Holders
                    and Supplemental  Eligible Account Holders) who are entitled
                    to vote at the  Special  Meeting due to the  existence  of a
                    savings  account on the Voting  Record  Date for the Special
                    Meeting

OTS                 Office of Thrift Supervision

Pension Plan        Multiple-employer,     noncontributory    defined    benefit
                    retirement  plan  adopted  by  Citizens  for  its  full-time
                    employees   through   Pentegra  Group   (formerly  known  as
                    Financial Institutions Retirement Fund)

Plan or Plan of 
Conversion          Plan of Citizens Savings Bank of Frankfort to convert from a
                    federally  chartered  mutual  savings  bank  to a  federally
                    chartered  stock  savings  bank and the  issuance  of all of
                    Citizens'  outstanding capital stock to Citizens Bancorp and
                    the  issuance  of  Citizens  Bancorp's  Common  Stock to the
                    public

Purchase Price      $10.00 per share price of the Common Stock

QTI                 Qualified thrift investment

QTL                 Qualified thrift lender

REO                 Real Estate Owned

RRP                 Management  Recognition  and Retention  Plan to be submitted
                    for   approval  at  a  meeting  of  the  Holding   Company's
                    shareholders  to be held  at  least  six  months  after  the
                    completion of the Conversion

SAIF                Savings Association Insurance Fund of the FDIC

SEC                 Securities and Exchange Commission

Special Meeting     Special  Meeting of members of Citizens  called for
                    the purpose of approving the Plan

Stock Option  
Plan                The Citizens  Bancorp  Stock Option Plan for  directors  and
                    officers to be  submitted  for  approval at a meeting of the
                    Holding  Company's  shareholders  to be  held at  least  six
                    months after the completion of the Conversion

                                      G-2
<PAGE>
Subscription
Offering            Offering of  non-transferable  rights to  subscribe  for the
                    Common  Stock,  in order of  priority,  to Eligible  Account
                    Holders, the ESOP, Supplemental Eligible Account Holders and
                    Other Members

Supplemental  
Eligible 
Account  Holders    Depositors of Citizens Savings Bank of Frankfort who are not
                    Eligible Account Holders,  with account balances of at least
                    $50 on June 30, 1997

Trident             Securities Trident Securities, Inc.

Voting Record 
Date                The  close  of  business  on July  25,  1997,  the  date for
                    determining members entitled to vote at the Special Meeting.

                                      G-3
<PAGE>

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

     No person has been  authorized to give any  information or to make any
representation  other than as contained in this Prospectus and, if given or
made, such information or representation  must not be relied upon as having
been  authorized by the Holding  Company or Citizens.  This Prospectus does
not constitute an offer to sell or the  solicitation of an offer to buy any
security other than the shares of Common Stock offered hereby to any person
in any  jurisdiction in which such offer or solicitation is not authorized,
or in which the person making such offer or  solicitation  is not qualified
to do so, or to any  person to whom it is  unlawful  to make such  offer or
solicitation.  Neither  the  delivery  of  this  Prospectus  nor  any  sale
hereunder  shall,  under any  circumstances,  create any  implication  that
information herein is correct as of any time subsequent to the date hereof.



                              Citizens Bancorp
                       (Proposed Holding Company for
                    Citizens Savings Bank of Frankfort)



                            Up to 920,000 Shares



                                Common Stock
                            (without par value)




                              SUBSCRIPTION AND
                             COMMUNITY OFFERING
                                 PROSPECTUS



                          TRIDENT SECURITIES, INC.



                             August 1, 1997



               THESE SECURITIES ARE NOT DEPOSITS OR ACCOUNTS
                AND ARE NOT FEDERALLY INSURED OR GUARANTEED


Until October 30, 1997,  all dealers  effecting  transactions  in the registered
securities,  whether or not participating in this distribution,  may be required
to deliver a  prospectus.  This is in addition to the  obligation  of dealers to
deliver a  prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.

