LANDMARK FINANCIAL CORP /DE
SB-2/A, 1997-08-01
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: EDUTREK INT INC, S-1/A, 1997-08-01
Next: ENTERTAINMENT INC, 424B4, 1997-08-01



<PAGE>

   
       AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON ^ AUGUST 1, 1997
                                                    REGISTRATION NO. ^ 333-29793
    

                          SECURITIES AND EXCHANGE COMMISSION
                                WASHINGTON, D.C. 20549

   
                            PRE-EFFECTIVE AMENDMENT NO. 1
                                     TO FORM SB-2
                                REGISTRATION STATEMENT
                                        UNDER
                               THE SECURITIES ACT OF 1933
                                 (INCLUDING EXHIBITS)
    
                               LANDMARK FINANCIAL CORP.
                   (Name of Small Business Issuer in Its Charter )

    DELAWARE                          6712                 (TO BE APPLIED FOR)
(State or Jurisdiction         (Primary Standard            (I.R.S. Employer
 of Incorporation or      Industrial Classification Code   Identification No.)
 Organization)                            Number)     


                                           
                                   26 CHURCH STREET
                             CANAJOHARIE, NEW YORK 13117
                                    (518) 673-2012
                            (Address and Telephone Number
                           of Principal Executive Offices)

                                   26 CHURCH STREET
                             CANAJOHARIE, NEW YORK 13117
                            (Address of Principle Place of
                            Business or Intended Principal
                                  Place of Business)
                                           

                                  GORDON E. COLEMAN
                               CHIEF EXECUTIVE OFFICER
                                   26 CHURCH STREET
                             CANAJOHARIE, NEW YORK 13117
                                    (518) 673-2012
                         (Name, Address and Telephone Number
                                of Agent for Service)

                                      COPIES TO:
                                   ERIC LUSE, ESQ.
                                  ALAN SCHICK, ESQ.
                      LUSE LEHMAN GORMAN POMERENK & SCHICK, P.C.
                             5335 WISCONSIN AVENUE, N.W.
                                      SUITE 400
                                WASHINGTON, D.C. 20015

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

If this Form is filed to register additional shares 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 the delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box: / / 

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/   

 
 
                                                                      
<PAGE>



                       CALCULATION OF REGISTRATION FEE

   

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------------------
                                                                              Proposed
                                                             Proposed         maximum
                                           ^ Number of       maximum         aggregate          Amount of        
  Title of each class of                 ^ Shares to be   offering price    offering price   registration fee 
securities to be registered                 registered       per share           (1)               (2)    


<S>                                       <C>              <C>               <C>             <C>
- -----------------------------------------------------------------------------------------------------------------

Common Stock, $.10 par value per share    ^ 152,000         $10.00         $1,520,000          ^ $0.00    

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



</TABLE>


(1) Estimated solely for the purpose of calculating the registration fee.
(2) A Filing fee of $475.00 was paid with the initial 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 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 SECURITIES AND EXCHANGE COMMISSION, 
ACTING PURSUANT TO SAID SECTION 8(A), MAY DETERMINE     

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

<PAGE>

                                   PROSPECTUS

                            LANDMARK FINANCIAL CORP.

            (Proposed Holding Company for Landmark Community Bank)
                     Up to 132,000 Shares of Common Stock
                              (Anticipated Maximum)
 
    Landmark Financial Corp. (the "Company"), a Delaware corporation, is 
offering up to 132,000 shares of its common stock, par value $.10 per share 
(the "Common Stock"), in connection with the conversion of Landmark Community 
Bank (the "Bank"), from a federally chartered mutual savings bank to a 
federally chartered stock savings bank, and the issuance of all of the Bank's 
outstanding capital stock to the Company pursuant to the Bank's Plan of 
Conversion (the "Plan" or "Plan of Conversion"). The simultaneous conversion 
of the Bank to stock form, the issuance of the Bank's outstanding common 
stock to the Company and the Company's sale of its Common Stock are referred 
to herein as the "Stock Conversion." As soon as possible following completion 
of the Stock Conversion pursuant to the Plan, the Bank intends to convert 
from a federally chartered stock savings bank (the "Converted Bank") to 
either a national bank or New York-chartered commercial bank (the "Bank 
Conversion"). References to the Bank include the federal stock savings bank, 
the national bank or New York-chartered commercial bank, as indicated by the 
context. The purpose of the Bank Conversion is to provide the Bank with 
additional operating flexibility and to enhance its ability to provide a full 
range of banking products and services to its community. It is presently the 

                                                 (continued on following page)
 
    FOR INFORMATION ON HOW TO SUBSCRIBE FOR SHARES OF COMMON STOCK, CALL THE
                           STOCK INFORMATION CENTER AT
                                  (___ )________. 

       FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE CONSIDERED BY EACH 
            PROSPECTIVE INVESTOR, SEE "RISK FACTORS" BEGINNING ON PAGE __.
 
 THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
  EXCHANGE COMMISSION, THE OFFICE OF THRIFT SUPERVISION, OR ANY OTHER FEDERAL
       AGENCY OR ANY STATE SECURITIES COMMISSION, NOR HAS SUCH COMMISSION,
           OFFICE OR OTHER AGENCY OR ANY STATE SECURITIES COMMISSION 
         PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY 
             REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
 
      THE SHARES OF COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR
          DEPOSITS AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE
 CORPORATION ("FDIC"), THE BANK INSURANCE FUND ("BIF"), THE SAVINGS ASSOCIATION
             INSURANCE FUND ("SAIF") OR ANY OTHER GOVERNMENT AGENCY.
 
<TABLE>
<CAPTION>
                                                                           ESTIMATED UNDERWRITING FEES
                                                  PURCHASE PRICE(1)          AND OTHER EXPENSES(2)         ESTIMATED NET PROCEEDS(2)
                                               --------------------        ----------------------------    -------------------------
<S>                                            <C>                         <C>                              <C>
Minimum Per Share............................         $      10.00                $     1.53                 $       8.47
Midpoint Per Share...........................         $      10.00                $     1.30                 $       8.70
Maximum Per Share............................         $      10.00                $     1.14                 $       8.86
Maximum Per Share, as adjusted(3)............         $      10.00                $     0.99                 $       9.01
Total Minimum................................         $    980,000                $  150,000                 $    830,000
Total Midpoint...............................         $  1,150,000                $  150,000                 $  1,000,000
Total Maximum................................         $  1,320,000                $  150,000                 $  1,170,000
Total Maximum, as adjusted(3)................         $  1,520,000                $  150,000                 $  1,370,000
</TABLE>
                                           (footnotes on second following page)
 
                                     COMPANY ADVISOR
                             TRIDENT FINANCIAL CORPORATION
                   The date of this Prospectus is August __, 1997. 

<PAGE>

(continued from preceding page)

intent of the Bank's Board of Directors to proceed with both the Conversion 
and the Bank Conversion. However, there can be no assurance that the Bank 
will obtain regulatory approval to consummate the Bank Conversion, that any 
such approval might not contain burdensome conditions, that there will be no 
significant delay in obtaining such approvals, or that other developments 
will not occur that cause the Board of Directors to conclude that the Bank 
Conversion is not in the best interests of the Company and its stockholders. 
Under these circumstances, the Board of Directors may elect not to proceed 
with the Bank Conversion. See "Risk Factors--Potential Delay in Completion or 
Denial of Bank Conversion." The Conversion and the Bank Conversion are herein 
collectively referred to as the "Conversion." References herein to the Bank 
refer to Landmark Community Bank both in its mutual and stock form as the 
context may indicate.

   
    Non-transferable rights to subscribe for the Common Stock have been 
granted, in order of priority, to (i) the Bank's deposit account holders with 
deposits of at least $50 as of December 31, 1995 ("Eligible Account 
Holders"), (ii) tax-qualified employee stock benefit plans of the Bank 
("Tax-Qualified Employee Plans"), (iii) the Bank's deposit account holders 
with deposits of at least $50 as of June 30, 1997 ("Supplemental Eligible 
Account Holders") (iv) certain other depositors as of ^ August 1, 1997 and 
borrowers as of April 1, 1997 ("Other Members"), and (v) officers, directors 
and employees of the Bank in a subscription offering (the "Subscription 
Offering"). Pursuant to Office of Thrift Supervision ("OTS") regulations, 
subscription rights are non-transferable. Persons violating the prohibition 
against transfer may lose their right to purchase stock in the Stock 
Conversion and be subject to other possible sanctions. Concurrently with or 
immediately following the Subscription Offering, and subject to the prior 
rights of holders of Subscription Rights, any shares of Common Stock not 
subscribed for in the Subscription Offering are being offered in a community 
offering to certain members of the general public to whom a prospectus is 
delivered (the "Community Offering"), with a preference given to natural 
persons residing in Montgomery County, the county in which the Bank is 
located (the "Local Community"). In the event that shares of Common Stock 
remain unsold after the Subscription Offering and Community Offering, the 
Boards of Directors of the Company and the Bank will seek to make 
arrangements for the sale of the remaining shares. Such arrangements will be 
subject to the approval of the OTS and to compliance with applicable 
securities laws. The Subscription and Community Offerings are referred to 
collectively as the "Offerings."
    
 
    The Bank's Employee Stock Ownership Plan ("ESOP") intends to subscribe 
for up to 8% of the total number of shares of Common Stock issued in the 
Stock Conversion; however, the Bank reserves the right to have all or part of 
the order of the ESOP filled by purchases in the open market, subject to OTS 
approval, if required. Shares sold above the maximum of the Estimated 
Valuation Range (as hereinafter defined) may be sold to the ESOP to fill its 
subscription (prior to filling any other orders). With the exception of the 
ESOP, no individual Eligible Account Holder, Supplemental Eligible Account 
Holder or Other Member may purchase in the Subscription Offering shares of 
Common Stock having an aggregate purchase price which exceeds $50,000; no 
person or other entity, together with associates of and persons or entities 
acting in concert with such person or entity, may purchase in the Community 
Offering shares of Common Stock having an aggregate purchase price which 
exceeds $50,000; and no person or other entity, together with associates and 
persons acting in concert with such person or entity, may purchase in the 
aggregate shares of Common Stock having an aggregate purchase price which 
exceeds the lesser of $50,000 or 5.0% of the shares sold in the Stock 
Conversion. However, the Bank and the Company in their sole discretion may 
increase or decrease the purchase limitations without notice to members or 
subscribers, provided that the aggregate purchase limit may not be reduced 
below 1.0% of the shares offered. The minimum purchase is 25 shares. See "The 
Conversion--Offering of Common Stock--Limitations on Purchase of Shares."

   
    The Company may, in its absolute discretion, accept or reject, in whole 
or in part, any or all orders in the Community Offering at the time of 
receipt of an order or as soon as practicable following the completion of 
such offerings. All orders submitted are irrevocable until completion or 
termination of the Stock Conversion. Subscriptions paid by cash, check, bank 
draft or money order will be placed in a segregated account at the Bank and 
will earn interest at the rate of ^ 3.2%, the rate currently paid by the Bank 
on passbook savings accounts, from the date of receipt until completion or 
termination of the Stock Conversion. Payments may be authorized by withdrawal 
from deposit accounts at the Bank without penalty and will continue to earn 
interest at the contractual rate until the Stock Conversion is completed or 
terminated; these funds will be otherwise unavailable to the depositor until 
such time. See "The Conversion-- Offering of Common Stock--Subscription 
Offering" and "--Community Offering."
    

<PAGE>

   
    The Company must receive an original stock order form (the "Stock Order 
Form") (facsimile copies and photocopies will not be accepted) and a fully 
executed separate Certification Form together with full payment (or 
appropriate instructions authorizing a withdrawal from a deposit account at 
the Bank) of $10.00 per share for all shares for which subscription is made, 
at the executive office of the Bank, 26 Church Street, Canajoharie, New York 
13317, by Noon, local time, on September ^ 16, 1997. Payment for shares of 
Common Stock by wire transfer will not be accepted.
    

   
    The Subscription Offering will terminate at Noon, Local Time, on ^ 
September 16, 1997 (the "Expiration Date"), unless extended at the discretion 
of the Company and the Bank without notice to subscribers, with the approval 
of the OTS, if necessary. The Community Offering may commence simultaneously 
with or following the completion of the Subscription Offering and may 
terminate on the Expiration Date or any date thereafter at the discretion of 
the Bank and the Company but not later than 45 days after the Expiration Date 
unless extended with the approval of the OTS.
    

   
    If the Offerings are extended beyond 45 days after the Expiration Date 
(i.e., October 31, 1997), all subscribers will be notified of such extension, 
of their rights to modify or confirm their subscriptions or to rescind their 
subscriptions and have their funds returned promptly with interest, and of 
the time period within which the subscriber must notify the Bank of his 
intention to modify, confirm or rescind his subscription. In the event the 
value of an updated independent appraisal of the pro forma market value of 
the Company and the Bank, as converted, is less than $980,000 at the minimum, 
or more than $1,520,000 at the adjusted maximum, and the Company determines 
to sell an amount outside of this range to its subscribers, all subscribers 
must be resolicited with an updated prospectus. The failure of a subscriber 
to notify the Bank of his intention during a resolicitation will be deemed a 
rescission of the subscription and the funds will be returned promptly with 
interest. Under applicable OTS regulations, the Stock Conversion must be 
completed or terminated no later than 24 months from the approval of the 
Stock Conversion by the Bank's members.
    
 
    There is currently no market for the Common Stock, and it is unlikely 
that an active and liquid trading market for the Common Stock will develop. 
There can be no assurance that purchasers will be able to sell their shares 
at or above the Purchase Price after the Stock Conversion. See "Market for 
Common Stock."
- ------------------------
(footnotes for preceding table)
 
(1) Determined in accordance with an independent appraisal prepared by FinPro,
    Inc. ("FinPro") as of June 19, 1997. The estimated pro forma market value 
    of the Company and the Bank, as converted, ranges from $980,000, at the 
    minimum, or more than $1,320,000, at the maximum, with an adjusted 
    maximum of $1,520,000 ("Estimated Valuation Range") or between 98,000 and 
    132,000 shares with an adjusted maximum of 152,000 shares of Common Stock 
    at the purchase price of $10.00 per share, which is the amount 
    established by the Board of Directors to be paid for each share of Common 
    Stock sold in the Offerings ("Purchase Price"). See "The 
    Conversion--Stock Pricing and Number of Shares to be Issued." The 
    valuation by FinPro is not intended and must not be construed as a 
    recommendation of any kind as to the advisability of voting to approve 
    the Stock Conversion or of purchasing shares of Common Stock. Moreover, 
    because the valuation is necessarily based upon estimates of and 
    projections as to a number of matters (including certain assumptions as 
    to expense factors affecting the net proceeds from the sale of Common 
    Stock in the Stock Conversion and as to the net earnings on such net 
    proceeds), all of which are subject to change from time to time, no 
    assurance can be given that persons who purchase such shares in the Stock 
    Conversion will be able to sell such shares thereafter at or above the 
    Purchase Price.

(2) Consists of the estimated expenses of $150,000, which includes, among 
    other things, printing, postage, legal, accounting, appraisal and filing 
    fees. See "Pro Forma Data."
 
(3) Gives effect to an increase in the number of shares sold which could occur
    without a resolicitation of subscribers or any right of cancellation due 
    to an increase in the Estimated Valuation Range of up to 15% above the 
    maximum of the Estimated Valuation Range to reflect changes in market and 
    financial conditions following commencement of the Offerings or to fill 
    in part or in whole the order of the ESOP. See "The Conversion--Stock 
    Pricing and Number of Shares to be Issued."
 

<PAGE>

[(INSERT)MAP HERE]
 













    THE STOCK CONVERSION IS CONTINGENT UPON THE APPROVAL OF THE PLAN BY THE
MEMBERS OF THE BANK, THE SALE OF AT LEAST THE MINIMUM NUMBER OF SHARES OF COMMON
STOCK TO BE ISSUED PURSUANT TO THE PLAN AND THE RECEIPT OF ALL APPLICABLE
REGULATORY APPROVALS.

<PAGE>
 
                               PROSPECTUS SUMMARY
 
    The following summary does not purport to be complete. It is qualified in 
its entirety by the detailed information and Financial Statements and Notes 
thereto appearing elsewhere in this Prospectus. The purchase of Common Stock 
is subject to certain risks. See "Risk Factors."
 
LANDMARK COMMUNITY BANK
 
    Landmark Community Bank is a federally chartered savings bank 
headquartered in Canajoharie, New York. The Bank was originally chartered as 
a New York savings and loan association in 1925 under the name Canajoharie 
Building Savings and Loan Association. In 1997, the Bank converted to a 
federal mutual charter and assumed its current name. Its deposits are insured 
up to the maximum allowable amount by the Savings Association Insurance Fund 
("SAIF") of the Federal Deposit Insurance Corporation ("FDIC"). At March 31, 
1997, the Bank had total assets of $11.3 million, deposits of $10.2 million 
and retained earnings of $956,000.
 
    The Bank has been, and intends to continue to be, a community-oriented 
financial institution offering selected financial services to meet the needs 
of the communities it serves. The Bank attracts deposits from the general 
public and historically has used such deposits, together with other funds, to 
originate one- to four-family residential mortgage loans, and in recent 
periods commercial real estate loans, commercial business loans and consumer 
loans consisting primarily of personal loans secured by automobiles. At March 
31, 1997, the Bank's total loan portfolio was $9.6 million, of which $7.2 
million or 74.9% were one-to four-family residential mortgage loans, 
$392,000, or 4.1% were commercial real estate loans, $1.8 million, or 19.0% 
were consumer loans and $195,000, or 2.0% were commercial business loans.
 
    During the year ended March 31, 1997, the Bank originated $3.8 million of 
fixed-rate and $1.8 million of adjustable rate loans, all of which were 
retained in the Bank's portfolio. See "Business -- Lending Activities."
 
    The Bank's executive office is located at 26 Church Street, Canajoharie, 
New York 13317-1117. Its telephone number at that address is (518) 673-2012.
 
Landmark Financial Corp.
 
    Landmark Financial Corp. was organized in June 1997 for the purpose of 
serving as the holding company for the Converted Bank upon its conversion 
from mutual to stock form, and of the Bank following the Bank Conversion. 
Prior to the Conversion, the Company has not engaged and will not engage in 
any material operations. Upon consummation of the Stock Conversion, the 
Company will have no significant assets other than the outstanding capital 
stock of the Converted Bank, up to 20% of the net proceeds from the Stock 
Conversion (less the amount to fund the Employee Stock Ownership Plan) and a 
note evidencing its loan to the Bank's ESOP. Upon consummation of the Stock 
Conversion, the Company's principal business will be directing the business 
of the Converted Bank, as the case may be, and investing the net Stock 
Conversion proceeds retained by it. In connection with the Bank Conversion, 
the Company intends to register with the Board of Governors of the Federal 
Reserve System (the "FRB") as a bank holding company under the Bank Holding 
Company Act of 1956, as amended (the "BHCA").
 
    The directors and executive officers of the Company and the Bank believe 
that it is in the best interests of the Bank, the Company and the Company's 
shareholders for the Company and the Savings Bank to remain independent, with 
the objective of long-term enhancement of shareholder value. Accordingly, an 
investment in the Common Stock of the Company may not be suitable for 
investors who are seeking short-term returns through a sale of the 
institution.

                                     4

<PAGE>
 
BANK CONVERSION
 
    Following completion of the Stock Conversion, the Bank intends to convert 
to either a national bank or New York-chartered commercial bank. Upon 
consummation of the Bank Conversion, the Bank will succeed to all of the 
assets and liabilities of the Converted Bank, and initially will continue to 
conduct business in substantially the same manner as the Bank prior to the 
Conversion. Over time, however, management anticipates broadening its range 
of banking products and services consistent with a national or commercial 
bank charter. Diversification of the Bank's loan portfolio may also alter the 
risk profile of the Bank following the Bank Conversion.
 
    The deposits of the Bank will continue to be insured by the SAIF of the 
FDIC and, as such, the Bank will continue to be subject to regulation and 
supervision by the FDIC. Following the Bank Conversion, the Bank will not be 
subject to OTS regulation and supervision; rather, the primary regulator of 
the Bank will be either the Office of the Comptroller of the Currency ("OCC") 
if the Bank converts to a national bank charter, or the New York State 
Banking Department (the "Department") if the Bank converts to a New York 
commercial charter. The Bank will remain a member of the FHLB of New York.
 
THE STOCK CONVERSION
 
    The Offerings are being made in connection with the Stock Conversion of 
the Bank from a federally chartered mutual savings bank to a federally 
chartered stock savings bank and the formation of Landmark Financial Corp. as 
the holding company of the Bank. The Company will retain up to 20% of the net 
proceeds of the issuance of the Common Stock and will use the remaining net 
proceeds to purchase all of the stock of Landmark Community issued in the 
Stock Conversion. Net Conversion proceeds will increase the capital of the 
Bank and, consistent with regulatory restrictions, will support the Bank's 
lending and investment activities. The conversion to stock form and the use 
of a holding company structure are also expected to enhance the ability of 
the Bank to expand through possible mergers and acquisitions and facilitate 
future access to the capital markets. The Company will have additional 
authorized shares of common stock and serial preferred stock available for 
issuance to raise additional equity capital for future acquisitions or for 
other business purposes, although the Company has no specific plans for 
expansion and no present plans for the issuance of such securities. See "Use 
of Proceeds" and "Description of Capital Stock -- Holding Company Capital 
Stock."
 
    Following consummation of the Stock Conversion, it is anticipated that 
the Converted Bank will convert to either a national bank or New 
York-chartered commercial bank. The Bank Conversion will be consummated as 
soon as possible thereafter; provided, however, that under the Plan, the 
Bank's Board of Directors has the ability to elect, at any time, not to 
proceed with the Bank Conversion. Furthermore, there can be no assurance that 
the Bank will obtain regulatory approval to consummate the Bank Conversion. 
It is presently the intent of the Bank's Board of Directors to proceed with 
both the Stock Conversion and the Bank Conversion. See "Risk 
Factors--Potential Delay in Completion or Denial of Bank Conversion" and "The 
Conversion--General."

   
    The Stock Conversion is subject to certain conditions, including the 
prior approval of the Plan by the Bank's members at a special meeting to be 
held at ^ 3:00 p.m., local time on ^ September 23, 1997 (the "Special 
Meeting"). Approval of the Plan requires the affirmative vote of members of 
the Bank holding not less than a majority of the total number of votes 
eligible to be cast at the Special Meeting. After the Stock Conversion, 
depositors of the Bank will have no voting rights in the Company, unless they 
become Company stockholders. Eligible Account Holders and Supplemental 
Eligible Account Holders, however, will have certain liquidation rights in 
the Bank. See "The Conversion -- Effects of Stock Conversion to Stock Form on 
Depositors and Borrowers of the Bank -- Liquidation Rights."
    
 
    SUBSCRIPTION AND COMMUNITY OFFERINGS.  The Company is offering up to 
132,000 shares of Common Stock, at a price of $10.00 per share, in the 
Subscription and Community Offerings. The shares of Common Stock to be issued 
in the Stock Conversion are being offered in the following order of priority: 
(1) Eligible Account Holders (deposit account holders of the Bank with an 
account balance of $50 or more as of December 31, 1995); (2) Tax-Qualified 
Employee Plans; (3) Supplemental Eligible Account Holders (deposit account 
holders of the Bank with 

                                 5

<PAGE>

   
an account balance of $50 or more as of June 30, 1997); (4) Other Members 
(deposit account holders of the Bank as of ^ August 1, 1997, other than 
Eligible Account Holders or Supplemental Eligible Account Holders); and (5) 
employees, officers and directors of the Bank. In addition, the Tax-Qualified 
Employee Plans shall have first priority Subscription Rights to the extent 
that the total number of shares of Common Stock sold in the Stock Conversion 
exceeds the maximum of the Estimated Valuation Range. Concurrently with, 
during, or following the Subscription Offering, and subject to the prior 
rights of holders of Subscription Rights, any shares of Common Stock not 
subscribed for in the Subscription Offering are being offered in the 
Community Offering to certain members of the general public to whom a 
prospectus is delivered. See "The Conversion." The Company and the Bank 
reserve the absolute right to accept or reject any orders in the Community 
Offering, in whole or in part, either at the time of receipt of an order or 
at any time prior to the consummation of the Stock Conversion.
    

    It is anticipated that shares of Common Stock not otherwise subscribed 
for in the Subscription Offering and Community Offering, if any, may be 
offered at the discretion of the Company to certain members of the general 
public. Any sale of the remaining shares will be subject to the approval of 
the OTS and to compliance with applicable securities laws.

   
    The Plan of Conversion places limitations on the number of shares that 
may be purchased in the Stock Conversion by various categories of persons. 
Except for the Tax-Qualified Employee Plans which intend to subscribe for 8% 
of the total number of shares of Common Stock offered in the Stock 
Conversion, no Eligible Account Holder, Supplemental Eligible Account Holder 
or Other Member may purchase in their capacity as such in the Subscription 
Offering shares of Common Stock having an aggregate purchase price which 
exceeds $50,000; no person or other entity, together with associates of and 
persons or entities acting in concert with such person or entity, may 
purchase in the Community Offering shares of Common Stock having an aggregate 
purchase price which exceeds $50,000; and no person or other entity, together 
with associates of or persons acting in concert with such person or entity, 
may purchase in the aggregate shares of Common Stock having an aggregate 
purchase price which exceeds the lesser of $50,000 or 5.0% of the shares sold 
in the Stock Conversion. The purchase limitations described herein are 
subject to increase or decrease within the sole discretion of the Bank and 
the Company. In the event the maximum purchase limitation is increased to 5% 
of the shares offered, such limitation may be further increased up to 9.9% 
provided that the orders exceeding 5% of the total shares offered do not in 
the aggregate exceed 10% of the shares offered. Should the Bank increase the 
maximum purchase limitation above 5% of the Common Stock offered, persons who 
previously subscribed for the maximum number of shares will be given the 
opportunity to subscribe for additional shares. Further, to the extent that 
shares are available, each subscriber must subscribe for a minimum of 25 
shares. See "The Conversion - Offering of Common Stock."
    

   
    All Subscription Rights for Common Stock are non-transferable and will 
expire at noon, Eastern Time on ^ September 16, 1997, unless the Subscription 
Offering is extended by the Bank and the Company. The accompanying Stock 
Order Form and executed certification, together with full payment for all 
shares of Common Stock for which subscription is made, or appropriate 
instructions authorizing withdrawal of such amount from one or more deposit 
accounts at the Bank, must be received by the Company prior to that time or 
any extension thereof. Under applicable federal regulations, all shares of 
Common Stock must be sold in the Stock Conversion within 45 days after the 
completion of the Subscription Offering, unless extended with OTS approval.
    

   
    If the Conversion is not approved by the members at the Special Meeting, 
no shares will be issued, the Stock Conversion will not take place, all 
subscription funds received will be returned promptly with interest at the 
Bank's current passbook rate, and all withdrawal authorizations will be 
terminated. If the aggregate Purchase Price of the Common Stock sold in the 
Stock Conversion is below $980,000 or above $1,520,000 (15% above the maximum 
of the Estimated Valuation Range), or if the Offerings are extended beyond ^ 
October 31, 1997, subscribers will be permitted to modify or cancel their 
subscriptions and to have their subscription funds returned promptly with 
interest. In the event of such an extension, each subscriber will be notified 
in writing of the time period within which the subscriber must notify the 
Bank of his intention to maintain, modify or rescind his subscription. In the 
event the subscriber does not respond in any manner to the Bank's notice, the 
funds submitted will be refunded to the subscriber with interest at ^ 3.2% 
per annum, the Bank's current passbook rate, and/or the subscriber's 
withdrawal authorizations will be terminated.
    

                                    6

<PAGE>
 
    STOCK PRICING.  The Purchase Price of the Common Stock in the Offerings 
is a uniform price for all subscribers, including members of the Bank's board 
of directors (the "Board of Directors") and management. The aggregate 
Purchase Price is based upon an independent appraisal of the aggregate pro 
forma market value of the Company and the Bank, as converted. The aggregate 
pro forma market value was estimated by FinPro, an experienced conversion 
appraisal firm independent of the Company and the Bank, to range from 
$980,000 to $1,320,000 at June 19, 1997. Depending upon the final updated 
valuation, the number of shares to be issued is subject to a maximum of 
152,000 shares (15% above the maximum of the Estimated Valuation Range) and a 
minimum of 98,000 shares. The appraisal should not be considered a 
recommendation as to the advisability of purchasing shares of the Common 
Stock. In preparing the appraisal, FinPro assumed the accuracy and 
completeness of the financial and statistical information provided by the 
Bank and did not independently value the Bank's assets and liabilities. The 
Boards of Directors of the Company and the Bank have reviewed the appraisal 
of FinPro and in determining the reasonableness and adequacy of such 
appraisal consistent with OTS regulations and policies, have reviewed the 
methodology and reasonableness of the assumptions utilized by FinPro in the 
preparation of such appraisal. See "The Conversion--Stock Pricing and Number 
of Shares to be Issued" for a description of the manner in which such 
valuation was made and the limitations on its use. Subject to regulatory 
approval, the Estimated Valuation Range may be increased or decreased to 
reflect market and financial conditions prior to the completion of the Stock 
Conversion and may be increased to permit an increase in the number of shares 
of Common Stock sold in the Stock Conversion to cover any oversubscriptions 
in the Offerings. The actual number of shares to be issued in the Stock 
Conversion will not be determined until completion of the Offerings. No 
resolicitation of subscribers will be made and subscribers will not be 
permitted to modify or cancel their subscriptions unless the gross proceeds 
from the sale of the Common Stock are below the minimum of the Estimated 
Valuation Range or more than 15% above the maximum of the Estimated Valuation 
Range. See "The Conversion--Stock Pricing and Number of Shares to be Issued."
 
    The Estimated Valuation Range is necessarily based upon estimates of a 
number of matters (including certain assumptions as to expense factors 
affecting the net proceeds from the sale of Common Stock in the Stock 
Conversion and as to the net earnings on such net proceeds), all of which are 
subject to change from time to time. As a result, no assurance can be given 
that persons who purchase such shares in the Stock Conversion will be able to 
sell such shares thereafter at or above the Purchase Price.
 
    Non-transferability of Subscription Rights. Prior to the completion of 
the Stock Conversion, federal regulations prohibit any person 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. Persons 
violating such prohibition may lose their right to purchase stock in the 
Stock Conversion and may be subject to sanctions by the OTS. Each person 
exercising Subscription Rights will be required to certify that a purchase of 
Common Stock is solely for the purchaser's own account and that there is no 
agreement or understanding regarding the sale or transfer of such shares. See 
"The Conversion--Restrictions on Transferability."
 
USE OF PROCEEDS
 
    The net proceeds from the sale of Common Stock in the Stock Conversion 
are estimated to be approximately $830,000, $1.0 million, $1.17 million and 
$1.37 million, respectively, based on the minimum, midpoint, maximum and 15% 
above the maximum, of the Estimated Valuation Range. See "Pro Forma Data." 
The Company will purchase all of the common stock of the Bank to be issued in 
the Stock Conversion in exchange for 80% of the net proceeds from the 
issuance of the Common Stock and will retain up to the remaining 20% of such 
net proceeds as its initial capitalization (less funds loaned to the ESOP 
sufficient to purchase up to 8% of shares sold in the Stock Conversion). 
Subject to regulatory approval, the Company intends to lend a portion of the 
net proceeds to the ESOP to facilitate its purchase of up to 8% of the Common 
Stock sold in the Stock Conversion. It is anticipated that the funds will be 
borrowed by the ESOP at an interest rate equal to the prime rate as published 
in The Wall Street Journal on the closing date of the Stock Conversion, which 
rate is currently 8.5%. It is anticipated that the ESOP loan will have a term 
of 15 years. Based upon the issuance of shares at the minimum and maximum of 
the Estimated Valuation Range, the loan to the ESOP to purchase 8% of the 
Common Stock would be $78,400 and $105,600, respectively. The Bank intends to 
make contributions to the ESOP in an amount to be determined by the Board of 
Directors, but not less than the amount needed to pay any currently maturing 
obligations under the loan made to the ESOP, subject 

                                        7

<PAGE>

to the Bank's continuing compliance with OTS capital requirements. These 
contributions would be allocated among all eligible participants in 
proportion to their compensation. See "Management--Benefit Plans--Employee 
Stock Ownership Plan." The remaining net proceeds retained by the Company are 
anticipated to be initially invested in short- and intermediate-term 
securities and will be available as general working capital. Subject to 
compliance with federal regulations, such funds may also be used to 
repurchase the Common Stock. However, since the Company has not yet issued 
stock, there is currently insufficient information upon which an intention to 
repurchase stock could be based. For information regarding the possible 
purchase of stock to implement a restricted stock plan following the Stock 
Conversion, see "Use of Proceeds." The net proceeds to the Bank will become 
part of the Converted Bank's general funds and will be used to support its 
lending and investment activities, subject to applicable regulatory 
restrictions. On an interim basis, such proceeds will be invested primarily 
in short- and intermediate-term securities and will be available as general 
working capital.
 
PURCHASES BY DIRECTORS AND EXECUTIVE OFFICERS
 
   
    The directors and executive officers of the Bank have indicated their 
intention to purchase in the Stock Conversion an aggregate of ^ $125,000 of 
Common Stock (or ^ 12,500 shares, or approximately ^ 12.8%, 10.9%, 9.5%, or 
8.2%, respectively, of the shares to be issued in the Stock Conversion at the 
minimum, the midpoint, the maximum and 15% above the maximum of the Estimated 
Valuation Range). There is no formal agreement among the executive officers 
and directors and their affiliates regarding their purchases of Common Stock. 
In addition, 8% of the shares issued in the Stock Conversion are expected to 
be purchased by the Bank's ESOP. See "Management -- Benefit Plans --Employee 
Stock Ownership Plan" and "Participation by Management."
    
 
BENEFITS OF CONVERSION TO DIRECTORS AND EXECUTIVE OFFICERS

   
    EMPLOYEE STOCK OWNERSHIP PLAN. The Board of Directors of the Bank has 
adopted an ESOP, a tax-qualified employee benefit plan for officers and 
employees of the Company and the Bank. The ESOP intends to buy up to 8% of 
the Common Stock issued in the Stock Conversion (approximately $78,400 to 
$105,600 of the Common Stock based on the issuance of the minimum (98,000 
shares) and the maximum (132,000 shares) of the Estimated Valuation Range and 
the $10.00 per share Purchase Price). The ESOP will purchase the shares with 
funds borrowed from the Company (which will fund the ESOP loan with a portion 
of the net proceeds it retains from the Offering), and it is anticipated that 
the ESOP will repay the loans through periodic tax-deductible contributions 
from the Bank over a 15-year period. These contributions will increase the 
compensation expense of the Bank. The Bank's contributions to the ESOP will 
be allocated among participants on the basis of their compensation. See 
"Management -- Benefit Plans -- Employee Stock Ownership Plan" for a 
description of this plan.
    

   
    OTHER STOCK BENEFIT PLANS.  The Board of Directors of the Company intends 
to adopt a Stock Option and Incentive Plan ("Stock Option Plan") and a 
Recognition and Retention Plan ("RRP") to become effective upon no earlier 
than six months following the Stock Conversion. It is anticipated that 
certain of the directors and executive officers of the Company and the Bank 
will receive awards under these plans. It is currently anticipated that the 
Stock Option Plan and the RRP will be funded by shares subsequently 
reacquired and held as treasury shares or through the issuance of authorized 
but unissued stock of the Company, representing 10% and 4%, respectively, of 
the shares sold in the Stock Conversion. To the extent the Stock Option Plan 
and RRP are funded from authorized but unissued shares, the funding of such 
plans will dilute existing shareholders by an aggregate of approximately 
12.95%. See "Management -- Benefit Plans" for a description of these plans. ^ 
While stockholder approval is not required, the Stock Option Plan and the RRP 
may be submitted for stockholder approval at an annual or a special meeting 
of stockholders following the Stock Conversion, provided such meeting is held 
at least six months following the Stock Conversion, or alternatively such 
approval may not be sought until after one year following the Stock 
Conversion. If such plans are adopted during the first year following the 
Stock Conversion, they would be subject to certain allocation and other 
requirements of the OTS, which would not apply after one year.
    

    STOCK OPTION PLAN.  Following consummation of the Stock Conversion, the 
Company intends to adopt the Stock Option Plan for the benefit of the 
directors, officers and employees of the Company and the Bank, pursuant to 
which the Company intends to reserve a number of shares of Common Stock equal 
to an aggregate of 10% of the 

                                     8

<PAGE>

   
Common Stock issued in the Stock Conversion (13,200 shares at the maximum of 
the Estimated Valuation Range) for issuance pursuant to stock options and 
stock appreciation rights. Under regulations that would be applicable to the 
Converted Bank following the Conversion, if the Stock Option Plan is 
submitted to and approved by the stockholders of the Company within one year 
after completion of the Stock Conversion, no more than 30% of the shares 
available under the Stock Option Plan could be granted to non-employee 
directors, no more than 5% of the shares available could be granted to 
individual non-employee directors, and no more than 25% of the shares 
available could be granted to an individual officer. Under such 
circumstances, it is expected that each non-employee director will receive an 
option for the same number of shares. In addition, it is currently expected 
that stock options will be granted to Mr. Gordon E. Coleman, the Bank's 
President and Chief Executive Officer and to other officers of the Bank, 
although no determination has been made at this time as to the amount of such 
stock options. The Company currently anticipates that it will not implement 
the Stock Option Plan until after one year following the Stock Conversion, 
although it reserves the right to do so as early as six months following the 
Stock Conversion. See "Management--Benefit Plans--Stock Option and Incentive 
Plan."
    

    RECOGNITION AND RETENTION PLAN.  Following consummation of the Stock 
Conversion, the Company intends to adopt the RRP for the benefit of the 
directors, officers and employees of the Company and the Bank. The RRP is 
expected to purchase a number of shares of Common Stock either from the 
Company or in the open market equal to an aggregate of 4% of the Common Stock 
issued in the Stock Conversion (5,280 shares at the maximum of the Estimated 
Valuation Range). Assuming the Common Stock awarded pursuant to the RRP had a 
value of $10.00 per share, the aggregate value of RRP awards would be $52,800 
at the maximum of the Estimated Valuation Range. Under regulations that would 
be applicable to the Converted Bank following the Conversion, if the RRP is 
submitted to and approved by the stockholders of the Company within one year 
after completion of the Stock Conversion, no more than 30% of the shares 
available under the RRP could be granted to non-employee directors, no more 
than 5% of the shares available could be granted to an individual 
non-employee director, and no more than 25% of the shares available could be 
granted to an individual officer. Under such circumstances each non-employee 
director would receive an award for the same number of shares. It is 
currently expected that awards will be granted to Mr. Coleman and to other 
officers of the Bank, although no determination has been made at this time as 
to the amount of such awards. Awards of Common Stock under the RRP will be at 
no cost to the recipient. The Company currently anticipates that it will not 
implement the RRP until after one year following the Stock Conversion, 
although it reserves the right to do so as early as six months following the 
Stock Conversion. See "Management--Benefit Plans--Recognition and Retention 
Plan."
 
DIVIDENDS

   
    The Company does not intend to initially pay dividends on the Common 
Stock. Additionally, the Company will not undertake any action within a year 
from the completion of the Conversion towards the furtherance of a return of 
capital. The payment of dividends will be subject to determination and 
declaration by the Board of Directors in its discretion, which will take into 
account the Company's consolidated financial condition and results of 
operations, tax considerations, industry standards, economic conditions, 
regulatory restrictions on dividend payments by the Bank to the Company, 
general business practices and other factors. See "Dividends," "Regulation -- 
Regulatory Capital Requirements" and "-- Limitations on Dividends and Other 
Capital Distributions."
    

MARKET FOR COMMON STOCK
 
    The Company has never issued capital stock to the public, and due to the 
relatively small size of the Offerings, it is unlikely that an active and 
liquid trading market will develop or be maintained. The Company has 
requested that Trident Securities, Inc. ("Trident") undertake to match offers 
to buy and sell the Conversion Stock and to list the Common Stock over the 
counter through the National Daily Quotation System "Pink Sheets" published 
by the National Quotation Bureau, Inc., and Trident has agreed to do so. 
However, purchasers of Common Stock should have a long term investment intent 
and recognize that 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. See "Market for Common Stock."