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

<PAGE>



                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 13.      Other Expenses of Issuance and Distribution(1).
              Blue Sky Legal Services and Registration Fees            $ 15,000
              OTS Filing Fees                                          $  8,400
              NASD Filing Fee                                          $  1,558
              Securities and Exchange Commission Registration Fee      $  3,206
              NASDAQ Small Cap Market Listing Fee                      $  1,000
              Legal Services and Disbursements - Issuer's counsel      $100,000
              Accounting Services                                      $ 75,000
              Appraisal fees and expenses                              $ 15,000
              Business plan fees and expenses                          $  4,000
              Conversion agent fees and expenses                       $  6,000
              Printing costs                                           $ 55,000
              Postage and mailing                                      $ 20,000
              Commissions and other offering fees (2)                  $ 88,950
              Expenses of Sales Agents
                  (Including Counsel Fees and Disbursements)           $ 45,000
              Advertising                                              $  2,000
              Transfer agent fees                                      $  2,000
              Other expenses                                           $  7,886
                                                                       --------
                  TOTAL (3)                                            $450,000
                                                                       ========



     (1) Costs  represented  by  salaries  and wages of  regular  employees  and
officers of the Registrant are excluded.

     (2) Assumes that the Common Stock is sold for  $8,000,000,  the midpoint of
         the  Estimated  Valuation  Range,  that no shares of stock will be sold
         through brokers, that all shares are sold in the Subscription Offering,
         and that  executive  officers and  directors of the  Registrant  and of
         Citizens  Savings  Bank  of  Frankfort  and  their  Associates  and the
         Citizens Bancorp Employee Stock Ownership Plan acquire 204,000 shares.

     (3) All the above items, except the Registration, OTS and NASD Filing Fees,
are estimated.

Item 14.      Indemnification of Directors and Officers.

     Section 21 of the Indiana Business Corporation Law, as amended (the "BCL"),
grants to each  corporation  broad  powers  to  indemnify  directors,  officers,
employees or agents  against  expenses  incurred in certain  proceedings  if the
conduct in question was found to be in good faith and was reasonably believed to
be in the corporation's  best interests.  This statute provides,  however,  that
this indemnification should not be deemed exclusive of any other indemnification
rights provided by the articles of incorporation,  by-laws,  resolution or other
authorization  adopted by a majority  vote of the voting  shares then issued and
outstanding.  Section 10.05 and Article 13 of the Articles of  Incorporation  of
the Registrant state as follows:

     Section  10.05.  Limitation of Liability and Reliance on Corporate  Records
and Other Information.

         Clause 10.051. General Limitation. No Director, member of any committee
     of the Board of Directors,  or of another committee appointed by the Board,
     Officer, employee or agent of the Corporation ("Corporate Person") shall be
     liable for any loss or damage if, in taking or  omitting to take any action
     causing such loss or damage,  either (1) such Corporate Person acted (A) in
     good  faith,  (B) with  the care an  ordinarily  prudent  person  in a like
     position would have  exercised  under similar  circumstances,  and (C) in a
     manner such Corporate Person reasonably  believed was in the best interests
     of the Corporation,  or (2) such Corporate Person's breach of or failure to
     act in  accordance  with the  standards  of  conduct  set  forth in  Clause
     10.051(1)  above (the  "Standards of Conduct") did not  constitute  willful
     misconduct or recklessness.

         Clause 10.052. Reliance on Corporate Records and Other Information. Any
     "Corporate  Person" shall be fully  protected,  and shall be deemed to have
     complied  with the  Standards  of Conduct,  in relying in good faith,  with
     respect  to any  information  contained  therein,  upon  (1) the  Corporate
     Records,  or (2) information,  opinions,  reports or statements  (including
     financial statements and other financial data) prepared or presented by (A)
     one or more other Corporate  Persons whom such Corporate Person  reasonably
     believes to be  competent  in the  matters  presented,  (B) legal  counsel,
     public  accountants  or other  persons  as to matters  that such  Corporate
     Person reasonably believes are within such person's  professional or expert
     competence,  (C) a committee of the Board of  Directors or other  committee
     appointed by the Board of Directors,  of which such Corporate Person is not
     a member,  if such Corporate Person  reasonably  believes such committee of
     the Board of Directors or such appointed  committee merits  confidence,  or
     (D) the Board of Directors,  if such Corporate Person is not a Director and
     reasonably believes that the Board merits confidence.