                                     9

<PAGE>
 
PROSPECTUS DELIVERY AND PROCEDURE FOR PURCHASING SHARES
 
    To ensure that each purchaser receives a Prospectus at least 48 hours 
prior to the Expiration Date in accordance with Rule 15c2-8 of the Securities 
Exchange Act of 1934, as amended (the "Exchange Act"), no Prospectus will be 
mailed any later than five days prior to the Expiration Date or 
hand-delivered any later than two days prior to such date. Execution of an 
order form will confirm receipt of the Prospectus in accordance with Rule 
15c2-8. Order forms will only be distributed with a Prospectus. The Bank is 
not obligated to accept for processing orders not submitted on original order 
forms. Order forms unaccompanied by an executed certification form will not 
be accepted. Payment by check, money order, bank draft, cash or debit 
authorization to an existing account at the Bank must accompany the order and 
certification forms. No wire transfers will be accepted. The Bank is 
prohibited from lending funds to any person or entity for the purpose of 
purchasing shares of Common Stock in the Stock Conversion. See "The 
Conversion--Method of Payment for Subscriptions."
 
    In order to ensure that Eligible Account Holders, Supplemental Eligible 
Account Holders and Other Members are properly identified as to their stock 
purchase priorities, depositors as of the Eligibility Record Date, the 
Supplemental Eligibility Record Date or the Voting Record Date must list all 
deposit accounts on the stock order form, giving all names on each account 
and the account numbers. Failure to list all account numbers may result in 
the inability of the Company or the Bank to fill all or part of a 
subscription order. In addition, registration of shares in a name or title 
different from the names or titles listed on the account may adversely affect 
such subscriber's purchase priority. See "The Conversion-- Method of Payment 
for Subscriptions."
 
RISK FACTORS
 
    See "Risk Factors" for information regarding recent losses, the adequacy 
of the Bank's allowance for loan losses, growth of the Bank's consumer and 
commercial lending operations, reliance on out of market deposits, increased 
credit risks associated with national bank loan products, the potential delay 
in completion or denial of the Bank Conversion, the Bank's reduced return on 
equity after the Stock Conversion, interest rate risk exposure, potential 
discouragement of takeover attempts resulting from takeover defensive 
provisions, potential operational restrictions associated with regulatory 
oversight, competition, potential increased costs of Conversion resulting 
from a delayed offering, the Bank's ESOP compensation expense, absence of 
active market for the common stock, absence of refund of offering 
subscriptions on amendment to the Plan, and the possible adverse income tax 
consequences of the distribution of subscription rights.

                                      10



<PAGE>

                 SELECTED FINANCIAL INFORMATION AND OTHER DATA

    Set forth below are selected financial and other data of the Bank at and 
for the years indicated. The selected financial and other data does not 
purport to be complete and is qualified in its entirety by reference to the 
detailed information and Financial Statements and Notes thereto presented 
elsewhere in this Prospectus.

<TABLE>
<CAPTION>
                                                                                      AT MARCH 31,
                                                                  -----------------------------------------------------

                                                                    1997       1996       1995       1994       1993
                                                                  ---------  ---------  ---------  ---------  ---------
                                                                                     (IN THOUSANDS)
<S>                                                               <C>        <C>        <C>        <C>        <C>

Selected Financial Condition Data:

Total assets....................................................  $  11,326  $   7,606  $   7,628  $   8,212  $   8,200
Cash and cash equivalents.......................................        709      1,351        881      1,495      1,413
Loans receivable, net...........................................      9,392      5,528      6,267      6,248      6,178
Trading account securities (1)..................................         69         --         --         --         --
Mortgage-backed securities:
  Held to maturity..............................................        257        340        206        255        319
Investment securities:
  Held to maturity..............................................        200         --         --         --         --
  Available for sale............................................        398        241        134          2         79
FHLB stock......................................................         59         64         64         64         61
Deposits........................................................     10,237      6,465      6,518      7,228      7,252
Advances by borrowers for taxes and insurance...................        107         95        155        148        127
Retained earnings--substantially restricted.....................        956        411        401        389        379
Retained earnings--unrestricted.................................         --        582        506        435        431
</TABLE>

- ------------------------
(1) Consists solely of Freddie Mac stock which was sold subsequent to March 
    31, 1997.


<TABLE>
<CAPTION>
                                                                                            YEARS ENDED MARCH 31,
                                                                            -----------------------------------------------------
                                                                              1997       1996       1995       1994       1993
                                                                            ---------  ---------  ---------  ---------  ---------
                                                                                              (IN THOUSANDS)
<S>                                                                         <C>        <C>        <C>        <C>        <C>

Selected Operations Data:

Total interest income.....................................................  $     688  $     622  $     565  $     560  $     624
Total interest expense....................................................       (326)      (270)      (225)      (267)      (352)
                                                                            ---------  ---------  ---------  ---------  ---------
  Net interest income.....................................................        362        352        340        293        272
Provision for loan losses.................................................        (78)       --          --         --         --
                                                                            ---------  ---------  ---------  ---------  ---------
Net interest income after provision for loan losses.......................        284        352        340        293        272
Fees and service charges..................................................         29         10         14         19         15
Other non-interest income.................................................         67         --         --         --         --
                                                                            ---------  ---------  ---------  ---------  ---------
Total non-interest income.................................................         96         10         14         19         15
Total non-interest expense................................................       (434)      (239)      (242)      (294)      (263)
                                                                            ---------  ---------  ---------  ---------  ---------
Income (loss) before taxes................................................        (54)       123        112         18         24
Income tax (provision) benefit............................................         18        (38)       (29)        (4)        (7)
                                                                            ---------  ---------  ---------  ---------  ---------
Net income (loss).........................................................  $     (36) $      85  $      83  $      14  $      17
                                                                            ---------  ---------  ---------  ---------  ---------
                                                                            ---------  ---------  ---------  ---------  ---------
</TABLE>


                                       11


<PAGE>

<TABLE>
<CAPTION>
                                                                                   YEARS ENDED MARCH 31,
                                                                   -----------------------------------------------------
                                                                     1997       1996       1995       1994       1993
                                                                   ---------  ---------  ---------  ---------  ---------
<S>                                                                <C>        <C>        <C>        <C>        <C>

Selected Operations Data:

Performance Ratios:
Return on assets (ratio of net income to average total assets)...      (0.41)%     1.08)%     1.07%      0.17%      0.20%
Return on retained earnings (ratio of net income to average
  equity)........................................................      (3.67)%     8.83%      9.55%      1.68%      2.07%
Interest rate spread information:
  Average during period..........................................       3.77%      4.13%      4.16%      3.29%      2.94%
  End of period..................................................       3.34%      4.25%      4.18%      3.36%      3.04%

Net interest margin (1)..........................................       4.23%      4.59%      4.52%      3.65%      3.42%
Ratio of operating expense to average total assets...............       4.89%      3.04%      3.11%      3.53%      3.19%
Ratio of average interest-earning assets to average
  interest-bearing liabilities...................................     111.97%    114.46%    112.28%    110.84%    110.65%

Asset Quality Ratios:
  Non-performing assets to total assets at end of period.........       0.41%      0.00%      0.00%      0.00%      0.00%
Allowance for loan losses to non-performing loans................     235.32%      0.00%      0.00%      0.00%      0.00%
Allowance for loan losses to loans receivable, net...............       1.17%      0.58%      0.51%      0.51%      0.49%

Capital Ratios:
  Net worth to total assets at end of period.....................       8.43%     13.56%     12.31%     10.03%      9.88%
  Average net worthto average assets.............................      11.06%     12.27%     11.17%      9.94%      9.69%

Other Data:
  Number of full-service offices...................................        1          1          1          1          1
</TABLE>

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


                                       12


<PAGE>

   
                             RECENT FINANCIAL DATA

    Set forth below are selected financial and other data of the Bank at and 
for the periods indicated. Information at June 30, 1997 and for the three 
months ended June 30, 1997 and 1996 is unaudited. In the opinion of 
management of the Bank, all adjustments, consisting only of normal recurring 
adjustments necessary for a fair statement of results for or as of the 
periods indicated, have been included. The results of operations and other 
data for the three month period ended June 30, 1997 are not necessarily 
indicative of the results of operations for the full fiscal year. The 
selected financial and other data does not purport to be complete and is 
qualified in its entirety by reference to the detailed information and 
Financial Statements and Notes thereto presented elsewhere in this Prospectus.
    


   
                                                        AT          AT
                                                     JUNE 30,    MARCH 31,
                                                       1997        1997
                                                     ---------  -----------
                                                         (IN THOUSANDS)

Selected Financial Condition Data:
Total assets....................................... $  14,489   $  11,326
Cash and cash equivalents..........................       366         709
Loans receivable, net..............................    12,624       9,392
Trading account securities (1)                             --          69
Mortgage-backed securities:
  Held to maturity.................................        106         257
Investment securities:
  Held to maturity.................................        200         200
  Available for sale...............................        601         398
FHLB stock.........................................         72          59
Deposits...........................................     13,198      10,237
Advances by borrowers for taxes and insurance......        179         107
Retained earnings-substantially restricted.........        956         956
    


   
                                                         THREE MONTHS ENDED
                                                              JUNE 30,
                                                         --------------------
                                                           1997       1996
                                                         ---------  ---------

Selected Operations Data:
Total interest income...........................          $ 247        $152
Total interest expense..........................           (140)        (67)
  Net interest income...........................            107          85
Provision for loan losses.......................             --          --
Net interest income after provision for
   loan losses..................................            107          85
Fees and service charges........................             15           5
Other non-interest income.......................             14          --
Total non-interest income.......................             29           5
Total non-interest expense......................           (136)        (66)
Income (loss) before taxes......................             --          24
Income tax (provision) benefit..................             --          (9)
Net income (loss)...............................          $  --        $ 15
    


                                       13


<PAGE>


   
                                               AT OR FOR THE THREE MONTHS
                                                       ENDED JUNE 30,
                                               --------------------------
                                                 1997             1996
                                               --------         ---------

Selected Operations Data:

Performance Ratios:
  Return on assets (ratio of net income
    to average total assets) (2)...........       0.00%             0.79%
  Return on retained earnings (ratio of
    net income to average equity) (2)......      (0.02)%            5.99%
Interest rate spread information (2):
  Average during period....................       3.00%             4.00%
  End of period............................       2.92%             4.00%

Net interest margin (1)(2).................       3.24%             4.56%
Ratio of operating expense to average
  total assets (2).........................       3.91%             3.42%
Ratio of average interest-earning asset
  to average interest-bearing liabilities..     105.66%           115.34%

Asset Quality Ratios:
  Non-performing assets to total assets
    at end of period.......................       0.50%               --
Allowance for loan losses to
  non-performing loans.....................     152.23%               --
Allowance for loan losses to loans
  receivable, net..........................       0.87%             0.58%

Capital Ratios:
  Net worth to total assets at end of
    period.................................       6.61%            13.11%
  Average net worth to average assets......       6.90%            13.14%

Other Data:
  Number of full-service offices...........          1                 1
    

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

   
FINANCIAL CONDITION

    The Bank's total assets increased by $3.2 million, or 27.9%, to $14.5 
million at June 30, 1997 from $11.3 million at March 31, 1997. The overall 
increase in total assets was composed of a $3.2 million increase in loans 
receivable, net, to $12.6 million at June 30, 1997 from $9.4 million at March 
31, 1997, as well as an increase in investment securities available for sale 
to $601,000 from $398,000. The increases were funded by increased deposits, 
which increased by $3.0 million to $13.2 million at June 30, 1997 from $10.2 
million at March 31, 1997. The increase in deposits is primarily attributable 
to deposits obtained through an on-line service. See "Business--Source
    

                                       14


<PAGE>

   
of Funds--Deposits." Other than the increases mentioned above, the 
composition of assets did not change significantly for the three months ended 
June 30, 1997.

RESULTS OF OPERATIONS

    GENERAL.  The Bank had no income or loss for the three months ended June 
30, 1997, compared to net income of $15,000 for the same period in 1996. The 
decline in net income was primarily due to an increase in non-interest 
expense to $36,000 from $66,000, which was partially offset by an increase in 
net income to $107,000 from $85,000.

    INTEREST INCOME.  Interest income increased $95,000, or 62.5%, for the 
three months ended June 30, 1997 compared to the same period in 1996, 
primarily due to increased levels of loans receivable and investment 
securities.

    INTEREST EXPENSE.  Interest expense increased by $73,000 or 109%, for the 
three months ended June 30, 1997 compared to the same period in 1996, 
primarily due to the increase in deposits, which were $13.2 million and $6.5 
million at June 30, 1997 and 1996, respectively.

    NET INTEREST INCOME.  Net interest income increased by $43,000 to 
$348,000 for the three months ended June 30, 1997, from $305,000 for the 
three months ended June 30, 1996. The increase was due to a slightly higher 
interest rate spread, which improved to 2.33% for the three months ended June 
30, 1997 from 2.30% for the three months ended June 30, 1996, and an increase 
in the average balances of total loans and securities.

    PROVISION FOR LOAN LOSSES.  The Bank made no provision for loan losses 
for the three month periods ended June 30, 1997 and 1996. The Bank's ratio of 
the allowance for loan losses to total non-performing loans was 152.23% at 
June 30, 1997.

    NONINTEREST INCOME.  Noninterest income increased by $24,000 to $29,000 
for the three month period ended June 30, 1997, compared to $5,000 for the 
three months ended June 30, 1996. The increase was a result of the Bank 
having $10,000 in fees and service charges and $14,000 in other noninterest 
income.

    NONINTEREST EXPENSE.  Noninterest expense, consisting primarily of 
employee compensation expense, and equipment expenses, federal deposit 
insurance premiums, data processing, advertising and promotion, and other 
miscellaneous items, increased by $70,000 to $136,000 for the three month 
period ended June 30, 1997 compared to $66,000 for the three month period 
ended June 30, 1996. The increase was primarily attributable to increased 
staffing at the Bank and upgrading the Bank's facilities and computer 
software.

    INCOME TAXES.  The Bank did not have any income tax expense for the three 
month period ended June 30, 1997 compared to $9,000 for the three month 
period ended June 30, 1997, as a result of the decline in income before 
income taxes.
    

                                  RISK FACTORS

    THE FOLLOWING FACTORS, IN ADDITION TO THOSE DISCUSSED ELSEWHERE IN THIS 
PROSPECTUS, SHOULD BE CONSIDERED BY INVESTORS BEFORE DECIDING WHETHER TO 
PURCHASE THE COMMON STOCK OFFERED IN THE STOCK CONVERSION.

RECENT LOSS

    For the year ended March 31, 1997, the Bank incurred a loss of $36,000. 
During fiscal 1997, the Bank decided to implement a strategy to increase its 
asset size by commencing the origination of commercial real estate and 
commercial business loans, and increasing its consumer loan portfolio. The 
Bank is funding this loan growth through deposits. Consequently, during 
fiscal 1997, as the Bank sought to attract deposits to fund asset growth by 
offering above average market rates for certificates of deposits with terms 
of two to five years. In light of the Bank's decision


                                       15
<PAGE>

to originate more commercial real estate, commercial business and consumer 
loans, management deemed it prudent to establish a $78,000 provision for loan 
losses. No provision for loan losses was established in fiscal 1996. 
Noninterest expense during fiscal 1997 also increased significantly as the 
Bank incurred costs associated with increased loan origination activity (such 
as increased appraisal costs), as well as increasing the size of its staff 
from four to six persons, which included the retention of an experienced 
consumer loan officer. The Bank believes these changes are necessary in order 
to enhance the Bank's long-term profitability. Consequently, noninterest 
expense increased to $434,000 for the year ended March 31, 1997 from $239,000 
for the year ended March 31, 1996. Finally, the Bank incurred a one time 
expense of $43,000 in connection with the Savings Association Insurance Fund 
("SAIF") recapitalization.

    Implementation of the Bank's strategy may take a period of time to 
complete and may require the expenditure of additional funds to provide the 
resources necessary to originate a significant number of commercial real 
estate, commercial business and consumer loans. The success of this strategy 
will depend in part on the level of interest rates, market conditions and 
other factors beyond the Bank's control.

RISKS ASSOCIATED WITH INCREASED CONSUMER AND COMMERCIAL LENDING

    Over the past year the Bank has diversified its loan portfolio by 
originating a significant amount of loans secured by collateral other than 
one-to four-family real estate. In particular, over the past year the Bank 
has emphasized the origination of consumer loans. At March 31, 1997, $1.8 
million, or 19.0% of the Bank's total loan portfolio consisted of consumer 
loans, an increase of $1.6 million from the $248,000, or 4.5% of total loans 
which comprised consumer loans at March 31, 1996. At March 31, 1997, consumer 
loans secured by automobiles comprised approximately $1.5 million, or 16.3% 
of total loans. Management has determined that the Bank should continue to 
emphasize the origination of consumer loans. Consequently, the Bank has 
established a number of correspondent relationships with automobile 
dealerships in the Bank's market area under which the Bank extends credit to 
purchasers of new and used automobiles. See, "Business--Lending 
Activities--Consumer and Other Lending." Although consumer loans have higher 
yields than loans secured by one-to four-family properties, such loans are 
more sensitive to economic conditions, are more difficult to monitor and have 
greater credit risk than residential loans. Further, such loans may be 
unsecured or secured by rapidly depreciating assets. In such cases, any 
repossessed collateral for a defaulted consumer loan may not provide adequate 
sources of repayment for the outstanding loan balances. Consumer loan 
collections are dependent upon the borrower's financial stability and thus 
are more likely to be affected by adverse personal circumstances. Finally, 
the application of various federal and state laws, including bankruptcy and 
insolvency laws may limit the amount that may be recovered on such loans. At 
March 31, 1997, the Bank had not experienced any material delinquencies or 
losses on its consumer loan portfolio.

    In addition, management has determined to also emphasize the origination 
of commercial real estate and commercial business loans. At March 31, 1997, 
the Bank's total loan portfolio included $392,000 in commercial real estate 
loans which comprised 4.1% of the Bank's total loan portfolio, and $195,000 
in commercial business loans which comprised 2.0% of total loans. At March 
31, 1996 the Bank did not have any commercial real estate or commercial 
business loans in its loan portfolio. Commercial real estate loans and 
commercial business loans provide the Bank with the ability to obtain 
interest income at rates higher than those available from one-to four-family 
loans. At March 31, 1997, the Bank had not experienced any material 
delinquencies or losses on its commercial real estate or commercial business 
loan portfolios.

    Loans secured by commercial real estate are more difficult to monitor and 
evaluate than loans secured by one-to four-family properties, and therefore 
involve a greater degree of risk than one-to four-family loans. Because 
payments on loans secured by commercial real estate are often dependent on 
the successful operation or management of the property securing the loan, the 
repayment of such loans may be subject to adverse conditions in the real 
estate market or economy. If the cash flow from the property is reduced, the 
borrower's ability to repay the loan may be impaired. Similarly, commercial 
business loans involve higher risks of default than loans secured by one-to 
four-family properties since their repayment is dependent on the successful 
operation of the borrower's business. In


                                       16

<PAGE>

addition, commercial business loans also involve higher risks of default 
since their repayment is dependent on the successful operation of the 
borrower's business.

ADEQUACY OF ALLOWANCE FOR LOAN LOSSES

    At March 31, 1997, the Bank's allowance for loan losses was $110,000, or 
1.2% of loans receivable, net, as compared to $32,000, or .06% of loans 
receivable, net, at March 31, 1996. The increase was due to a number of 
factors, including an increase in the size of the Bank's loan portfolio, and 
the changing composition of the Bank's loan portfolio, which includes higher 
levels of non-mortgage loans such as consumer loans and commercial business 
loans, which are generally considered to present increased credit risk to the 
Bank when compared with one-to four-family loans, as well as higher levels of 
commercial real estate loans which are dependent on the successful operation 
of the property securing the loan, and higher levels of loans with adjustable 
interest rates, which present an increased risk of default in a rising 
interest rate environment. Because future events affecting borrowers and loan 
collateral cannot be predicted with any degree of certainty, there can be no 
assurance that the Bank's allowance for loan losses will be adequate to 
absorb all future loan losses. See "Management's Discussion and Analysis of 
Financial Condition and Results of Operations," "Business--Lending 
Activities," and "--Asset Quality."

INCREASED RELIANCE ON OUT OF MARKET DEPOSITS

   
    In order to fund loan growth, the Bank has aggressively sought to 
increase its level of deposits, primarily through the growth of certificates 
of deposit with maturities of two to five years. In fiscal 1997, the Bank 
began participating in an on-line service pursuant to which it advertises its 
certificates of deposit rates nationwide. During the year ended March 31, 
1997, the Bank obtained certificates of deposits totalling $2.6 million 
through this service which represented 25.5% of total deposits at March 31, 
1997. Virtually all of the certificates of deposits obtained from the on-line 
service are from depositors who do not reside in the Bank's market area and 
with whom the Bank has no other banking relationship. Certificates of deposit 
obtained through the on-line service are a more volatile source of funds than 
passbook or transaction accounts, or than certificates of deposit accounts 
opened by depositors in the Bank's market area and who may have other 
business relationships with the Bank. The Bank exceeded all applicable 
liquidity requirements at March 31, 1997 and can expect to continue to do so 
following the Conversion. However, if interest rates increase the Bank may 
experience a decrease in deposits which would adversely affect the Bank's 
liquidity.
    

RELIANCE ON LOCAL ECONOMY

    The Bank originates loans in its market area. Thus, the ability of 
borrowers to repay their loans is substantially dependent on the strength of 
the local economy. The local economy consists primarily of agricultural 
industry, small farms and food processors. There can be no assurance that 
future employment practices of major employers or a downturn in the local 
economy will not have an adverse effect on the financial condition or results 
of operation of the Bank.

INCREASED CREDIT RISKS ASSOCIATED WITH COMMERCIAL LOAN PRODUCTS

    Over time, management anticipates broadening its range of banking 
products and services consistent with a national bank and commercial bank 
charter, and it will continue to diversify its loan portfolio. 
Diversification of the Bank's loan portfolio may also alter the risk profile 
of the Bank, since certain loans that may be made by national or commercial 
banks, such as commercial and consumer loans, generally carry more credit 
risk than residential one- to four-family mortgage loans. See 
"Business--Lending Activities."

                                       17

<PAGE>

   
DEPENDENCE ON KEY PERSONNEL

    The Bank depends to a considerable degree on its President and Chief 
Executive Officer, Gordon E. Coleman. The loss of Mr. Coleman as President 
and Chief Executive Officer would adversely affect the Bank. However, the 
Bank has not obtained, and does not expect to maintain "Key Man" life 
insurance policies for Mr. Coleman.
    

POTENTIAL DELAY IN COMPLETION OR DENIAL OF BANK CONVERSION

   
    The Bank Conversion is subject to the approval of the OCC (in the case of 
a national bank) or the Department (in the case of a New York-chartered 
commercial bank). The OCC or Department may deny such approval or impose 
burdensome conditions on such approval. Under such circumstances, the Bank's 
Board of Directors may choose not to proceed with the Bank Conversion. Unless 
and until the Bank becomes a national bank or a state-chartered commercial 
bank, the Company will operate as a savings and loan holding company and the 
Converted Bank as a federal stock savings bank. If the Board of Directors 
elects not to proceed with the Bank Conversion or to proceed with the Bank 
Conversion notwithstanding the imposition of conditions imposed by federal or 
state regulators, and subscribers for Common Stock in the Offerings will not 
be resolicited unless required by regulatory authority. ^ In the event the 
Bank does not complete the Bank Conversion, management will have to 
reconsider its plans to emphasize non-residential lending in order to 
maintain the Bank's status as a qualified thrift lender. See 
"Regulation--Qualified Thrift Lender Test" and "The Conversion--General."
    

REDUCED RETURN ON EQUITY AFTER STOCK CONVERSION

    Return on equity (net income for a given period divided by average equity 
during that period) is a ratio used by many investors to compare the 
performance of a particular financial institution to its peers. The Bank's 
return on equity for the year ended March 31, 1997 was, and the Company's 
post-Stock Conversion return on equity will be, less than the average return 
on equity for publicly traded thrift institutions and their holding 
companies. See "Selected Financial Information and Other Data" for numerical 
information regarding the Bank's historical return on equity and 
"Capitalization" for a discussion of the Company's estimated pro forma 
consolidated capitalization as a result of the Conversion. In addition, the 
expenses associated with the ESOP and the RRP (see "Pro Forma Data"), along 
with other post-Stock Conversion expenses, are expected to contribute 
initially to reduced earnings levels. The Bank intends to deploy the net 
proceeds of the Offerings to increase earnings per share and book value per 
share, with the goal of achieving a return on equity comparable to the 
average for publicly traded thrift institutions and their holding companies. 
In the short-term, the Bank will have difficulty in improving its interest 
rate spread and thus the return on equity to stockholders. Consequently, for 
the foreseeable future, investors should not expect a return on equity that 
will meet or exceed the average return on equity for publicly traded thrift 
institutions, and no assurances can be given that this goal can be attained.

INTEREST RATE RISK EXPOSURE

    The Bank's profitability is dependent to a large extent upon its net 
interest income, which is the difference between its interest income on 
interest-earning assets, such as loans and investments, and its interest 
expense on interest-bearing liabilities, such as deposits and borrowings. 
Changes in the level of interest rates also affect the amount of loans 
originated by the Bank and, thus, the amount of loan and commitment fees, as 
well as the market value of the Bank's interest-earning assets. Moreover, 
increases in interest rates also can result in disintermediation, which is 
the flow of funds away from savings institutions into direct investments, 
such as corporate securities and other investment vehicles, which, because of 
the absence of federal insurance premiums, may yield higher rates of return 
than those paid by savings institutions.

    In addition, changes in interest rates also can affect the market value 
of the Bank's interest-earning assets, which are comprised of fixed- and 
adjustable-rate instruments with various terms to maturity. Generally, the 
value

                                       18

<PAGE>

of fixed-rate, longer-term instruments fluctuates inversely with changes in 
interest rates. See "Business -- Lending Activities -- One- to Four-Family 
Mortgage Loans." Increases in interest rates also can affect the type 
(fixed-rate or adjustable-rate) and amount of loans originated by the Bank 
and the average life of loans and securities, which can adversely impact the 
yields earned on the Bank's loan and securities portfolio. See "Management's 
Discussion and Analysis of Financial Condition and Results of 
Operations--Asset/Liability Management."

    The Bank has sought to increase its deposits by attracting certificates 
of deposits with terms ranging from two to five years. Such certificates of 
deposit are costlier than passbook and transaction accounts and in a 
declining interest rate environment may adversely affect the Bank's net 
interest rate spread. The Bank is attempting to increase its interest income 
through the origination of consumer, commercial real estate and commercial 
business loans, which typically provide higher rates of interest than one-to 
four-family loans. If the Bank is unable to originate higher yielding 
consumer, commercial real estate or commercial business loans, or if interest 
rates decline, the Bank's interest rate spread could deteriorate.

    The OTS utilizes a net portfolio value methodology to measure the 
interest rate risk exposure of savings associations. Effective March 31, 
1995, for purposes of calculating risk-based capital, institutions with more 
than normal interest rate risk, as defined by OTS regulations, are required 
to make a deduction from capital equal to 50% of their interest rate risk 
exposure multiplied by the present value of their assets. Based upon this 
methodology, at March 31, 1997, the Bank's interest rate risk exposure to a 
200 basis point increase in interest rates was considered "normal" under this 
regulation. Furthermore, since the Bank has total assets of less than $300 
million and risk-based capital in excess of 12%, the Bank is exempt from this 
rule unless otherwise notified by the OTS. See "Management's Discussion and 
Analysis of Financial Condition and Results of Operations -- Asset/Liability 
Management."

ANTI-TAKEOVER DEFENSES

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

    REGULATORY AND STATUTORY PROVISIONS.  Federal regulations prohibit, for a 
period of three years following the completion of the Conversion, any person 
from offering to acquire or acquiring the beneficial ownership of more than 
10% of the stock of a converted savings institution or its holding company 
without prior federal regulatory approval. Federal law also requires federal 
regulatory approval prior to the acquisition of "control" (as defined in 
federal

                                       19
<PAGE>


regulations) of an insured institution, including a holding company thereof. 
See "Restrictions on Acquisitions of Stock and Related Takeover Defensive 
Provisions."

    BENEFIT PLANS; VOTING CONTROL OF DIRECTORS AND OFFICERS AND POSSIBLE 
DILUTIVE EFFECTS. The proposed Stock Option Plan and the proposed RRP also 
contain provisions that could have the effect of discouraging takeover 
attempts of the Company.

    If the Company issues additional shares pursuant to the proposed Stock 
Option Plan and RRP (as opposed to funding such plans with shares 
subsequently reacquired and held as treasury shares) the percentage of 
ownership of the Company of those persons purchasing Common Stock in the 
Stock Conversion will be diluted. Assuming exercise of all options available 
under the Stock Option Plan, the interest of stockholders will be diluted by 
approximately 9.1%. The award of all shares available under the RRP will 
dilute the interests of stockholders by approximately 3.9%. See "Pro Forma 
Data," "Management -- Benefit Plans -- Stock Option and Incentive Plan," and 
"--Recognition and Retention Plan" and "Restrictions on Acquisitions of Stock 
and Related Takeover Defensive Provisions." For financial accounting 
purposes, certain incentive grants under the proposed RRP will result in the 
recording of compensation expense over the period of vesting. See "Pro Forma 
Data."

   

    The directors and executive officers of the Bank are anticipated to 
purchase an aggregate of approximately ^ $125,000 or approximately 9.5% of 
the shares offered in the Stock Conversion at the maximum of the Estimate 
Valuation Range, or 8.2% at 15% above the maximum of the Estimated Valuation 
Range, or 12.8% of the shares offered in the Stock Conversion at the minimum 
of the Estimated Valuation Range. Directors and executive officers will also 
receive awards under the proposed Stock Option Plan and the proposed RRP. 
Assuming the purchase of $125,000 of Common Stock in the Stock Conversion by 
directors and executive officers in the aggregate (7 persons), the full 
vesting of the restricted stock to be awarded under the proposed RRP and the 
exercise of all options to be awarded under the proposed Stock Option Plan in 
connection with the Stock Conversion, approval of the Stock Option Plan and 
the RRP by the stockholders, and the acquisition by the Company of shares to 
fund such plans in open-market purchases, the shares owned by the directors 
and executive officers in the aggregate would amount from approximately 21.2% 
(at 15% above the maximum of the Estimated Valuation Range) to 25.8% (at the 
minimum of the Estimated Valuation Range) of the outstanding shares. In 
addition, the ESOP is expected to purchase 8% of the shares sold in the Stock 
Conversion. This stock ownership, if voted as a block, could defeat takeover 
attempts favored by other stockholders. See "Management -- Benefit Plans -- 
Employee Stock Ownership Plan."
    

POTENTIAL OPERATIONAL RESTRICTIONS ASSOCIATED WITH REGULATORY OVERSIGHT

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


                                       20


<PAGE>


COMPETITION

    The Bank experiences strong competition in its local market area in both 
originating loans and attracting deposits. This competition arises, with 
respect to originating loans, from mortgage bankers and to a lesser extent 
from commercial banks, savings institutions and credit unions, and with 
respect to attracting deposits, from securities firms and mutual funds and 
from other financial institutions in its market area. See "Business--Market 
Area and Competition" and -- Lending Activities."

POTENTIAL INCREASED COSTS OF CONVERSION RESULTING FROM DELAYED OFFERING


   
    The Subscription Offering will expire at Noon, local time on September 
16, 1997 unless extended by the Bank and the Company. If the Offerings are 
extended beyond October 31, 1997, all subscribers will have the right to 
modify or rescind their subscriptions and to have their subscription funds 
returned with interest. There can be no assurance that the Offerings will not 
be extended as set forth above.
    

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

ESOP COMPENSATION EXPENSE

    In November 1993, the American Institute of Certified Public Accountants 
("AICPA") Accounting Standards Executive Committee issued Statement of 
Position 93-6, Employers' Accounting for Employee Stock Ownership Plans ("SOP 
93-6"). SOP 93-6 requires an employer to record compensation expense in an 
amount equal to the fair value of shares committed to be released to 
employees from an employee stock ownership plan. Assuming shares of Common 
Stock appreciate in value over time, the adoption of SOP 93-6 will increase 
compensation expense relating to the ESOP to be established in connection 
with the Stock Conversion as compared with prior guidance which required the 
recognition of compensation expense based on the cost of shares acquired by 
the ESOP. It is impossible to determine at this time the extent of such 
impact on future net income. See "Management's Discussion and Analysis of 
Financial Condition and Results of Operations -- Recent Accounting 
Developments."

ABSENCE OF ACTIVE MARKET FOR THE COMMON STOCK

    The Company has never issued capital stock to the public, and due to the 
relatively small size of the Offerings, it is unlikely that an active and 
liquid trading market will develop or be maintained. The Company has 
requested that Trident Securities, Inc. ("Trident") undertake to match offers 
to buy and sell the Conversion Stock and to list the Common Stock over the 
counter through the National Daily Quotation System "Pink Sheets" published 
by the National Quotation Bureau, Inc., and Trident has agreed to do so. 
However, purchasers of Common Stock should have a long term investment intent 
and recognize that 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. See "Market for Common Stock."


                                       21


<PAGE>


ABSENCE OF REFUND OF OFFERING SUBSCRIPTIONS ON AMENDMENT TO PLAN OF CONVERSION

    The Plan provides that, if deemed necessary or desirable by the Boards of 
Directors of the Bank and the Company, the Plan may be substantively amended 
(including an amendment to eliminate the formation of the holding company as 
part of the Conversion) by a two-thirds vote of the respective Boards of 
Directors of the Bank and the Company, as a result of comments from 
regulatory authorities or otherwise, at any time with the concurrence of the 
OTS. Moreover, if the Plan is amended, subscriptions which have been received 
prior to such amendment will not be refunded unless otherwise required by the 
OTS. If the Plan is amended in a manner that is deemed to be material to the 
subscribers by the Company, the Bank and the OTS, such subscriptions will be 
resolicited. No such amendments are currently contemplated, although the Bank 
reserves the right to increase or decrease purchase limitations. See "The 
Conversion -- Approval, Interpretation, Amendment and Termination."

POSSIBLE ADVERSE INCOME TAX CONSEQUENCES OF THE DISTRIBUTION OF SUBSCRIPTION 
RIGHTS

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

                            LANDMARK COMMUNITY BANK

    The Bank is a federally chartered mutual savings bank headquartered in 
Canajoharie, New York. Landmark Community was chartered in 1925 as a New York 
savings and loan association under the name Canajoharie Building Savings and 
Loan Association. In 1997, the Bank converted to a federal mutual savings 
bank charter and changed its name to Landmark Community Bank. Its deposits 
are insured up to the maximum allowable amount by the SAIF of the FDIC. 
Through its office it serves communities located in Canajoharie, New York. At 
March 31, 1997, the Bank has total assets of $11.3 million, deposits of $10.2 
million and retained earnings of $956,000.

    The Bank has been, and intends to continue to be, a community-oriented 
financial institution offering selected financial services to meet the needs 
of the communities it serves. The Bank attracts deposits from the general 
public and historically has used such deposits, together with other funds, to 
originate one- to four-family residential mortgage loans, and in recent 
periods to originate commercial real estate loans, commercial business loans 
and consumer loans consisting primarily of personal loans secured by 
automobiles. At March 31, 1997, the Bank's total loan portfolio was $9.6 
million, of which $7.2 million, or 74.9% were one- to four-family residential 
mortgage loans, $392,000, or 4.1% were commercial real estate loans, $1.8 
million, or 19.0% were consumer loans, and $195,000, or 2.0% were commercial 
business loans.

    During the year ended March 31, 1997, the Bank originated $3.8 million of 
fixed-rate and $1.8 million of adjustable rate loans, all of which were 
retained in the Bank's portfolio. See "Business -- Lending Activities."

    The Bank's executive office is located at 26 Church Street, Canajoharie, 
New York 13117-1117. Its telephone number at that address is (518) 673-2012.


                                       22


<PAGE>

                            LANDMARK FINANCIAL CORP.
 
    Landmark Financial Corp. was organized in June 1997 for the purpose of
serving as a holding company for the Converted Bank upon its conversion from
mutual to stock form, and of the Bank following the Bank Conversion. Prior to
the Conversion, the Company has not engaged and will not engage in any material
operations. Upon consummation of the Stock Conversion, the Company will have no
significant assets other than the outstanding capital stock of the Converted
Bank, up to 20% of the net proceeds from the Stock Conversion (less the amount
to fund the ESOP and a note evidencing its loan to the Bank's ESOP. Upon
consummation of the Stock Conversion, the Company's principal business will be
overseeing and directing the business of the Bank and investing the net Stock
Conversion proceeds retained by it. In connection with the Bank Conversion, the
Company will register with the Board of Governors of the FRB as a bank holding
company under the BHCA.
 
    The Company has received approval from the OTS to acquire control of the
Converted Bank, subject to satisfaction of certain conditions. The Company
intends to apply to the FRB for approval to retain control of the Bank following
the Bank Conversion. See "Risk Factors--Potential Delay in Completion or Denial
of Bank Conversion."
 
    The holding company structure will permit the Company to expand the 
financial services currently offered through the Bank, although there are no 
definitive plans or arrangements for such expansion at present. The holding 
company structure will also provide the Bank with enhanced operational 
flexibility and provide the ability to diversify its business opportunities 
through acquiring or merging with other financial institutions, thereby 
enhancing its financial resources in order to compete more effectively with 
other financial service organizations. At the present time, however, the 
Company does not have any plans, arrangements, agreements or understandings 
with respect to any such acquisitions or mergers. After the Stock Conversion, 
the Company will be classified as a unitary savings and loan holding company 
and will be subject to regulation by the OTS. After the Bank Conversion, the 
Company will be classified as a bank holding company and will be subject to 
regulation by the FRB.
 
    The initial activities of the Company are anticipated to be funded by such
retained proceeds and the income thereon and dividends, if any, from the Bank.
See "Dividends," "Use of Proceeds," "Regulation -- Holding Company Regulation"
and "-- Federal and State Taxation." Thereafter, activities of the Company may
also be funded through sales of additional securities, through borrowings and
through income generated by other activities of the Company. At this time, there
are no plans regarding any other activities.
 
    THE DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY AND THE BANK BELIEVE
THAT IT IS IN THE BEST INTERESTS OF THE BANK, THE COMPANY AND THE COMPANY'S
SHAREHOLDERS FOR THE COMPANY AND THE SAVINGS BANK TO REMAIN INDEPENDENT, WITH
THE OBJECTIVE OF LONG-TERM ENHANCEMENT OF SHAREHOLDER VALUE. ACCORDINGLY, AN
INVESTMENT IN THE COMMON STOCK OF THE COMPANY MAY NOT BE SUITABLE FOR INVESTORS
WHO ARE SEEKING SHORT-TERM RETURNS THROUGH A SALE OF THE INSTITUTION.
 
    The executive office of the Company is located at 26 Church Street,
Canajoharie, New York 13317-1117. Its telephone number at that address is (518)
673-2012.
 
                                   23

<PAGE>

                                 CAPITALIZATION
 
    The table below sets forth the capitalization, including deposits and 
borrowings, of the Bank as of March 31, 1997 and the pro forma capitalization 
of the Company at the minimum, the midpoint, maximum and 15% above the 
maximum of the Estimated Valuation Range, after giving effect to the Stock 
Conversion and based on other assumptions set forth in the table and under 
the caption "Pro Forma Data." 

<TABLE>
<CAPTION>
                                                                                 Pro Forma Capitalization of
                                                                                  Company Based Upon Sale of
                                                                      --------------------------------------------------
<S>                                                  <C>              <C>          <C>          <C>          <C>
                                                     Capitalization     98,000       115,000      132,000      152,000
                                                           of           Shares       Shares       Shares       Shares
                                                         Bank at       at $10.00    at $10.00    at $10.00    at $10.00
                                                     March 31, 1997    Per Share    Per Share    Per Share    Per Share
                                                     ---------------  -----------  -----------  -----------  -----------
 
<CAPTION>
                                                                                        (In Thousands)
<S>                                                  <C>              <C>          <C>          <C>          <C>
Deposits(1)........................................     $  10,237      $  10,237    $  10,237    $  10,237    $  10,237
Stockholders' equity:
  Preferred Stock, $.10 per value per share:
    authorized-- 100,000 shares; assumed
    outstanding--none                                   $      --      $      --    $      --    $      --    $      --
  Common Stock, $.10 par value per share:
    authorized-- 900,000 shares; shares to be
    outstanding--as shown(5).......................            --             10           12           13           15
Paid-in capital....................................            --            820          988        1,157        1,355
  Less: Common stock acquired by ESOP(3)...........            --            (78)         (92)        (106)        (122)
       Common stock to be acquired by RRP(4).......            --            (39)         (46)         (53)         (61)
  Retained earnings, substantially restricted(2)...           956            956          956          956          956
  Unrealized (losses) on available-for-sale
    securities, net of tax.........................            (1)            (1)          (1)          (1)          (1)
                                                          -------     -----------  -----------  -----------  -----------
    Total stockholders' equity.....................     $     955      $   1,668    $   1,817    $   1,966    $   2,142
                                                          -------     -----------  -----------  -----------  -----------
                                                          -------     -----------  -----------  -----------  -----------
</TABLE>
- ------------------------
 
(1) No effect has been given to withdrawals from savings accounts for the
    purpose of purchasing Common Stock in the Stock Conversion. Any such
    withdrawals will reduce pro forma deposits by the amount of such
    withdrawals.
 
(2) See Notes I and P of the Notes to Financial Statements for information
    regarding restrictions on retained earnings, "Dividends" and "Regulation --
    Limitations on Dividends and Other Capital Distributions" regarding
    restrictions on future dividend payments and "The Conversion -- Effects of
    Stock Conversion to Stock Form on Depositors and Borrowers of the Bank"
    regarding the liquidation account to be established upon Stock Conversion.
    Does not take into account Company dividends, if any, which may be paid
    subsequent to the Stock Conversion. See "Dividends."
 
(3) Assumes that 8% of the shares issued in the Stock Conversion will be
    acquired by the ESOP and that the ESOP will be funded by the Company. The
    Bank intends to make contributions to the ESOP sufficient to service and
    ultimately retire its debt. Since the Company will finance the ESOP debt,
    the ESOP debt will be eliminated through consolidation and no liability will
    be reflected on the Company's consolidated financial statements.
    Accordingly, the amount of stock acquired by the ESOP is shown in this table
    as a reduction of total stockholders' equity. See "Management -- Benefit
    Plans -- Employee Stock Ownership Plan."
 
(4) While management does not currently intend to do so, following OTS and
    stockholder approval, shares utilized to fund the RRP could be obtained from
    newly issued shares. In the event RRP shares are obtained from authorized
    but unissued shares, the existing ownership of current stockholders would be
    diluted by approximately 3.9%. However, there would be no impact on
    stockholders' equity.
 
(5) Does not reflect the shares of Common Stock that may be reserved for
    issuance pursuant to the proposed Stock Option Plan and the proposed RRP.
    See "Management--Benefit Plans."
 
                                       24

<PAGE>
                                 PRO FORMA DATA
 
   
    The following table sets forth the historical net income, total equity and
per share data of the Bank at and for the year ended March 31, 1997, and after
giving effect to the Stock Conversion, the pro forma consolidated net income,
stockholders' equity and per share data of the Company at and for the same
period. The pro forma data is computed on the assumptions that (i) the specified
number of shares of Common Stock were sold at the beginning of the specified
period and yielded net proceeds to the Company as indicated and (ii) such net
proceeds were invested by the Bank and the Company at the beginning of the
period to yield a return of 6.02% for the fiscal year ended March 31, 1997. The
assumed return is based on the yield on one-year U.S. Government securities at
March 31, 1997, which is deemed by management to more accurately reflect pro
forma reinvestment rates than the arithmetic average of the Bank's weighted
average yield on all interest-earning assets and the weighted average rate paid
on deposits. After adjusting for applicable federal and state income taxes
totaling 37%, the after-tax yield was equal to 3.79% for the fiscal year ended
March 31, 1997. The table also assumes that the proposed RRP awards equal to 4%
of the shares sold in the Stock Conversion were purchased by the RRP at $10.00
per share in the open market and fixed Stock Conversion expenses were $150,000.
No effect has been given to the stock reserved for issuance under the Stock
Option Plan. Actual Stock Conversion expenses may be more or less than those
estimated because fees paid may vary depending upon market conditions and other
factors. The pro forma net earnings amounts derived from the assumptions set
forth herein should not be considered indicative of the actual results of
operations of the Company that would have been attained for any period if the
Stock Conversion had been actually consummated at the beginning of such period,
and the assumptions regarding investment yields should not be considered
indicative of the actual yields expected to be achieved during any future
period.
    

    The total number of shares to be issued in the Stock Conversion may be
increased or decreased to reflect changes in market and financial conditions
prior to the close of the Offerings. However, if the aggregate Purchase Price of
the Common Stock actually sold in the Conversion is below $980,000 or more than
$1,520,000 (15% above the maximum of the Estimated Valuation Range) subscribers
will be offered the opportunity to modify or cancel their subscriptions. See
"The Conversion -- Stock Pricing and Number of Shares to be Issued."
 
                                       25
<PAGE>
   
<TABLE>
<CAPTION>

                                                                                                       152,000
                                                                                                        Shares
                                                               98,000       115,000      132,000       at 10.00
                                                               Shares       Shares       Shares       per Share
                                                              at $10.00    at $10.00    at $10.00     (Maximum,
                                                              per Share    per Share    per Share         as
                                                              (Minimum)   (Midpoint)    (Maximum)   adjusted))(1)
                                                             -----------  -----------  -----------  --------------
<S>                                                          <C>          <C>          <C>          <C>
                                                                   (In Thousands, except per share amounts)
Gross proceeds.............................................   $     980    $   1,150    $   1,320     $    1,520
Less estimated expenses....................................         150          150          150            150
                                                             -----------  -----------  -----------  --------------
  Estimated net Stock Conversion proceeds .................         830        1,000        1,170          1,370
  Less Common Stock acquired by ESOP.......................          78           92          106            122
  Less Common Stock to be acquired by RRP..................          39           46           53             61
                                                             -----------  -----------  -----------  --------------
    Estimated proceeds available for investment............   $     713    $     862    $   1,011     $    1,187
                                                             -----------  -----------  -----------  --------------
                                                             -----------  -----------  -----------  --------------
Consolidated net--loss:
  Historical...............................................   $     (36)   $     (36)   $     (36)    $      (36)
  Pro forma adjustments:
    Net--loss from proceeds(2).............................          27           33           38             45
Less pro forma ESOP adjustment(3)..........................          (3)          (4)          (4)            (5)
                                                             -----------  -----------  -----------  --------------
                                                             -----------  -----------  -----------  --------------
Less pro forma RRP adjustment(4)...........................          (5)          (6)          (7)            (8)
                                                             -----------  -----------  -----------  --------------
                                                             -----------  -----------  -----------  --------------
    Pro forma net--loss....................................   $     (17)   $     (13)   $      (9)    $       (4)
                                                             -----------  -----------  -----------  --------------
                                                             -----------  -----------  -----------  --------------
Consolidated net--loss per share: (5)(6)
  Historical...............................................   $    (.40)   $    (.34)   $    (.30)    $     (.26)
  Pro forma adjustments:
    Net income from proceeds(2)............................         .30          .31          .31            .32
Less pro forma ESOP adjustment(3)..........................        (.03)        (.04)        (.03)          (.04)
                                                             -----------  -----------  -----------  --------------
                                                             -----------  -----------  -----------  --------------
Less pro forma RRP adjustment(4)...........................        (.06)        (.06)        (.06)          (.06)
                                                             -----------  -----------  -----------  --------------
                                                             -----------  -----------  -----------  --------------
    Pro forma net--loss per share..........................   $    (.19)   $    (.13)   $    (.08)    $     (.04)
                                                             -----------  -----------  -----------  --------------
                                                             -----------  -----------  -----------  --------------
Consolidated stockholders' equity (book value):(7)
  Historical...............................................         955          955          955            955
  Estimated net Stock Conversion proceeds..................         830        1,000        1,170          1,370
  Less common stock acquired or to be acquired by:
    ESOP...................................................         (78)         (92)        (106)          (122)
                                                             -----------  -----------  -----------  --------------
                                                             -----------  -----------  -----------  --------------
    RRP (4)................................................         (39)         (46)         (53)           (61)
                                                             -----------  -----------  -----------  --------------
                                                             -----------  -----------  -----------  --------------
      Pro forma............................................   $   1,668    $   1,817    $   1,966     $    2,142
                                                             -----------  -----------  -----------  --------------
                                                             -----------  -----------  -----------  --------------
Consolidated stockholders' equity per share: (6)(8)
  Historical...............................................   $    9.74    $    8.30    $    7.23     $     6.28
  Estimated net Stock Conversion proceeds..................        8.47         8.70         8.86           9.01
  Less Common Stock acquired or to be acquired by:
    ESOP...................................................         .80          .80          .80            .80
    RRP (4)................................................         .40          .40          .40            .40
                                                             -----------  -----------  -----------  --------------
      Pro forma stockholders' equity(9)....................   $   17.01    $   15.80    $   14.89     $    14.09
                                                             -----------  -----------  -----------  --------------
                                                             -----------  -----------  -----------  --------------
Pro forma price to book value (%)..........................       58.79%       63.29%       67.16%         70.97%
                                                             -----------  -----------  -----------  --------------
                                                             -----------  -----------  -----------  --------------
Pro forma price to earnings (P/E ratio)....................      (52.63)      (76.92)     (125.00)       (250.00)
                                                             -----------  -----------  -----------  --------------
                                                             -----------  -----------  -----------  --------------
Number of shares used in calculating stockholders' equity
  per share................................................          98          115          132            152
                                                             -----------  -----------  -----------  --------------
                                                             -----------  -----------  -----------  --------------
Number of shares used in calculating earnings per share....          90          106          121            140
                                                             -----------  -----------  -----------  --------------
                                                             -----------  -----------  -----------  --------------
</TABLE>
    
                                       26
<PAGE>
- ------------------------

(1) Gives effect to the sale of an additional 20,000 shares in the Stock
    Conversion, which may be issued as a result of an increase in the pro forma
    market value of the Company and the Bank, as converted, without the
    resolicitation of subscribers or any right of cancellation. The issuance of
    such additional shares will be conditioned on a determination of the
    independent appraiser that such issuance is compatible with its
    determination of the estimated pro forma market value of the Company and the
    Bank, as converted. See "The Conversion--Stock Pricing and Number of Shares
    to be Issued."
 
(2) No effect has been given to withdrawals from accounts for the purpose of
    purchasing Common Stock in the Stock Conversion.
 
   
(3) It is assumed that 8% of the shares of Common Stock offered in the Stock
    Conversion will be purchased by the ESOP. The funds used to acquire such
    shares will be borrowed by the ESOP (at an interest rate equal to the prime
    rate as published in The Wall Street Journal on the closing date of the
    Stock Conversion, which rate is currently 8.5%), from the net proceeds from
    the Stock Conversion retained by the Company. The amount of this borrowing
    has been reflected as a reduction from gross proceeds to determine estimated
    net proceeds. The Bank intends to make contributions to the ESOP in amounts
    at least equal to the principal and interest requirement of the debt. As the
    debt is paid down, stockholders' equity will be increased. The Bank's
    payment of the ESOP debt is based upon equal installments of principal over
    a 15-year period, assuming a combined federal and state income tax rate of
    37%. Interest income earned by the Company on the ESOP debt offsets the
    interest paid by the Bank on the ESOP loan. No reinvestment is assumed on
    proceeds contributed to fund the ESOP. The ESOP expense reflects adoption of
    SOP 93-6, which will require recognition of expense based upon shares
    committed to be released and the exclusion of unallocated shares from
    earnings per share computations. The valuation of shares committed to be
    released would be based upon the average market value of the shares during
    the year, which, for purposes of this calculation, was assumed to be equal
    to the $10.00 per share Purchase Price. See "Management--Benefit Plans--
    Employee Stock Ownership Plan."
    

   
(4) In calculating the pro forma effect of the RRP, it is assumed that the
    required stockholder approval has been received, that the shares were
    acquired by the RRP at the beginning of the period presented in open market
    purchases at the Purchase Price, that 20% of the amount contributed was an
    amortized expense during such period, and that applicable federal and state
    income taxes of 37% were applied. The issuance of authorized but unissued
    shares of the Common Stock instead of open market purchases would dilute the
    voting interests of existing stockholders by approximately 3.9% and pro
    forma net income per share for the year ended March 31, 1997 would be
    $(.19), $(.13), $(.08), and $(.04), the pro forma price to earnings ratio
    for the year ended March 31, 1997 would be (52.63)x, (76.92)x, (125.00)x and
    (250.00)x, and pro forma stockholders' equity per share at March 31, 1997
    would be $17.01, $15.80, $14.89, and $14.09, at the minimum, midpoint,
    maximum, and 15% above the maximum of the Estimated Valuation Range,
    respectively. Shares issued under the RRP vest 20% per year and, for
    purposes of this table, compensation expense is recognized on a
    straight-line basis over each vesting period. In the event the fair market
    value per share is greater than $10.00 per share on the date of stockholder
    approval of the RRP, total RRP expense would increase. No effect has been
    given to the shares reserved for issuance under the proposed Stock Option
    Plan. If stockholders approve the Stock Option Plan following the Stock
    Conversion, the Company will have reserved for issuance under the Stock
    Option Plan authorized but unissued shares of Common Stock representing an
    amount of shares equal to 10% of the shares sold in the Stock Conversion. If
    all of the options were to be exercised utilizing these authorized but
    unissued shares rather than treasury shares (which could be acquired), the
    voting interests of existing stockholders would be diluted by approximately
    9.1%. See "Management--Benefit Plans--Stock Option and Incentive Plan" and
    "--Recognition and Retention Plan."
    

(5) Per share amounts are based upon outstanding shares of 98,000, 115,000,
    132,000, and 152,000 at the minimum, midpoint, maximum, and 15% above the
    maximum of the Estimated Valuation Range. Such shares include all shares
    sold in the Stock Conversion minus shares purchased by the ESOP that are not
    assumed committed to be released.
 
(6) Historical per share amounts have been computed as if the shares of Common
    Stock expected to be issued in the Stock Conversion had been outstanding at
    the beginning of the period or on the date shown, but without any adjustment
    of historical net income or historical retained earnings to reflect the
    investment of the estimated net proceeds of the sale of shares in the Stock
    Conversion, the additional ESOP expense or the proposed RRP expense, as
    described above.
 
(7) "Book value" represents the difference between the stated amounts of the
    Bank's assets and liabilities. The amounts shown do not reflect the
    liquidation account that will be established for the benefit of Eligible
    Account Holders and Supplemental Eligible Account Holders in the Stock
    Conversion, or the federal income tax consequences of the restoration to
    income of the Bank's special bad debt reserves for income tax purposes,
    which would be required in the unlikely event of liquidation. See "The
    Conversion--Effects of Stock Conversion to Stock Form on Depositors and
    Borrowers of the Bank" and "--Income Tax Consequences." The amounts shown
    for book value do not represent fair market values or amounts distributable
    to stockholders in the unlikely event of liquidation.
 
(8) Per share amounts are based upon shares outstanding of 98,000, 115,000,
    132,000 and 152,00 at the minimum, midpoint, maximum and 15% above the
    maximum of the Estimated Valuation Range, respectively.
 
(9) Neither represents, nor is intended to represent, possible future price
    appreciation or depreciation of the Common Stock.
 
                                     27

<PAGE>

                          PRO FORMA REGULATORY CAPITAL
 
    Pro forma data assumes that the Common Stock has been sold as of March 
31, 1997, at the minimum, midpoint, maximum and 15% above the maximum of the 
Estimated Valuation Range. For additional information regarding the financial 
condition of the Bank and the assumptions underlying the pro forma capital 
calculations set forth below, see "Use of Proceeds," "Capitalization" and 
"Pro Forma Data" and the Financial Statements and related notes appearing 
elsewhere herein.


   
<TABLE>
<CAPTION>
                        Historical at
                        March 31, 1997
                      ------------------
                      Amount  Percent(1)
                      ------  ----------
<S>                   <C>     <C>
                         (Dollars in
                          Thousands)
The Bank
Capital under
  generally accepted
  accounting
  principles........  $ 955      8.43%
Tangible
  capital(2)........  $ 955      8.43%
Tangible capital
  requirement(5)....    170      1.50
                      ------    -----
  Excess............  $ 785      6.93%
                      ------    -----
                      ------    -----
Core capital(2).....  $ 955      8.43%
Core capital
 requirement(3)(5)..    340      3.00
                      ------    -----
  Excess............  $ 615      5.43%
                      ------    -----
                      ------    -----
Risk-based
  capital(2)(4).....  $1,065    16.76%
Risk-based capital
 requirement(5)(6)..    508      8.00
                      ------    -----
  Excess............  $ 557      8.76%
                      ------    -----
                      ------    -----
 
<CAPTION>
 
                                                              Pro Forma Based Upon Sale of
                      -------------------------------------------------------------------------------------------------------------
 
                             Minimum of                  Midpoint of                 Maximum of
                         Estimated Valuation         Estimated Valuation         Estimated Valuation      Maximum, as Adjusted, of
 
                              Range of                    Range of                    Range of            Estimated Valuation Range
 
                            98,000 Shares              115,000 Shares              132,000 Shares           of 152,000 Shares at
 
                         at $10.00 Per Share         at $10.00 Per Share         at $10.00 Per Share          $10.00 Per Share
 
                      -------------------------   -------------------------   -------------------------   -------------------------
 
                      Amount(2)   Percent(1)(2)   Amount(2)   Percent(1)(2)   Amount(2)   Percent(1)(2)   Amount(2)   Percent(1)(2)
 
                      ---------   -------------   ---------   -------------   ---------   -------------   ---------   -------------
 
<S>                   <C>         <C>             <C>         <C>             <C>         <C>             <C>         <C>
 
The Bank
Capital under
  generally accepted
  accounting
  principles........   $1,502         12.65%       $1,617         13.49%       $1,732         14.31%       $1,868         15.26%
 
Tangible
  capital(2)........   $1,502         12.65%       $1,617         13.49%       $1,732         14.31%       $1,868         15.26%
 
Tangible capital
  requirement(5)....      178          1.50           180          1.50           182          1.50           184          1.50
 
                      ---------       -----       ---------       -----       ---------       -----       ---------       -----
 
  Excess............   $1,324         11.15%       $1,437         11.99%       $1,550         12.81%       $1,684         13.76%
 
                      ---------       -----       ---------       -----       ---------       -----       ---------       -----
 
                      ---------       -----       ---------       -----       ---------       -----       ---------       -----
 
Core capital(2).....   $1,502         12.65%       $1,617         13.49%       $1,732         14.31%       $1,868         15.26%
 
Core capital
 requirement(3)(5)..      356          3.00           360          3.00           363          3.00           367          3.00
 
                      ---------       -----       ---------       -----       ---------       -----       ---------       -----
 
  Excess............   $1,146          9.65%        1,257         10.49%       $1,369         11.31%       $1,501         12.26%
 
                      ---------       -----       ---------       -----       ---------       -----       ---------       -----
 
                      ---------       -----       ---------       -----       ---------       -----       ---------       -----
 
Risk-based
  capital(2)(4).....   $1,612         24.94%       $1,727         26.63%       $1,842         28.30%       $1,978         30.26%
 
Risk-based capital
 requirement(5)(6)..      517          8.00           519          8.00           521          8.00           523          8.00
 
                      ---------       -----       ---------       -----       ---------       -----       ---------       -----
 
  Excess............   $1,095         16.94%       $1,208         18.63%       $1,321         20.30%       $1,455         22.26%
 
                      ---------       -----       ---------       -----       ---------       -----       ---------       -----
 
                      ---------       -----       ---------       -----       ---------       -----       ---------       -----
 
</TABLE>
                                          (footnotes begin on following page)
    
<PAGE>

   
- ------------------------
    
   
(1) Tangible and core capital levels are shown as a percentage of total adjusted
    assets--of $11,324,000 as of March 31, 1997 and $11,871,000, $11,986,000,
    $12,101,000 and $12,237,000 at the Minimum, Midpoint, Maximum, and Maximum,
    as Adjusted, respectively; risk-based capital levels are shown as a
    percentage of risk--weighted assets of $6,353,000 as of March 31, 1997 and
    $6,462,000, $6,485,000, $6,508,000, and $6,535,000 at the Minimum, Midpoint,
    Maximum, and Maximum, as Adjusted, respectively.
    
(2) The table assumes retention by the Company of 20% of the net 
    Stock Conversion proceeds (less the amount of the loan made to the 
    ESOP from the Company's portion of the net Stock Conversion 
    proceeds). For regulatory capital purposes, the Bank's capital will 
    be reduced by the anticipated purchases by the ESOP of 8% of the 
    shares of Common Stock sold in the Stock Conversion and the 
    proposed issuance of 4% of the shares of Common Stock sold in the 
    Stock Conversion for the RRP. The actual amount of net Stock 
    Conversion proceeds to be invested into the Bank to maintain the 
    10% tangible capital level will depend on a number of factors, 
    including the amount of deposit withdrawals to fund subscriptions 
    for Common Stock in the Offerings, the actual level of assets of 
    the Bank at the closing of the Offerings (which will depend in part 
    on the repayment and prepayment of loans and the maturity of 
    mortgage-backed and investment securities), the Bank's 
    asset/liability management in the period up to the closing of the 
    Offerings, and the overall expenses of the Conversion.
 
(3) In April 1991, the OTS proposed a core capital requirement for savings
    associations comparable to the requirement for national banks that became
    effective December 31, 1990. The proposal calls for an OTS core capital
    requirement of at least 3% of total adjusted assets for thrifts that receive
    the highest supervisory rating for safety and soundness, with a 4% to 5%
    core capital requirement for all other thrifts. If adopted as proposed,
    management would expect the Bank to be subject to a 4% to 5% core capital
    requirement. See "Regulation -- Regulatory Capital Requirements."
 
(4) Includes $110,000 of general valuation allowances, which qualify as
    supplementary capital. See "Regulation -- Regulatory Capital Requirements."
 
(5) Assumes investment of net proceeds in U.S. Government agency securities
    which have a 20% risk weight.
 
(6) The OTS utilizes a net market value methodology to measure the interest rate
    risk exposure of savings associations. Effective March 31, 1996,
    institutions with more than normal interest rate risk, as defined by OTS
    regulations, are required to make a deduction from capital equal to 50% of
    its interest rate risk exposure multiplied by the present value of its
    assets. Based upon this methodology, at March 31, 1997, the latest date for
    which such information is available, the Bank's interest rate risk exposure
    to a 200 basis point increase in interest rates was considered "normal"
    under this regulation. However, since the Bank has assets of less than $300
    million and a total risk-based capital ratio in excess of 12%, it is exempt
    from this requirement unless the OTS determines otherwise. See "Regulation
    -- Regulatory Capital Requirements."
 
                                USE OF PROCEEDS
 
    The net proceeds from the sale of Common Stock in the Stock Conversion,
based on the minimum, midpoint, maximum and 15% above the maximum of the
Estimated Valuation Range, are estimated at $980,000 million, $1.15 million,
$1.32 million and $1.52 million, respectively. See "Pro Forma Data." The Company
will retain up to 20% of the net Stock Conversion proceeds as its initial
capitalization and will use the balance of the net Stock Conversion proceeds to
purchase all of the common stock of the Bank to be issued upon Stock Conversion.
The Company intends to lend a portion of the net proceeds retained by it to the
ESOP to facilitate its purchase of 8% of the Common Stock in the Stock
Conversion. It is anticipated that the funds will be borrowed by the ESOP at an
interest rate equal to the prime rate as published in The Wall Street Journal on
the closing date of the Stock Conversion, which rate is currently 8.5%. It is
anticipated that the ESOP loan will have a term of 15 years. Based upon the
issuance of shares at the minimum and maximum of the Estimated Valuation Range,
the loan to the ESOP to purchase 8% of the Common Stock would be $78,400 and
$105,600, respectively. See "Management -- Benefit Plans -- Employee Stock
Ownership Plan."
 
    The remainder of the proceeds will be invested on an interim basis in short-
and intermediate-term securities. These funds would be available for general
corporate purposes which may include expansion of operations through
acquisitions of other financial service organizations and diversification into
other related or unrelated businesses, or for investment purposes. Currently,
there are no specific plans being considered for the expansion of the business
of the Company. In addition, the funds may be used to infuse additional capital
to the Bank when and if appropriate.
 
    The net proceeds retained by the Company may also be used to repurchase the
Company's Common Stock as permitted by federal regulation. Upon completion of
the Stock Conversion, the Board of Directors will have the authority to adopt
stock repurchase plans, subject to statutory and regulatory requirements. Since
the Company has not yet issued stock, there is currently insufficient
information upon which an intention to repurchase stock could be based.
 
    Based upon facts and circumstances which may arise following the Stock
Conversion, the Board of Directors may determine to repurchase stock in the
future. Such facts and circumstances may include but are not limited to: (i)
market and economic factors such as the price at which the stock is trading in
the market, the volume of trading, the attractiveness of other investment
alternatives in terms of the rate of return and risk involved in the investment,
the ability to increase the book value or earnings per share of the remaining
outstanding shares, and the effect on the Company's return on equity; (ii) the
avoidance of dilution to stockholders by not having to issue additional shares
to cover the exercise of stock options or to fund employee stock benefit plans;
and (iii) any other circumstances in which repurchases would be in the best
interests of the Company and its stockholders.
 
    Any stock repurchases will be subject to the determination of the Board of
Directors that both the Company and the Bank will be capitalized in excess of
all applicable regulatory requirements after any such repurchases and that
capital will be adequate taking into account, 

                               29

<PAGE>


among other things, the level of non-performing assets and other loans of 
concern, the Company's and the Bank's current and projected results of 
operations and asset/liability structure, the economic environment and tax 
and other regulatory considerations. Repurchases during the first year 
following the Stock Conversion may be subject to limitations imposed by 
federal regulations. A stock repurchase program may have the effect of: (i) 
reducing the overall market value of the Company, (ii) increasing the cost of 
capital and (iii) promoting a temporary demand for Common Stock.
 
    Should the Company implement a restricted stock plan (i.e., the RRP)
following the Stock Conversion, a portion of the net proceeds may be used to
fund the purchase by the plan of Common Stock in an amount up to 4% of the
shares sold in the Stock Conversion. The actual cost of such purchase will
depend on the number of shares sold in the Stock Conversion and the market price
at the time of purchase. Based upon the minimum and the maximum of the Estimated
Valuation Range and on a $10.00 per share Purchase Price, the cost would be
approximately $39,200 and $52,800, respectively.
 
    The net proceeds from the sale of the Common Stock in the Stock Conversion
will substantially increase the capital of the Bank. The Bank will use the net
proceeds for general corporate business purposes, such as lending and investment
activities in the ordinary course of business. On an interim basis, the proceeds
will be invested by the Bank in short- and intermediate-term securities.
 
    The actual net proceeds may be more or less than the estimated net proceeds
calculated as shown under "Pro Forma Data," above. Additionally, the actual
expenses may be more or less than those estimated. See "The Conversion -- Stock
Pricing and Number of Shares to be Issued."
 
                                   DIVIDENDS
   
    The Company does not intend to initially pay dividends on its Common Stock.
Additionally, the Company will not undertake any action within a year from the
completion of the Conversion towards the furtherance of a return of capital. The
payment of dividends will be subject to determination and declaration by the
Board of Directors in its discretion, which will take into account the Company's
consolidated financial condition and results of operations, tax considerations,
industry standards, economic conditions, regulatory restrictions, general
business practices and other factors. Therefore, no assurances can be made as to
the future ability of the Company to pay dividends. Delaware law generally
limits dividends of the Company to an amount equal to the excess of its net
assets (the amount by which total assets exceeds total liabilities) over its
paid-in capital or, if there is no excess, to its net profits for the current
and immediately preceding fiscal year.
    
    It is presently anticipated that the Company will not conduct significant
operations independent of those of the Bank for some time following the Stock
Conversion. As such, the Company does not expect to have any significant source
of income other than earnings on the net Stock Conversion proceeds retained by
the Company and dividends from Landmark Community, if any. Consequently, the
ability of the Company to pay cash dividends to its stockholders will be
dependent upon such retained proceeds and earnings thereon, and upon the ability
of the Bank to pay dividends to the Company. Management believes that, upon
completion of the Stock Conversion, the Converted Bank will qualify as a Tier 1
institution, and thereby be entitled to make capital distributions without OTS
approval in an amount not exceeding 100% of its net income year-to-date plus 50%
of the Converted Bank's capital surplus, as measured at the beginning of the
calendar year. Net proceeds retained by the Company would be immediately
available for the payment of dividends. See "Regulation --Regulatory Capital
Requirements" and "--Limitations on Dividends and Other Capital Distributions."
Earnings appropriated to the Bank's "excess" bad debt reserves and deducted for
federal income tax purposes cannot be used by the Bank to pay cash dividends to
the Company without adverse tax consequences. See "Regulation -- Federal and
State Taxation."
 
                            MARKET FOR COMMON STOCK
 
    The Company and the Bank have never issued capital stock. Consequently,
there is no established market for the Common Stock at this time. The
development of a liquid public trading market depends upon the existence of
willing buyers and sellers, the presence of which is not within the control of
the Company, the Bank or any market maker. It is unlikely that an active and
liquid trading market for the Common Stock will develop due to the relatively
small size of the Offerings and the small number of stockholders expected
following the Stock Conversion. Moreover, subject to shareholder approval, the
Company intends to adopt the Stock Option Plan and the RRP following the Stock
Conversion. If the Company purchases shares in the open market for the purpose
of funding such plans, such purchases could also initially reduce the overall
number of shares outstanding and initially could further reduce the liquidity of
the Common Stock. Under such 

                                 30

<PAGE>


circumstances, investors in the Common Stock could have difficulty disposing 
of their shares on short notice and should not view the Common Stock as a 
short-term investment. Accordingly, purchasers should consider the illiquid, 
long-term nature of an investment in the Common Stock. Furthermore, there can 
be no assurance that purchasers will be able to sell their shares at or above 
the Purchase Price.
 
                          PARTICIPATION BY MANAGEMENT
   
    The following table sets forth information regarding intended Common Stock
purchases by each of the directors of the Bank and the Company, by Mr. Coleman,
and by all directors and executive officers as a group. In the event the
individual maximum purchase limitation is increased, persons subscribing for the
maximum amount may increase their purchase order. This table excludes shares to
be purchased by the ESOP or proposed Restricted Stock Awards under the proposed
RRP or proposed option grants pursuant to the proposed Stock Option Plan. See
"Management--Benefit Plans." The directors and officers of the Bank have
indicated their intention to purchase in the Stock Conversion an aggregate
of--$125,000 of Common Stock, equal to--12.8%, 10.9%, 9.5%, and 8.2% of the
number of shares to be issued in the Subscription and Community Offering, at the
minimum, midpoint, maximum and 15% above the maximum of the Estimated Valuation
Range, respectively. For information regarding options and restricted
stock intended to be awarded to management pursuant to the proposed Stock Option
Plan and the proposed RRP, see "Management -- Benefit Plans."
    

   
<TABLE>
<CAPTION>
                                                                                  Aggregate     Number       Percent
                                                                                   Purchase       of           at
                 Name                                     Title                     Price       Shares      Midpoint
- ---------------------------------------  ---------------------------------------  ----------  -----------  -----------
<S>                                      <C>                                      <C>         <C>          <C>
John R. Francisco                        Chairman                                 $   50,000       5,000          4.3%
Gordon E. Coleman                        President and Chief Executive Officer        35,000       3,500          3.0%
F. Richard Ferraro                       Director                                      5,000         500            *
Frederick P. LaCoppola                   Director and Treasurer                       10,000       1,000            *
Carl J. Rockefeller                      Director                                     20,000       2,000          1.7%
Patricia A. Symolon                      Director                                      5,000         500            *
Myron H. Walton                          Director                                         --          --           --


All directors and executive officers as a group (7 persons)                       $  125,000      12,500         12.8%

</TABLE>
    
- -------------
*   less than 1%.






                            31
<PAGE>

                            LANDMARK COMMUNITY BANK
 
                            STATEMENTS OF OPERATIONS
 
    The following Statements of Operations of the Bank for the fiscal years 
ended March 31, 1997 and 1996 have been audited by Harvazinski & Montanye, 
LLP, independent certified public accountants, whose report thereon appears 
elsewhere herein. These Statements should be read in conjunction with the 
Financial Statements of the Bank and Notes thereto included elsewhere in this 
Prospectus.
 
<TABLE>
<CAPTION>
                                                                                                 YEARS ENDED
                                                                                                  MARCH 31,
                                                                                            ----------------------
<S>                                                                                         <C>         <C>
                                                                                               1997        1996
                                                                                            ----------  ----------
Interest income:
  Loans receivable
    First mortgage loans..................................................................  $  545,030  $  492,992
    Other loans...........................................................................      39,932      23,115
  Investment securities and interest bearing deposits.....................................     103,398     106,347
                                                                                            ----------  ----------
    Total interest income.................................................................     688,360     622,454

Interest expense:
  Interest on deposits....................................................................     326,607     270,115
                                                                                            ----------  ----------
    Net interest income...................................................................     361,753     352,339
Provision for loan losses.................................................................      78,000          --
                                                                                            ----------  ----------
    Net interest income after provision for loan losses...................................     283,753     352,339
                                                                                            ----------  ----------
   
Noninterest income:
  Loan fees and service charges...........................................................      28,779      10,280
  Trading account gain on Freddie Mac stock...............................................      67,056          --
                                                                                            ----------  ----------
    Total noninterest income..............................................................      95,835      10,280
                                                                                            ----------  ----------
    
Noninterest expense:
  General and administrative expenses Compensation, payroll taxes and fringe benefits.....     184,154     115,481
    Advertising and business promotion....................................................       6,030       5,331
    Building occupancy and equipment expenses, including depreciation.....................      34,086      24,920
    Federal insurance premiums............................................................      55,256      15,695
    Other operating expenses..............................................................     154,534      77,754
                                                                                            ----------  ----------
    Total noninterest expense.............................................................     434,060     239,181
                                                                                            ----------  ----------
    Income (loss) before income taxes.....................................................     (54,472)    123,438
Provision for income tax expense (benefit)................................................     (18,400)     38,100
                                                                                            ----------  ----------
    Net income (loss) ....................................................................  $(36,072)   $   85,338
                                                                                            ----------  ----------
                                                                                            ----------  ----------
</TABLE>
 
    The accompanying Notes to the Financial Statements are an integral part of
these Statements of Operations.
 
                                       32

<PAGE>


                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
GENERAL
 
    This discussion is intended to assist in understanding the financial
condition and results of operations of the Bank. The information contained in
this section should be read in conjunction with the Financial Statements and
accompanying Notes thereto and the other sections contained in this Prospectus.
 
    The Company has only recently been formed and, accordingly, has no results
of operations. The following discussion relates only to the financial condition
and results of operations of the Bank.

   
    The earnings of the Bank depend primarily on its level of net interest
income, which is the difference between interest earned on interest-earning
assets, consisting primarily of mortgage and consumer loans and other
investments, and the interest paid on interest-bearing liabilities, consisting
of deposits. Net interest income is a function of the Bank's "interest rate
spread," which is the difference between the average yield earned on
interest-earning assets and the average rate paid on interest-bearing
liabilities, as well as a function of the average balance of interest-earning
assets as compared to interest-bearing liabilities. The interest rate spread is
affected by regulatory, economic and competitive factors that influence interest
rates, loan demand and deposit flows. In order to increase the Bank's long-term
interest income and overall profitability, management has determined to
emphasize the origination of consumer loans, commercial real estate loans and
commercial business loans, in addition to the origination of one-to four-family
residential loans. Consumer loans, commercial real estate loans and commercial
business loans provide higher yields than loans secured by one-to four-family
residences. However, such loans carry greater credit risk than one-to
four-family residential loans. See "Risk Factors--Risks Associated with
Increased Consumer and Commercial Lending." In fiscal 1997 the Bank began
participating in an on-line service pursuant to which it advertises its
certificates of deposit rates nationwide. For the year ended March 31, 1997, the
Bank obtained certificates of deposit totalling $2.6 million through this
service, which represented 25.5% of the Bank's total deposits at March 31, 1997.
Deposits obtained through the on-line service are a more volatile source of
funds than transaction or savings accounts, or certificate of deposit accounts
obtained from depositors in the Bank's market area. See "Risk Factors--Increased
Reliance on Out of Market Deposits." The Bank has experienced increased costs of
funds by actively seeking to increase the Bank's deposit base through
certificates of deposit (as opposed to passbook or transaction accounts) with
maturities of two to five years. The increased deposits have been utilized to
fund the Bank's loan growth.
    

    The Bank, like other financial institutions, is subject to interest-rate
risk to the degree that its interest-earning assets mature or reprice at
different times, or on different bases, than its interest-bearing liabilities.
The Bank's operating results are also affected by the amount of its noninterest
income, including service charges ^. Noninterest expense consists principally of
compensation and benefits, building occupancy and equipment expense, federal
insurance premiums and other operating expenses. The Bank's operating results
are significantly affected by general economic and competitive conditions, in
particular, the changes in market interest rates, government policies and
actions by regulatory authorities.
 
FINANCIAL CONDITION
 
MARCH 31, 1997 COMPARED TO MARCH 31, 1996

   

    ASSETS.  Total assets increased approximately $3.7 million, or 48.9%, 
to $11.3 million at March 31, 1997 from $7.6 million at March 31, 1996. The 
increase in total assets was primarily attributable to an increase in loans 
receivable, net, and investment securities partially offset by decreases in 
cash and cash equivalents and mortgage-backed securities. Fixed assets 
(comprised of premises and equipment) increased approximately $102,000, or 
190.2%, to $155,000 at March 31, 1997 from $54,000 at March 31, 1996. The 
increase of approximately $73,000

                                       33

<PAGE>


of improvements was related to a complete office renovation. The 
increase of approximately $39,000 of equipment was related primarily to the 
purchase of new furniture and fixtures, as well as additional computer and 
printers. The expense related to premises will be capitalized over a period 
of 39 years. The expense related to equipment will be capitalized over a 
period of 5 years. See Note F to the Financial Statements.
 
    Loans receivable, net increased $3.9 million, or 69.9% to $9.4 million at
March 31, 1997 from $5.5 million at March 31, 1996. Loan originations totaled
$5.7 million while principal repayments totaled $1.6 million. Of the $5.7
million in loan originations, $3.0 million in loan originations were secured by
one-to four-family properties, $1.9 million in loan originations were consumer
loans and $210,000 in loan originations were in commercial business loans. The
increase in loan originations was funded from deposits.
 
    Investment securities increased $357,000, or 148.1%, to $598,000 at March
31, 1997 from $241,000 at March 31, 1996. The increase in investments resulted
from purchases of U.S. Government securities consisting of short-term treasury
bills with maturities of three years or less, which totaled $398,000 at March
31, 1997. The investment in short-term securities was made in order to obtain
higher yields than are generally available from overnight deposits while
providing the Bank with greater liquidity than other types of interests. The
Bank had no investments in U.S. Government securities at March 31, 1996.

    

    Mortgage-backed securities decreased $83,000, or 24.4% to $257,000 at March
31, 1997 from $340,000 at March 31, 1996. The decrease in mortgage-backed
securities resulted solely from principal repayments. Cash and cash equivalents
decreased $649,000, or 46.4% to $709,000 at March 31, 1997 from $1.4 million at
March 31, 1996.
 
    LIABILITIES.  Total liabilities consisting solely of deposits increased $3.8
million, or 58.3% to $10.2 million at March 31, 1997 from $6.5 million at March
31, 1996. The increase in deposits resulted primarily from an increase in
certificates of deposit to $4.6 million at March 31, 1997 from $2.6 million at
March 31, 1996.
 
    RETAINED EARNINGS.  Retained earnings totaled $956,000 at March 31, 1997.
Retained earnings totaled $993,000 at March 31, 1996. The decrease in retained
earnings is the result of the Bank incurring a $36,000 loss for the year ended
March 31, 1997.
 
ANALYSIS OF NET INTEREST INCOME
 
    Net interest income represents the difference between interest earned on
interest-earning assets and interest paid on interest-bearing liabilities. Net
interest income depends on the volumes of interest-earning assets and
interest-bearing liabilities and the interest rates earned or paid on them.