<PAGE>
                                   ARTICLE 13
                                 Indemnification

         Section 13.01. General. The Corporation shall, to the fullest extent to
     which it is empowered to do so by the Act, or any other applicable laws, as
     from time to time in effect, indemnify any person who was or is a party, or
     is threatened to be made a party, to any  threatened,  pending or completed
     action,  suit or proceeding,  whether civil,  criminal,  administrative  or
     investigative and whether formal or informal, by reason of the fact that he
     is or was a Director,  Officer,  employee or agent of the  Corporation,  or
     who,  while  serving as such  Director,  Officer,  employee or agent of the
     Corporation,  is or was  serving  at the  request of the  Corporation  as a
     director,   officer,   partner,  trustee,  employee  or  agent  of  another
     corporation,  partnership,  joint venture,  trust, employee benefit plan or
     other  enterprise,  whether for profit or not, against expenses  (including
     counsel  fees),  judgments,  settlements,  penalties  and fines  (including
     excise taxes assessed with respect to employee  benefit plans)  actually or
     reasonably  incurred  by  him in  accordance  with  such  action,  suit  or
     proceeding,  if he  acted  in good  faith  and in a  manner  he  reasonably
     believed, in the case of conduct in his official capacity,  was in the best
     interest of the Corporation, and in all other cases, was not opposed to the
     best interests of the Corporation, and, with respect to any criminal action
     or proceeding,  he either had  reasonable  cause to believe his conduct was
     lawful or no  reasonable  cause to believe his conduct  was  unlawful.  The
     termination  of  any  action,  suit  or  proceeding  by  judgment,   order,
     settlement  or  conviction,  or  upon  a plea  of  nolo  contendere  or its
     equivalent,  shall not, of itself, create a presumption that the person did
     not meet the prescribed standard of conduct.

         Section 13.02.  Authorization of Indemnification.  To the extent that a
     Director,   Officer,   employee  or  agent  of  the  Corporation  has  been
     successful,  on the merits or otherwise, in the defense of any action, suit
     or  proceeding  referred  to in Section  13.01 of this  Article,  or in the
     defense  of any  claim,  issue or matter  therein,  the  Corporation  shall
     indemnify such person against  expenses  (including  counsel fees) actually
     and reasonably incurred by such person in connection  therewith.  Any other
     indemnification  under Section 13.01 of this Article  (unless  ordered by a
     court) shall be made by the Corporation  only as authorized in the specific
     case, upon a determination that  indemnification of the Director,  Officer,
     employee or agent is  permissible in the  circumstances  because he has met
     the applicable standard of conduct. Such determination shall be made (1) by
     the  Board  of  Directors  by a  majority  vote of a quorum  consisting  of
     Directors  who  were  not at the  time  parties  to  such  action,  suit or
     proceeding; or (2) if a quorum cannot be obtained under subdivision (1), by
     a majority  vote of a committee  duly  designated by the Board of Directors
     (in  which   designation   Directors  who  are  parties  may  participate),
     consisting  solely of two or more Directors not at the time parties to such
     action, suit or proceeding;  or (3) by special legal counsel:  (A) selected
     by the Board of Directors  or its  committee  in the manner  prescribed  in
     subdivision (1) or (2), or (B) if a quorum of the Board of Directors cannot
     be obtained  under  subdivision  (1) and a committee  cannot be  designated
     under  subdivision  (2),  selected by a majority  vote of the full Board of
     Directors (in which selection  Directors who are parties may  participate);
     or (4) by the Shareholders,  but shares owned by or voted under the control
     of Directors who are at the time parties to such action, suit or proceeding
     may not be voted on the determination.