                                       34

<PAGE>


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

<TABLE>
<CAPTION>
 

                                      AT MARCH 31, 1997
                               ------------------------
                               OUTSTANDING
                                 BALANCE     YIELD/RATE
                               -----------   ----------
                                (DOLLARS IN THOUSANDS)
<S>                            <C>           <C>
Interest-Earning Assets:
Loans receivable (1).........    $ 9,392        8.78%
Mortgage-backed securi-
  ties.......................        257        8.97
Investment securities........        598        6.87
FHLB stock...................         59        6.35
Interest bearing deposits....        120        6.50
                               -----------       ---
Total interest-earning assets
  (1)........................    $10,426        8.62
                               -----------       ---
Interest-Bearing Liabili-
  ties:
Interest-bearing checking....    $   235        1.75%
Passbook accounts............      3,584        3.00
Certificate accounts.........      6,120        5.70
                               -----------       ---
Total interest-bearing lia-
  bilities...................    $ 9,939        4.62%
                               -----------       ---
Net interest income..........
Net interest rate spread.....                   4.00%
Net earning assets...........    $   487
Net yield on average
  interest-earning assets....
Average interest-earning
  assets to average inter-
  est-bearing liabilities....
 
<CAPTION>
                                                         YEARS ENDED MARCH 31,
                               -------------------------------------------------------------------------
                                        1997                                  1996
                                  AVERAGE INTEREST                      AVERAGE INTEREST
                               ----------------------                ----------------------
 
                                OUTSTANDING EARNED/                   OUTSTANDING EARNED/
                               ----------------------                ----------------------
                                 BALANCE       PAID     YIELD/RATE     BALANCE       PAID     YIELD/RATE
                               -----------   --------   ----------   -----------   --------   ----------
 
<S>                            <C>           <C>        <C>          <C>           <C>        <C>
Interest-Earning Assets:
Loans receivable (1).........    $6,960        $585        8.41%       $5,866        $516        8.80%
Mortgage-backed securi-
  ties.......................       290          26        8.97           249          22        8.84
Investment securities........       393          27        6.87           314          19        6.05
FHLB stock...................        61           4        6.56            64           5        7.81
Interest bearing deposits....       846          46        5.44         1,178          60        5.09
                               -----------   --------       ---      -----------      ---         ---
Total interest-earning assets
  (1)........................    $8,550        $688        8.05        $7,671        $622        8.11
                               -----------   --------       ---      -----------      ---         ---
Interest-Bearing Liabili-
  ties:
Interest-bearing checking....    $   63        $  1        1.59%       $   --        $ --        0.00%
Passbook accounts............     3,703         108        2.92         4,185         126        3.01
Certificate accounts.........     3,870         217        5.61         2,517         144        5.72
                               -----------   --------       ---      -----------      ---         ---
Total interest-bearing lia-
  bilities...................    $7,636         326        4.27%       $6,702       ^ 270        4.03%
                               -----------   --------       ---      -----------      ---         ---
Net interest income..........                  $362                                  $352
Net interest rate spread.....                              3.78%                                 4.08%
Net earning assets...........    $  914                                $  969
Net yield on average
  interest-earning assets....                              4.23%                                 4.59%
Average interest-earning
  assets to average inter-
  est-bearing liabilities....                 1.12x                                 1.14x
</TABLE>

- ------------------------
 
(1) Calculated net of deferred loan fees, loan discounts, loans in process and
    loss reserves.




                                        35

<PAGE>


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


<TABLE>
<CAPTION>                                                                                                 YEARS 



                     
                                           YEARS ENDED MARCH 31,
                                      ---------------------------------
                                               1997 VS. 1996
                                      ---------------------------------
                                         INCREASE/(DECREASE) 
                                             DUE TO               TOTAL
                                       ----------------------   INCREASE
                                         VOLUME          RATE  (DECREASE)
                                        -------         -----
                                                 (IN THOUSANDS)

<S>                                      <C>          <C>        <C>
Interest-earning assets:
  Loans receivable........................   $   97       $  (28)    $  69
  Mortgage-backed securities..............        4           --         4
  Investment securities...................       12           (4)        8
  Other...................................      (18)           3        (15)
                                             -------        -----     -----
    Total interest-earning assets.........   $   95       $  (29)    $   66
                                             -------      -------    -------
                                             -------      -------    -------

Interest-bearing liabilities:
  Passbook accounts.......................   $  (21)      $   --     $   (21)
  Interest-bearing checking...............        1           --           1
  Certificates of deposit.................       64           12          76
                                             -------      ------      -------
                                             -------      ------      -------

    Total interest-bearing liabilities.....  $   44       $   12     $    56
                                             -------      ------      -------
                                             -------      ------      -------
    Net change in interest income..........                          $    10
                                             -------      ------      -------
                                             -------      ------      -------
</TABLE>


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

   

    NET LOSS.  The Bank had a net loss of $36,000 for the year ended March 31,
1997. The reasons for the Bank's loss in fiscal 1997 are (i) management's
decision to add $78,000 to the Bank's allowance for loan losses, (ii) a one time
non-recurring expense of $43,000 associated with the SAIF recapitalization and,
(iii) costs associated with modernizing the Bank's facilities and operations, as
well as increased compensation expense associated with an increase in the number
of employees from four to six persons. Finally, the costs associated with the
Bank's rapid loan growth (such as increased appraisal costs) are expected to
adversely impact earnings in the short term. The Bank had net income of $85,000
for the year ended March 31, 1996.
    


    INTEREST INCOME.  Interest income totaled $688,000 for the year ended 
March 31, 1997, an increase of approximately $66,000, or 10.6% from $622,000 
at March 31, 1996. The increase in interest income was the result of an 
increase of $900,000 in the average balance of interest earning assets to 
$8.6 million for the year ended 

                                       36

<PAGE>

March 31, 1997 from $7.7 million for fiscal 1996. The average yield on 
interest-earning assets decreased to 8.05% from 8.11%.

   
    For the years ended March 31, 1997 and 1996, interest income on loans
receivable increased $69,000, or 13.4% to $585,000 from $516,000. The average
balance of loans receivable increased $1.1 million, or 18.7% in fiscal 1997. The
average yield on loans receivable for the years ended March 31, 1997 and 1996
were 8.41% and 8.80%, respectively. The decrease in the average yield resulted
from the origination of adjustable rate mortgage ("ARM") loans at below market
rates of interest. The Bank no longer offers ARM loans with below market rates
of interest.
    

    Interest income from mortgage-backed securities totaled $26,000 and $22,000
for the years ended March 31, 1997 and 1996, respectively. The slight increase
in interest income in fiscal 1997 was attributable to a $41,000 increase in the
average balance of mortgage-backed securities, as well as an increase in the
average yield on mortgage-backed securities to 8.97% from 8.84%. The increase in
the average balance as well as the average yield on mortgage-backed securities
resulted from the Bank's purchase of higher yielding mortgage-backed securities
during the latter part of fiscal 1996.

    Interest income from investment securities increased $8,000, or 42.1% for
the year ended March 31, 1997, to $27,000 from $19,000 for the year ended March
31, 1996. The increase in interest income from investment securities resulted
from an increase in the average balance of investment securities to $393,000
from $314,000 as well as an increase in the average yield to 6.87% from 6.05%
during the years ended March 31, 1997 and 1996, respectively. The increase in
the average yield on investment securities reflects the Bank's decision to
invest in longer term investment securities which provide a higher yield than
shorter term investment securities.
 
    For the year ended March 31, 1997 interest income from interest bearing
deposits decreased $14,000, or 23.3%, to $46,000 from $60,000 for the year ended
March 31, 1996. The decrease in interest income from interest bearing deposits
was attributable to a $332,000 decrease in the average balance of interest
bearing deposits to $846,000 from $1.2 million, which was partially offset by an
increase in the average yield on interest bearing deposits to 5.44% from 5.09%.
Interest bearing deposits were used to fund increased loan originations during
fiscal 1997.
 
    INTEREST EXPENSE.  Interest expense increased $59,000, or 22.1% for the year
ended March 31, 1997 to $326,000 from $267,000 for the year ended March 31,
1996. The increase in interest expense was due to an increase in the cost of
deposits to 4.27% from 4.03%, and an increase in the average balance of deposits
to $7.6 million from $6.7 million. During fiscal 1997 the composition of
deposits changed, as certificates of deposit increased as a percentage of the
total deposits and in absolute dollar amount, and the percentage of deposits
represented by lower yielding passbook accounts and interest-bearing checking
accounts decreased.
 
    NET INTEREST INCOME.  For the years ended March 31, 1997 and 1996 net
interest income was $362,000 and $352,000, respectively, an increase of $10,000.
The ratio of average interest earning assets to average interest bearing
liabilities fell slightly to 1.12x from 1.14x. The interest rate spread for the
year ended March 31, 1997 decreased to 3.78% for fiscal 1997 from 4.08% for
fiscal 1996.

   

    PROVISION FOR LOAN LOSSES.  During fiscal 1997 the Bank added $78,000 to 
the allowance for loan losses. The Bank did not establish a provision for 
loan losses in fiscal 1996 as a result of historical performance and 
insignificant new loans during fiscal 1996. Management regularly reviews its 
loan portfolio including changes in the relative composition of the portfolio 
to determine whether any loans require classification or the establishment of 
additional reserves. The provision for loan losses in fiscal 1997 was deemed 
prudent in light of the Bank's decision to emphasize the origination of 
commercial real estate, commercial business and consumer loans and due to the 
inherent higher risk associated with these loans. At March 31, 1997, the Bank 
had three loans with aggregate principal balances of $107,000 which were 
delinquent more than 60 days, and total nonperforming assets of $47,000 

                                        37

<PAGE>

which represented .41% of total assets. At March 31, 1997, the Bank's 
allowance for loan losses totaled $110,000, which represented 235.32% of 
nonperforming loans.

    NONINTEREST INCOME.  Noninterest income for the years ended March 31, 1997
and 1996 was $96,000 and $10,000, respectively. The increase of approximately
$86,000 is primarily attributable to a $67,000 unrealized gain on sale of ^
Freddie Mac stock for which the Bank established a trading account, as well as a
$19,000, or 180.0% increase ^ service charges to $29,000 from $10,000, which was
primarily attributable to the increased loan activity during fiscal 1997.
 
    NONINTEREST EXPENSE.  Noninterest expense for the years ended March 31, 
1997 and 1996 were $434,000 and $239,000, respectively. The increase of 
approximately $195,000, or 81.5% is primarily the result of increases in 
compensation expense of $69,000, or 59.5%, building occupancy and equipment 
expense of $9,000, or 36.8%, federal insurance premiums of $40,000, or 
252.1%, and other operating expenses (consisting of postage, professional 
fees, audits and examinations, appraisal fees and credit changes, data 
processing, office supplies) of $77,000, or 98.7%. The increase in other 
operating expenses is primarily attributable to increased loan activity and 
expenses related to offering new products. The increase in federal insurance 
premiums was the result of the special one-time assessment to recapitalize 
the Savings Association Insurance Fund ("SAIF"). The principal increase in 
compensation expense is due to an increase in employees from four to six 
which included the hiring of the Bank's Chief Executive Officer. The increase 
in building and occupancy expense is due to remodeling of the Bank's office. 
The increase in other operating expense is due to increased consulting fees 
and increases in data processing costs. Following the Conversion, the 
Company's noninterest expense could be expected to increase as a result of 
the added costs associated with being a public company.

    

    INCOME TAXES.  For the years ended March 31, 1997 the Bank realized a tax
benefit of $18,000. For the year ended March 31, 1996 income taxes were $38,100.
^
 
ASSET/LIABILITY MANAGEMENT
 
    Savings institutions such as the Bank are subject to interest rate risk to
the extent their interest-bearing liabilities (consisting primarily of deposit
accounts, FHLB advances and other borrowings) mature or reprice more rapidly, or
on a different basis, than their interest-earning assets (consisting
predominantly of intermediate and long-term real estate loans and investments
held for investment and liquidity purposes). Having interest-bearing liabilities
that mature or reprice less frequently on average than assets may be detrimental
in times of declining interest rates, although such an asset/liability structure
may result in increasing net interest earnings during periods of rising interest
rates. Conversely, having interest-earning assets that mature or reprice less
frequently on average than liabilities may be detrimental in times of rising
interest rates, although this asset/liability structure may result in increasing
net interest earnings during periods of falling interest rates.
 
    The Bank has sought to fund its lending activities through deposit growth.
In this regard, the Bank has emphasized increasing its deposits by increasing
the dollar amount of certificates of deposit with maturities ranging from two-to
five-years. Certificates of deposit are a costlier source of funds than passbook
or transactional accounts. The Bank intends that in addition to originating an
increased amount of one-to four-family loans, such funds be used to originate
consumer, commercial real estate and commercial business loans, which typically
provide higher rates of interest than one-to four-family loans. The Bank also
intends to emphasize the origination of ARM loans and adjustable rate consumer,
commercial real estate and commercial business loans. Consequently, the Bank's
interest earning assets are expected to reprice more frequently than its
interest bearing liabilities which may adversely impact the Bank's net interest
income during periods of declining interest rates.



                                        38
<PAGE>

    The following table sets forth the amounts of interest-earning assets and 
interest-bearing liabilities outstanding at March 31, 1997, which are 
expected to reprice or mature in each of the future time periods shown. The 
table does not include any estimates of pre-payments on interest-earning 
assets. Pre-payments significantly shorten the average life of the assets and 
may cause the Bank's actual repayment experience to differ from that shown 
below. Except for transaction accounts, which are classified as repricing in 
the "within 1 year" category, the amounts of assets and liabilities shown 
which reprice or mature during a particular period were determined in 
accordance with the earlier of term to repricing or the contractual terms of 
the asset or liability. Historically, the dollar amount of fixed rate loans 
which have pre-paid has been immaterial. For information regarding the 
contractual maturities of the Bank's loans, investments and deposits, see 
"Business--Lending Activities," "--Investment Activities" and "--Sources of 
Funds."

<TABLE>
<CAPTION>
                                                                  AMOUNTS MATURING OR REPRICING AT MARCH 31, 1997
                                                ------------------------------------------------------------------------------------
<S>                                             <C>        <C>          <C>          <C>         <C>          <C>          <C>
                                                 WITHIN                                                          OVER
                                                 1 YEAR     1-3 YEARS    3-5 YEARS   5-10 YEARS  10-20 YEARS   20 YEARS      TOTAL
                                                ---------  -----------  -----------  ----------  -----------  -----------  ---------
 
<CAPTION>
                                                                               (DOLLARS IN THOUSANDS)
<S>                                             <C>        <C>          <C>          <C>         <C>          <C>          <C>
Interest-Earning Assets:
  Loans receivable (1)........................  $   4,910   $     311    $   1,238   $      879   $   2,054    $      --   $   9,392
  Mortgage-backed securities..................         --          --           16           29          94          118         257
  Trading account securities (2)..............         69          --           --           --          --           --          69
  Investment securities.......................         --         398          100           --         100           --         598
  Interest-bearing deposits at FHLB...........        120          --           --           --          --           --         120
                                                ---------  -----------  -----------  ----------  -----------       -----   ---------
    Total interest-earning assets (1).........  $   5,099   $     709    $   1,354   $      908   $   2,248    $     118   $  10,436
                                                ---------  -----------  -----------  ----------  -----------       -----   ---------
                                                ---------  -----------  -----------  ----------  -----------       -----   ---------
Interest-Bearing Liabilities:
  Savings deposits............................  $   3,584   $      --    $      --   $       --   $      --    $      --   $   3,584
  Interest-bearing deposits...................        235          --           --           --          --           --         235
  Certificate accounts........................      1,877       3,443          768           32          --           --       6,120
                                                ---------  -----------  -----------  ----------  -----------       -----   ---------
    Total interest-bearing liabilities........  $   5,696   $   3,443    $     768   $       32   $      --    $      --   $   9,939
                                                ---------  -----------  -----------  ----------  -----------       -----   ---------
                                                ---------  -----------  -----------  ----------  -----------       -----   ---------
Interest sensitivity gap......................  $    (597)  $  (2,734)   $     586   $      876   $   2,248    $     118   $     497
                                                ---------  -----------  -----------  ----------  -----------       -----   ---------
                                                ---------  -----------  -----------  ----------  -----------       -----   ---------
  Cumulative interest sensitivity gap.........  $    (597)  $  (3,331)   $  (2,745)  $   (1,869)  $     379    $     497   $     497
                                                ---------  -----------  -----------  ----------  -----------       -----   ---------
                                                ---------  -----------  -----------  ----------  -----------       -----   ---------
  Ratio of interest-earning assets to
    interest-bearing liabilities..............      89.52%      20.59%      176.30%    2,837.50%       0.00%        0.00%   105.00%
                                                ---------  -----------  -----------  ----------  -----------       -----   ---------
                                                ---------  -----------  -----------  ----------  -----------       -----   ---------
  Ratio of cumulative gap to total assets.....      (5.27%     (24.14)%       5.17%        7.73%      19.85%        1.04%     4.39%
                                                ---------  -----------  -----------  ----------  -----------       -----   ---------
                                                ---------  -----------  -----------  ----------  -----------       -----   ---------
</TABLE>

 
- ------------------------
 
(1) Calculated net of deferred loan fees, loan discounts, loans in process and
    loss reserves.
 
(2) Consists solely of Freddie Mac stock that was sold subsequent to March 31,
    1997.



                                       39

<PAGE>


    NET PORTFOLIO VALUE.  In order to measure its interest rate risk, the Bank
computes the amounts by which the net present value of the Bank's cash flows
from assets, liabilities and off-balance sheet items, if any (the institution's
Net Portfolio Value, or NPV), would change in the event of a range of assumed
changes in market interest rates. These computations estimate the effect on the
Bank's NPV of instantaneous and permanent 1% to 4% increases and decreases in
market interest rates. The Board of Directors has established maximum increases
and decreases in NPV. The table below indicates the Board limits and the
estimates of projected changes in NPV in the event of 1%, 2%, 3% and 4%
instantaneous and permanent increases and decreases in market interest rates,
respectively.
 
    The Net Portfolio Value method of calculating interest rate risk 
originated in a rule adopted by the OTS for the purpose of incorporating an 
interest rate risk ("IRR") component into its risk-based capital rules. The 
IRR component is a dollar amount that will be deducted from total capital for 
the purpose of calculating an institution's risk-based capital requirement 
and is measured in terms of the sensitivity of its NPV to changes in interest 
rates. NPV is the difference between incoming and outgoing discounted cash 
flows from assets, liabilities and off-balance sheet contracts. An 
institution's IRR is measured as the change to its NPV as a result of a 
hypothetical 200 basis point change in market interest rates. A resulting 
change in NPV of more than 2% of the estimated market value of its assets 
will require the institution to deduct from its capital 50% of that excess 
change. The rule provides that the OTS will calculate the IRR component 
quarterly for each institution. The Bank, based on asset size and risk- based 
capital, has been informed by the OTS that it is exempt from this rule. 
Nevertheless, the following table presents the Bank's NPV at March 31, 1997, 
as calculated by the OTS, based on information provided to the OTS by the 
Bank.

    The table below sets forth, as of March 31, 1997, the estimated changes in
the Bank's net portfolio value ("NPV") (i.e., the present value of expected cash
flows from assets, liabilities and off-balance sheet contracts).

<TABLE>
<CAPTION>
                                        NET PORTFOLIO EQUITY
- ----------------------------------------------------------------------------------------------------
<S>                                 <C>          <C>          <C>
   CHANGE IN
 INTEREST RATES                   ESTIMATED    AMOUNT OF
 (BASIS POINTS)                      NPV        CHANGE       PERCENT
- -------------------------------  -----------  -----------  -----------
 
<CAPTION>
                                       (DOLLARS IN THOUSANDS)
<S>                                   <C>          <C>          <C>
+400                                   $   1,329    $     (99)          (7)%
+300                                       1,392          (35)          (2)%
+200                                       1,438           10            1%
+100                                       1,457           29            2%
0                                          1,428
- -100                                       1,340          (88)          (6)%
- -200                                       1,212         (216)         (15)%
- -300                                       1,148         (280)         (20)%
- -400                                       1,103         (325)         (23)%
</TABLE>

   
    For illustrative purposes, if all interest rates were to simultaneously and
instantaneously increase by 400 basis points, the NPV would be $1,329,000, which
represents a decrease of $99,000, or 7%, from the net portfolio value of
$1,428,000 which assumes no change in interest rates.
    

    Although the OTS has informed the Bank that it is not subject to the IRR
component discussed above, the Bank is still subject to interest rate risk and,
as illustrated above, rising interest rates will reduce the Bank's NPV because
over time the Bank's interest bearing liabilities will reprice more rapidly than
its interest earning assets. The OTS has the authority to require otherwise
exempt institutions to comply with the rule concerning interest rate risk. See
"Regulation--Regulatory Capital Requirements."


                                        40

<PAGE>


    Certain shortcomings are inherent in the method of analysis presented in
both the computation of NPV and in the analysis presented in the prior table
setting forth the maturing and repricing of interest-earning assets and
interest-bearing liabilities. Although certain assets and liabilities may have
similar maturities or periods within which they will reprice, they may react
differently to changes in market interest rates. The interest rates on certain
types of assets and liabilities may fluctuate in advance of changes in market
interest rates, while interest rates on other types may lag behind changes in
market rates. Additionally, ARM loans have features which restrict changes in
interest rates on a short-term basis and over the life of the asset. The
proportion of adjustable-rate loans could be reduced in future periods if market
interest rates would decrease and remain at lower levels for a sustained period,
due to increased refinance activity and borrowers' desire to lock in low fixed
interest rates. Further, in the event of a change in interest rates, prepayment
and early withdrawal levels would likely deviate significantly from those
assumed in the table. Finally, the ability of many borrowers to service their
adjustable-rate debt may decrease in the event of a sustained interest rate
increase.
 
    The Bank's Board of Directors has formulated an Asset/Liability Policy 
designed to promote long-term profitability while managing interest rate 
risk. The Asset/Liability Policy is designed to reduce the impact of changes 
in interest rates on the Bank's net interest income by achieving a more 
favorable match between the maturity or repricing dates of its 
interest-earning assets and interest-bearing liabilities. The Bank has sought 
to reduce exposure of its earnings to changes in market interest rates by 
increasing the interest rate sensitivity of the Bank's assets through the 
origination of loans with interest rates subject to periodic adjustment to 
market conditions and a shorter duration then one-to four-family loans. 
Accordingly, the Bank has emphasized the origination of ARM loans, consumer 
loans, commercial real estate and commercial business loans. The Bank has 
promoted certificates of deposit with terms of two-to five-years in an effort 
to extend the maturity of its liabilities.
 
LIQUIDITY AND CAPITAL RESOURCES
 
    The Bank's primary sources of funds are deposits, FHLB advances, repayments
on loans, the maturity of investment securities and income from operations.
Although maturity and scheduled amortization of loans are relatively predictable
sources of funds, deposit flows and prepayments on loans are influenced
significantly by general interest rates, economic conditions and competition.
 
    The primary investing activity of the Bank is the origination of loans for
investment. For the year ended March 31, 1997, the Bank originated loans for
portfolio in the amount of $5.7 million. The Bank is required to maintain
minimum levels of liquid assets under the OTS regulations. Savings institutions
are required to maintain an average daily balance of liquid assets (including
cash, certain time deposits, and specified U.S. Government, state or federal
agency obligations) of not less than 5.0% of its average daily balance of net
withdrawal accounts plus short-term borrowings. It is the Bank's policy to
maintain its liquidity portfolio in excess of regulatory requirements. The
Bank's liquidity ratio was 11.2% at March 31, 1997.
 
   

    The Bank's most liquid assets are cash and cash equivalents, which include
short-term investments. The levels of these assets are dependent on the Bank's
operating, financing, lending and investing activities during any given period.
At March 31, 1997 and 1996, cash and cash equivalents were $709,000 and $1.4
million, respectively. The principal component of cash provided during the years
ended March 31, 1997 and 1996 was the proceeds from loan repayments, deposit
activity, and investment maturities. In fiscal 1997, the Bank began
participating in an on-line service pursuant to which it advertises its
certificates of deposit rates nationwide. Deposits obtained through the on-line
service are a more volatile source of funds than transaction or savings accounts
or certificate of deposit accounts obtained from depositors in the Bank's market
area. If interest rates increase, the Bank may experience a decrease in deposits
which in turn would adversely affect the Bank's liquidity. The Bank will have a
higher level of liquidity following consummation of the Stock Conversion until
appropriate investments are identified for the proceeds raised. See "Use of
Proceeds."
    


                                        41

<PAGE>


    Liquidity management for the Bank is both an ongoing and long-term function
of the Bank's asset/ liability management strategy. Excess funds generally are
invested in overnight deposits at the FHLB of New York. Should the Bank require
funds beyond its ability to generate them internally, additional sources of
funds are available through FHLB of New York advances. The Bank would pledge its
FHLB of New York stock or certain other assets as collateral for such advances.
During the twelve months ended March 31, 1997, the Bank had no FHLB advances.
 
    At March 31, 1997, the Bank had outstanding loan commitments of $335,000,
and undisbursed loans in process of $87,000. The Bank anticipates it will have
sufficient funds available to meet its current loan commitments, including loan
applications received and in process prior to the issuance of firm commitments.
Certificates of deposit which are scheduled to mature in one year or less at
March 31, 1997 totaled $1.9 million. Management believes that a significant
portion of such deposits will remain with the Bank.
 
    Following consummation of the Stock Conversion, the Company initially will
have no business other than holding the capital stock of the Bank and the
investment of the net proceeds from the Stock Conversion retained by it.
Management believes the net proceeds will provide sufficient funds for the
Company's operations.
 
    Under federal law, the Bank is required to meet certain tangible, core and
risk based capital requirements. For information regarding the Bank's regulatory
capital compliance, see "Pro Forma Regulatory Capital" and "Regulation --
Regulatory Capital Requirements."

RECENT ACCOUNTING DEVELOPMENTS
 
    Statement of Financial Accounting Standards ("SFAS") No. 119, Disclosures
About Derivative Financial Instruments and Fair Value of Financial Instruments,
requires disclosures of information such as credit and market risks, cash
requirements and accounting policies about derivative financial instruments.
SFAS No. 119 is effective for financial statements issued for fiscal years
ending after December 15, 1994, except for entities with less than $150 million
in total assets. For those entities, SFAS No. 119 was effective for financial
statements issued for fiscal years ending after December 15, 1995. SFAS No. 119
is effective for the Bank for the fiscal year ending March 31, 1996. The
adoption of SFAS No. 119 did not have a material adverse impact on the Bank's
financial position or results of operations.
 
    The Financial Accounting Standards Board ("FASB") has issued SFAS No. 107,
Disclosure about Fair Value of Financial Instruments, which generally requires
disclosure of the fair value of financial instruments, both assets and
liabilities recognized and not recognized in the balance sheets. The FASB has
also issued SFAS No. 114, Accounting by Creditors for Impairment of a Loan, and
SFAS No. 118, Accounting by Creditors for Impairment of a Loan--Income
Recognition and Disclosures. SFAS No. 107, SFAS No. 114 and SFAS No. 118 are
effective for fiscal years beginning after December 15, 1994. SFAS No. 114, as
amended by SFAS No. 118, requires that impaired loans be measured at the present
value of expected future cash flows discounted at the loan's effective interest
rate or, as a practical expedient, at the loan's observable market price or the
fair value of the collateral if the loan is collateral dependent. Homogeneous
loans, such as single-family loans and most categories of consumer loans, are
excluded from this requirement. Adoption of these statements was effective for
the fiscal year beginning July 1, 1995. The adoption of SFAS Nos. 114 and 118
did not have a material adverse impact on the Bank's financial position or
results of operations.
 
    In November 1993, the AICPA issued SOP 93-6, "Employers' Accounting for 
Employee Stock Ownership Plans," which is effective for fiscal years 
beginning after December 15, 1993 and which applies to shares of capital 
stock of sponsoring employers acquired by ESOPs after December 31, 1992 that 
have not been committed to be released as of the beginning of the year in 
which the ESOP is adopted. SOP 93-6 requires that shares to be released in an 
accounting period should be reflected in the consolidated financial 
statements as compensation expense equal to the fair value of the shares at 
the time of release. Thus, as shares increase or decrease in value, earnings 
will be affected relative to the shares to be released in that period. 
Additionally, SOP 93-6 requires that outstanding shares 

                                        42

<PAGE>


for purposes of computing both primary and fully diluted earnings per share 
include only those shares scheduled to be released in that or prior periods. 
Thus, as additional shares are released by the ESOP in future periods, 
earnings per share may be diluted. Shares of Common Stock to be acquired by 
the ESOP are scheduled to be released over a fifteen-year period commencing 
with the consummation of the Stock Conversion. However, the effect on net 
income and book value per share for 1997 cannot be predicted due to the 
uncertainty of the fair value of the shares subsequent to their issuance.
 
    SFAS No. 123, "Accounting for Stock-Based Compensation," became effective
for fiscal years beginning after December 15, 1995. This statement establishes
financial accounting and reporting standards for stock-based employee
compensation plans, including stock option plans. These plans include all
arrangements by which employees receive shares of stock or other equity
investments of the employer or where an employer issues its equity instruments
to acquire goods and services from nonemployees. This statement will require pro
forma disclosures in fiscal 1998 of net income and earnings per share as if a
new accounting method based on the estimated fair value of employee stock
options had been adopted. The Bank has not yet determined whether the optional
accounting treatment proposed by SFAS No. 123 will be adopted.
 
    SFAS No. 122, "Accounting for Mortgage Servicing Rights," will be 
effective for the Bank for the year beginning April 1, 1997 and generally 
requires entities that sell or securitize loans and retain the mortgage 
servicing rights to allocate the total cost of the mortgage loans to the 
mortgage servicing right and the loan based on their relative fair value. 
Costs allocated to mortgage servicing rights should be recognized as a 
separate asset and amortized over the period of estimated net servicing 
income and evaluated for impairment based on fair value. The adoption of this 
statement is not expected to have a material effect on the Bank's financial 
statements.
 
    SFAS No. 125, "Accounting for Transfers and Servicing of Financial Assets
and Extinguishments of Liabilities" supersedes SFAS No. 122 and will be
effective for all transfers and servicing of financial assets and
extinguishments of liabilities occurring after December 31, 1996. This statement
provides accounting and reporting standards for transfers and servicing of
financial assets and extinguishments of liabilities based on consistent
application of a financial-components approach that focuses on control. It
distinguished transfers of financial assets that are sales from transfers that
are secured borrowings.
 
   

    Under the financial-components approach, after a transfer of financial
assets, an entity recognizes all financial assets it no longer controls and
liabilities that have been extinguished. The financial-components approach
focuses on the assets and liabilities that exist after the transfer. Many of
these assets and liabilities are components of financial assets that existed
prior to the transfer. If a transfer does not meet the criteria for a sale, the
transfer is accounted for as a secured borrowing with a pledge of collateral.
The adoption of this statement ^ did not ^ have a material effect on the Bank's
financial statements.


    SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and
Long-Lived Assets to be Disposed of," is effective for the fiscal year beginning
July 1, 1996. The statement requires that long-lived assets and certain
identifiable intangibles to be held and used by an entity be reviewed for
impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. An impairment loss is
recognized if the sum of the expected future cash flows is less than the
carrying amount of the asset. ^ The adoption of this statement did not have a
material effect on the Bank's financial statements.
    

    In April 1995, the FASB issued SOP 94-6, "Disclosure of Certain 
Significant Risks and Uncertainties." This SOP applies to financial 
statements prepared in conformity with generally accepted accounting 
principles by all nongovernmental entities. The disclosure requirements in 
SOP 94-6 focus primarily on risks and uncertainties that could significantly 
affect the amounts reported in the financial statements in the near-term 
functioning of the reporting entity. The risks and uncertainties discussed in 
SOP 94-6 stem from the nature of the entity's operations, from the necessary 
use of estimates in the preparation of the entity's financial statements, and 
from significant concentrations in certain aspects of the entity's 
operations. SOP 94-6 is effective for financial statements issued for fiscal 
years 

                                         43

<PAGE>


   

ending after June 30, 1995 and ^ did not ^ have any impact on the Bank's 
financial statements other than disclosures which are already reflected. See 
Notes A, L and N to the Bank's Financial Statements.

    


IMPACT OF INFLATION AND CHANGING PRICES
 
    The Financial Statements and Notes thereto presented herein have been
prepared in accordance with generally accepted accounting principles, which
generally requires the measurement of financial position and operating results
in terms of historical dollars without considering the change in the relative
purchasing power of money over time due to inflation. The impact of inflation is
reflected in the increased cost of the Bank's operations. Nearly all the assets
and liabilities of the Bank are financial, unlike most industrial companies. As
a result, the Bank's performance is directly impacted by changes in interest
rates, which are indirectly influenced by inflationary expectations. The Bank's
ability to match the interest sensitivity of its financial assets to the
interest sensitivity of its financial liabilities in its asset/liability
management may tend to minimize the effect of change in interest rates on the
Bank's performance. Changes in interest rates do not necessarily move to the
same extent as changes in the price of goods and services. In the current
interest rate environment, liquidity and the maturity structure of the Bank's
assets and liabilities are critical to the maintenance of acceptable performance
levels.

                                     BUSINESS
 
GENERAL
 
    The Bank has been, and intends to continue to be, a community-oriented
financial institution offering selected financial services to meet the needs of
the communities it serves. The Bank attracts deposits from the general public
and historically has used such deposits, together with other funds, to originate
one- to four-family residential mortgage loans, and in recent periods to
originate commercial real estate loans and commercial business loans, and
consumer loans consisting primarily of personal loans secured by automobiles. At
March 31, 1997, the Bank's total loan portfolio was $9.6 million, of which $7.2
million, or 74.9% were one- to four-family residential mortgage loans, $392,000,
or 4.1% were commercial real estate loans, $1.8 million, or 19.0% were consumer
loans, and $195,000, or 2.0% were commercial business loans.
 
    During the year ended March 31, 1997, the Bank originated $3.8 million of
fixed-rate and $1.8 million of adjustable rate loans, all of which were retained
in the Bank's portfolio. See "Business -- Lending Activities."
 
    The Bank has in the past year decided to increase its asset size by
beginning the origination of commercial real estate and commercial business
loans, and by increasing the size of its consumer loan portfolio. The Bank has
entered into correspondent relationships with a number of automobile dealerships
in its market area for the origination of indirect automobile loans. In
addition, the Bank has also sought to improve its long term profitability by
upgrading its facilities and operations. In this regard, the Bank has updated
its data processing capabilities, modernized its office location and increased
the size of its staff to six persons at March 31, 1997 from four persons at
March 31, 1996. As part of the increase in staff, the Bank hired an experienced
consumer lending officer.
 
    The Bank currently offers a passbook savings accounts, interest-bearing
checking accounts and certificate accounts. The Bank solicits deposits in its
primary market area and advertises for certificates of deposit through an
on-line program. The Bank does not accept any brokered deposits.
 
CURRENT BUSINESS STRATEGY
 
    The Bank's business strategy is to operate as a well-capitalized, profitable
and independent community savings institution to increase its asset size and to
provide continuing quality service to its customers.



                                         44


<PAGE>

    The Bank intends to implement this strategy by: (i) modernizing its
facilities and operations; (ii) emphasizing commercial and consumer loan
products; (iii) maintaining asset quality; (iv) utilizing investments in
consumer, commercial real estate and commercial business lending to increase net
interest income; (v) maintaining capital in excess of regulatory requirements;
(vi) attempting to increase the Bank's earnings; and (vii) managing interest
rate risk.
 
    As a result of the Bank's continued emphasis on commercial and consumer
lending, the Boards of Directors of the Bank has determined that a conversion of
the Bank to either a national bank or commercial bank should be undertaken
following the completion of the Stock Conversion. It is anticipated that,
subject to market conditions, competition and related factors, among other
things, the Bank will broaden its range of banking products and services as it
implements its strategy of increasing its consumer, commercial real estate and
commercial business lending. Accordingly, management anticipates that the Bank
will incur start-up and ongoing expenses as these new programs and services are
introduced. See "Risk Factors--Risks Associated with Increased Consumer and
Commercial Lending."
 
    The highlights of the Bank's business strategy are as follows:

    - Modernizing Facilities and Operations. As a small, community-based 
      financial institution, the Bank is able to offer personalized banking 
      services and utilize management staff to respond to customer inquiries. 

      Because it operates in a small community, the Bank also believes it is
      able to closely monitor the needs of its customers. Over the last year
      the Bank has sought to implement a customer oriented business philosophy
      by modernizing its data processing capabilities and its existing office
      location. In addition, the Bank has increased the size of its staff 
      from four persons to six, as well as the experience of its staff by 
      hiring an experienced consumer loan officer.

    - Emphasizing Origination of Consumer, Commercial Real Estate and Commercial
      Business Loans. The Bank has recently emphasized the origination of 
      consumer loans, commercial real estate loans and commercial business 
      loans. At March 31, 1997, consumer, commercial real estate and commercial
      business loans totalled $1.8 million, $392,000 and $195,000, respectively.
      At March 31, 1996, consumer loans totalled $248,000; at that date the 
      Bank did not have any commercial real estate or commercial business loans.
      The Bank believes that the opportunity to increase the origination of such
      loans in its market area is significant. It is the Bank's intention to 
      originate commercial real estate loans with principal balances of $200,000
      or less. Consumer, commercial real estate and commercial business loans
      provide higher levels of interest income than one-to four-family 
      residential loans.

    - Maintaining Asset Quality. The Bank's non-performing assets totalled 
      $47,000 at March 31, 1997, or .41% of total assets. The Bank's allowance
      for loan losses at March 31, 1997 totaled $110,000, or 1.2% of total loans
      receivable, net. The Bank attributes its ability to maintain high asset
      quality to its underwriting standards as well as the stable economy in 
      its market area.

    - Maintaining Regulatory Capital. At March 31, 1997, the Bank exceeded all
      of its regulatory capital requirements with tangible and core capital of
      8.4% of adjusted total assets and risk-based capital of 16.0% of total
      risk-based assets. See "Pro Forma Regulatory Capital" for the Bank's
      compliance with its regulatory capital requirements. 

      As a result of the Stock Conversion and based on the assumptions stated 
      herein, at the midpoint of the Estimated Valuation Range at March 31,
      1997, the Bank would have had pro forma tangible, core and risk-based
      capital ratios of 14.9%, 14.9% and 29.5%, respectively.

    - Managing Interest Rate Risk. Management of the Bank has attempted to 
      reduce interest rate risk by: (i) emphasizing the origination of ARM 
      loans and higher yielding consumer, commercial real estate and commercial
      business loans; (ii) originating consumer loans, commercial real 

                                 45
<PAGE>

      estate and commercial business loans which have shorter terms than one- 
      to four-family loans; and (iii) increasing the amount of certificate of 
      deposits with maturities of two-to five-years to lengthen the maturity 
      of its liabilities. For the fiscal year ended March 31, 1997, of the 
      $7.2 million in one- to four- family mortgage loans held by the Bank in 
      portfolio, $4.1 million, or 57.6%, had adjustable interest rates. See 
      "--Lending Activities--One- to Four-Family Mortgage Loans." Finally, the 
      Bank does not originate fixed-rate mortgage loans with maturities 
      greater than 20 years. 

    - Increasing Earnings. Although no assurance can be made regarding 
      future profitability, with the exception of fiscal 1997, the Bank has 
      been profitable in each of the past five fiscal years. The Bank had a 
      net loss of $36,000 in fiscal 1997 but income of $85,000 in fiscal 1996. 
      The Bank is attempting to increase its net earnings by improving its 
      interest rate spread by increasing the origination of higher-yielding 
      consumer, commercial real estate and commercial business loans. In 
      addition, the Bank anticipates utilizing the proceeds of the Conversion 
      to increase its assets in a controlled manner. See "-- Lending 
      Activities."
      
MARKET AREA AND COMPETITION
 
    The Bank conducts its operations through its office in Canajoharie, New York
which is located in Montgomery County. Montgomery County's population has
remained relatively stable over the last 10 years. The largest employers in the
Bank's market area are Beechnut Foods, Inc., Richardson Foods and Hasbro Toys.
Consequently, the local economy is not expected to produce a large number of
one-to four-family residential mortgage lending opportunities. Unemployment in
Montgomery County is higher than the average nationally and in New York State.
At February 1997 the unemployment rate in Montgomery County was 9.7%
 
    The Bank faces competition in attracting deposits and originating loans.
Such competition consists of two commercial banks, one savings association and
one credit union. See "Risk Factors--Competition."

LENDING ACTIVITIES
 
    GENERAL. The Bank has emphasized and, subject to market conditions, 
will continue to emphasize the origination of one- to four-family 
residential mortgage loans. However, to a lesser extent, the Bank 
intends to continue to focus additional resources and lending efforts in 
consumer lending and commercial business lending. In recent years, 
subject to market conditions, the Bank has emphasized the origination of 
ARM loans and shorter-term fixed-rate residential mortgage loans. At 
March 31, 1997, the Bank's portfolio of one- to four-family residential 
mortgage loans totaled $7.2 million, or 74.9% of total loans. At March 
31, 1997, the commercial real estate portfolio totaled $392,000, or 4.1% 
of total loans, all of which were secured by properties located in the 
Bank's market area. The Bank's consumer loans consist primarily of 
personal loans (primarily secured by automobiles), passbook loans and 
property improvement loans. At March 31, 1997 consumer loans totaled 
$1.8 million, or 19.0% of total loans. The Bank has recently commenced 
the origination of commercial business loans which at March 31, 1997 
totaled $195,000, or 2.0% of total loans.
 
    Under OTS regulations, a thrift institution's loans-to-one borrower 
limit is generally limited to the greater of 15% of unimpaired capital 
and surplus or $500,000. See "Regulation -- Federal Regulation of 
Savings Associations." At March 31, 1997, the maximum amount which the 
Bank could have lent under this limit to any one borrower and the 
borrower's related entities was approximately $500,000. At March 31, 
1997, the Bank had no loans or groups of loans to related borrowers with 
outstanding balances in excess of this amount. The Bank's largest 
lending relationship at March 31, 1997 was approximately $118,000, which 
was secured by a personal residence and dairy farm. At March 31, 1997, 
this loan was performing in accordance with its terms.


                                         46
<PAGE>
    LOAN PORTFOLIO COMPOSITION.  The following information concerning the
composition of the Bank's loan portfolio in dollar amounts and in percentages
(before deductions for loans in process, deferred fees and discounts and
allowances for losses) as of the dates indicated.
<TABLE>
<CAPTION>
                                                               MARCH 31,
                                               ------------------------------------------
<S>                                            <C>        <C>        <C>        <C>
                                                       1997                  1996
                                               --------------------  --------------------
 
<CAPTION>
                                                AMOUNT     PERCENT    AMOUNT     PERCENT
                                               ---------  ---------  ---------  ---------
                                                         (DOLLARS IN THOUSANDS)
<S>                                            <C>        <C>        <C>        <C>
Real Estate Loans:
  One- to four-family........................  $   7,185      74.93% $   5,312      95.54%
  Commercial.................................        392       4.09         --       0.00
                                               ---------  ---------  ---------  ---------
    Total real estate loans..................      7,577      79.02      5,312      95.54
                                               ---------  ---------  ---------  ---------
Other Loans:
  Consumer Loans:
    Property improvement.....................         29        .30         56       1.01
    Passbook loans...........................        229       2.39        123       2.21
    Personal loans (1).......................      1,558      16.25         69       1.24
                                               ---------  ---------  ---------  ---------
      Total consumer loans...................      1,816      18.94        248       4.46
  Commercial business loans..................        196       2.04         --       0.00
                                               ---------  ---------  ---------  ---------
      Total loans............................  $   9,589     100.00% $   5,560     100.00%
                                               ---------  ---------  ---------  ---------
Less:
  Loans in process...........................  $     (87)            $      --
  Allowance for losses.......................       (110)                  (32)
                                               ---------             ---------  
  Total loans receivable, net................  $   9,392             $   5,528
                                               ---------             ---------  
                                               ---------             ---------  
</TABLE>
 
- ------------------------
(1) Personal loans are primarily comprised of loans secured by automobiles.
 
    The following table shows the composition of the Bank's loan portfolio by
fixed- and adjustable-rate at the dates indicated.
<TABLE>
<CAPTION>
                                                             MARCH 31,
                                             ------------------------------------------
                                                     1997                  1996
                                             --------------------  --------------------
<CAPTION>
                                              AMOUNT     PERCENT    AMOUNT     PERCENT
                                             ---------  ---------  ---------  ---------
                                                       (DOLLARS IN THOUSANDS)
<S>                                          <C>        <C>        <C>        <C>
Fixed-Rate Loans:
  Real estate:
    One- to four-family....................  $   3,044      31.74% $   1,130      20.32%
    Commercial.............................        392       4.09         --       0.00
                                             ---------  ---------  ---------  ---------
      Total real estate loans..............      3,436      35.83      1,130      20.32
  Consumer.................................      1,816      18.94        248       4.46
                                             ---------  ---------  ---------  ---------
      Total fixed-rate loans...............      5,252      54.77      1,378      24.78
                                             ---------  ---------  ---------  ---------
Adjustable-Rate Loans:
  Real estate:
    One- to four-family....................      4,141      43.18      4,182      75.22
                                             ---------  ---------  ---------  ---------
      Total real estate loans..............      4,141      43.18      4,182      75.22
                                             ---------  ---------  ---------  ---------
  Consumer.................................        196       2.04         --       0.00
                                             ---------  ---------  ---------  ---------
      Total adjustable-rate loans..........      4,337      45.23      4,182      75.22
                                             ---------  ---------  ---------  ---------
      Total loans..........................  $   9,589     100.00% $   5,560     100.00%
                                             ---------  ---------  ---------  ---------
Less:
  Loans in process                           $     (87)            $      --
  Allowance for loan losses................       (110)                  (32)
                                             ---------             ---------  
      Total loans receivable, net..........  $   9,392             $   5,528
                                             ---------             ---------  
                                             ---------             ---------  
</TABLE>
 
                                       47

<PAGE>
    One- to Four-Family Mortgage Loans. The Bank's primary lending activity is
the origination for its portfolio of one- to four-family, owner-occupied,
residential mortgage loans secured by property located in the Bank's market
area. Loans are generated through the Bank's marketing efforts, its existing
customers and referrals, real estate brokers, builders and local businesses. The
Bank generally has limited its real estate loan originations to the financing of
properties located within its market area. The average principle balance of the
loans in the Bank's one-to four-family residential mortgage loan portfolio was
approximately $32,500 at March 31, 1997. At March 31, 1997, the Bank had $7.2
million, or 74.9% of its total loan portfolio, invested in mortgage loans
secured by one- to four-family residences.
 
    The Bank originates fixed-rate residential one- to four-family loans with
terms of up to 20 years. As of March 31, 1997, $3.0 million, or 31.7% of the
Bank's loan portfolio, consisted of fixed-rate residential one-to four-family
loans. The Bank's fixed-rate mortgage loans amortize monthly with principal and
interest due each month. Residential real estate loans often remain outstanding
for significantly shorter periods than their contractual terms because borrowers
may refinance or prepay loans at their option. The Bank also originates a
fixed-rate residential balloon loan with either a five or ten year term and
which amortizes over 30 years.
 
    The Bank also offers ARM loans with maturities ranging up to 30 years. The
Bank currently offers ARM loans that adjust every year, with interest rate
adjustment limitations up to two percentage points per year and up to six
percentage points over the life of the loan. In a rising interest rate
environment, such rate limitations may prevent ARM loans from repricing to
market interest rates, which would have an adverse effect on net interest
income. The Bank has used different interest indices for ARM loans in the past,
and currently uses the one year U.S. Treasury Index adjusted to a constant
maturity, with a margin of 350 basis points for agency-conforming ARM loans. ARM
loans secured by residential one- to four-family real estate totaled $4.1
million, or 43.2% of the Bank's total loan portfolio at March 31, 1997. The
origination of fixed-rate mortgage loans versus ARM loans is monitored on an
ongoing basis and is affected significantly by the level of market interest
rates, customer preference, the Bank's interest rate gap position and loan
products offered by the Bank's competitors. Particularly in a relatively low
interest rate environment, borrowers prefer fixed-rate loans to ARM loans.
During fiscal 1997, the Bank originated $1.9 million in fixed-rate residential
mortgage loans and $1.1 million of ARM loans.
 
    The primary purpose of offering ARM loans is to make the Bank's loan
portfolio more interest rate sensitive. However, as the interest income earned
on ARM loans varies with prevailing interest rates, such loans do not offer the
Bank predictable cash flows as would long-term, fixed-rate loans. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations--Asset/Liability Management." ARM loans carry increased credit risk
associated with potentially higher monthly payments by borrowers as general
market interest rates increase. It is possible, therefore, during periods of
rising interest rates, that the risk of delinquencies and defaults on ARM loans
may increase due to the upward adjustment of interest costs to the borrower,
resulting in increased loan losses.
 
    The Bank's residential first mortgage loans customarily include due-on-sale
clauses, which are provisions giving the Bank the right to declare a loan
immediately due and payable in the event, among other things, that the borrower
sells or otherwise disposes of the underlying real property serving as security
for the loan. Due-on-sale clauses are a means of imposing assumption fees and
increasing the interest rate on the Bank's mortgage portfolio during periods of
rising interest rates.
 
    Regulations limit the amount that a savings association may lend relative to
the appraised value of the real estate securing the loan, as determined by an
appraisal at the time of loan origination. Such regulations permit a maximum
loan-to-value ("LTV") ratio of 95% for residential property (and 100% for loans
guaranteed by the Veterans Administration) and 90% for all other real estate
loans. The Bank's lending policies, however, generally limit the maximum LTV
ratio to 80% of the lesser of the appraised value or the purchase price of the
property securing the loan in the case of loans secured by one- to four-family
owner-occupied properties. On conventional one-to four-family loans, the Bank
will lend up to a 95% LTV ratio; however, loans with LTV ratios in excess of 80%

                                       48
<PAGE>

may require private mortgage insurance and loans with LTV ratios in excess of 
90%, with rare exceptions, require private mortgage insurance or additional 
readily marketable collateral.
 
    When underwriting residential real estate loans, the Bank reviews each loan
applicant's employment, income and credit history. The Bank's policy is to
obtain credit reports and financial statements on all borrowers and guarantors.
Properties securing real estate loans are appraised by the Bank's directors.
Appraisals are subsequently reviewed by the Bank's Chief Executive Officer.
Management believes that stability of income, past credit history and adequacy
of the proposed security are integral parts in the underwriting process.
Generally, the applicant's total monthly mortgage payment, including all escrow
amounts, is limited to 28% of the applicant's total monthly income. In addition,
total monthly obligations of the applicant, including mortgage payments, should
not generally exceed 36% of total monthly income. Written appraisals are always
required on real estate property offered to secure an applicant's loan. The Bank
requires fire and casualty insurance on all properties securing real estate
loans, as well as title insurance or a certified abstract and written attorney's
title opinion.
 
    Commercial Real Estate Lending.  The Bank originates loans secured by
commercial real estate. At March 31, 1997, $392,000, or 4.1%, of the Bank's loan
portfolio consisted of seven commercial real estate loans. The Bank's commercial
real estate loans are secured by a campground, restaurant and rental properties.
At March 31, 1997, the Bank's commercial real estate loans were all performing
according to their terms. The Bank will seek to emphasize the origination of
commercial real estate lending in the future.
 
    Commercial real estate loans originated by the Bank may be either fixed- or
adjustable-rate loans with terms to maturity and amortization schedules of up to
20 years. Commercial real estate loans are written in amounts of up to 75% of
the lesser of the appraised value of the property or the sales price.
 
    Appraisals on properties which secure commercial real estate loans are
performed by the Bank's directors or an independent appraiser designated by the
Bank before the loan is made. All appraisals on commercial real estate loans are
reviewed by the Bank's Chief Executive Officer. In underwriting such loans, the
Bank primarily considers the cash flows generated by the real estate to support
the debt service, the financial resources and income level of the borrower and
the Bank's experience with the borrower. In addition, the Bank's underwriting
procedures require verification of the borrower's credit history, an analysis of
the borrower's income, financial statements and banking relationships, a review
of the borrower's property management experience and references, and a review of
the property, including cash flow projections and historical operating results.
The Bank seeks to ensure that the property securing the loans will generate
sufficient cash flow to adequately cover operating expenses and debt service
payments.
 
    Commercial real estate lending affords the Bank an opportunity to receive
interest at rates higher than those generally available from one- to four-family
residential lending. Nevertheless, loans secured by such properties are
generally larger, more difficult to evaluate and monitor and, therefore
generally, involve a greater degree of risk than one- to four-family residential
mortgage loans. Because payments on loans secured by commercial real estate are
often dependent on the successful operation or management of the properties,
repayment of such loans may be subject to adverse conditions in the real estate
market or the economy. If the cash flow from the project is reduced, the
borrower's ability to repay the loan might be impaired. The Bank has attempted
to minimize these risks by lending primarily to the ultimate user of the
property or on existing income-producing properties.
 
    Consumer and Other Lending.  The Bank originates a limited variety of
consumer loans, primarily property improvement loans, passbook loans and
personal loans which are secured by automobiles. The Bank currently originates
substantially all of its consumer loans in its primary market area.
 
    The primary component of the Bank's consumer loan portfolio consists of 
personal loans secured by automobiles. In the past year the Bank has sought 
to increase its consumer loan originations. It has entered into correspondent 
relationships with a number of automobile dealerships in its market area 
whereby a borrower wishing to acquire an automobile will complete a loan form 
at the dealership. The loan document is sent to the Bank which

                                       49
<PAGE>

evaluates the borrower's credit worthiness, including the borrower's credit 
history, ability to meet existing obligations and payments on the proposed 
loan. The Bank generally will not make an automobile loan with a 
loan-to-value ratio in excess of 80% of the invoice price or the automobile's 
National Automobile Dealers Association "yellow book" value. The Bank's 
personal loans are generally fixed rate loans and have terms that do not 
exceed 66 months.
 
    Finally, the Bank has originated a small number of loans for property
improvement. Such loans are generally secured by a second mortgage or UCC-1
filing on improvement and are originated as fixed-rate loans with terms of less
than 66 months.
 
    Consumer loan terms vary according to the type and value of collateral,
length of contract and creditworthiness of the borrower. The underwriting
standards employed by the Bank for originated consumer loans include an
application, a determination of the applicant's payment history on other debts
and an assessment of ability to meet existing obligations and payments on the
proposed loan. Although creditworthiness of the applicant is a primary
consideration, the underwriting process also includes a comparison of the value
of the security, if any, in relation to the proposed loan amount.
 
    Consumer loans entail greater credit risk than do residential mortgage
loans, particularly in the case of consumer loans which are unsecured or are
secured by rapidly depreciable assets, such as automobiles. Further, any
repossessed collateral for a defaulted consumer loan may not provide an adequate
source of repayment of the outstanding loan balance as a result of the greater
likelihood of damage, loss or depreciation. In addition, consumer loan
collections are dependent on the borrower's continuing financial stability, and
thus are more likely to be affected by adverse personal circumstances.
Furthermore, the application of various federal and state laws, including
bankruptcy and insolvency laws, may limit the amount which can be recovered on
such loans. At March 31, 1997, no consumer loans were classified as
non-performing. See "--Asset Quality--Delinquent Loans and Non-performing
Assets." There can be no assurances, however, that delinquencies will not occur
in the future.
 
    Commercial Business Lending.  The Bank originates commercial business loans
to borrowers located in its market area which are secured by collateral other
than real estate. Such commercial business loans are generally secured by
equipment, inventory and accounts receivable. At March 31, 1997, the Bank's
commercial business loan portfolio totaled $195,000, or 2.0% of total loans. At
that date, all of the Bank's commercial business loans were performing in
accordance with their terms.
 
    The underwriting standards used by the Bank for commercial business loans
include a determination of the borrower's ability to meet existing obligations
and payments on the proposed loan from normal cash flow generated from the
borrower's business. The financial strength of each borrower is assessed through
a review of tax returns and credit reports.
 
    Commercial business loans generally bear higher interest rates than one-to
four-family residential loans, but they also involve a higher risk of default
since their repayment is dependent on the successful operation of the borrower's
business.

                                       50
<PAGE>
 
LOAN MATURITY SCHEDULE
 
    The following table illustrates the interest rate sensitivity of the 
Bank's loan portfolio at March 31, 1997. Mortgages which have adjustable or 
renegotiable interest rates are shown as maturing in the period during which 
the contract is due. The schedule does not reflect the effects of possible 
prepayments or enforcement of due-on-sale clauses.

<TABLE>
<CAPTION>
                                                                          COMMERCIAL                                 
                                         ONE- TO FOUR-FAMILY             REAL ESTATE                CONSUMER         
                                     ----------------------------  ------------------------  ----------------------  
                                                       WEIGHTED                  WEIGHTED                WEIGHTED    
                                                        AVERAGE                   AVERAGE                 AVERAGE    
                                         AMOUNT          RATE        AMOUNT        RATE       AMOUNT       RATE      
                                     ---------------  -----------  -----------  -----------  ---------  -----------  
                                                                    (DOLLARS IN THOUSANDS)
<S>                                  <C>              <C>          <C>          <C>          <C>        <C>         
Due During Years Ending March 31,                                                                                    
- ---------------------------------                                                           
1997(1)............................   $      --           0.00%       $    --       0.00%    $     419      7.91%
1998...............................          50           9.05             --       0.00            99      9.95 
1999...............................          29          11.36             27       9.25           141     10.97 
2000 and 2001......................         441           9.28             --       0.00           866      9.43 
2002 to 2006.......................         819           9.67             --       0.00           291      8.85 
2007 to 2021.......................       5,102           8.48            365       9.33            --      0.00 
2022 and following.................         744           8.10             --       0.00            --      0.00 
                                     ----------                       -------                ---------

    Total Amount Due...............      $7,185           8.64        $   392       9.33     $   1,816      9.13   
                                     ----------          -----        -------       ----     ---------     -----   
                                     ----------          -----        -------       ----     ---------     -----   
 
<CAPTION>
                                            COMMERCIAL                   
                                             BUSINESS                   TOTAL   
                                     ------------------------  ----------------------- 
                                                   WEIGHTED                WEIGHTED
                                                    AVERAGE                 AVERAGE
                                       AMOUNT        RATE       AMOUNT       RATE
                                     -----------  -----------  ---------  -----------
                                                  (DOLLARS IN THOUSANDS)
<S>                                  <C>          <C>          <C>       <C>        
Due During Years Ending March 31,  
- ---------------------------------  
1997(1)............................  $      --        0.00%  $     419        7.91%
1998...............................         --        0.00         149        9.86
1999...............................          8        9.25         205       10.70
2000 and 2001......................        188        9.20       1,495        9.36
2002 to 2006.......................         --        0.00       1,110        9.45
2007 to 2021.......................         --        0.00       5,467        8.54
2022 and following.................         --        0.00         744        8.10
                                     ----------                -------
    Total Amount Due...............  $     196        9.20   $   9,589        8.78
                                     ----------      -----     -------       -----
                                     ----------      -----     -------       -----
</TABLE>
 
- ------------------------
(1) Includes demand loans, loans having no stated maturity and overdraft loans.
 
    The total amount of loans due after March 31, 1998 which have predetermined
interest rates is $4.6 million, while the total amount of loans due after such
dates which have floating or adjustable interest rates is $5.0 million.

                                       51
<PAGE>

LOAN ORIGINATIONS
 
    Loan originations are developed from continuing business with depositors and
borrowers, soliciting realtors, builders, walk-in customers and third-party
sources. The Board of Directors of the Bank has authorized certain officers to
originate loans within specified underwriting limits. Specifically, Bank
officers may originate loans secured by single-family, owner occupied residences
up to $140,000. All loans over $50,000 or with a loan to value ratio over 80%
require action by the Bank's Loan Committee. In addition, the full Board of
Directors meets monthly to review all real estate loans made by officers of the
Bank.
 
    While the Bank originates both adjustable-rate and fixed-rate loans, its
ability to originate loans to a certain extent is dependent upon the relative
customer demand for loans in its market, which is affected by the interest rate
environment, among other factors. For fiscal 1997, the Bank originated $3.8
million in fixed-rate loans and $1.8 million in adjustable-rate loans.

    The following table shows the loan origination and repayment activities of
the Bank for the periods indicated. The Bank did not purchase or sell any loans
during the periods indicated.


                                          YEARS ENDED MARCH 31,
                                         ----------------------
                                            1997       1996
                                         ----------  ----------
                                             (IN THOUSANDS)

Originations by Type:
  Adjustable rate real estate:
    -one- to four-family...............  $   1,051  $     135
    -multi-family......................         --         --
    -commercial........................        586         --
Non-real estate-consumer...............         --         --
  Commercial business..................        210         --
                                         ---------  ---------
      Total adjustable-rate............      1,847        135
                                         ---------  ---------
  Fixed-rate real estate:
    -one- to four-family...............      1,909        126
    -multi-family......................         --         --
    -commercial........................         --         --
Non-real estate--consumer..............      1,919        135
  Commercial business..................         --         --
                                         ---------  ---------
      Total fixed-rate.................      3,828        261
                                         ---------  ---------
      Total loans originated...........      5,675        396
                                         ---------  ---------
Principal repayments...................      1,645      1,135
                                         ---------  ---------
      Total reductions.................      1,645      1,135
                                         ---------  ---------
Net increase (decrease)................  $   4,030  $    (739)
                                         ---------  ---------
                                         ---------  ---------

ASSET QUALITY
 
    The Bank's collection procedures provide that when a real estate loan is
past due 15 days, a delinquent notice is sent requesting payment. Prior to a
loan becoming 30 days past due, personal contact is attempted by the Bank's
collection officer. If the loan document provides for a right to cure, then the
required notice is mailed by certified mail and regular mail when the loan
becomes 30 days past due. Personal contact is continued on all delinquent real
estate loans until the loan is completely current.
 
    With respect to consumer loans, a delinquent notice is sent requesting
payment 15 days after the due date. If payment is not made by the 30th day after
it is due, the Bank sends a certified letter requesting that the borrower cure
the delinquency. If consumer loans are not resolved by 90 days, the account is
put on non-accrual status and repossession and/or legal action is normally
initiated. Real estate loans of 60 days or more past due and consumer loans of
30 or more past due are reported monthly to the Board of Directors. For both
consumer loans and real estate

                                       52
<PAGE>

loans, the Bank officer has authority to begin foreclosure and/or 
repossession procedures at any time he feels it necessary or advisable. At 
March 31, 1997, the total loans delinquent 90 days or more to total loans was 
$47,000 and the total loans delinquent 60 to 89 days to total loans was 
$60,000.
 
    Delinquent Loans and Non-performing Assets. Loans are reviewed on a regular
basis and are placed on non-accrual status when, in the opinion of management,
the collection of additional interest is doubtful. Mortgage and consumer loans
are placed on non-accrual status when principal is 90 days or more past due.
Interest accrued and unpaid at the time a loan is placed on non-accrual status
is charged against interest income. The loan will remain on non-accrual status
until the loan is brought current.

    Real estate acquired through foreclosure or by deed-in-lieu of foreclosure
is classified as real estate owned until such time as it is sold. When real
estate owned is acquired, it is recorded at the lower of the unpaid principal
balance of the related loan, or its fair value, less estimated selling expenses.
Any further write-down of real estate owned is charged against earnings. At
March 31, 1997, the Bank had no property classified as real estate owned.
 
    The following table sets forth the Bank's loan delinquencies by type, by
amount and by percentage of type at March 31, 1997.

<TABLE>
<CAPTION>
                                                          LOANS DELINQUENT FOR:
                            --------------------------------------------------------------------------------
                                          60-89 DAYS                            90 DAYS AND OVER
                            ---------------------------------------  ---------------------------------------
<CAPTION>
                                                          PERCENT                                  PERCENT
                                                          OF LOAN                                  OF LOAN
                               NUMBER        AMOUNT      CATEGORY       NUMBER        AMOUNT      CATEGORY
                            -------------  -----------  -----------  -------------  -----------  -----------
                                                         (DOLLARS IN THOUSANDS)
<S>                         <C>            <C>          <C>          <C>            <C>          <C>
Real Estate:
  One- to four-family.....            1       $ 60           0.84%         2            $ 47           0.65%
  Commercial..............           --         --             --         --              --             --
                                                                                               
Consumer..................           --         --             --         --              --             --
Commercial business.......           --         --             --         --              --             --
                                    ---        ---       ---------       ---             ---     ----------
                                                                                               
    Total.................            1       $ 60           0.84          2            $ 47           0.65
                                    ---        ---       --------        ---             ---     ----------
                                    ---        ---       --------        ---             ---     ----------

<CAPTION>

                                    TOTAL DELINQUENT LOANS
                            ---------------------------------------
                                                          PERCENT
                                                          OF LOAN
                               NUMBER        AMOUNT      CATEGORY
                            -------------  -----------  -----------
 
<S>                         <C>            <C>          <C>
Real Estate:
  One- to four-family.....            3     $     107         1.49%
  Commercial..............           --            --           --

Consumer..................           --            --           --
Commercial business.......           --            --           --
                                    
                                    ---         -----   ----------
    Total.................            3     $     107         1.49%
                                    ---         -----   ----------
                                    ---         -----   ----------
</TABLE>

                                       53
<PAGE>


    The table below sets forth the amounts and categories of non-performing
assets in the Bank's loan portfolio. Loans are placed on non-accrual status when
the collection of principal and/or interest become doubtful. For all years
presented, the Bank has had no troubled debt restructurings (which involve
forgiving a portion of interest or principal on any loans or making loans at a
rate materially less than that of market rates). Foreclosed assets include
assets acquired in settlement of loans. At March 31, 1997 and 1996, the Bank did
not have any accruing loans that were delinquent more than 90 days, nor did it
have any foreclosed assets.

                                                        MARCH 31,
                                                  ----------------------
                                                    1997         1996
                                                  ---------   ----------
                                                      (IN THOUSANDS)
Non-accruing loans:
  One- to four-family...........................  $      47   $      --
  Commercial real estate........................         --          --
  Consumer......................................         --          --
  Commercial business...........................         --          --
                                                       ----        ----
    Total.......................................         47          --
                                                       ----         ---
Total non-performing assets.....................  $      47   $      --
                                                       ----        ----
                                                       ----        ----
Total as a percentage of total assets...........       0.41%          0%
                                                       ----        ----
                                                       ----        ----


    For the year ended March 31, 1997, gross interest income which would have
been recorded had the non-accruing loans been current in accordance with their
original terms amounted to $3,000. No amounts were included in interest income
on such loans for the year ended March 31, 1997.
 
    Classified Assets.  Federal regulations 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." An asset 
is considered "substandard" if it is inadequately protected by the current 
net worth and paying capacity of the obligor or the collateral pledged, if 
any. "Substandard" assets include those characterized by the "distinct 
possibility" that the insured institution will sustain "some loss" if the 
deficiencies are not corrected. Assets classified as "doubtful" have all of 
the weaknesses inherent in those classified "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.
 
    When an insured institution classifies problem assets as either substandard
or doubtful, it may establish general allowances for losses in an amount deemed
prudent by management. General allowances represent loss allowances which have
been established to recognize the inherent risk associated with lending
activities, but which, unlike specific allowances, have not been allocated to
particular problem assets. When an insured institution classifies problem assets
as "loss," it is required either to establish a specific allowance for losses
equal to 100% of that portion of the asset so classified or to charge-off such
amount. An institution's determination as to the classification of its assets
and the amount of its valuation allowances is subject to review by the
regulatory authorities, who may order the establishment of additional general or
specific loss allowances.
 
    In connection with the filing of its periodic reports with the OTS and in
accordance with its classification of assets policy, the Bank reviews loans in
its portfolio quarterly to determine whether such assets require classification
in accordance with applicable regulations.

                                       54
<PAGE>

    On the basis of management's review of its assets, at March 31, 1997, the
Bank had classified a total of $47,000 of its loans and other assets as follows:
 

                                           MARCH 31, 1997
                                           (IN THOUSANDS)
                                          -----------------

            Special Mention.............      $      --
            Substandard.................             --
            Doubtful assets.............             47
            Loss assets.................             --
                                                  -----
              Total.....................      $      47
                                                  -----
                                                  -----
            General loss allowance......      $     110
                                                  -----
                                                  -----
            Specific loss allowance.....             --
                                                  -----
                                                  -----
            Charge-offs.................             --
                                                  -----
                                                  -----

 
    Other Loans of Concern.  In addition to the non-performing loans set forth
in the tables above, as of March 31, 1997, there were no loans classified by the
Bank with respect to which known information about the possible credit problems
of the borrowers or the cash flows of the security properties have caused
management to have some doubts as to the ability of the borrowers to comply with
present loan repayment terms and which may result in the future inclusion of
such items in the non-performing asset categories.
 
    Allowance for Loan Losses.  The allowance for loan losses is established
through a provision for loan losses based on management's evaluation of the risk
inherent in its loan portfolio and changes in the nature and volume of its loan
activity, including those loans which are being specifically monitored by
management. Such evaluation, which includes a review of loans for which full
collectibility may not be reasonably assured, considers among other matters, the
loan classifications discussed above, the estimated fair value of the underlying
collateral, economic conditions, historical loan loss experience, the amount of
loans outstanding and other factors that warrant recognition in providing for an
adequate loan loss allowance.
 
    Real estate properties acquired through foreclosure are recorded at the 
lower of cost or fair value minus estimated cost to sell. If fair value at 
the date of foreclosure is lower than the balance of the related loan, the 
difference will be charged-off to the allowance for loan losses at the time 
of transfer. Valuations are periodically updated by management and if the 
value declines, a specific provision for losses on such property is 
established by a charge to operations. At March 31, 1997, the Bank had no 
properties that were acquired through foreclosure.
 
    Although management believes that it uses the best information available to
determine the allowance, unforeseen market conditions could result in
adjustments and net earnings could be significantly affected if circumstances
differ substantially from the assumptions used in making the final
determination. Future additions to the Bank's allowance for loan losses will be
the result of periodic loan, property and collateral reviews and thus cannot be
predicted in advance. In addition, federal regulatory agencies, as an integral
part of the examination process, periodically review the Bank's allowance for
loan losses. Such agencies may require the Bank to increase the allowance based
upon their judgment of the information available to them at the time of their
examination. At March 31, 1997, the Bank had a total allowance for loan losses
of $110,000, representing 234.0% of total non-performing loans and 1.2% of the
Bank's loans receivable, net. See Notes A and C of the Notes to Financial
Statements and "Management's Discussion and Analysis of Financial Condition and
Results of Operations."

                                       55
<PAGE>


    The distribution of the Bank's allowance for losses on loans at the dates
indicated is summarized as follows:
   
<TABLE>
<CAPTION>
                                                              March 31
                              ------------------------------------------------------------------------------
                                            1997                                      1996
                              ------------------------------------  ----------------------------------------
                                                         PERCENT                                  PERCENT   
                                                        OF LOANS                                 OF LOANS   
                                             LOAN        IN EACH      MARCH 31,       LOAN        IN EACH   
                              AMOUNT OF     AMOUNTS     CATEGORY      AMOUNT OF      AMOUNTS     CATEGORY   
                              LOAN LOSS       BY        TO TOTAL      LOAN LOSS        BY        TO TOTAL   
                              ALLOWANCE    CATEGORY       LOANS       ALLOWANCE     CATEGORY       LOANS    
                             -----------  -----------  -----------  -------------  -----------  ----------- 
<S>                          <C>          <C>          <C>          <C>            <C>          <C>         
                                                        (DOLLARS IN THOUSANDS)                                 
One- to four-family........   $      55    $   7,185        74.93%    $      30     $   5,312        95.54% 
Commercial real estate.....          --          392         4.09            --            --           --  
Consumer...................          53        1,816        18.94             2           248         4.46  
Commercial business........           2          196         2.04            --            --           --  
Unallocated................          --           --           --            --            --           --  
                                  -----   -----------  -----------          ---    -----------  ----------- 
  Total....................   $     110    $   9,589       100.00%    $      32     $   5,560       100.00% 
                                  -----   -----------  -----------          ---    -----------  ----------- 
                                  -----   -----------  -----------          ---    -----------  ----------- 

</TABLE>
    

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

                                                         YEARS ENDED MARCH
                                                                31,
                                                        --------------------
                                                          1997       1996
                                                        ---------  ---------
                                                           (IN THOUSANDS)

Balance at beginning of period........................  $      32  $      32

Charge-offs:
  One- to four-family.................................         --         --
  Commercial real estate..............................         --         --
  Consumer............................................         --         --
  Commercial business.................................         --         --
                                                             ----       ----
    Total charge-offs.................................         --         --
                                                             ----       ----
Recoveries:
  One- to four-family.................................         --         --
  Commercial real estate..............................         --         --
  Consumer............................................         --         --
  Commercial business.................................         --         --
                                                             ----       ----
    Total recoveries..................................         --         --
                                                             ----       ----
Net charge-offs.......................................         --         --
Provision for loan losses.............................         78         --
                                                              ---        ---
Balance at end of period..............................  $     110  $      32
                                                             ----       ----
Ratio of net charge-offs during the period to 
  average loans outstanding during the period.........       0.00%      0.00%
                                                             ----       ----
Ratio of net charge-offs during the period to 
  average non-performing assets.......................       0.00%      0.00%
                                                             ----       ----


                                       56

<PAGE>

INVESTMENT ACTIVITIES

    GENERAL.

    The Bank must maintain minimum levels of investments that qualify as 
liquid assets under OTS regulations. Liquidity may increase or decrease 
depending upon the availability of funds and comparative yields on 
investments in relation to the return on loans. Historically, the Bank has 
generally maintained liquid assets at levels above the minimum requirements 
imposed by the OTS regulations and at levels believed adequate to meet the 
requirements of normal operations, including repayments of maturing debt and 
potential deposit outflows. Cash flow projections are regularly reviewed and 
updated to assure that adequate liquidity is maintained. At March 31, 1997, 
the Bank's liquidity ratio (liquid assets as a percentage of net withdrawable 
savings deposits and current borrowings) was 11.2%. See "Management's 
Discussion and Analysis of Financial Condition and Results of Operations 
- --Liquidity and Capital Resources" and "Regulation --Liquidity."

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

    Generally, the investment policy of the Bank, as established by the Board 
of Directors, is to invest funds among various categories of investments and 
maturities based upon the Bank's liquidity needs, asset/ liability management 
policies, investment quality, marketability and performance objectives.

    Mortgage-backed Securities. The Bank historically purchased 
mortgage-backed securities primarily to supplement its lending activities, to 
generate positive interest rate spreads on principal balances with minimal 
administrative expense, to lower the credit risk of the Bank as a result of 
the guarantees provided by Government National Mortgage Administration 
("GNMA") and to generally assist in managing the interest rate risk of the 
Bank. The Bank has invested primarily in federal agency securities, 
principally GNMA obligations. At March 31, 1997, the Bank's investment in 
mortgage-backed securities totaled $257,000, or 2.3% of its total assets. At 
March 31, 1997, all of the Bank's mortgage-backed securities were classified 
as held to maturity. See Note B of the Notes to Financial Statements.

    The GNMA certificates are modified pass-through mortgage-backed 
securities that represent undivided interests in underlying pools of 
fixed-rate, or certain types of adjustable-rate, single-family residential 
mortgages issued by these government-sponsored entities. As a result, the 
interest rate risk characteristics of the underlying pool of mortgages, i.e., 
fixed-rate or adjustable rate, as well as prepayment risk, are passed on to 
the certificate holder. GNMA's guarantee to the holder of timely payments of 
principal and interest is backed by the full faith and credit of the United 
States Government. All of the Bank's GNMA certificates are fixed-rate 
securities.

    Mortgage-backed securities generally yield less than the loans that 
underlie such securities because of the cost of payment guarantees and credit 
enhancements. In addition, mortgage-backed securities are usually more liquid 
than individual mortgage loans and may be used to collateralize certain 
liabilities and obligations of the Bank. These types of securities also 
permit the Bank to optimize its regulatory capital because they have low risk 
weighting.

    Of the Bank's $257,000 mortgage-backed securities portfolio at March 31, 
1997, mortgage-backed securities totaling $212,000 had contractual maturities 
over 10 years. The actual maturity of a mortgage-backed security may be less 
than its contractual maturity due to prepayments of the underlying mortgages. 
Prepayments that are faster than anticipated may shorten the life of the 
security and may result in a loss of any premiums paid and thereby reduce the 
net yield on such securities. Although prepayments of underlying mortgages 
depend on many factors, including the type of mortgages, the coupon rate, the 
age of mortgages, the geographical location of the underlying real estate 
collateralizing the mortgages and general levels of market interest rates, 
the difference between the interest rates on

                                        57
<PAGE>

the underlying mortgages and the prevailing mortgage interest rates generally 
is the most significant determinant of the rate of prepayments. During 
periods of declining mortgage interest rates, if the coupon rate of the 
underlying mortgages exceeds the prevailing market interest rates offered for 
mortgage loans, refinancing generally increases and accelerates the 
prepayment of the underlying mortgages and the related security. Under such 
circumstances, the Bank may be subject to reinvestment risk because, to the 
extent that the Bank's mortgage-backed securities amortize or prepay faster 
than anticipated, the Bank may not be able to reinvest the proceeds of such 
repayments and prepayments at a comparable rate.

    The guaranteed portion of a given pool must be all fixed or all variable 
rate. The certificates purchased by the Bank are fixed rate mortgage backed 
securities.

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


<TABLE>
                                                                                                  MARCH 31,
                                                                                  -----------------------------------------
                                                                                              1997                  1996
                                                                                   BOOK       % OF       BOOK       % OF
                                                                                   VALUE      TOTAL      VALUE      TOTAL
                                                                                 ---------  ---------  ---------  ---------
                                                                                           (DOLLARS IN THOUSANDS)
<S>                                                                               <C>       <C>         <C>       <C>
Mortgage-backed securities held to maturity:
GNMA...........................................................................  $     267     103.89% $     351     103.24%
                                                                                 ---------  ---------  ---------  ---------
Unamortized premium (discounts), net...........................................        (10)     (3.89)%      (11)     (3.24)%
                                                                                 ---------  ---------  ---------  ---------
  Total mortgage-backed securities.............................................  $     257     100.00% $     340     100.00%
                                                                                 ---------  ---------  ---------  ---------
                                                                                 ---------  ---------  ---------  ---------
</TABLE>

    The following table shows mortgage-backed securities repayment activities 
of the Bank for the periods indicated. The Bank did not purchase or sell any 
mortgage-backed securities during fiscal 1997.

<TABLE>
                                                                                                       YEARS ENDED MARCH 31,
                                                                                                       --------------------
                                                                                                         1997         1996
                                                                                                         ----         ----
                                                                                                           (IN THOUSANDS)
<S>                                                                                                      <C>          <C>
Purchases:
Adjustable-rate (1).................................................................................   $      --    $      --
Fixed-rate (1)......................................................................................          --          166
                                                                                                             ---          ---
  Total purchases...................................................................................          --          166
                                                                                                             ---          ---
Principal Repayments:
Principal repayments................................................................................          83           32
Increase in other items, net........................................................................          --           --
                                                                                                             ---          ---
  Net increase (decrease)...........................................................................   $      83    $      32
                                                                                                             ---          ---
                                                                                                             ---          ---
</TABLE>

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

(1) Consists of pass-through securities.

    OTHER INVESTMENTS.  At March 31, 1997, the Bank's investment securities 
other than mortgage-backed securities consisted of federal agency 
obligations, U.S. Government securities, equity securities, FHLB stock, and 
interest-earning deposits with other financial institutions.

    OTS regulations restrict investments in corporate debt and equity 
securities by the Bank. These restrictions include prohibitions against 
investments in the debt securities of any one issuer in excess of 15% of the 
Bank's unimpaired capital and unimpaired surplus as defined by federal 
regulations, plus an additional 10% if the investments are fully secured by 
readily marketable collateral. At March 31, 1997, the Bank was in compliance 
with this regulation. See "Regulation--Federal Regulation of Savings 
Associations" for a discussion of additional restrictions on the Bank's 
investment activities.

                                      58

<PAGE>

    In fiscal 1997, the Bank reclassified Freddie Mac stock with a fair 
market value of $69,000 from available for sale to trading account 
securities. The equity securities had an unrealized gain of $67,000 which was 
recognized in net income for the year ended March 31, 1997. The Freddie Mac 
stock was sold subsequently to March 31, 1997. The Bank does not have any 
other trading account securities and does not intend to establish a trading 
securities portfolio. See Note B to Notes to Financial Statement.

    The following table sets forth the composition of the Bank's investment 
securities at the dates indicated.