         Authorization of indemnification and evaluation as to reasonableness of
     expenses  shall  be made  in the  same  manner  as the  determination  that
     indemnification is permissible, except that if the determination is made by
     special legal counsel,  authorization of indemnification  and evaluation as
     to  reasonableness  of  expenses  shall  be made by  those  entitled  under
     subsection (3) to select counsel.

         Section 13.03.  Good Faith Defined.  For purposes of any  determination
     under  Section  13.01 of this  Article 13, a person shall be deemed to have
     acted in good faith and to have  otherwise met the  applicable  standard of
     conduct set forth in Section  13.01 if his action is based on  information,
     opinions, reports, or statements,  including financial statements and other
     financial  data,  if prepared or presented  by (1) one or more  Officers or
     employees  of the  Corporation  or another  enterprise  whom he  reasonably
     believes to be reliable and competent in the matters  presented;  (2) legal
     counsel,  public accountants,  appraisers or other persons as to matters he
     reasonably  believes  are  within  the  person's   professional  or  expert
     competence; or (3) a committee of the Board of Directors of the Corporation
     or another  enterprise of which the person is not a member if he reasonably
     believes the committee merits confidence.  The term "another enterprise" as
     used  in this  Section  13.03  shall  mean  any  other  corporation  or any
     partnership,   joint  venture,   trust,  employee  benefit  plan  or  other
     enterprise  of which such  person is or was  serving at the  request of the
     Corporation as a director,  officer,  partner,  trustee, employee or agent.
     The provisions of this Section 13.03 shall not be deemed to be exclusive or
     to limit in any way the  circumstances  in which a person  may be deemed to
     have met the applicable  standards of conduct set forth in Section 13.01 of
     this Article 13.
<PAGE>

         Section  13.04.  Payment of Expenses in Advance.  Expenses  incurred in
     connection  with any civil or criminal  action,  suit or proceeding  may be
     paid  for or  reimbursed  by  the  Corporation  in  advance  of  the  final
     disposition  of such  action,  suit or  proceeding,  as  authorized  in the
     specific  case in the  same  manner  described  in  Section  13.02  of this
     Article,  upon receipt of a written  affirmation of the Director,  Officer,
     employee  or agent's  good faith  belief  that he has met the  standard  of
     conduct  described  in Section  13.01 of this Article and upon receipt of a
     written undertaking by or on behalf of the Director,  Officer,  employee or
     agent to repay such amount if it shall ultimately be determined that he did
     not meet the  standard  of  conduct  set forth in this  Article  13,  and a
     determination  is made  that the  facts  then  known to  those  making  the
     determination would not preclude indemnification under this Article 13.

         Section 13.05. Provisions Not Exclusive.  The indemnification  provided
     by this Article shall not be deemed  exclusive of any other rights to which
     a person  seeking  indemnification  may be entitled under these Articles of
     Incorporation,  the  Corporation's  Code of By-Laws,  any resolution of the
     Board of  Directors  or  Shareholders,  any other  authorization,  whenever
     adopted,  after  notice,  by a  majority  vote  of all  Voting  Stock  then
     outstanding,  or any contract,  both as to action in his official  capacity
     and as to action in another  capacity while holding such office,  and shall
     continue as to a person who has ceased to be a Director,  Officer, employee
     or agent,  and shall  inure to the  benefit  of the  heirs,  executors  and
     administrators of such a person.

         Section  13.06.  Vested  Right  to  Indemnification.  The  right of any
     individual to indemnification  under this Article shall vest at the time of
     occurrence or performance of any event,  act or omission giving rise to any
     action,  suit or proceeding  of the nature  referred to in Section 13.01 of
     this Article 13 and,  once vested,  shall not later be impaired as a result
     of any amendment, repeal, alteration or other modification of any or all of
     these  provisions.   Notwithstanding  the  foregoing,  the  indemnification
     afforded  under this Article  shall be applicable to all alleged prior acts
     or  omissions  of  any  individual   seeking   indemnification   hereunder,
     regardless  of the  fact  that  such  alleged  acts or  omissions  may have
     occurred  prior to the adoption of this  Article.  To the extent such prior
     acts or  omissions  cannot be deemed to be covered by this  Article 13, the
     right  of any  individual  to  indemnification  shall  be  governed  by the
     indemnification  provisions  in  effect at the time of such  prior  acts or
     omissions.