<TABLE>
                                                                                        AT MARCH 31,
                                                                        --------------------------------------------
                                                                                1997                 1996
                                                                        --------------------   ---------------------
                                                                           BOOK       % OF        BOOK       % OF
                                                                          VALUE       TOTAL      VALUE       TOTAL
                                                                        ----------  ---------  ----------  ---------
                                                                                   (DOLLARS IN THOUSANDS)
<S>                                                                      <C>         <C>        <C>         <C>
Investment securities held to maturity:
  Federal agency obligations..........................................    $200        27.55%    $   --          --%
Investment securities available for sale:
  U.S. government securities..........................................     398        54.82         --          --
  Federal agency obligations..........................................      --           --        200       65.57
  Equity securities...................................................      --           --         41       13.44
                                                                        ----------  ---------  ----------  ---------
    Subtotal..........................................................     598        82.37        241       79.02
                                                                        ----------  ---------  ----------  ---------
Trading account security (1)..........................................      69         9.50         --          --
FHLB stock............................................................      59         8.13         64       20.98
                                                                        ----------  ---------  ----------  ---------
    Total investment securities and FHLB stock........................    $726       100.00%    $  305      100.00%
                                                                        ----------  ---------  ----------  ---------
                                                                        ----------  ---------  ----------  ---------
Average remaining life of debt securities.............................  4.3 years              1.4 years
Other interest-earning assets:
  Interest-bearing deposits with banks................................    $120        100.00%   $1,231      100.00%
  Federal funds sold..................................................      --            --        --          --
                                                                        ----------  ---------  ----------  ---------
    Total.............................................................    $120        100.00%   $1,231      100.00%
                                                                        ----------  ---------  ----------  ---------
                                                                        ----------  ---------  ----------  ---------
</TABLE>
- ------------------------
(1) Consists of Freddie Mac stock that was sold subsequent to March 31, 1997.

    INVESTMENT PORTFOLIO MATURITIES.  The composition and maturities of the 
investment securities portfolio and mortgage-backed securities are indicated 
in the following table.

   
<TABLE>


                                                                      AT MARCH 31, 1997
                                            --------------------------------------------------------------------------
                                                                                                             TOTAL
                                                                                                          INVESTMENT
                                                LESS THAN        1 TO 5       5 TO 10         OVER        SECURITIES
                                                 1 YEAR           YEARS        YEARS        10 YEARS     -------------
                                                AMORTIZED      AMORTIZED     AMORTIZED     AMORTIZED      AMORTIZED       FAIR
                                                  COST            COST          COST          COST           COST         VALUE
                                             ---------------  -------------  -----------  -------------  -------------    -----
                                                                      (DOLLARS IN THOUSANDS)
<S>                                          <C>              <C>            <C>          <C>            <C>           <C>
U.S. government securities.................     $      --       $     399     $      --     $      --      $     399    $  398
Federal agency obligations.................            --             100            --           100            200       197
Mortgage-backed securities.................            --              16            29           212            257       248
                                                ---------       ---------     ---------     ---------      ---------    ------
Total investment securities................     $      --       $     515     $      29     $     312      $     856    $  843
                                                      ---             ---    -----------          ---            ---       ---
Weighted average yield.....................          0.00%           6.27%         8.04          9.13%          7.37%     7.45%
                                                      ---             ---    -----------          ---            ---       ---
                                                      ---             ---    -----------          ---            ---       ---
</TABLE>
    
SOURCES OF FUNDS

    GENERAL.  The Bank's primary sources of funds are deposits, receipt of 
principal and interest on loans and securities, FHLB advances, and other 
funds provided from operations.

                                     59

<PAGE>

    FHLB advances are used to support lending activities and to assist in the 
Bank's asset/liability management strategy. See "Management's Discussion and 
Analysis of Financial Condition and Results of Operations -- Asset\Liability 
Management." Typically, the Bank does not use other forms of borrowings. At 
March 31, 1997, the Bank had no FHLB advances.

    DEPOSITS.  The Bank offers deposit accounts having a range of interest 
rates and terms. The Bank's deposits consist of passbook, checking and 
certificate accounts. The certificate accounts currently range in terms from 
91 days to 10 years.

   
    The Bank relies primarily on advertising, competitive pricing policies 
and customer service to attract and retain these deposits. In fiscal 1997 the 
Bank began participating in an on-line service pursuant to which it 
advertises its ^ certificates of deposit rates nationwide. For the year ended 
March 31, 1997, the Bank obtained certificates of deposit totalling $2.6 
million through this service, which represented 25.5% of the Bank's total 
deposits at March 31, 1997. Deposits obtained through the on-line service are 
a more volatile source of funds than transaction or savings accounts, or 
certificate of deposit accounts obtained from depositors in the Bank's market 
area. See "Risk Factors--Increased Reliance on Out of Market Deposits." The 
flow of deposits is influenced significantly by general economic conditions, 
changes in money market and prevailing interest rates and competition. During 
fiscal 1997, the Bank introduced an interest bearing checking account 
product. At March 31, 1997, $235,000, or 2.3% of total deposits were in 
interest bearing checking accounts.
    

    The Bank has become more susceptible to short-term fluctuations in 
deposit flows as customers have become more interest-rate conscious. The Bank 
endeavors to manage the pricing of its deposits in keeping with its 
profitability objectives giving consideration to its asset/liability 
management. Notwithstanding the foregoing, a significant percentage of the 
Bank's deposits are for terms of less than one year. At March 31, 1997, $1.9 
million, or 30.7% of the Bank's certificates of deposit were in certificates 
of deposit with terms of 12 months or less. The Bank believes that upon 
maturity most of these deposits will remain at the Bank. The ability of the 
Bank to attract and maintain savings accounts and certificates of deposit, 
and the rates paid on these deposits, has been and will continue to be 
significantly affected by market conditions.

SAVINGS PORTFOLIO

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

<TABLE>
                                                                                           AT MARCH 31,
                                                                                       --------------------
                                                                                    1997                  1996
                                                                            --------------------  --------------------
                                                                             AMOUNT     PERCENT    AMOUNT     PERCENT
                                                                            ---------  ---------  ---------  ---------
                                                                                      (DOLLARS IN THOUSANDS)
<S>                                                                         <C>        <C>        <C>        <C>
Transactions and savings deposits:
Interest-bearing checking accounts 1.75%..................................  $     235       2.30% $      --       0.00%
Passbook accounts 3.00%...................................................      3,882      37.92      3,683      56.97
                                                                            ---------  ---------  ---------  ---------
Total transactions and savings deposits...................................      4,117      40.22      3,683      59.15
                                                                            ---------  ---------  ---------  ---------
Certificates of deposit:
0.00 -3.99%...............................................................        198       1,93        141       2.18
4.00 -5.99%...............................................................      2,672      26.10      2,370      36.66
6.00 -7.99%...............................................................      3,250      31.75        271       4.19
                                                                            ---------  ---------  ---------  ---------
Total certificates of deposit.............................................      6,120      59.78      2,641      43.03
                                                                            ---------  ---------  ---------  ---------
Accrued Interest --.......................................................         --       0.00         --       0.00
                                                                            ---------  ---------  ---------  ---------
Total Deposits............................................................  $  10,237     100.00% $   6,465     102.18%
                                                                            ---------  ---------  ---------  ---------
                                                                            ---------  ---------  ---------  ---------
</TABLE>
                                       60
<PAGE>

DEPOSIT ACTIVITY

    The following table sets forth the savings flows at the Bank during the 
periods indicated.

<TABLE>
                                                                                                YEARS ENDED MARCH
                                                                                                       31,
                                                                                               --------------------
                                                                                                 1997       1996
                                                                                               ---------  ---------

                                                                                                   (DOLLARS IN
                                                                                                    THOUSANDS)
<S>                                                                                            <C>        <C>
Opening balance..............................................................................  $   6,465  $   6,518
Deposits.....................................................................................      7,115      3,345
Withdrawals..................................................................................     (3,628)    (3,668)
Interest credited............................................................................        285        270
                                                                                               ---------  ---------
Ending balance...............................................................................  $  10,237  $   6,465
                                                                                               ---------  ---------
                                                                                               ---------  ---------
                            Net increase (decrease)..........................................  $  (3,772) $     (53)
                                                                                               ---------  ---------
                                                                                               ---------  ---------
Percent increase (decrease)..................................................................      58.34%     (0.81)%
                                                                                               ---------  ---------
                                                                                               ---------  ---------
</TABLE>

TIME DEPOSIT MATURITY SCHEDULE

    The following table shows weighted average rate and maturity information 
for the Bank's certificates of deposit as of March 31, 1997.

<TABLE>
                                                                                                WEIGHTED
                         CERTIFICATE ACCOUNTS MATURING IN                             TOTAL      AVERAGE     PERCENT OF
                                 QUARTER ENDING:                                     BALANCE      RATE          TOTAL
- ----------------------------------------------------------------------------------  ---------  -----------  -------------
<S>                                                                                 <C>        <C>          <C>
                                                                                  (IN THOUSANDS)
June 30, 1997.....................................................................  $     370        5.07%         6.05%
September 30, 1997................................................................        544        5.11          8.89
December 31, 1997.................................................................        728        5.45         11.90
March 31, 1998....................................................................        234        5.56          3.82
June 30, 1998.....................................................................        233        5.40          3.81
September 30, 1998................................................................      1,058        5.97         17.29
December 31, 1998.................................................................        408        5.68          6.67
March 31, 1999....................................................................        811        4.70         13.25
June 30, 1999.....................................................................          1        5.25          0.02
September 30, 1999................................................................        135        5.97          2.21
December 31, 1999.................................................................        192        5.92          3.14
March 31, 2000....................................................................        605        6.39          9.89
June 30, 2000.....................................................................        236        7.12          3.86
Thereafter........................................................................        565        6.69          9.23
                                                                                    ---------                 ---------
  Total...........................................................................  $   6,120        5.70        100.00%
                                                                                    ---------                 ---------
                                                                                    ---------                 ---------

</TABLE>

    The following table indicates the amount of the Bank's certificates of 
deposit and other deposits by time remaining until maturity as of March 31, 
1997.

<TABLE>
                                                                                             MATURITY
                                                                   -------------------------------------------------------------
                                                                        3
                                                                     MONTHS        OVER         OVER
                                                                       OR         3 TO 6       6 TO 12       OVER
                                                                      LESS        MONTHS       MONTHS      12 MONTHS     TOTAL
                                                                   -----------  -----------  -----------  -----------  ---------
                                                                                          (IN THOUSANDS)
<S>                                                                <C>          <C>          <C>          <C>          <C>
Certificates of deposit less than $100,000.......................   $     370    $     544    $     757    $   4,142   $   5,813
Certificates of deposit of $100,000 or more......................          --           --          205          102         307
                                                                        -----        -----        -----   -----------  ---------
Total certificates of deposit....................................   $     370    $     544    $     962    $   4,244   $   6,120
                                                                        -----        -----        -----   -----------  ---------
                                                                        -----        -----        -----   -----------  ---------
</TABLE>

- ------------------------
(1) Deposits from governmental and other public entities.

                                          61

<PAGE>

    BORROWINGS.  Federal law limits an institution's borrowings from the FHLB 
to 20 times the amount paid for capital stock in the FHLB, subject to 
regulatory collateral requirements. At March 31, 1997, the Bank had an unused 
line of credit at the FHLB for up to $765,000. At March 31, 1997, the Bank 
had no advances from the FHLB.

EMPLOYEES

    At March 31, 1997, the Bank had 6 full-time and no part-time employees. 
The Bank's employees are not represented by any collective bargaining group. 
Management considers its employee relations to be good.

PROPERTIES

    The Bank conducts its business through its office, located in 
Canajoharie, New York. The following table sets forth information relating to 
the Bank's office as of March 31, 1997. The total net book value of the 
Bank's premises and equipment (including land, buildings and leasehold 
improvements and furniture, fixtures and equipment) at March 31, 1997 was 
$155,000.

<TABLE>
                                                                                                          NET BOOK
                                                                                            TOTAL          VALUE
                                                                                         APPROXIMATE      OF REAL
                                                                              DATE         SQUARE        ESTATE AT
LOCATION                                                                    ACQUIRED       FOOTAGE     MARCH 31, 1997
- -------------------------------------------------------------------------  -----------  -------------  --------------
<S>                                                                        <C>          <C>            <C>
Main Office:                                                                     1973         3,600      $  121,000
26 Church Street
Canajoharie, New York


</TABLE>

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

LEGAL PROCEEDINGS

    The Bank is involved, from time to time, as plaintiff or defendant in 
various legal actions arising in the normal course of their businesses. While 
the ultimate outcome of these proceedings cannot be predicted with certainty, 
it is the opinion of management, after consultation with counsel representing 
the Bank in the proceedings, that the resolution of these proceedings should 
not have a material effect on the Company's financial position or results of 
operations on a consolidated basis.

SERVICE CORPORATION ACTIVITIES

    As a federally chartered savings association, the Bank is permitted by 
OTS regulations to invest up to 2% of its assets, or approximately $200,000 
at March 31, 1997, in the stock of, or loans to, service corporation 
subsidiaries. The Bank may invest an additional 1% of its assets in service 
corporations where such additional funds are used for inner-city or community 
development purposes and up to 50% of its total capital in conforming loans 
to service corporations in which it owns more than 10% of the capital stock. 
In addition to investments in service corporations, federal associations are 
permitted to invest an unlimited amount in operating subsidiaries engaged 
solely in activities in which a federal association may engage.

    Following the Bank Conversion, the Bank will be able to invest unlimited 
amounts in subsidiaries that are engaged in activities in which the parent 
bank may engage. In addition, the Bank will be permitted to invest limited 
amounts in subsidiaries that provide banking services, such as data 
processing, to other financial institutions.

                                     62

<PAGE>

                                   REGULATION

GENERAL

    The Bank is a federally chartered savings association, the deposits of 
which are federally insured and backed by the full faith and credit of the 
United States Government. Accordingly, the Bank is subject to broad federal 
regulation and oversight extending to all its operations. The Bank is a 
member of the FHLB of New York and is subject to certain limited regulation 
by the Federal Reserve Board. As the savings and loan holding company of the 
Bank, the Company also is subject to federal regulation and oversight. The 
purpose of the regulation of the Company and other holding companies is to 
protect subsidiary savings and loan associations. The Bank is a member of the 
SAIF. The deposits of the Bank are insured by the SAIF of the FDIC. As a 
result, the FDIC has certain regulatory and examination authority over the 
Bank.

    The foregoing regulatory oversight will continue to apply to the Bank 
following consummation of the Stock Conversion but prior to completion of the 
Bank Conversion.

    Upon consummation of the Bank Conversion, the Bank's deposit accounts 
will continue to be insured by the SAIF. Following the Bank Conversion the 
Bank will be subject to supervision, examination and regulation either by the 
OCC if it converts to a national bank, or the Department if it converts to a 
commercial bank charter. The Bank will remain subject to the FDIC's authority 
to conduct special examinations.

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

FEDERAL REGULATION OF SAVINGS ASSOCIATIONS

    The OTS has extensive authority over the operations of savings 
associations. As part of this authority, the Bank is required to file 
periodic reports with the OTS and is subject to periodic examinations by the 
OTS and the FDIC. When these examinations are conducted by the OTS and the 
FDIC, the examiners may require the Bank to provide for higher general or 
specific loan loss reserves. All savings associations are subject to a 
semi-annual assessment, based upon the savings and loan association's total 
assets.

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

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

    OTS regulations limit a thrift institution's loans to one borrower to the 
greater of $500,000 or 15% of unimpaired capital and surplus (except for 
loans fully secured by certain readily marketable collateral, in which case 
this limit is increased to 25% of unimpaired capital and surplus). At March 
31, 1997, the Bank's lending limit under this restriction was approximately 
$500,000. The Bank is in compliance with the loans-to-one borrower 
limitation. These percentage limitations will continue to apply to the Bank 
following completion of the Bank Conversion.

                                       63

<PAGE>

    The OTS, as well as the other federal banking agencies, has adopted 
guidelines establishing safety and soundness standards on such matters as 
loan underwriting and documentation, internal controls and audit systems, 
interest rate risk exposure and compensation and other employee benefits. Any 
institution which fails to comply with these standards must submit a capital 
compliance plan. A failure to submit a plan or to comply with an approved 
plan will subject the institution to further enforcement action. The OTS and 
the other federal banking agencies have also adopted additional guidelines on 
asset quality and earnings standards. The guidelines were designed to enhance 
early identification and resolution of problem assets. Following the 
completion of the Bank Conversion, the Bank will be subject to substantially 
similar guidelines adopted either by the OCC or the FDIC.

INSURANCE OF ACCOUNTS AND REGULATION BY THE FDIC

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

   
    In September 1996, Congress enacted legislation to recapitalize the SAIF 
by a one-time assessment on all SAIF-insured deposits held as of March 31, 
1995. The assessment was 65.7 basis points per $100 in deposits, payable on 
November 27, 1996 and amounted to $43,000 for the Bank. In addition, 
beginning January 1, 1997, interest payments on FICO bonds issued in the late 
1980's by the Financing Corporation to recapitalize the now defunct Federal 
Savings and Loan Insurance Corporation will be paid jointly by Bank Insurance 
Fund ("BIF") insured institutions and SAIF-insured institutions. The FICO 
assessment is 1.29 basis points per $100 for BIF deposits and 6.44 basis 
points per $100 for SAIF deposits. Beginning January 1, 2000, the FICO 
interest payments will be paid pro rata by banks and thrifts based on 
deposits (approximately 2.4 basis points per $100 in deposits). In addition, 
as of January 1, 1997, SAIF assessment rates dropped significantly and 
currently range from zero to 27 basis points based upon an institution's 
regulatory risk classification and capital group. Prior to the payment of the 
one-time special assessment, the Bank's annual SAIF assessment per $100 in 
deposits as of June 30, 1996 was 23 basis points. The Bank anticipates its 
ongoing SAIF assessment will be 6 basis points per $100 in deposits.
    

    The legislation also provides for the merger of the BIF and SAIF on 
January 1, 1999 if there are no more savings associations as of that date. 
Several bills have been introduced in the current Congress that would 
eliminate the federal thrift charter and OTS. The bills would require that 
all federal savings associations convert to national banks or state 
depository institutions by no later than January 1, 1998 in one bill and June 
30, 1998 in the other and would treat all state savings associations as state 
banks for purposes of federal banking laws. Subject to a narrow 
grandfathering, all savings and loan holding companies would become subject 
to the same regulation as bank holding companies under the pending 
legislative proposals. Under such proposals, any lawful activity in which a 
savings association would be permitted for up to two years following the 
effective date of its conversion to the new charter, with two additional 
one-year extension which may be granted at the discretion of the regulator. 
Additionally, such proposals would grandfather existing thrift intrastate and 
interstate branches which were operated as branches or in the process of 
being established on January 1, 1997 or January 7, 1997, respectively. The 
legislative proposals would also abolish the OTS and transfer its functions 
to the federal bank regulators with respect to the institutions and to the 
Federal Reserve Board with respect to the regulation of holding companies. 
The Company is unable to predict whether the legislation will be enacted or, 
given such uncertainty, determine the extent to which the legislation, if 
enacted, would affect its business. The Company is also unable to predict 
whether the SAIF and BIF funds will eventually be merged.

                                        64

<PAGE>

    Following the Bank Conversion, the Bank will continue to be insured by 
the SAIF. To the extent it becomes available, the Bank may consider paying an 
exit fee to the SAIF and an entrance fee to the BIF in order to convert its 
insured deposits to the BIF. No prediction can be made at this time as to 
whether this option, currently prohibited, may become available.

REGULATORY CAPITAL REQUIREMENTS

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

    The capital regulations require tangible capital of at least 1.5% of 
adjusted total assets (as defined by regulation). Tangible capital generally 
includes common stockholders' equity and retained income, and certain 
noncumulative perpetual preferred stock and related income. In addition, all 
intangible assets, other than a limited amount of purchased mortgage 
servicing rights, must be deducted from tangible capital for calculating 
compliance with the requirement. Further, the valuation allowance applicable 
to the write-down of investments and mortgage-backed securities in accordance 
with SFAS No. 115 is excluded from the regulatory capital calculation. At 
March 31, 1997, the Bank had no intangible assets and an unrealized loss, net 
of tax under SFAS No. 115 of $1,400.

    For information regarding the Bank's compliance with applicable 
regulatory requirements at March 31, 1997 and on a pro forma basis following 
completion of the Conversion and Bank Conversion see "Historical and Pro 
Forma Regulatory Capital."

    NATIONAL OR COMMERCIAL BANKS.  Upon consummation of the Bank Conversion, 
the Bank will no longer be subject to OTS capital regulations, but will be 
subject to the capital regulations of either the OCC or the FDIC. The OCC and 
FDIC capital regulations are identical. The regulations for national and 
commercial banks establish two capital standards: a leverage requirement and 
a risk-based capital requirement. In addition, the OCC or the FDIC may, on a 
case-by-case basis, establish individual minimum capital requirements for a 
national bank that vary from the requirements which would otherwise apply. A 
bank that fails to satisfy the capital requirements established under the 
OCC's or FDIC regulations will be subject to such administrative action or 
sanctions as the primary federal regulator deems appropriate.

    The leverage ratio adopted by the OCC and FDIC requires a minimum ratio 
of "Tier 1 capital" to adjusted total assets of 3% for national banks rated 
composite 1 under the CAMEL rating system for banks. National or commercial 
banks not rated composite 1 under the CAMEL rating system for banks are 
required to maintain a minimum ratio of Tier 1 capital to adjusted total 
assets of 4% to 5%, depending upon the level and nature of risks of their 
operations. For purposes of the leverage requirement, Tier 1 capital 
generally consists of the same components as core capital under the OTS's 
capital regulations, except that no intangibles except certain purchased 
mortgage servicing rights and purchased credit card relationships may be 
included in capital.

    The risk-based capital requirements established by the OCC and FDIC 
regulations require national banks to maintain "total capital" equal to at 
least 8% of total risk-weighted assets. For purposes of the risk-based 
capital requirement, "total capital" means Tier 1 capital (as described 
above) plus "Tier 2 capital" (as described below), provided that the amount 
of Tier 2 capital may not exceed the amount of Tier 1 capital, less certain 
assets. The components of Tier 2 capital under the OCC and FDIC regulations 
generally correspond to the components of supplementary capital under OTS 
regulations. Total risk-weighted assets generally are determined under the 
OCC and FDIC regulations in the same manner as under the OTS's regulations.

                                       65

<PAGE>

    The OCC and FDIC have revised their risk-based capital requirements to 
permit the OCC or FDIC to require higher levels of capital for an institution 
in light of its interest rate risk. In addition, the OCC has proposed that a 
bank's interest rate risk exposure would be quantified using either the 
measurement system set forth in the proposal or the institution's internal 
model for measuring such exposure, if such model is determined to be adequate 
by the institution's examiner. Small institutions that are highly capitalized 
and have minimal interest rate risk, such as the Bank, would be exempt from 
the rule unless otherwise determined by the OCC or FDIC. Management of the 
Bank has not determined what effect, if any, the proposed interest rate risk 
component would have on the Bank's capital if adopted as proposed.

    BANK HOLDING COMPANIES.  The Federal Reserve Board has established 
capital requirements for bank holding companies with consolidated assets of 
$150 million or more that generally parallel the capital requirements for 
national banks under the OCC's regulations. Since the Company's consolidated 
assets are expected to be less than $150 million, the Federal Reserve Board's 
holding company capital requirements are not expected to apply to the Company.

LIMITATIONS ON DIVIDENDS AND OTHER CAPITAL DISTRIBUTIONS

    Federal Savings Associations. OTS regulations impose various restrictions 
or requirements on associations with respect to their ability to pay 
dividends or make other distributions of capital. OTS regulations prohibit an 
association from declaring or paying any dividends or from repurchasing any 
of its stock if, as a result, the regulatory capital of the association would 
be reduced below the amount required to be maintained for the liquidation 
account established in connection with its mutual-to-stock conversion. See 
"The Conversion -- Effects of Stock Conversion to Stock Form on Depositors 
and Borrowers of the Bank" and "-- Restrictions on Repurchase of Stock."

    The OTS utilizes a three-tiered approach to permit associations, based on 
their capital level and supervisory condition, to make capital distributions 
which include dividends, stock redemptions or repurchases, cash-out mergers 
and other transactions charged to the capital account. See "--Regulatory 
Capital Requirements."

    Generally, Tier 1 associations, which are associations that before and 
after the proposed distribution meet their fully phased-in capital 
requirements, may make capital distributions during any calendar year equal 
to the greater of 100% of net income for the year-to-date plus 50% of the 
amount by which the lesser of the association's tangible, core or risk-based 
capital exceeds its fully phased-in capital requirement for such capital 
component, as measured at the beginning of the calendar year, or the amount 
authorized for a Tier 2 association. However, a Tier 1 association deemed to 
be in need of more than normal supervision by the OTS may be downgraded to a 
Tier 2 or Tier 3 association as a result of such a determination. The Bank 
meets the requirements for a Tier 1 association and has not been notified of 
a need for more than normal supervision. Tier 2 associations, which are 
associations that before and after the proposed distribution meet their 
current minimum capital requirements, may make capital distributions of up to 
75% of net income over the most recent four quarter period.

    Tier 3 associations (which are associations that do not meet current 
minimum capital requirements) that propose to make any capital distribution 
and Tier 2 associations that propose to make a capital distribution in excess 
of the noted safe harbor level must obtain OTS approval prior to making such 
distribution. Tier 2 associations proposing to make a capital distribution 
within the safe harbor provisions and Tier 1 associations proposing to make 
any capital distribution need only submit written notice to the OTS 30 days 
prior to such distribution. As a subsidiary of the Company, the Bank will 
also be required to give the OTS 30 days' notice prior to declaring any 
dividend on its stock. The OTS may object to the distribution during that 
30-day period based on safety and soundness concerns. See "-- Regulatory 
Capital Requirements."

    The OTS has proposed regulations that would revise the current capital 
distribution restrictions. The proposal eliminates the current tiered 
structure and the safe-harbor percentage limitations. Under the proposal a 
savings association may make a capital distribution without notice to the OTS 
(unless it is a subsidiary of a holding company) provided that it has a CAMEL 
1 or 2 rating, is not in troubled condition and would remain adequately 
capitalized (as

                                         66

<PAGE>

defined by regulation) following the proposed distribution. Savings 
associations that would remain adequately capitalized following the proposed 
distribution but do not meet the other noted requirements must notify the OTS 
30 days prior to declaring a capital distribution. The OTS stated it will 
generally regard as permissible that amount of capital distributions that do 
not exceed 50% of the institution's excess regulatory capital plus net income 
to date during the calendar year. A savings association may not make a 
capital distribution without prior approval of the OTS and the FDIC if it is 
undercapitalized before, or as a result of, such a distribution. A savings 
association will be considered in troubled condition if it has a CAMEL rating 
of 4 or 5, is subject to an enforcement action relating to its safety and 
soundness or financial viability or has been informed in writing by the OTS 
that it is in troubled condition. As under the current rule, the OTS may 
object to a capital distribution if it would constitute an unsafe or unsound 
practice. No assurance may be given as to whether or in what form the 
regulations may be adopted.

    NATIONAL BANKS.  Following the Bank Conversion, if the Bank converts to a 
national bank, its ability to pay dividends would not be subject to the 
limitations in the OTS regulations but would instead be governed by the 
National Bank Act and OCC regulations. Under such statute and regulations, 
all dividends by a national bank must be paid out of current or retained net 
profits, after deducting reserves for losses and bad debts. The National Bank 
Act further restricts the payment of dividends out of net profits by 
prohibiting a national bank from declaring a dividend on its shares of common 
stock until the surplus fund equals the amount of capital stock or, if the 
surplus fund does not equal the amount of capital stock, until one-tenth of 
the Bank's net profits for the preceding half year in the case of quarterly 
or semi-annual dividends, or the preceding two half-year periods in the case 
of annual dividends, are transferred to the surplus fund. In addition, the 
prior approval of the OCC is required for the payment of a dividend if the 
total of all dividends declared by a national bank in any calendar year would 
exceed the total of its net profits for the year combined with its net 
profits for the two preceding years, less any required transfers to surplus 
or a fund for the retirement of any preferred stock.

    The OCC has the authority to prohibit the payment of dividends by a 
national bank when it determines such payment to be an unsafe and unsound 
banking practice. In addition, the Bank would be prohibited by federal 
statute and the OCC's prompt corrective action regulations from making any 
capital distribution if, after giving effect to the distribution, the Bank 
would be classified as "undercapitalized" under the OCC's regulations. 
Finally, the Bank, like the Converted Bank, would not be able to pay 
dividends on its capital stock if its capital would thereby be reduced below 
the remaining balance of the liquidation account established in connection 
with the Stock Conversion.

    NEW YORK COMMERCIAL BANKS.  In the event the Bank converts to a 
commercial bank, its ability to pay dividends would be subject to the 
limitations of the Department. Under New York Banking Law, the directors of a 
commercial bank may annually, semi-annually or quarterly, but not more 
frequently, declare such dividends as they deem judicious to be paid from net 
profits, as adjusted when a commercial bank makes a provision for loan 
losses. No dividends may be declared, credited or paid so long as there is 
any impairment of capital stock. The approval of the Department is required 
if the total of all dividends declared by a commercial bank in any calendar 
year exceeds the total of its net profits for that year combined with its 
retained net profits of the preceding two years, less any required transfer 
to surplus or a fund for the retirement of any preferred stock.

LIQUIDITY

    All savings associations, including the Bank, are required to maintain an 
average daily balance of liquid assets equal to a certain percentage of the 
sum of its average daily balance of net withdrawable deposit accounts and 
borrowings payable in one year or less. For a discussion of what the Bank 
includes in liquid assets, see "Management's Discussion and Analysis of 
Financial Condition and Results of Operations -- Liquidity and Capital 
Resources." This liquid asset ratio requirement may vary from time to time 
(between 4% and 10%) depending upon economic conditions and savings flows of 
all savings associations. At the present time, the minimum liquid asset ratio 
is 5%.

                                       67

<PAGE>

    In addition, short-term liquid assets (e.g., cash, certain time deposits, 
certain bankers acceptances and short-term U.S. Treasury obligations) 
currently must constitute at least 1% of the Bank's average daily balance of 
net withdrawable deposit accounts and current borrowings. Penalties may be 
imposed upon associations for violations of either liquid assets ratio 
requirement. At March 31, 1997, the Bank was in compliance with both 
requirements, with a liquid assets ratio of 11.2% and a short-term liquid 
assets ratio of 6.9%.

    National banks and New York-chartered commercial banks are not subject to 
any prescribed liquidity requirements.

ACCOUNTING

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

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

    The Bank will be subject to similar requirements following completion of 
the Bank Conversion.

QUALIFIED THRIFT LENDER TEST

    All savings associations, including the Bank, are required to meet a 
qualified thrift lender ("QTL") test to avoid certain restrictions on their 
operations. This test requires a savings association to have at least 65% of 
its portfolio assets (as defined by regulation) in qualified thrift 
investments on a monthly average for nine out of every 12 months on a rolling 
basis. Such assets primarily consist of residential housing related loans and 
investments. At March 31, 1997, the Bank met the test.

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

    The QTL requirements and the penalties imposed for the failure to comply 
will not be applicable to the Bank following the Bank Conversion.

                                      68

<PAGE>

TRANSACTIONS WITH AFFILIATES

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

    Certain transactions with directors, officers or controlling persons are 
also subject to conflict of interest regulations enforced by the OTS. These 
conflict of interest regulations and other statutes also impose restrictions 
on loans to such persons and their related interests. Among other things, 
such loans must be made on terms substantially the same as for loans to 
unaffiliated individuals. Following completion of the Bank Conversion, the 
Bank will be subject to substantially identical rules on transactions with 
affiliates and loans to directors, officers or controlling persons.

HOLDING COMPANY REGULATION

    The Company will be a unitary savings and loan holding company subject to 
regulatory oversight by the OTS. As such, the Company is required to register 
and file reports with the OTS and is subject to regulation and examination by 
the OTS. In addition, the OTS has enforcement authority over the Company and 
its non-savings association subsidiaries which also permits the OTS to 
restrict or prohibit activities that are determined to be a serious risk to 
the subsidiary savings association.

    As a unitary savings and loan holding company, the Company generally is 
not subject to activity restrictions. If the Company acquires control of 
another savings association as a separate subsidiary, it would become a 
multiple savings holding company, and the activities of the Company and any 
of its subsidiaries (other than the Bank or any other SAIF-insured savings 
and loan association) would become subject to such restrictions unless such 
other associations each qualify as a QTL and were acquired in a supervisory 
acquisition.

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

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

REGULATION OF THE COMPANY FOLLOWING THE BANK CONVERSION

    GENERAL. Upon consummation of the Bank Conversion, the Company, as the 
sole shareholder of the Bank, will become a bank holding company and will 
register as such with the FRB and deregister with the OTS as a savings and 
loan holding company. Bank holding companies are subject to comprehensive 
regulation by the FRB under the BHCA, and the regulations of the FRB. As a 
bank holding company, the Company will be required to file reports with the 
FRB and such additional information as the FRB may require, and will be 
subject to regular examinations by the FRB. The FRB also has extensive 
enforcement authority over bank holding companies, including, among other 
things, the ability to assess civil money penalties, to issue cease and 
desist or removal orders and to require that a holding 

                                      69

<PAGE>

company divest subsidiaries (including its bank subsidiaries). In general, 
enforcement actions may be initiated for violations of law and regulations 
and unsafe or unsound practices.

    Under FRB policy, a bank holding company must serve as a source of 
strength for its subsidiary banks. Under this policy the FRB may require, and 
has required in the past, a holding company to contribute additional capital 
to an undercapitalized subsidiary bank.

    Under the BHCA, a bank holding company must obtain FRB approval before: 
(i) acquiring, directly or indirectly, ownership or control of any voting 
shares of another bank or bank holding company if, after such acquisition, it 
would own or control more than 5% of such shares (unless it already owns or 
controls the majority of such shares); (ii) acquiring all or substantially 
all of the assets of another bank or bank holding company; or (iii) merging 
or consolidating with another bank holding company.

    The BHCA also prohibits a bank holding company, with certain exceptions, 
from acquiring direct or indirect ownership or control of more than 5% of the 
voting shares of any company which is not a bank or bank holding company, or 
from engaging directly or indirectly in activities other than those of 
banking, managing or controlling banks, or providing services for its 
subsidiaries. The principal exceptions to these prohibitions involve certain 
non-bank activities which, by statute or by FRB regulation or order, have 
been identified as activities closely related to the business of banking or 
managing or controlling banks. The list of activities permitted by the FRB 
includes, among other things, operating a savings institution, mortgage 
company, finance company, credit card company or factoring company; 
performing certain data processing operations; providing certain investment 
and financial advice; underwriting and acting as an insurance agent for 
certain types of credit-related insurance; leasing property on a full-payout, 
non-operating basis; selling money orders, travelers' checks and United 
States Savings Bonds; real estate and personal property appraising; providing 
tax planning and preparation services; and, subject to certain limitations, 
providing securities brokerage services for customers. The Company has no 
present plans to engage in any of these activities.

    INTERSTATE BANKING AND BRANCHING.  On September 29, 1994, the Riegle-Neal 
Interstate Banking and Branching Act of 1994 (the "Act") was enacted to ease 
restrictions on interstate banking. The Act allows the FRB to approve an 
application of an adequately capitalized and adequately managed bank holding 
company to acquire control of, or acquire all or substantially all of the 
assets of, a bank located in a state other than such holding company's home 
state, without regard to whether the transaction is prohibited by the laws of 
any state. The FRB may not approve the acquisition of the bank that has not 
been in existence for the minimum time period (not exceeding five years) 
specified by the statutory law of the host state. The Act also prohibits the 
FRB from approving an application if the applicant (and its depository 
institution affiliates) controls or would control more than 10% of the 
insured deposits in the United States or 30% or more of the deposits in the 
target bank's home state or in any state in which the target bank maintains a 
branch. The Act does not affect the authority of states to limit the 
percentage of total insured deposits in the state which may be held or 
controlled by a bank or bank holding company to the extent such limitation 
does not discriminate against out-of-state banks or bank holding companies. 
Individual states may also waive the 30% state-wide concentration limit 
contained in the Act.

    Additionally, beginning on June 1, 1997, the federal banking agencies are 
authorized to approve interstate merger transactions without regard to 
whether such transaction is prohibited by the law of any state, unless the 
home state of one of the banks opts out of the Act by adopting a law after 
the date of enactment of the Act and prior to June 1, 1997 which applies 
equally to all out-of-state banks and expressly prohibits merger transactions 
involving out-of-state banks. Interstate acquisitions of branches will be 
permitted only if the law of the state in which the branch is located permits 
such acquisitions. Interstate mergers and branch acquisitions will also be 
subject to the nationwide and statewide insured deposit concentration amounts 
described above.

    The Act authorizes the OCC and FDIC to approve interstate branching de 
novo by national and state banks, respectively, only in states which 
specifically allow for such branching. The Act also requires the appropriate 
federal 

                                    70

<PAGE>

banking agencies to prescribe regulations by June 1, 1997 which prohibit any 
out-of-state bank from using the interstate branching authority primarily for 
the purpose of deposit production. These regulations must include guidelines 
to ensure that interstate branches operated by an out-of-state bank in a host 
state are reasonably helping to meet the credit needs of the communities 
which they serve. The OCC, FDIC and FRB proposed such regulations on March 
17, 1997. Management of the Bank cannot predict when, or in what form final 
regulations will be adopted.

    DIVIDENDS.  The FRB has issued a policy statement on the payment of cash 
dividends by bank holding companies, which expresses the FRB's view that a 
bank holding company should pay cash dividends only to the extent that the 
holding company's net income for the past year is sufficient to cover both 
the cash dividends and a rate of earning retention that is consistent with 
the holding company's capital needs, asset quality and overall financial 
condition. The FRB also indicated that it would be inappropriate for a 
company experiencing serious financial problems to borrow funds to pay 
dividends. Furthermore, under the prompt corrective action regulations 
adopted by the FRB, the FRB may prohibit a bank holding company from paying 
any dividends if the holding company's bank subsidiary is classified as 
"undercapitalized." See "--Regulatory Capital Requirements."

    Bank holding companies are required to give the FRB prior written notice 
of any purchase or redemption of its outstanding equity securities if the 
gross consideration for the purchase or redemption, when combined with the 
net consideration paid for all such purchases or redemptions during the 
preceding 12 months, is equal to 10% or more of their consolidated net worth. 
The FRB may disapprove such a purchase or redemption if it determines that 
the proposal would constitute an unsafe or unsound practice or would violate 
any law, regulation, FRB order, or any condition imposed by, or written 
agreement with, the FRB. This notification requirement does not apply to any 
company that meets the well-capitalized standard for commercial banks, has a 
safety and soundness examination rating of at least a "2" and is not subject 
to any unresolved supervisory issues.

    CAPITAL REQUIREMENTS.  The FRB has established capital requirements for 
bank holding companies that generally parallel the capital requirements for 
national banks. For bank holding companies with consolidated assets of less 
than $150 million, such as the Company, compliance is measured on a bank-only 
basis. See "--Regulatory Capital Requirements--National Banks."

FEDERAL SECURITIES LAW

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

    Company stock held by persons who are affiliates (generally officers, 
directors and principal stockholders) of the Company may not be resold 
without registration or unless sold in accordance with certain resale 
restrictions. If the Company meets specified current public information 
requirements, each affiliate of the Company is able to sell in the public 
market, without registration, a limited number of shares in any three-month 
period.

FEDERAL RESERVE SYSTEM

    The Federal Reserve Board requires all depository institutions to 
maintain noninterest-bearing reserves at specified levels against their 
transaction accounts (primarily checking, NOW and Super NOW checking 
accounts). At March 31, 1997, the Bank was in compliance with these reserve 
requirements. The balances maintained to meet the reserve requirements 
imposed by the Federal Reserve Board may be used to satisfy liquidity 
requirements that may be imposed by the OTS. See "-- Liquidity."

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



<PAGE>
Federal Home Loan Bank System
 
    The Bank is a member of the FHLB of New York, which is one of 12 regional 
FHLBs, that administers the home financing credit function of savings 
associations. Each FHLB serves as a reserve or central bank for its members 
within its assigned region. It is funded primarily from proceeds derived from 
the sale of consolidated obligations of the FHLB System. It makes loans to 
members (i.e., advances) in accordance with policies and procedures 
established by the board of directors of the FHLB. These policies and 
procedures are subject to the regulation and oversight of the Federal Housing 
Finance Board. All advances from the FHLB are required to be fully secured by 
sufficient collateral as determined by the FHLB. In addition, all long-term 
advances are required to provide funds for residential home financing.
 
    As a member, the Bank is required to purchase and maintain stock in the 
FHLB of New York. At March 31, 1997, the Bank had $59,000 of FHLB stock. 
Subsequent to March 31, 1997, the Bank purchased an additional $22,000 in 
FHLB stock. In past years, the Bank has received dividends on its FHLB stock. 
The dividend yield from FHLB stock was 6.4% for fiscal 1997. No assurance can 
be given that such dividends will continue in the future at such levels. The 
Bank currently intends to remain a member of the FHLB of New York following 
completion of the Bank Conversion.
 
    Under federal law, the FHLBs are required to provide funds for the 
resolution of troubled savings associations and to contribute to low and 
moderately priced housing programs through direct loans or interest subsidies 
on advances targeted for community investment and low- and moderate-income 
housing projects. These contributions have affected adversely the level of 
FHLB dividends paid and could continue to do so in the future. These 
contributions could also have an adverse effect on the value of FHLB stock in 
the future. A reduction in value of the Bank's FHLB stock may result in a 
corresponding reduction in the Bank's capital.
 
Federal and State Taxation
 
    Federal Taxation.  Savings associations such as the Bank that meet 
certain definitional tests relating to the composition of assets and other 
conditions prescribed by the Code are permitted to establish reserves for bad 
debts and to make annual additions thereto which may, within specified 
formula limits, be taken as a deduction in computing taxable income for 
federal income tax purposes. The amount of the bad debt reserve deduction for 
"non-qualifying loans" is computed under the experience method. For tax years 
beginning before December 31, 1995, the amount of the bad debt reserve 
deduction for "qualifying real property loans" (generally loans secured by 
improved real estate) may be computed under either the experience method or 
the percentage of taxable income method (based on an annual election). If a 
savings association elected the latter method, it could claim, each year, a 
deduction based on a percentage of taxable income, without regard to actual 
bad debt experience.
 
    Under the experience method, the bad debt reserve deduction is an amount 
determined under a formula based generally upon the bad debts actually 
sustained by the savings and loan association over a period of years.
 
    Pursuant to certain legislation which was recently enacted and which is
effective for tax years beginning after 1995, a small thrift institution (one
with an adjusted basis of assets of less than $500 million), such as the Bank,
no longer is permitted to make additions to its tax bad debt reserve under the
percentage of taxable income method. Such institutions are permitted to use the
experience method in lieu of deducting bad debts only as they occur. Such
legislation requires the Bank to realize increased tax liability over a period
of at least six years, beginning in 1996. Specifically, the legislation requires
a small thrift institution to recapture (i.e., take into income) over a
multi-year period the balance of its bad debt reserves in excess of the lesser
of (i) the balance of such reserves as of the end of its last taxable year
ending before 1988 or (ii) an amount that would have been the balance of such
reserves had the institution always computed its additions to its reserves using
the experience method. The recapture requirement is suspended for each of two
successive taxable years beginning January 1, 1996 in which the Bank originates
an amount of certain kinds of residential loans which in the aggregate are equal
to or greater than the average of the principal 

                                       72
<PAGE>

amounts of such loans made by the Bank during its six taxable years preceding 
1996. It is anticipated that any recapture of the Bank's bad debt reserves 
accumulated after 1987 would not have a material adverse effect on the Bank's 
financial condition and results of operations. As of March 31, 1997, the 
Bank's accumulated bad debt reserves after 1987 amounted to $39,000.
 
    If an association ceases to qualify as a "bank" (as defined in Code 
Section 581) or converts to a credit union, the pre-1988 reserves and the 
supplemental reserve are restored to income ratably over a six-year period, 
beginning in the tax year the association no longer qualifies as a bank. The 
balance of the pre-1988 reserves are also subject to recapture in the case of 
certain excess distributions to (including distributions on liquidation and 
dissolution), or redemptions of, shareholders.
 
    In addition to the regular federal income tax, corporations, including
savings and loan associations such as the Bank, generally are subject to a
minimum tax. An alternative minimum tax is imposed at a minimum tax rate of 20%
on alternative minimum taxable income, which is the sum of a corporation's
regular taxable income (with certain adjustments) and tax preference items, less
any available exemption. The alternative minimum tax is imposed to the extent it
exceeds the corporation's regular income tax and net operating losses can offset
no more than 90% of alternative minimum taxable income. For taxable years
beginning after 1986 and before 1996, corporations, including savings and loan
associations such as the Bank, are also subject to an environmental tax equal to
0.12% of the excess of alternative minimum taxable income for the taxable year
(determined without regard to net operating losses and the deduction for the
environmental tax) over $2 million.
 
    The Bank files its federal income tax returns on a calendar year basis using
the cash method of accounting. The Company intends to file consolidated federal
income tax returns with the Bank. Savings and loan associations, such as the
Bank, that file federal income tax returns as part of a consolidated group are
required by applicable Treasury regulations to reduce their taxable income for
purposes of computing the percentage bad debt deduction for losses attributable
to activities of the non-savings and loan association members of the
consolidated group that are functionally related to the activities of the
savings association member.
 
    The Bank has not been audited by the IRS with respect to federal income tax
returns during the past five years. In the opinion of management, any
examination of still open returns would not result in a deficiency which could
have a material adverse effect on the financial condition of the Bank.
 
    State Taxation.  The Bank is subject to the New York State Franchise Tax on
Banking Corporations in an annual amount equal to the greater of (i) 9% of the
Bank's "entire net income" allocable to New York State during the taxable year,
or (ii) the applicable alternative minimum tax. The alternative minimum tax is
generally the greatest of (a) .01% of the value of the taxable assets allocable
to New York State with certain modifications, (b) 3% of the Bank's "alternative
entire net income" allocable to New York State or (c) $250. Entire net income is
similar to federal taxable income, subject to certain modifications (including
that net operating losses cannot be carried back or carried forward) and
alternative entire net income is equal to entire net income without certain
adjustments.
 
    Delaware Taxation.  As a Delaware holding company, the Company is exempted
from Delaware corporate income tax but is required to file an annual report with
and pay an annual fee to the State of Delaware. The Company is also subject to
an annual franchise tax imposed by the State of Delaware.
 
                                   MANAGEMENT
 
Directors and Executive Officers of the Company
 
    The Board of Directors of the Company currently consists of seven members,
each of whom is also a director of the Bank. See "--Directors of the Bank." Each
Director of the Company has served as such since the Company's incorporation in
June 1997. Directors of the Company will serve three-year staggered terms so
that approximately 
                                        73
<PAGE>

one-third of the directors will be elected at each annual meeting of 
stockholders. The terms of the current directors of the Company are the same 
as their terms as directors of the Bank. The Company does not intend 
initially to pay directors fees for their service on the Board of Directors 
of the Company. See "--Directors of the Bank."

   
 
    The executive officer of the Company who has held his present position 
since June 1997 is elected annually and holds office until his successor 
has been elected and qualified or until death, resignation or removal by the 
Board of Directors. The executive officer of the Company is set forth 
below.

    


<TABLE>
<CAPTION>
Name                                                     Age                            Title
- ----------------------------------------------------  ---------  ----------------------------------------------------
<S>                                                   <C>        <C>
 
Gordon E. Coleman                                            42  President and Chief Executive Officer
</TABLE>


   

    It is not anticipated that the executive officer of the Company will
initially receive any remuneration in his capacity as a Company executive 
officer. For information regarding compensation of directors and executive
officers of the Bank, see "-- Meetings of the Board of Directors and Committees
of the Bank," "--Compensation of the Board of Directors of the Bank" and "--
Executive Compensation."

    

Committees of the Company
 
    The Company formed standing Audit, Nominating and Compensation Committees in
connection with its organization in June 1997. The Company was not incorporated
in fiscal 1996 and therefore the committees did not meet during that fiscal
year.
 
    The Audit Committee will review audit reports and related matters to ensure
effective compliance with regulations and internal policies and procedures. This
committee also will act on the recommendation by management of an accounting
firm to perform the Company's annual audit and acts as a liaison between the
auditors and the Board. The current members of this committee are Directors Mr.
Walton, Ms. Symolon and Mr. Coleman.
 
    The Nominating Committee will meet annually in order to nominate candidates
for membership on the Board of Directors. This committee is comprised of the
Board members who are not up for election.
 
    The Personnel Committee will establish the Company's compensation policies
and review compensation matters. This Committee is currently composed of Mr.
Ferraro, Mr. LaCoppola and Mr. Rockefeller.
 
Indemnification
 
    The Certificate of Incorporation of the Company provides that a director or
officer of the Company shall be indemnified by the Company to the fullest extent
authorized by the Delaware General Corporation Law ("DGCL") against all
expenses, liability and loss reasonably incurred or suffered by such person in
connection with his activities as a director or officer or as a director or
officer of another company, if the director or officer held such position at the
request of the Company. Delaware law requires that such director, officer,
employee or agent, in order to be indemnified, must have acted in good faith and
in a manner reasonably believed to be not opposed to the best interests of the
Company and, with respect to any criminal action or proceeding, either had
reasonable cause to believe such conduct was lawful or did not have reasonable
cause to believe his conduct was unlawful.
 
    The Certificate of Incorporation and Delaware law also provide that the
indemnification provisions of such Certificate of Incorporation and the statute
are not exclusive of any other right which a person seeking indemnification may
have or later acquire under any statute, provision of the Certificate of
Incorporation, Bylaws of the Company, agreement, vote of stockholders or
disinterested directors or otherwise.

                                         74
<PAGE>

    These provisions may have the effect of deterring shareholder derivative
actions, since the Company may ultimately be responsible for expenses for both
parties to the action. A similar effect would not be expected for third-party
claims.
 
    In addition, the Certificate of Incorporation and Delaware law also provide
that the Company may maintain insurance, at its expense, to protect itself and
any director, officer, employee or agent of the Company or another corporation,
partnership, joint venture, trust or other enterprise against any expense,
liability or loss, whether or not the Company has the power to indemnify such
person against such expense, liability or loss under the DGCL. The Company
intends to obtain such insurance.
 
Directors of the Bank
 
    Prior to the Stock Conversion, the direction and control of the Bank, as a
mutual savings institution, has been vested in its Board of Directors. Upon
conversion of the Bank to stock form, each of the directors of the Bank will
continue to serve as a director of the converted Bank. The Board of Directors of
the Bank currently consists of seven directors. The directors are divided into
three classes. Approximately one-third of the directors will be elected at each
annual meeting of stockholders. Because the Company will own all of the issued
and outstanding shares of capital stock of the Converted Bank after the Stock
Conversion, directors of the Company will elect the directors of the Bank.
 
    The following table sets forth certain information regarding the directors
of the Bank and the Company:


<TABLE>
<CAPTION>
   
                                                                                                      Director       Term
Name                                              Position(s) Held with the Bank          Age(1)        Since       Expires
- ----                                         ------------------------------------------  -----------  -----------  -----------
<S>                                         <C>                                         <C>          <C>          <C>
John R. Francisco.........................  Chairman of the Board                               46         1981         1998
                                            President, Chief Executive Officer and
Gordon E. Coleman.........................  Director                                            42         1997         1998
F. Richard Ferraro........................  Director                                            72         1972         1999
Frederick P. LaCoppola....................  Director and Treasurer                              54         1986         2000
Carl J. Rockefeller.......................  Director                                            45         1994         2000
Patricia A. Symolon.......................  Director                                            62         1994         1999
Myron H. Walton...........................  Director and Corporate Secretary                    72         1972         2000
    
</TABLE>

 
- ------------------------
(1) At March 31, 1997.
 
    The business experience of each director is set forth below. All directors
have held their present position for at least the past five years, except as
otherwise indicated.

   

    John R. Francisco is the Chairman of the Board of the Bank. Mr. Francisco
is a practicing attorney in the town of St. Johnsville, New York.

    
                                         75
<PAGE>

   

    Gordon E. Coleman is the President and Chief Executive Officer of the
Bank. Prior to joining the Bank in 1996, Mr. Coleman was the Agricultural loan
officer for Central National Bank from 1993 until 1996. Prior to that time Mr.
Coleman was an Assistant Vice President of Citizens National Bank of Malone.

    

    F. Richard Ferraro is a Leasing Manger for R. Brown & Sons, Inc. an
automobile dealership.
 
    Carl J. Rockefeller serves as the business manager of the Fort Plain Central
School in Ft. Plain, New York. Mr. Rockefeller is also bookkeeper for the town
of Minden.
 
    Patricia A. Symolon is retired. Until her retirement in 1996, she was the
former Chief Executive Officer of Canajoharie Buildings Savings and Loan
Association.
 
    Myron H. Walton has been Corporate Secretary since March 1997. Previously,
Mr. Walton was a self-employed businessman.
 
    Frederick P. LaCoppola is the Bank's Treasurer. Mr. LaCoppola is a District
Agent for Presidential Insurance Corp.
 
    There are no executive officers of the Bank that are not also directors of
the Bank.
 
Meetings of the Board of Directors and Committees of the Bank
 
    The Board of Directors met 24 times during the year ended March 31, 1997.
During fiscal 1997, no director of the Bank attended fewer than 75% of the
aggregate of the total number of Board meetings and the total number of meetings
held by the committees of the Board of Directors on which he served.
 
    The Bank's Compensation Committee, composed of the entire Board of
Directors, meets annually to review the compensation for employees of the Bank.
This committee met once during the year ended March 31, 1997.
 
    The Audit Committee reviews (i) the independent auditors' reports and
results of their examination, (ii) the internal audit function, which is under
the control of and reports directly to the Audit Committee, and (iii) the
examination reports of the OTS and the FDIC and other regulatory reports. The
Audit Committee met once during the year ended March 31, 1997.
 
Compensation of the Board of Directors of the Bank
 
    During fiscal 1997, directors, other than the Chairman of the Board,
received fees of $300 for their attendance at each regular meeting of the Board
of Directors and $100 for each special meeting. The Chairman of the Board
received $600 for his attendance at each regular meeting of stockholders. The
Bank paid total director fees of $29,000 during fiscal 1997.

                                       76
<PAGE>
 
Executive Compensation

   

    The following table sets forth information concerning the compensation paid
or granted to the Bank's President and Chief Executive Officer. No other
executive officer of the Bank had aggregate compensation (salary plus bonus) in
excess of $100,000 in fiscal 1997.
 
    
                                           Summary Compensation Table
   

<TABLE>
<CAPTION>
                                                                                                              Long-Term
                                                                                                             Compensation
                                           Annual Compensation(1)                                               Awards
<S>                                       <C>          <C>          <C>          <C>                <C>              <C>
                                                                                       Other          Restricted
                                                                                      Annual             Stock
Name and Principal                          Fiscal                                 Compensation          Award       Options/ SARS
Position                                    Year(1)     Salary($)    Bonus($)           ($)               ($)             (#)
- ----------------------------------------  -----------  -----------  -----------  -----------------  ---------------  -------------
Gordon E. Coleman, President and Chief 
  Executive Officer.....................        1997       45,000        3,600       $  --                    --              --
 
<CAPTION>
 
<C>
    All other
  Compensation
       ($)
- -----------------

           --
</TABLE>

    

- ------------------------
(1) In accordance with the rules on executive officer and director compensation
    disclosure adopted by the SEC, Summary Compensation information is excluded
    for the fiscal years ended March 31, 1996 and 1995, as the Bank was not a
    public company during such periods.
 
Benefit Plans
 
    General. The Bank currently provides health care benefits, including 
medical and prescription plan benefits, subject to certain deductibles and 
copayments by employees, and group life insurance to its full time employees.
 
    Stock Option and Incentive Plan.  Following consummation of the Stock 
Conversion, the Board of Directors of the Company intends to adopt a Stock 
Option Plan, which will be designed to attract and retain qualified personnel 
in key positions, provide directors, officers and key employees with a 
proprietary interest in the Company as an incentive to contribute to the 
success of the Company and reward key employees for outstanding performance 
and the attainment of targeted goals. The Stock Option Plan will provide for 
the grant of incentive stock options intended to comply with the requirements 
of Section 422 of the Code ("incentive stock options"), non-incentive stock 
options, stock appreciation rights, and limited stock appreciation rights 
(collectively "Awards"). Awards may be granted to key employees of the 
Company and any subsidiaries. The Stock Option Plan will be administered and 
interpreted by the Company's Compensation Committee (the "Committee") the 
members of which will be either the full Board or at least two "non-employee 
directors" as defined in Rule 16b-3 of the Exchange Act. Directors who are 
not employees ("Outside Directors") will only be entitled to receive 
non-incentive stock options pursuant to a formula governing the amount and 
timing of such options. Unless sooner terminated, the Stock Option Plan shall 
continue in effect for a period of 10 years from the date the Stock Option 
Plan is adopted by the Board of Directors.
 
    Under the proposed Stock Option Plan, the Committee will determine which
officers and key employees will be granted Awards, whether options will be
incentive or non-incentive options, the number of shares subject to each Award,
the exercise price of each option, whether options may be exercised by
delivering other shares of Common Stock and when such options become
exercisable. The per share exercise price of an incentive or non-incentive stock
option must at least equal the fair market value of a share of Common Stock on
the date the option is granted.

                                         77
<PAGE>

    Stock options will become exercisable in the manner specified by the
Committee, provided that all options will become fully exercisable in the event
of a change in control of the Company if the plan is implemented following the
one-year anniversary of the Stock Conversion. If the plan is implemented within
the first year following the Stock Conversion, OTS regulations that would be
applicable to the Bank following the Conversion, would require the stock options
to vest at a rate not in excess of 20% per year and prohibit accelerated vesting
except in the case of disability or death. Each stock option or portion thereof
will be exercisable at any time on or after it vests and will be exercisable
until 10 years after its date of grant or for periods of up to one year
following the death, disability or other termination of the optionee's
employment. However, failure to exercise incentive stock options within three
months after the date on which the optionee's employment terminates may result
in adverse tax consequences to the optionee. Incentive stock options are
non-transferable except by will or the laws of descent and distribution.
Non-incentive stock options may be transferable in the sole discretion of the
Committee.
 
    The proposed Stock Option Plan provides for the grant of Stock Appreciation
Rights ("SARs") at any time, whether or not the participant then holds stock
options, granting the right to receive the excess of the market value of the
shares represented by the SARs on the date exercised over the exercise price.
SARs generally will be subject to the same terms and conditions and exercisable
to the same extent as stock options. There is no present intention to grant any
SARs.
 
    At the time an Award is granted pursuant to the Plan, the recipient will 
not be required to make any payment in consideration for such grant. With 
respect to incentive or non-incentive stock options, the optionee will be 
required to pay the applicable exercise price at the time of exercise in 
order to receive the underlying shares of Common Stock. If a stock 
appreciation right is exercised, the holder of the right is entitled to 
receive an amount equal to the excess of the fair market value of the 
underlying shares of Common Stock over the applicable exercise price, without 
having to pay the exercise price.
 
    A number of shares of Common Stock equal to an aggregate of 10% of the
Common Stock sold in the Conversion will be reserved for issuance pursuant to
the Stock Option Plan (11,500 shares, based on the sale of 115,000 shares). Such
shares may be authorized but previously unissued shares, treasury shares, or
shares purchased by the Company on the open market or from private sources. In
the event of a stock split, reverse stock split or stock dividend, the number of
shares of Common Stock under the Stock Option Plan, the number of shares to
which any Award relates and the exercise price per share under any option or
stock appreciation right shall be adjusted to reflect such increase or decrease
in the total number of shares of Common Stock outstanding.
 
    Under current provisions of the Code, the federal income tax treatment of
incentive stock options and non-incentive stock options is different. As regards
incentive stock options, an optionee who meets certain holding period
requirements will not recognize income at the time the option is granted or at
the time the option is exercised, and a federal income tax deduction generally
will not be available to the Company at any time as a result of such grant or
exercise. With respect to non-incentive stock options, the difference between
the fair market value on the date of exercise and the option exercise price
generally will be treated as compensation income upon exercise, and the Company
will be entitled to a deduction in the amount of income so recognized by the
optionee. Upon the exercise of a stock appreciation right, the holder will
realize income for federal income tax purposes equal to the amount received by
him, whether in cash, shares of stock or both, and the Company will be entitled
to a deduction for federal income tax purposes in the same amount.
 
    Under regulations of the OTS that would apply to the Bank following the
Conversion, if the Stock Option Plan is submitted to and approved by
stockholders of the Company within one year after completion of the Conversion,
no more than 30% of the shares available under the Stock Option Plan could be
granted to non-employee directors, no more than 5% of the shares available could
be granted to an individual non-employee director, and no more than 25% of the
shares available could be granted to an individual officer. It is currently
expected that stock options will be granted to Mr. Coleman and other officers
and directors of the Bank, although no determination has 

                                       78
<PAGE>

been made at this time as to the amount of such stock option awards. The 
Company does not expect to grant any stock appreciation rights or performance 
share awards in the first year following completion of the Stock Conversion.
 
    The Company currently intends to submit the Stock Option Plan to
stockholders for approval following the one-year anniversary of the Stock
Conversion. However, the Company reserves the right to submit such plan to
stockholders prior to such time, provided that such meeting is at least six
months following the Stock Conversion. In such event, the proposed Stock Option
Plan would need to include a mandatory five-year vesting schedule and a
prohibition on accelerated vesting in the event of a change in control, which
provisions are required by current OTS regulations for plans implemented within
one year following the Stock Conversion.
 
    Recognition and Retention Plan.  Following consummation of the Stock
Conversion, the Board of Directors of the Company intends to adopt an RRP for
directors, officers and key employees. The objective of the RRP will be to
enable the Company to provide directors, officers and key employees with a
proprietary interest in the Company as an incentive to contribute to its
success.
 
    The RRP will be administered and interpreted by the Company's Compensation
Committee (the "Committee"), the members of which will be the full Board or at
least two "non-employee directors" as defined in Rule 16b-3 of the Exchange Act.
The Committee will have the responsibility to invest all funds contributed to
the RRP. The Company will contribute sufficient funds so that the RRP can
purchase, following the receipt of stockholder approval, a number of shares
equal to an aggregate of 4% of the Common Stock sold in the Stock Conversion
(4,600 shares, based on the sale of 115,000 shares). Assuming the Common Stock
awarded pursuant to the RRP had a value of $10.00 per share, and the Company
issued 115,000 shares, the aggregate value of RRP awards would be $46,000.
Shares of Common Stock granted pursuant to the RRP generally will be in the form
of restricted stock and, if the RRP is implemented within the first year
following the Stock Conversion, will vest at the rate of 20% per year over the
five years following the date of grant, to the extent required by applicable
law. For accounting purposes, compensation expense in the amount of the fair
market value of the Common Stock at the date of the grant to the recipient will
be recognized pro rata over the period during which the shares are payable. A
recipient will be entitled to all voting and other stockholder rights, except
that the shares, while restricted, may not be sold, pledged or otherwise
disposed of. If a recipient terminates employment for reasons other than death
or disability, the recipient will forfeit all rights to the allocated shares
under restriction. If the recipient's termination is caused by death or
disability, all restrictions will expire and all allocated shares will become
unrestricted. All restrictions also will expire and all allocated shares will
become unrestricted in the event of a change in control of the Company, as
defined in the RRP. However, if the plan is implemented within the first year
following the Stock Conversion, current OTS regulations would prohibit
accelerated vesting except in the event of disability or death. The Board of
Directors of the Company can terminate the RRP at any time, and if it does so,
any shares not allocated will revert to the Company. Recipients of grants under
the RRP will not be required to make any payment at the time of grant or when
the underlying shares of Common Stock become vested.
 
    Under regulations of the OTS that would apply to the Bank following the
Conversion, if the RRP is submitted to and approved by the stockholders of the
Company within one year after completion of the Stock Conversion, no more than
30% of the shares available under the RRP could be granted to non-employee
directors, no more than 5% of the shares available could be granted to an
individual outside director, and no more than 25% of the shares available could
be granted to an individual officer. It is currently expected that awards will
be granted to Mr. Coleman and other officers and directors of the Bank, although
no determination has been made at this time as to the amount of such awards.
 
    The Company currently intends to submit the RRP to stockholders for approval
following the one-year anniversary of the Stock Conversion. However, the Company
reserves the right to submit such plan to stockholders prior to such time,
provided that such meeting is held at least six months following the Stock
Conversion. In such event, the RRP would need to include a prohibition on
accelerated vesting in the event of a change in control, which 

                                       79
<PAGE>

provision is required by current OTS regulations applicable to plans 
implemented within one year following the Stock Conversion.
 
    It is currently anticipated that the RRP will be funded by shares
subsequently reacquired and held as treasury shares or through the issuance of
authorized but unissued shares. To the extent the RRP is funded from authorized
but unissued shares, the funding of the RRP will have the effect of diluting
existing stockholders. See "Prospectus Summary --Benefits of Conversion to
Directors and Executive Officers" and "Capitalization."
 
    Employee Stock Ownership Plan.  The Boards of Directors of the Bank and the
Company have approved the adoption of an ESOP for the benefit of employees of
Landmark Community. The ESOP is designed to meet the requirements of an employee
stock ownership plan as described at Section 4975(e)(7) of the Code and Section
407(d)(6) of the Employee Retirement Income Security Act of 1974, as amended
("ERISA"), and, as such, the ESOP is empowered to borrow in order to finance
purchases of the Common Stock.
 
    It is anticipated that the ESOP will be capitalized with a loan from the 
Company. The proceeds from this loan are expected to be used by the ESOP to 
purchase up to 8.0% of the Common Stock issued in the Stock Conversion. After 
the Stock Conversion, as a qualified employee pension plan under Section 
401(a) of the Code, the ESOP will be in the form of a stock bonus plan and 
will provide for contributions, predominantly in the form of either Common 
Stock or cash, which will be used within a reasonable period after the date 
of contributions primarily to purchase Common Stock. The Bank will receive a 
tax deduction equal to the amount it contributes to the ESOP, subject to the 
limitations set forth in the Code. The maximum tax-deductible contribution by 
the Bank in any year is an amount equal to the maximum amount that may be 
deducted by the Bank under Section 404 of the Code, subject to reduction 
based on contributions to other Tax-Qualified Employee Plans. Additionally, 
the Bank will not make contributions if such contributions would cause the 
Bank to violate its regulatory capital requirements. The assets of the ESOP 
will be invested primarily in Common Stock.
 
    From time to time, the ESOP may purchase additional shares of Common Stock
for the benefit of plan participants through purchases of outstanding shares in
the market, upon the original issuance of additional shares by the Company or
upon the sale of shares held in treasury by the Company. Such purchases, which
are not currently contemplated, would be subject to then-applicable laws,
regulations and market conditions.
 
    Generally accepted accounting principles require that any borrowing by the
ESOP be reflected as a liability in the Company's consolidated financial
statements, whether or not such borrowing is guaranteed by, or constitutes a
legally binding contribution commitment of the Company or the Bank. In addition,
shares purchased with borrowed funds will, to the extent of the borrowings, be
excluded from stockholders' equity, representing unearned compensation to
employees for future services not yet performed. Consequently, if the ESOP
purchases already-issued shares in the open market, the Company's consolidated
liabilities will increase to the extent of the ESOP's borrowings, and total and
per share stockholders' equity will be reduced to reflect such borrowings. If
the ESOP purchases newly issued shares from the Company, total stockholders'
equity would neither increase nor decrease, but per share stockholders' equity
and per share net income would decrease because of the increase in the number of
outstanding shares. In either case, as the borrowings used to fund ESOP
purchases are repaid, total stockholders' equity will correspondingly increase.
 
    All employees of the Bank will be eligible to participate in the ESOP after
they attain age 18 and complete one year of service during which they work at
least 1,000 hours. Employees will be credited for years of service to the Bank
prior to the adoption of the ESOP for participation and vesting purposes. The
Bank's contribution to the ESOP will be allocated among participants on the
basis of compensation. Each participant's account will be credited with cash and
shares of Common Stock based upon compensation earned during the year with
respect to which the contribution is made. After completing five years of
service, a participant will be 100% vested in his ESOP account. ESOP
participants will be entitled to receive distributions from their ESOP accounts
only upon termination of service. 

                                          80

<PAGE>

Distribution will be made in cash and in whole shares of Common Stock. 
Fractional shares will be paid in cash. Participants will not incur a tax 
liability until a distribution is made.
 
    Participating employees will be entitled to instruct the trustee of the ESOP
as to how to vote the shares held in their account. The trustee, who has
dispositive power over the shares in the Plan, will not be affiliated with the
Company or the Bank. The ESOP may be amended by the Board of Directors of the
Company, except that no amendment may be made which would reduce the interest of
any participant in the ESOP trust fund or divert any of the assets of the ESOP
trust fund to purposes other than the benefit of participants or their
beneficiaries.
 
Indebtedness of Management
 
    The Bank has followed a policy of granting consumer loans and loans secured
by one- to four-family real estate to officers, directors and employees. Loans
to directors and executive officers are made in the ordinary course of business
and on the same terms and conditions as those of comparable transactions with
the general public prevailing at the time, in accordance with the Bank's
underwriting guidelines, and do not involve more than the normal risk of
collectibility or present other unfavorable features.
 
    All loans by the Bank to its directors and executive officers are subject 
to OTS regulations restricting loan and other transactions with affiliated 
persons of the Bank. OTS regulations permit executive officers and directors 
to obtain loans on the same terms that are available to other employees. 
There were no loans outstanding to any director, executive officer or their 
affiliates at preferential rates or terms which in the aggregate exceeded 
$60,000 during the three years ended March 31, 1997. All loans to directors 
and officers were performing in accordance with their terms at March 31, 1997.
 
                                 THE CONVERSION
 
    The Board of Directors of the Bank and the OTS have approved the Plan of
Conversion, subject to approval by the members of the Bank and the satisfaction
of certain other conditions. OTS approval does not constitute a recommendation
or endorsement by the OTS of the Plan of Conversion. Certain terms used in the
following summary are defined in the Plan of Conversion, a copy of which may be
obtained by contacting the Bank.
 
General

   

    On April 1, 1997, the Board of Directors adopted the Plan, subject to
approval by the OTS and the members of the Bank. The Plan was subsequently
amended in November 1996. Pursuant to the Plan, the Bank proposes to convert
from a federal mutual savings association to a federal stock savings bank and
subsequently to either a national bank or New York State chartered commercial
bank. The OTS has approved the Plan, subject to its approval by the affirmative
vote of the members of the Bank holding not less than a majority of the total
number of votes eligible to be cast at a Special Meeting called for that purpose
to be held on September 23, 1997.
 
    

    The Stock Conversion will be accomplished through amendment of the Bank's
federal mutual charter to authorize the issuance of capital stock, at which time
the Bank will become a wholly owned subsidiary of the Company. Following the
consummation of the Stock Conversion, the Board of Directors of the Bank intends
to effectuate the Bank Conversion.
 
    The Company has received approval from the OTS to become the holding company
of the Converted Bank subject to the satisfaction of certain conditions and to
acquire all of the common stock of the Converted Bank to be issued in the Stock
Conversion in exchange for a minimum of 80% of the net proceeds from the sale of
Common Stock in the Stock Conversion. The Stock Conversion will be effected only
upon completion of the sale of the shares of Common Stock to be issued by the
Company pursuant to the Plan of Conversion. The Company intends to apply to the
FRB for approval of the Company's continued ownership of 100% of the stock of
the Bank following the Bank 

                                      81
<PAGE>

Conversion. The Bank intends to apply to either the OCC or the Department to 
convert its charter to either a national bank or New York State commercial 
charter. There can be no assurance that such approvals will be received. If 
such approvals are not received, the Bank Conversion will not occur. See 
"Risk Factors--Potential Delay in Completion or Denial of Bank Conversion."
 
    The Plan of Conversion provides that the Board of Directors of the Bank may,
at any time, elect not to proceed with the Bank Conversion. It is the present
intent of the Bank's Board of Directors to proceed with both the Stock
Conversion and the Bank Conversion.
 
    Subscription Rights are being given to Eligible Account Holders, the
Tax-Qualified Employee Plans of the Bank and the Company, Supplemental Eligible
Account Holders, Other Members, and officers, directors and employees of the
Bank. Concurrently with, during, or following the Subscription Offering, and
subject to the prior rights of holders of Subscription Rights, members of the
general public to whom a prospectus is delivered are being afforded the
opportunity to subscribe for Common Stock in the Community Offering. See "--
Offering of Common Stock." Depending upon market conditions, any shares not
initially subscribed for in the Subscription Offering may be offered for sale by
the Company in any other manner permitted by the OTS." Subscriptions for shares
will be subject to the maximum and minimum purchase limitations set forth in the
Plan of Conversion.
 
Business Purposes
 
    The Bank has several business purposes for the Stock Conversion. The sale of
Common Stock will have the immediate result of providing the Bank with
additional equity capital. This increased capital will support expansion of its
financial services, subject to applicable regulatory restrictions. The sale of
the Common Stock is the most effective means of increasing the Bank's permanent
capital and does not involve the high interest cost and repayment obligation of
subordinated debt. In addition, investment of the net Stock Conversion proceeds
is expected to provide additional operating income to further increase the
Bank's capital on a continuing basis.
 
    The Bank's Board of Directors will undertake the Bank Conversion to allow
the Bank to broaden its range or banking practices and services consistent with
a commercial bank charter. Management believes such expansion can be more
effectively developed if the Bank operated under regulatory requirements
applicable to a national or commercial bank rather than a federally chartered
savings association. Moreover, management believes the additional operating
flexibility associated with the national or commercial bank charter will enable
the Bank to compete more effectively with other financial institutions. See
"Regulation."
 
    The Board of Directors of the Bank believes that a holding company structure
could facilitate the acquisition of other financial institutions as well as
other companies. If a multiple holding company structure is utilized in a future
acquisition, the acquired savings institution or bank would be able to operate
on a more autonomous basis as a wholly owned subsidiary of the Company rather
than as a division of the Bank. For example, the acquired savings institution
could retain its own directors, officers and corporate name as well and have
representation on the Board of Directors of the Company. As of the date hereof,
there are no plans or understandings by the Bank or the Company regarding the
acquisition of any other institutions.
 
    The preferred stock and additional common stock of the Company being
authorized in the Stock Conversion will be available for future acquisitions
(although the Company has no current negotiations, understandings or plans with
respect to any acquisition) and for issuance and sale to raise additional equity
capital, subject to market conditions and generally without stockholder
approval.
 
    The Stock Conversion will structure the Bank in the stock form used in the
United States by all commercial banks, most major business corporations and an
increasing number of savings institutions. The Stock Conversion will permit the
Bank's members to become stockholders of the Company, thereby allowing them to
own stock in the parent corporation of the Bank in which they maintain deposit
accounts or with which they have a borrowing relationship. 

                                       82
<PAGE>

Such ownership may encourage customers who become stockholders to promote the 
Bank to others, thereby further contributing to the Bank's growth. The more 
flexible operating structure provided by the Company and the stock form of 
ownership is expected to assist the Bank in competing aggressively with other 
financial institutions in its principal market area.
 
    The Bank is also expected to benefit from its management and employees
owning stock, because stock ownership is viewed as an effective performance
incentive and a means of attracting, retaining and compensating personnel.
 
    Effects of Stock Conversion to Stock Form on Depositors and Borrowers of the
Bank
 
    Voting Rights.  Upon Conversion, neither deposit account holders nor 
borrowers will have voting rights in the Bank, or the Company and will 
therefore not be able to elect directors of either entity or to control their 
affairs. These rights are currently accorded to deposit account holders with 
regard to the Bank. Subsequent to the Stock Conversion, voting rights will be 
vested exclusively in the Company as the sole stockholder of the Bank. Voting 
rights as to the Company will be held exclusively by its stockholders. Each 
purchaser of Company Common Stock shall be entitled to vote on any matters to 
be considered by the Company stockholders. A stockholder will be entitled to 
one vote for each share of Common Stock owned, subject to certain limitations 
applicable to holders of 10% or more of the shares of the Common Stock. See 
"Restrictions on Acquisitions of Stock and Related Takeover Defensive 
Provisions." The Company intends to supply each stockholder with annual 
reports and proxy statements.
 
    Deposit Accounts and Loans.  The terms of the Bank's deposit accounts, the
balances of the individual accounts and the existing FDIC insurance coverage
will not be affected by the Conversion. Furthermore, the Conversion will not
affect the loan accounts, the balances of these accounts, or the obligations of
the borrowers under their individual contractual arrangements with the Bank.
 
   

    Tax Effects.  The Bank has received an opinion from Luse Lehman Gorman
Pomerenk & Schick, P.C. with regard to federal income taxation, and an opinion
of Eric W. Montanye, CPA with regard to New York taxation, to the effect
that the adoption and implementation of the Plan of Conversion set forth herein
will not be taxable for federal or New York tax purposes to the Bank or the
Company. See "-- Income Tax Consequences."

    

    Liquidation Rights.  The Bank has no plan to liquidate either before or
after the Conversion. However, if there should ever be a complete liquidation,
either before or after Conversion, deposit account holders would receive the
protection of insurance by the FDIC up to applicable limits. Subject thereto,
liquidation rights before and after the Stock Conversion would be as follows:
 
    Liquidation Rights in Present Mutual Bank.  In addition to the protection of
FDIC insurance up to applicable limits, in the event of a complete liquidation
each holder of a deposit account in the Bank in its present mutual form would
receive his pro rata share of any assets of the Bank remaining after payment of
claims of all creditors (including the claims of all depositors in the amount of
the withdrawal value of their accounts). Such holder's pro rata share of such
remaining assets, if any, would be in the same proportion of such assets as the
balance in his deposit account was to the aggregate balance in all deposit
accounts in the Bank at the time of liquidation.
 
    Liquidation Rights in Proposed Converted Bank.  After the Stock Conversion
each deposit account holder, in the event of a complete liquidation, would have
a claim of the same general priority as the claims of all other general
creditors of the Bank in addition to the protection of FDIC insurance up to
applicable limits. Therefore, except as described below, the deposit account
holder's claim would be solely in the amount of the balance in his deposit
account plus accrued interest and the holder would have no interest in the value
of the Bank above that amount.
 
    The Plan of Conversion provides that there shall be established, upon the
completion of the Conversion, a special "liquidation account" for the benefit of
Eligible Account Holders and Supplemental Eligible Account Holders 

                                   83

<PAGE>

(i.e., depositors with an account balance of $50 or more at December 31, 1995 
and June 30, 1997, respectively) in an amount equal to the net worth of the 
Bank as of the date of its latest statement of financial condition contained 
in the final Prospectus relating to the sales of shares of Company Common 
Stock in the Stock Conversion. Each Eligible Account Holder and Supplemental 
Eligible Account Holder would have an initial interest in such liquidation 
account for each qualifying deposit account held in the Bank on the 
qualifying date. An Eligible Account Holder's or Supplemental Eligible 
Account Holder's interest as to each deposit account would be in the same 
proportion of the total liquidation account as the balance in his account on 
December 31, 1995 and June 30, 1997, respectively, was to the aggregate 
balance in all qualifying deposit accounts of Eligible Account Holders and 
Supplemental Eligible Account Holders on such date. For accounts in existence 
on both dates, separate subaccounts shall be determined on the basis of the 
qualifying deposits in such accounts on the record dates. However, if an 
Eligible Account Holder or Supplemental Eligible Account Holder should reduce 
the amount in the qualifying deposit account on any annual closing date of 
the Bank to a level less than the lowest amount in such account on December 
31, 1995 or June 30, 1997, respectively, and on any subsequent closing date, 
then the account holder's interest in this special liquidation account would 
be reduced by an amount proportionate to any such reduction, and the account 
holder's interest would cease to exist if such qualifying deposit account 
were closed.
 
    In addition, the interest in the special liquidation account would never be
increased despite any increase in the balance of the account holders' related
accounts after the Stock Conversion, and would only decrease.
 
    Any assets remaining after the above liquidation rights of Eligible Account
Holders and Supplemental Eligible Account Holders were satisfied would be
distributed to the Company as the sole stockholder of the Bank.
 
    No merger, consolidation, purchase of bulk assets with assumption of deposit
accounts and other liabilities, or similar transaction, whether the Bank, as
converted, or another SAIF-insured institution if the surviving institution, is
deemed to be a complete liquidation for purposes of distribution of the
liquidation account and, in any such transaction, the liquidation account would
be assumed to the full extent authorized by regulations of the OTS as then in
effect. The OTS has stated that the consummation of a transaction of the type
described in the preceding sentence in which the surviving entity is not an
SAIF-insured institution would be reviewed on a case-by-case basis to determine
whether the transaction should constitute a "complete liquidation" requiring
distribution of any then remaining balance in the liquidation account. While the
Bank believes that such a transaction should not constitute a complete
liquidation, there can be no assurance that the OTS will not adopt a contrary
position and, in such event, that the Bank's position will be determined to be
correct.
 
    The Bank Conversion shall not be deemed to be a complete liquidation of the
Converted Bank for purposes of the distribution of the liquidation account. Upon
consummation of the Bank Conversion, the liquidation account, and all rights and
obligations of the Converted Bank in connection therewith, shall be assumed by
the Bank.
 