         Section 13.07.  Insurance.  The  Corporation  may purchase and maintain
     insurance  on  behalf  of any  person  who is or was a  Director,  Officer,
     employee  or  agent of the  Corporation,  or who is or was  serving  at the
     request  of the  Corporation  as a  director,  officer,  partner,  trustee,
     employee  or agent of  another  corporation,  partnership,  joint  venture,
     trust,  employee  benefit plan or other  enterprise,  against any liability
     asserted  against or incurred by the individual in that capacity or arising
     from the  individual's  status as a Director,  Officer,  employee or agent,
     whether or not the Corporation would have power to indemnify the individual
     against the same liability under this Article.

         Section 13.08.  Additional  Definitions.  For purposes of this Article,
     references  to the  "Corporation"  shall  include  any  domestic or foreign
     predecessor  entity of the Corporation in a merger or other  transaction in
     which  the   predecessor's   existence  ceased  upon  consummation  of  the
     transaction.

         For purposes of this Article,  serving an employee  benefit plan at the
     request  of the  Corporation  shall  include  any  service  as a  Director,
     Officer,  employee or agent of the Corporation  which imposes duties on, or
     involves  services  by such  Director,  Officer,  employee,  or agent  with
     respect to an employee benefit plan, its participants, or beneficiaries.  A
     person who acted in good faith and in a manner he reasonably believed to be
     in the best interests of the participants and  beneficiaries of an employee
     benefit  plan shall be deemed to have acted in a manner "not opposed to the
     best interest of the Corporation" referred to in this Article.


<PAGE>

         For purposes of this Article, "party" includes any individual who is or
     was a plaintiff, defendant or respondent in any action, suit or proceeding,
     or who is  threatened  to be made a named  defendant or  respondent  in any
     action, suit or proceeding.

         For  purposes  of this  Article,  "official  capacity,"  when used with
     respect  to  a  Director,   shall  mean  the  office  of  director  of  the
     Corporation;  and when used with  respect  to an  individual  other  than a
     Director,  shall mean the office in the Corporation  held by the Officer or
     the employment or agency  relationship  undertaken by the employee or agent
     on behalf of the Corporation.  "Official capacity" does not include service
     for any other foreign or domestic  corporation  or any  partnership,  joint
     venture,  trust,  employee benefit plan, or other  enterprise,  whether for
     profit or not.

         Section 13.09.  Payments a Business  Expense.  Any payments made to any
     indemnified   party   under  this   Article   under  any  other   right  to
     indemnification  shall be deemed to be an ordinary and  necessary  business
     expense of the  Corporation,  and  payment  thereof  shall not  subject any
     person  responsible  for the  payment,  or the Board of  Directors,  to any
     action for corporate waste or to any similar action.


<PAGE>

     Under the Act, an Indiana  corporation may purchase and maintain  insurance
on behalf of any person who is or was a director,  officer, employee or agent of
the  corporation,  or is or was serving at the request of the  corporation  as a
director,  officer,  employee  or  agent  of  another  enterprise,  against  any
liability  asserted  against  him or incurred  by him in any such  capacity,  or
arising out of his status as such, whether or not the corporation would have the
power to indemnify him against such  liability  under the provisions of the Act.
The  Registrant  has purchased  insurance  designed to protect and indemnify the
Registrant  and its officers and  directors in case they are required to pay any
amounts arising from certain claims,  including  claims under the Securities Act
of 1933, which might be made against the officers and directors by reason of any
actual or alleged act,  error,  omission,  misstatement,  misleading  statement,
neglect,  or  breach of duty  while  acting in their  respective  capacities  as
officers or directors of the Registrant.

Item 15.      Recent Sales of Unregistered Securities.

     Because the Registrant was only recently  incorporated  to act as a holding
company  upon  the  completion  of the  offering  registered  by  means  of this
Registration  Statement,  the  Registrant  has not yet  issued any shares of its
capital stock or other securities.

Item 16.      Exhibits and Financial Statement Schedules.

           (a) The  exhibits  furnished  with this  Registration  Statement  are
listed beginning on page E-l.

           (b)  No financial statement schedules are required.


<PAGE>

Item 17.      Undertakings.

     (1) The undersigned Registrant hereby undertakes:

           (a) To file,  during  any  period in which  offers or sales are being
     made, a post-effective amendment to this registration statement:

                (i) To include any  prospectus  required by Section  10(a)(3) of
           the Securities Act of 1933;

                (ii)To  reflect in the  prospectus  any facts or events  arising
           after the effective date of the  registration  statement (or the most
           recent  post-effective  amendment thereof) which,  individually or in
           the aggregate,  represent a fundamental change in the information set
           forth in the registration  statement.  Notwithstanding the foregoing,
           any  increase  or decrease  in volume of  securities  offered (if the
           total dollar value of securities  offered would not exceed that which
           was  registered)  and any  deviation  from the low or high end of the
           estimated  maximum  offering  range may be  reflected  in the form of
           prospectus  filed with the Commission  pursuant to Rule 424(b) if, in
           the aggregate, the changes in volume and price represent no more than
           a 20% change in the maximum aggregate offering price set forth in the
           "Calculation of Registration Fee" table on the effective registration
           statement; and

                (iii) To include any  material  information  with respect to the
           plan of  distribution  not previously  disclosed in the  registration
           statement  or  any  material  change  to  such   information  in  the
           registration statement.  (b) That, for the purpose of determining any
           liability under the Securities Act of 1933, each such  post-effective
           amendment shall be deemed to be a new registration statement relating
           to  the  securities  offered  therein,   and  the  offering  of  such
           securities  at that time shall be deemed to be the initial  bona fide
           offering thereof.

           (c)  To  remove  from  registration  by  means  of  a  post-effective
     amendment any of the securities being registered which remain unsold at the
     termination of the offering.

         (2) The  undersigned  Registrant  hereby  undertakes  to provide to the
     underwriter  at  the  closing  specified  in  the  underwriting  agreement,
     certificates in such denominations and registered in such names as required
     by the underwriter to permit prompt delivery to each purchaser.

         (3)  Insofar  as  indemnification  for  liabilities  arising  under the
     Securities  Act of  1933  may  be  permitted  to  directors,  officers  and
     controlling persons of the Registrant pursuant to the foregoing provisions,
     or otherwise,  the  Registrant  has been advised that in the opinion of the
     Securities and Exchange  Commission such  indemnification is against public
     policy as expressed  in the Act and is,  therefore,  unenforceable.  In the
     event that a claim for indemnification against such liabilities (other than
     the payment by the  Registrant of expenses  incurred or paid by a director,
     officer or controlling  person of the Registrant in the successful  defense
     of an action, suit or proceeding) is asserted by such director,  officer or
     controlling person in connection with the securities being registered,  the
     Registrant  will,  unless in the opinion of its counsel the matter has been
     settled  by  controlling  precedent,  submit  to  a  court  of  appropriate
     jurisdiction  the question  whether such  indemnification  by it is against
     public  policy as  expressed  in the Act and will be  governed by the final
     adjudication of such issue.


<PAGE>

                                   SIGNATURES


     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this amendment to the registration statement to be signed on its
behalf by the undersigned,  thereunto duly authorized, in the City of Frankfort,
State of Indiana, on July 31, 1997.


                                CITIZENS BANCORP


                                             By  /s/ Fred W. Carter
                                                 -------------------------------
                                                 Fred W. Carter
                                                 President and 
                                                 Chief Executive Officer


     Pursuant to the  requirements of the Securities Act of 1933, this amendment
to the  registration  statement has been signed by the following  persons in the
capacities and on the dates indicated.



     Signatures                        Title                        Date

(1)  Principal Executive 
     Officer and Director:


     /s/ Fred W. Carter            President and            )
     --------------------------    Chief Executive Officer  )               
     Fred W. Carter                                         )
                                                            )
                                                            )
                                                            )
(2)  Principal Financial                                    ) 
     and Accounting                                         )
     Officer:                                               )
                                                            )
                                                            )
     /s/ Stephen D. Davis          Controller               )
     -------------------------                              )
     Stephen D. Davis                                       )
                                                            )
                                                            )
(3)  The Board of Directors:                                )
                                                            )
                                                            )
     ROBERT F. AYRES               Director                 )    July 31, 1997
                                                            )
                                                            )
     FRED W. CARTER                Director                 )
                                                            )
                                                            )
     PERRY W. LEWIS                Director                 )
                                                            )
                                                            )
     JOHN J. MILLER                Director                 )
                                                            )
                                                            )
     BILLY J. WRAY                 Director                 )
                                                            )
                                                            )
By: /s/ Fred W. Carter
    ---------------------------
     Fred W. Carter
     Attorney-in-fact
<PAGE>


                                  EXHIBIT INDEX

Exhibit No.                Description                                      Page
  
1        Form of Agency  Agreement  to be entered  into  among  Registrant,
         Citizens Savings Bank of Frankfort, and Trident Securities, Inc.*

2        Plan of Conversion*

3 (1)    Registrant's Articles of Incorporation*

  (2)    Registrant's Code of By-Laws*

4        Form of Stock Certificate*

5        Opinion of Barnes &  Thornburg  re legality  of  securities  being
         registered*

8 (1)    Opinion of Barnes & Thornburg re tax matters*

  (2)    Opinion  of  Keller  &  Company,   Inc.  re   economic   value  of
         Subscription Rights*

10(1)    Letter  Agreements  entered into between  Registrant  and Keller &
         Company, Inc. relating to appraisal and business plan*

  (2)    Citizens Bancorp Stock Option Plan*

  (3)    Citizens Savings Bank of Frankfort  Recognition and Retention Plan
         and Trust*

  (4)    Citizens   Bancorp   Employee  Stock   Ownership  Plan  and  Trust
         Agreement*

  (5)    Employment  Agreement  between  Citizens Savings Bank of Frankfort
         and Fred W. Carter*

  (6)    Director Deferred Compensation Agreement -- Fred W. Carter*; First
         Amendment thereto

  (7)    Executive  Supplemental  Retirement  Agreement and First Amendment
         thereto -- Fred W. Carter*; Second Amendment thereto*

  (8)    Executive  Supplemental  Retirement  Agreement and First Amendment
         thereto -- Stephen D. Davis*; Second Amendment thereto*

  (9)    Executive  Supplemental  Retirement  Agreement and First Amendment
         thereto -- Cindy S. Chambers*; Second Amendment thereto*

  (10)   Exempt  Loan and Share  Purchase  Agreement  between  Trust  under
         Citizens Bancorp Employee Stock Ownership Plan and Trust Agreement
         and Citizens Bancorp*

21       Subsidiaries of the Registrant*

23(1)    Consent of Keller & Company, Inc.*

  (2)    Consent of Ernst & Young, LLP

  (3)    Consent of Barnes & Thornburg (included in Exhibit 5)*

24       Power  of  Attorney  included  on  page  S-6 of  the  Registration
         Statement*

99(1)    Appraisal Report of Keller & Company, Inc.*

  (2)    Stock Order Form*

- -------------
     *Previously filed

                                    E-1







                         CONSENT OF INDEPENDENT AUDITORS


We consent to the  reference to our firm under the caption  "Experts" and to the
use of our report dated August 16, 1996 on the consolidated financial statements
of Citizens  Savings Bank of Frankfort and subsidiary,  in the Amendment No 2 to
the Registration Statement (Form S-1) and related Prospectus of Citizens Bancorp
dated August 1, 1997.


/s/ Ernst & Young, LLP


Indianapolis, Indiana
July 30, 1997






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