    Common Stock.  For information as to the characteristics of the Common Stock
to be issued under the Plan of Conversion, see "Dividends" and "Description of
Capital Stock." Common Stock issued under the Plan of Conversion cannot, and
will not, be insured by the FDIC or any other government agency.
 
    The Bank will continue, immediately after completion of the Stock
Conversion, to provide its services to depositors and borrowers pursuant to its
existing policies and will maintain the existing management and employees of the
Bank. Other than for payment of expenses incident to the Stock Conversion, no
assets of the Bank will be distributed in the Stock Conversion. The Bank will
continue to be a member of the FHLB System, and its deposit accounts will
continue to be insured by the FDIC. The affairs of the Bank will continue to be
directed by the existing Board of Directors and management.

                                     84
<PAGE> 

Offering of Common Stock
 
    Pursuant to the Plan of Conversion, up to 132,000 shares of Company Common
Stock will be offered for sale, subject to certain restrictions described below
through a Subscription and Community Offering.

   
 
    Subscription Offering.  The Subscription Offering will expire at Noon, 
local time, on September 16, 1997 (the "Subscription Expiration Date") unless 
extended by the Bank and the Company. Regulations of the OTS require that all 
shares to be offered in the Stock Conversion be sold within a period ending 
not more than 45 days after the Subscription Expiration Date (or such longer 
period as may be approved by the OTS) or, despite approval of the Plan of 
Conversion by members, the Stock Conversion will not be effected and the Bank 
will remain in mutual form. This period expires on October 31, 1997, unless 
extended with the approval of the OTS. If the Stock Conversion is not 
completed by October 31, 1997, all subscribers will have the right to modify 
or rescind their subscriptions and to have their subscription funds returned 
promptly with interest. In the event of such an extension, all subscribers 
will be notified in writing of the time period within which subscribers must 
notify the Bank of their intention to maintain, modify or rescind their 
subscriptions. If the subscriber rescinds or does not respond in any manner 
to the Bank's notice, the funds submitted will be refunded to the subscriber 
with interest at 3.2%, the Bank's current passbook rate per annum, and/or the 
subscriber's withdrawal authorizations will be terminated. In the event that 
the Stock Conversion is not effected, all funds submitted and not previously 
refunded pursuant to the Subscription and Community Offering will be promptly 
refunded to subscribers with interest at 3.2%, the Bank's current passbook 
rate per annum, and all withdrawal authorizations will be terminated.

    

   

    Subscription Rights.  In accordance with OTS regulations, non-transferable
Subscription Rights have been granted under the Plan of Conversion to the
following persons in the following order of priority: (1) Eligible Account
Holders (deposit account holders of the Bank maintaining an account balance of
$50 or more as of December 31, 1995), (2) Tax-Qualified Employee Plans, (3)
Supplemental Eligible Account Holders (deposit account holders of the Bank
maintaining an account balance of $50 or more as of June 30, 1997); (4) Other
Members of the Bank (deposit account holders of the Bank as of August 1, 1997
other than Eligible Account Holders and Supplemental Eligible Account Holders 
and borrowers as of April 1, 1997), and (5) officers, directors and employees of
the Bank. 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. Subscription Rights are
non-transferable. Persons found to be selling or otherwise transferring their
right to purchase stock in the Subscription Offering or purchasing Common Stock
on behalf of another person will be subject to forfeiture of such rights and
possible further sanctions and penalties imposed by the OTS, an agency of the
U.S. Government. The preference categories are more fully described below.

    
 
    Category No. 1 is reserved for the Bank's Eligible Account Holders.
Subscription Rights to purchase shares under this category will be allocated
among Eligible Account Holders to permit each such depositor to purchase shares
in an amount equal to the greater of (i) $50,000 of the Common Stock sold in the
Stock Conversion; (ii) one-tenth of one percent (.10%) of the total shares of
Common Stock offered in the Conversion; or (iii) or 15 times the product
(rounded down to the next whole number) obtained by multiplying the total number
of shares of Common Stock to be issued by a fraction of which the numerator is
the amount of the qualifying deposit of the Eligible Account Holder and the
denominator is the total amount of the qualifying deposit of the Eligible
Account Holders in the converting Bank in each case on December 31, 1995 (the
"Eligibility Record Date"); if sufficient shares are not available, shares shall
be allocated first to permit each subscribing Eligible Account Holder to
purchase to the extent possible 100 shares, and thereafter among each
subscribing Eligible Account Holder pro rata in the same proportion that his
qualifying deposit bears to the total qualifying deposits of all subscribing
Eligible Account Holders whose subscriptions remain unsatisfied.
 
    Category No. 2 provides for the issuance of Subscription Rights to
Tax-Qualified Employee Plans to purchase up to 10% of the total shares issued in
the Subscription Offering, provided that singly or in the aggregate such plans

                                         85
<PAGE>

(other than that portion of such plans which is self-directed) shall not 
purchase more than 10% of the shares of the Company Conversion Stock. 
Subscription Rights received pursuant to this Category shall be subordinated 
to all rights received by Eligible Account Holders to purchase shares 
pursuant to Category No. 1; provided, however, that notwithstanding any other 
provision in the Plan of Conversion to the contrary, the Tax-Qualified 
Employee Plans shall have a first priority Subscription Right to the extent 
that the total number of shares of Company Conversion Stock sold in the 
Subscription and Community Offering exceeds the maximum of the Estimated 
Valuation Range. However, such plans shall not, in the aggregate, purchase 
more than 10% of the Company Common Stock issued. It is currently intended 
that the ESOP will purchase 8% of the shares of Common Stock issued in the 
Stock Conversion.
 
    Category No. 3 provides that each Supplemental Eligible Account Holder shall
receive non-transferable Subscription Rights to subscribe for shares of Company
Conversion Stock in an amount equal to the greater of (i) 50,000 of the Common
Stock sold in the Stock Conversion; (ii) one-tenth of one percent (.10%) of the
total offering of shares; or (iii) 15 times the product (rounded down to the
next whole number) obtained by multiplying the total number of shares of common
stock to be issued by a fraction of which the numerator is the amount of the
qualifying deposit of the Supplemental Eligible Account Holder
and the denominator is the total amount of qualifying deposits of all
Supplemental Eligible Account Holders in the converting association in each case
on June 30, 1997 (the "Supplemental Eligibility Record Date"). Subscription
Rights received pursuant to this category shall be subordinated to all
Subscription Rights received by Eligible Account Holders and Tax-Qualified
Employee Plans. Any non-transferable Subscription Rights to purchase shares
received by an Eligible Account Holder in accordance with Category No. 1 shall
reduce to the extent thereof the Subscription Rights to be distributed to such
person pursuant to this Category. In the event of an oversubscription for shares
under the provisions of this subparagraph, the shares available shall be
allocated first to permit each subscribing Supplemental Eligible Account Holder,
to the extent possible, to purchase a number of shares sufficient to make his
total allocation (including the number of shares, if any, allocated in
accordance with Category No. 1 equal to 100 shares, and thereafter among each
subscribing Supplemental Eligible Account Holder pro rata in the same proportion
that his qualifying deposit bears to the total qualifying deposits of all
subscribing Supplemental Eligible Account Holders whose subscriptions remain
unsatisfied.
 
    Category No. 4 provides, to the extent that shares are then available after
satisfying the subscriptions of Eligible Account Holders, Tax-Qualified Employee
Plans and Supplemental Eligible Account Holders, for the issuance of
Subscription Rights to each such Other Member to purchase shares in an amount
equal to the greater of (i) $50,000 of the Common Stock sold in the Stock
Conversion; or (ii) or one-tenth of one percent (.10%) of the total offering of
shares offered in the Conversion based on the Estimated Valuation Range subject
to the overall purchase limitation and to the extent Common Stock is available.
In the event of an oversubscription for shares, the shares available shall be
allocated among the subscribing Other Members pro rata in the same proportion
that his number of votes on the Voting Record Date bears to the total number of
votes on the Voting Record Date of all subscribing Other Members on such date.
Such number of votes shall be determined based on the Bank's mutual charter and
bylaws in effect on the date of approval by members of the Plan of Conversion.
 
    Category No. 5 provides for the issuance of Subscription Rights to officers,
directors and employees of the Bank, to purchase up to a maximum of $50,000 of
the Common Stock sold in the Stock Conversion to the extent that shares are
available after satisfying the subscriptions of eligible subscribers in
preference Categories 1, 2, 3 and 4. In the event of an oversubscription, the
available shares will be allocated pro rata among all subscribers in this
Category.
 
    The Bank and the Company will make reasonable efforts to comply with the
securities laws of all states in the United States in which persons entitled to
subscribe for shares pursuant to the Plan of Conversion reside. However, no
shares will be offered or sold under the Plan of Conversion to any such person
who (1) resides in a foreign country or (2) resides in a state of the United
States in which a small number of persons otherwise eligible to subscribe for
shares under the Plan of Conversion reside or as to which the Bank and the
Company determine that compliance with the securities laws of such state would
be impracticable for reasons of cost or otherwise, including, but not limited
to, a requirement that the Bank or the Company or any of their officers,
directors or employees 

                                    86

<PAGE>

register, under the securities laws of such state, as a
broker, dealer, salesman or agent. No payments will be made in lieu of the
granting of Subscription Rights to any such person.

   
 
    Community Offering.  To the extent that shares are available for 
purchase, the Company and the Bank have determined to offer shares pursuant 
to the Plan of Conversion to certain members of the general public to whom 
the Company delivers a copy of this Prospectus and a stock order form in the 
Community Offering, with preference given to natural persons residing in 
Montgomery County, the county in which the Bank is located (the "Local 
Community"). Such persons, together with associates of and persons acting in 
concert with such persons, may purchase up to $50,000 of the Common Stock 
sold in the Stock Conversion. The Community Offering, if any, may terminate 
at any time without notice, but may not terminate later than October 31, 
1997, unless extended with the approval of the OTS. The opportunity to 
subscribe for shares of Common Stock in the Community Offering category is 
subject to the right of the Company and the Bank, in their sole discretion, 
to accept or reject any such orders in whole or in part either at the time of 
receipt of an order or as soon as practicable thereafter.
 
    

    In the event of an oversubscription for shares in the Community Offering,
shares may be allocated (to the extent shares remain available) first to cover
any reservation of shares for a public offering or institutional orders, next to
cover orders of natural persons residing in the county in which the Bank
maintains its offices, then to cover the orders of any other person subscribing
for shares in the Community Offering so that each such person may receive 500
shares, and thereafter, on a pro rata basis to such persons based on the amount
of their respective subscriptions. If for any reason shares remain unsold after
the Subscription Offering and the Community Offering, the Boards of Directors of
the Company and the Bank will seek to make other arrangements for the sale of
the remaining shares. Such other arrangements will be subject to the approval of
the OTS and to compliance with applicable securities laws.
 
    Any Common Stock remaining unsold after the Subscription or Community
Offering shall be sold in any manner permitted by the OTS and applicable
securities laws.
 
    Limitations on Purchase of Shares.  The Plan also provides for certain
additional limitations to be placed upon the purchase of shares in the Stock
Conversion. Specifically, no person (other than a Tax-Qualified Employee Plan)
by himself or with an associate, and no group of persons acting in concert, may
subscribe for or purchase more than the lesser of $50,000 or 5% of the Common
Stock sold in the Stock Conversion. Officers and directors and their associates
may not purchase, in the aggregate, more than 35% of the shares to be sold in
the Stock Conversion. For purposes of the Plan of Conversion, the members of the
Board of Directors are not deemed to be acting in concert solely by reason of
their Board membership. For purposes of this limitation, an associate of a
person does not include a Tax-Qualified Employee Plan or Non-Tax-Qualified
Employee Plan. Also, for purposes of this limitation, an associate of an officer
or director does not include a Tax-Qualified Employee Plan or a recognition and
retention plan, such as the RRP. Moreover, any shares attributable to the
officers and directors and their associates, but held by a Tax-Qualified
Employee Plan (other than that portion of a plan which is self-directed) shall
not be included in calculating the number of shares which may be purchased under
the limitations in this paragraph. Shares purchased by employees who are not
officers or directors of the Bank, or their associates, are not subject to this
limitation. The term "associate" is used above to indicate any of the following
relationships with a person: (i) any corporation or organization (other than the
Company or the Bank or a majority-owned subsidiary of the Company or the Bank)
of which such person is an officer or partner or is, directly or indirectly, the
beneficial owner of 10% or more of any class of equity security; (ii) any trust
or other estate in which such person has a substantial beneficial interest or as
to which such person serves as trustee or in a similar fiduciary capacity; and
(iii) any relative or spouse of such person or any relative of such spouse who
has the same home as such person or who is a director or officer of the Company
or the Bank or any subsidiary of the Company or the Bank.
 
    The Boards of Directors of the Company and the Bank may, in their sole
discretion, decrease the maximum purchase limitation referred to above or
increase the maximum purchase limitation up to 9.99% of the shares being offered
in the Stock Conversion, provided that orders for shares exceeding 5.0% of the
shares being offered in the Stock Conversion shall not exceed, in the aggregate,
10% of the shares being offered in the Stock Conversion. 

                                    87

<PAGE>

   

Should the Bank increase the maximum purchase limitation above 5% of the 
Common Stock offered, persons who previously subscribed for the maximum 
number of shares will be given the opportunity to subscribe for additional 
shares. Requests to purchase additional shares of Company Common Stock under 
this provision will be allocated by the Boards of Directors on a pro rata 
basis giving priority in accordance with the priority rights set forth above. 
Depending upon market and financial conditions, and subject to certain 
regulatory limitations, the Boards of Directors of the Company and the Bank, 
with the approval of the OTS and without further approval of the members, may 
increase or decrease any of the above purchase limitations at any time. To 
the extent that shares are available, each subscriber must subscribe for a 
minimum of 25 shares. In computing the number of shares to be allocated, all 
numbers will be rounded down to the next whole number.

    

    Common Stock purchased in the Stock Conversion will be freely transferable
except for shares purchased by executive officers and directors of the Bank or
the Company and except as described below. See "-- Restrictions on
Transferability." In addition, under National Association of Securities Dealers,
Inc. ("NASD") guidelines, members of the NASD and their associates are subject
to certain restrictions on transfer of securities purchased in accordance with
Subscription Rights and to certain reporting requirements upon purchase of such
securities.
 
Marketing Arrangements
 
    The Company and the Bank have engaged Trident Financial Corporation ("TFC")
to act as a consultant and financial advisor in connection with the Offerings.
TFC will train officers and employees of the Bank with respect to the record
keeping and solicitation of offers to purchase Common Stock and to generally
advise the directors and officers of the Company and Bank in connection with the
Offerings. In connection with its services, TFC will receive $20,000, of which
$5,000 was paid at the time TFC was engaged, and $15,000 will be paid upon the
completion of the Conversion. In the event the Conversion is terminated or is
delayed for more than six months from May 28, 1997, TFC may receive a portion or
all of its fee based upon the efforts expended by TFC up to the time the
Conversion is terminated or delayed. As part of its engagement the Bank has
agreed to reimburse TFC for out-of-pocket expenses not to exceed $5,000. The
Company and the Bank have agreed to indemnify TFC for costs and expenses in
connection with certain claims, loss or liabilities arising under federal or
state securities laws.
 
    Directors and executive officers of the Company and the Bank, may to a
limited extent and subject to applicable state law, participate in the
solicitation of offers to purchase Common Stock. Other employees of the Bank may
participate in the Subscription and Community Offering in administrative
capacities, providing clerical work in effecting a sales transaction or
answering questions of a potential purchaser provided that the content of the
employee's responses is limited to information contained in this Prospectus or
other offering document. Such other employees have been instructed not to
solicit offers to purchase Common Stock or provide advice regarding the purchase
of Common Stock. Sales of Common Stock by directors, executive officers and
registered representatives will be made from the Stock Information Center. The
Company will rely on Rule 3a4-1 under the Exchange Act, and sales of Common
Stock will be conducted within the requirements of Rule 3a4-1, so as to permit
officers, directors and employees to participate in the sale of Common Stock
except in some states where only registered broker-dealers may sell. No officer,
director or employee of the Company or the Bank will be compensated in
connection with his participation by the payment of commissions or other
remuneration based either directly or indirectly on the transactions in the
Common Stock.
 
Stock Pricing and Number of Shares to be Issued
 
    Federal regulations require that the aggregate Purchase Price of the
securities of a thrift institution sold in connection with its conversion must
be based on an appraised aggregate market value of the institution as converted
(i.e., taking into account the expected receipt of proceeds from the sale of the
securities in the conversion), as determined by an independent valuation.
FinPro, which is experienced in the valuation and appraisal of business
entities, including thrift institutions involved in the conversion process, was
retained by the Bank to prepare an appraisal of the estimated pro forma market
value of the Company and the Bank, as converted.
 
                                  88

<PAGE>

    FinPro will receive a fee of $20,000 for its appraisal and assistance in 
preparation of the Bank's business plan plus reasonable out-of-pocket 
expenses. The Company has agreed to indemnify FinPro, under certain 
circumstances against liabilities and expenses (including legal fees) arising 
out of, related to, or based upon the Stock Conversion.
 
    FinPro has prepared an appraisal of the estimated pro forma market value 
of the Company and the Bank, as converted, taking into account market 
conditions for initial public offerings of thrift stocks and the formation of 
Company as the holding company for the Bank. FinPro's appraisal concluded 
that at June 19, 1997, an appropriate range for the estimated pro forma 
market value of the Company and the Bank, as converted, ranged from a minimum 
of $980,000 to a maximum of $1,320,000, with a midpoint of $1,150,000 and an 
adjusted maximum of $1,520,000. Assuming that the shares are sold at $10.00 
per share in the Stock Conversion, the estimated number of shares to be 
issued in the Stock Conversion is expected to be between 98,000 and 132,000 
with an adjusted maximum of 152,000. The appraisal involved a comparative 
evaluation of the operating and financial statistics of the Bank with those 
of other thrift institutions. The appraisal also took into account such other 
factors as the market for thrift institution stocks generally, prevailing 
economic conditions, both nationally and in New York, which affect the 
operations of thrift institutions, the competitive environment within which 
the Bank operates, the effect of the Bank becoming a subsidiary of the 
Company, and the effect of the Bank becoming a national bank. No detailed 
individual analysis of the separate components of the Company's and the 
Bank's assets and liabilities was performed in connection with the 
evaluation. The Plan of Conversion requires that all of the shares subscribed 
for in the Subscription and Community Offering be sold at the same price per 
share. The Board of Directors of the Company and the Bank have reviewed the 
appraisal of FinPro and in determining the reasonableness and adequacy of 
such appraisal consistent with OTS regulations and policies, have reviewed 
the methodology and reasonableness of the assumptions utilized by FinPro in 
the preparation of such appraisal.
 
    No sale of the shares will take place unless, prior thereto, FinPro 
confirms to the Bank, the Company and the OTS that, to the best of FinPro's 
knowledge and judgment, nothing of a material nature has occurred which would 
cause FinPro to conclude that the actual aggregate Purchase Price was 
incompatible with its estimate of the total pro forma market value of the 
Common Stock 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 Company will be required to resolicit, and 
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 the pro forma market value of the Bank upon the 
Stock Conversion has not decreased below $980,000 or increased to an amount 
which does not exceed $1,520,000 (15% above the maximum of the Estimated 
Valuation Range), the Company and the Bank 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 
decrease in the number of shares to be issued in the Stock Conversion would 
increase a purchaser's ownership interest and both pro forma net income and 
net worth on a per share basis while decreasing these amounts on an aggregate 
basis. In the event of a resolicitation, subscribers will be afforded the 
opportunity to increase, decrease or maintain their previously submitted 
order. In the event a new valuation range is established by FinPro, such new 
range will be subject to approval by the OTS and the Company will be required 
to resolicit. The Company will also be required to resolicit if the aggregate 
Purchase Price of Common Stock sold in the Stock Conversion is less than the 
minimum of the Estimated Valuation Range or above 15% above the maximum of 
the Estimated Valuation Range.
 
    If purchasers cannot be found for an insignificant residue of 
unsubscribed shares from the general public, other purchase arrangements will 
be made by the Boards of Directors of the Bank and the Company, if possible. 
Such other purchase arrangements will be subject to the approval of the OTS 
and may provide for purchases by directors, officers, their associates and 
other persons in excess of the limitations discussed herein. If such other 
purchase arrangements cannot be made, the Subscription and Community Offering 
will terminate.

                                    89

<PAGE>
 
    In preparing its valuation of the pro forma market value of the Company 
and the Bank, as converted, FinPro relied upon and assumed the accuracy and 
completeness of all financial and statistical information provided by the 
Bank and the Company. FinPro also considered information based upon other 
publicly available sources which it believes are reliable. However, FinPro 
does not guarantee the accuracy and completeness of such information and did 
not independently verify the financial statements and other data provided by 
the Bank and the Company or independently value the assets or liabilities of 
the Bank and the Company. The valuation by FinPro is not intended and must 
not be construed as a recommendation of any kind as to the advisability of 
voting to approve the Stock Conversion or of purchasing shares of Common 
Stock. Moreover, because the valuation is necessarily based upon estimates of 
and projections as to a number of matters (including certain assumptions as 
to expense factors affecting the net proceeds from the sale of Common Stock 
in the Stock Conversion and as to the net earnings on such net proceeds), all 
of which are subject to change from time to time, no assurance can be given 
that persons who purchase such shares in the Stock Conversion will be able to 
sell such shares thereafter at or above the Purchase Price.
 
METHOD OF PAYMENT FOR SUBSCRIPTIONS
 
    Subscribers must, before the Subscription Expiration Date, or such date 
to which the Subscription Expiration Date may be extended, return an original 
stock order form and certification to the Bank, properly completed, together 
with cash, 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. Subscriptions which are returned by mail must be received by the 
Bank by the Expiration Date. Payment for stock purchases can also be 
accomplished through authorization on the order form of withdrawals from 
accounts with the Bank. Until completion or termination of the Stock 
Conversion, subscribers who elect to make payment through authorization of 
withdrawal from accounts with the Bank 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 
Stock Conversion. Interest at the Bank's current passbook rate per annum will 
be paid on amounts submitted in cash, check, bank draft or money order. 
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 said accounts below the required minimum for specific 
interest rate qualification will cause the cancellation of the certificate 
accounts, and the remaining balance will earn interest at the Bank's current 
passbook rate per annum.
 
    The beneficiaries of Individual Retirement Accounts ("IRAs") are deemed 
to have the same subscription rights as other depositors. However, the IRA 
accounts maintained at the Bank do not permit investment in Common Stock. A 
depositor interested in using his IRA funds to purchase Common Stock must do 
so through a self-directed IRA account. Since the Bank does not offer such 
accounts, it will allow such a depositor to make a trustee to trustee 
transfer or other form of transfer of the IRA on deposit at the Bank. There 
will be no early withdrawal or IRS penalties for such transfers. The new 
trustee would hold the Common Stock in a self-directed account in the same 
manner as the Bank now holds the depositor's IRA funds. An annual 
administrative fee might be payable to the new trustee. The Bank assumes no 
responsibility as to the selection of, or services performed by, a new 
trustee.
 
    Depositors interested in transferring IRA funds on deposit at the Bank to 
purchase Common Stock should contact the Stock Information Center at (518) 
___-____ as soon as possible so that the necessary forms may be completed 
prior to the Expiration Date of the Subscription Offering. This process 
cannot be done through the mail and sufficient time should be allowed for the 
completion of the transfer.
 
    Stock subscriptions received by the Bank may not be modified, withdrawn 
or canceled by the subscriber without the consent of the Bank and, if 
accepted by the Bank, are final. Subscriptions which are not received by the 
Subscription Expiration Date or are not in compliance with the Plan of 
Conversion or the stock order form instructions may be deemed void by the 
Bank. The Bank and the Company have the right to extend the Subscription 

                                 90

<PAGE>

Expiration Date, unless objected to by the OTS, or to waive or permit 
correction of incomplete or improperly executed stock order forms, but does 
not represent that they will do so.
 
    If Tax-Qualified Employee Plans subscribe for shares during the 
Subscription Offering, such plans will not be required to pay for the shares 
subscribed for at the time they subscribe, but may pay for such shares of 
Common Stock subscribed for by such plans at the actual Purchase Price upon 
consummation of the Stock Conversion, provided that, in the case of the ESOP, 
there is a loan commitment to lend to the ESOP the aggregate Purchase Price 
of the shares for which it subscribes.
 
    To ensure that each purchaser receives a Prospectus at least 48 hours 
prior to the Subscription Expiration Date in accordance with Rule 15c2-8 
under the Exchange Act, no Prospectus will be mailed any later than five days 
prior to such date or hand delivered any later than two days prior to such 
date. Execution of the order form will confirm receipt or delivery in 
accordance with Rule 15c2-8. Order forms will only be distributed with a 
Prospectus. The Bank will accept for processing only orders submitted on 
original order forms. Payment by check, money order, bank draft or debit 
authorization to an existing account at the Bank must accompany the order 
form.
 
RISK OF DELAYED OFFERING
 
    In the event that all shares of the Common Stock are not sold in the 
Subscription Offering and Community Offering, the Bank and the Company may 
extend the Community Offering for a period of up to 45 days from the date of 
the termination of the Subscription Offering. Further extensions are subject 
to OTS approval and may be granted for successive periods, but not beyond 24 
months from the date of the Special Meeting.
 
    A material delay in the completion of the sale of all unsubscribed shares 
in the Community Offering may result in a significant increase in the costs 
in completing the Stock Conversion. Significant changes in the Bank's 
operations and financial condition, the aggregate market value of the shares 
to be issued in the Stock Conversion and general market conditions may occur 
during such material delay. In the event the Stock Conversion is not 
consummated within 24 months after the date of the Special Meeting, the Bank 
would charge accrued Conversion costs to then current period operations. See 
"Risk Factors--Potential Increased Costs of Conversion Resulting from Delayed 
Offering."
 
APPROVAL, INTERPRETATION, AMENDMENT AND TERMINATION
 
    All interpretations of the Plan of Conversion, as well as the 
completeness and validity of order forms, will be made by the Bank and the 
Company and will be final, subject to the authority of the OTS and the 
requirements of applicable law. The Plan of Conversion provides that, if 
deemed necessary or desirable by the Boards of Directors of the Bank and the 
Company, the Plan of Conversion may be substantively amended (including an 
amendment to eliminate the formation of the Company as part of the Stock 
Conversion) by the Boards of Directors of the Bank and the Company, as a 
result of comments from regulatory authorities or otherwise, at any time but 
only with the concurrence of the OTS. Moreover, if the Plan of Conversion is 
amended, subscriptions which have been received prior to such amendment will 
not be refunded if such amendment is not material to the transaction or 
otherwise required by the OTS.
 
    In the event that a decision is made to eliminate the Company as part of 
the Stock Conversion, the Company will withdraw its registration statement 
from the SEC and the Bank will take all steps necessary to complete the Stock 
Conversion without the Company, including filing any necessary documents with 
the OTS. In such event, and provided there is no regulatory action, directive 
or other consideration upon which basis the Bank determines not to complete 
the Stock Conversion, if permitted by the OTS the Bank will issue and sell 
the common stock of the Bank and subscribers will be notified of the 
elimination of the Company and resolicited (i.e., permitted to affirm their 
orders, in which case they will need affirmatively to reconfirm their 
subscriptions prior to the expiration of the resolicitation offering or their 
funds will be promptly refunded with interest at the Bank's current passbook 
rate per 

                                  91

<PAGE>
annum; or be permitted to modify or rescind their subscriptions) and notified 
of the time period within which they must affirmatively notify the Bank of 
their intention to affirm, modify or rescind their subscription. In the event 
that a holding company form of organization is not used, all other pertinent 
terms of the Plan of Conversion as described in "-- Offering of Common Stock" 
will apply to the conversion of the Bank from the mutual to stock form of 
organization and the sale of the Bank's common stock, as well as the 
subsequent charter conversion of the Converted Bank.
 
    The Plan of Conversion will terminate if the sale of all shares is not 
completed within 24 months after the date of the Special Meeting. The Plan of 
Conversion may be terminated by the Board of Directors of the Bank with the 
concurrence of the OTS at any time. A specific resolution approved by a 
two-thirds vote of the Board of Directors would be required to terminate the 
Plan of Conversion prior to the end of such 24-month period. See "Risk 
Factors -- Absence of Refund of Subscriptions on Amendment to Plan of 
Conversion."
 
RESTRICTIONS ON REPURCHASE OF STOCK
 
    For a period of three years following Conversion, the Company may not 
repurchase any shares of its capital stock, except in the case of an offer to 
repurchase on a pro rata basis made to all holders of capital stock of the 
Company. Any such offer shall be subject to the prior approval of the OTS. 
Furthermore, the Company may not repurchase any of its stock (i) if the 
result thereof would be to reduce the regulatory capital of the Bank below 
the amount required for the liquidation account to be established pursuant to 
OTS regulations and (ii) except in compliance with the requirements of the 
OTS' capital distribution rule.
 
    The above limitations are subject to the OTS conversion rules which 
generally provide that the Company may repurchase its capital stock provided 
(i) no repurchases occur within one year following the Stock Conversion 
(except with OTS approval), (ii) repurchases during the second and third year 
after conversion are part of an open market stock repurchase program that 
does not allow for a repurchase of more than 5% of the Company's outstanding 
capital stock during a 12-month period, (iii) the repurchases do not cause 
the Bank to become undercapitalized, and (iv) the Company provides notice or 
an application to the OTS at least ten days prior to the commencement of a 
repurchase program and the OTS does not object. In addition, the above 
limitations do not preclude repurchases of capital stock by the Company as 
otherwise permitted by the OTS or in the event applicable federal regulatory 
limitations are subsequently liberalized.
 
RESTRICTIONS ON TRANSFERABILITY
 
    The Subscription Rights described in this Prospectus are non-transferable 
and shall be awarded to eligible persons without payment. Prior to the 
completion of the Stock Conversion, federal regulations prohibit any person 
from transferring or entering into any agreement or understanding to transfer 
the legal or beneficial ownership of the Subscription Rights issued under the 
Plan of Conversion or the shares of Common Stock to be issued upon their 
exercise. Persons violating such prohibition may lose their right to purchase 
stock in the Stock Conversion and may be subject to sanctions by the OTS. 
Each person exercising Subscription Rights will be required to certify that a 
purchase of Common Stock is solely for the purchaser's own account and that 
there is no agreement or understanding regarding the sale or transfer of such 
shares. The Bank and the Company will pursue any and all legal and equitable 
remedies in the event they become aware of the transfer of Subscription 
Rights and will not honor orders known by them to involve the transfer of 
such rights.
 
    Shares purchased by directors, executive officers or their associates in 
the Stock Conversion shall be subject to the restrictions that said shares 
shall not be sold during the period of one year following the date of 
purchase, except in the event of the death of the stockholder or resulting 
from an exchange of securities in a merger or acquisition approved by 
applicable regulatory authorities, in which event such restriction shall be 
released. Accordingly, stock certificates issued by the Company to directors, 
executive officers and associates shall bear a legend giving appropriate 
notice of such restriction and, in addition, the Bank and the Company will 
give appropriate instructions to the transfer 

                                          92

<PAGE>

agent for the Common Stock with respect to the applicable restriction upon 
transfer of any restricted shares. Any shares issued at a later date as a 
stock dividend, stock split or otherwise, to holders of restricted stock, 
shall be subject to the same restrictions that may apply to such restricted 
stock. The Common Stock (like the stock of most companies) is subject to the 
requirements of the Securities Act. Accordingly, Company stock may be offered 
and sold only in compliance with such registration requirements or pursuant 
to an applicable exemption from registration.
 
    OTS regulations provide that for a period of three years following the 
Conversion, without prior approval of the OTS, neither directors and officers 
of the Company, the Bank nor their associates may purchase shares of the 
Company, except from a broker registered with the SEC. This restriction does 
not, however, apply to negotiated transactions involving more than one 
percent of the Company's outstanding Common Stock or the purchase of stock 
made by or held by any one or more employee stock benefit plans which may be 
attributable to individual directors or officers.
 
    Company stock received in the Stock Conversion by persons who are not 
"affiliates" of the Company may be resold without registration. Shares 
received by affiliates of the Company (primarily the directors, officers and 
principal stockholders of the Company) will be subject to the resale 
restrictions of Rule 144 under the Securities Act, which are discussed below. 
Rule 144 generally requires that there be publicly available certain 
information concerning the Company, and that sales thereunder be made in 
routine brokerage transactions or through a market maker. If the conditions 
of Rule 144 are satisfied, each affiliate (or group of persons acting in 
concert with one or more affiliates) is entitled to sell in the public 
market, without registration, in any three-month period, a number of shares 
which does not exceed the greater of (i) 1% of the number of outstanding 
shares of Company stock, or (ii) if the stock is admitted to trading on a 
national securities exchange or reported through the automated quotation 
system of a registered securities association the average weekly reported 
volume of trading during the four weeks preceding the sale.
 
INCOME TAX CONSEQUENCES
 
   
    Consummation of the Stock Conversion is expressly conditioned upon prior 
receipt by the Bank of either a ruling from the IRS or an opinion of Luse 
Lehman Gorman Pomerenk & Schick, P.C. with respect to federal taxation, and a 
ruling of the New York taxation authorities or an opinion of Eric W. 
Montanye, CPA with respect to New York taxation, to the effect that 
consummation of the Stock Conversion will not be taxable to the Converted 
Bank or the Company.
    

    An opinion has been received from Luse Lehman Gorman Pomerenk & Schick, 
P.C. with respect to the proposed Stock Conversion of the Bank, to the effect 
that (i) the Stock Conversion will qualify as a reorganization under Section 
368(a)(1)(F) of the Code, and no gain or loss will be recognized to the Bank 
in either its mutual form or its stock form by reason of the proposed Stock 
Conversion, (ii) no gain or loss will be recognized to the Bank upon the 
receipt of money from the Company for stock of the Bank; and no gain or loss 
will be recognized to the Company upon the receipt of money for Common Stock 
of the Company; (iii) the assets of the Bank in either its mutual or its 
stock form will have the same basis before and after the Stock Conversion; 
(iv) the holding period of the assets of the Bank will include the period 
during which the assets were held by the Bank in its mutual form prior to 
conversion; (v) no gain or loss will be recognized by the depositors of the 
Bank upon the issuance to them of withdrawable deposit accounts in the Bank 
after the Stock Conversion in the same dollar amount as their deposit 
accounts in the Bank plus an interest in the Liquidation Account of the Bank, 
as described above, in exchange for their deposit account in the Bank; (vi) 
the basis of the account holder's deposit accounts in the Bank after the 
Stock Conversion will be the same as the basis of his deposit accounts in the 
Bank prior to the Stock Conversion; (vii) the basis of each account holder's 
interest in the Liquidation Account will be zero; (viii) the basis of the 
Common Stock to its shareholders will be the Purchase Price thereof plus, in 
the case of stock acquired by account holders, the basis, if any, in the 
Subscription Rights; (ix) a shareholder's holding period for Common Stock 
acquired through the exercise of Subscription Rights shall begin on the date 
on which the Subscription Rights are exercised and the holding period for 
Common Stock purchased in the Community Offering or otherwise will commence 
on the date following the date on which such stock is purchased; (x) for 
purposes of Section 381 of the Code, the Bank will be treated as if there had 
been no 

                                  93

<PAGE>

reorganization, accordingly, the taxable year of the Bank will not end on the 
effective date of the Stock Conversion and the tax attributes of the Bank 
will be taken into account by the Bank in stock form as if there had been no 
reorganization; (xi) the part of the taxable year of the Bank before the 
reorganization and the part of the taxable year of the Bank after the 
reorganization will constitute a single taxable year of the Bank; (xii) the 
Bank, immediately after Stock Conversion, will succeed to and take into 
account the earnings and profits of the Bank in mutual form; and (xiii) the 
attributes of the Bank in mutual form enumerated in Section 381(c) of the 
Code will be taken into account by the Bank in stock form.
 
    The opinion from Luse Lehman Gorman Pomerenk & Schick, P.C. is based, 
among other things, on certain assumptions, including the assumptions that 
the exercise price of the Subscription Rights to purchase Company Common 
Stock will be approximately equal to the fair market value of that stock at 
the time of the completion of the proposed Stock Conversion. The Company and 
the Bank have received a letter issued by FinPro stating that pursuant to 
FinPro's valuation, FinPro is of the belief that Subscription Rights issued 
in connection with the Stock Conversion will have no value. The letter of 
FinPro and the federal and state tax opinions, respectively, referred to 
herein are filed as exhibits to the Registration Statement. See "Additional 
Information."
 
    The Bank has also received an opinion of Luse Lehman Gorman Pomerenk & 
Schick, P.C. to the effect that, based in part on the FinPro Letter: (i) no 
taxable income will be realized by depositors as a result of the receipt or 
exercise of non-transferable Subscription Rights to purchase shares of 
Company Common Stock at fair market value; and (ii) no taxable income will be 
realized by the Bank or Company on the issuance of Subscription Rights to 
eligible subscribers to purchase shares of Company Common Stock at fair 
market value.
 
    If it is subsequently established that the Subscription Rights received 
by such persons have an ascertainable fair market value, then, in such event, 
the Subscription Rights will be taxable to the recipient in the amount of 
their fair market value. In this regard, the Subscription Rights may be taxed 
partially or entirely at ordinary income tax rates.

   
    With respect to New York taxation, the Bank has received an opinion from 
Eric W. Montanye, CPA to the effect that, assuming the Stock Conversion 
does not result in any federal taxable income, gain or loss to the Bank in 
its mutual or stock form, the Company, the account holders, borrowers, 
officers, directors and employees and Tax-Qualified Employee Plans of the 
Bank, the Stock Conversion should not result in any New York income tax 
liability to such entities or persons.
    

   
    Unlike a private letter ruling, the opinions of Luse Lehman Gorman 
Pomerenk & Schick, P.C. and Eric W. Montanye, CPA, as well as the FinPro 
Letter, have no binding effect or official status, and no assurance can be 
given that the conclusions reached in any of those opinions would be 
sustained by a court if contested by the IRS or the New York tax authorities.
    

                   RESTRICTIONS ON ACQUISITIONS OF STOCK AND
                     RELATED TAKEOVER DEFENSIVE PROVISIONS
 
    Although the Boards of Directors of the Bank and the Company are not 
aware of any effort that might be made to obtain control of the Company after 
Conversion, the Boards of Directors, as discussed below, believe that it is 
appropriate to include certain provisions as part of the Company's 
certificate of incorporation (the "Certificate of Incorporation") to protect 
the interests of the Company and its stockholders from takeovers which the 
Board of Directors of the Company might conclude are not in the best 
interests of the Bank, the Company or the Company's stockholders.

    The following discussion is a general summary of the material provisions 
of the Company's Certificate of Incorporation and Bylaws and certain other 
regulatory provisions which may be deemed to have an "anti-takeover" effect. 
The following description of certain of these provisions is necessarily 
general and, with respect to provisions 

                                     94

<PAGE>

contained in the Company's Certificate of Incorporation and Bylaws and the 
Bank's proposed stock Charter and Bylaws, reference should be made in each 
case to the document in question, each of which is part of the Bank's 
application to the OTS and the Company's Registration Statement filed with 
the SEC. See "Additional Information." The following discussion does not 
reflect the powers and provisions of the Bank's charter following the Bank 
Conversion.
 
PROVISIONS OF THE COMPANY'S CERTIFICATE OF INCORPORATION AND BYLAWS
 
    DIRECTORS. Certain provisions of the Company's Certificate of 
Incorporation and Bylaws will impede changes in majority control of the Board 
of Directors. The Company's Certificate of Incorporation provides that the 
Board of Directors of the Company will be divided into three classes, with 
directors in each class elected for three-year staggered terms except for the 
initial directors. Thus, it would take two annual elections to replace a 
majority of the Company's Board. The Company's Certificate of Incorporation 
provides that the size of the Board of Directors may be increased or 
decreased only by a majority vote of the Board. The Certificate of 
Incorporation also provides that any vacancy occurring in the Board of 
Directors, including a vacancy created by an increase in the number of 
directors, shall be filled for the remainder of the unexpired term by a 
majority vote of the directors then in office. Finally, the Certificate of 
Incorporation and Bylaws impose certain notice and information requirements 
in connection with the nomination by stockholders of candidates for election 
to the Board of Directors or the proposal by stockholders of business to be 
acted upon at an annual meeting of stockholders.
 
    The Certificate of Incorporation provides that a director may only be 
removed for cause by the affirmative vote of 80% of the shares eligible to 
vote. Removal for "cause" is limited to the grounds for termination in the 
federal regulations that applies to employment contracts of federally insured 
savings institutions.
 
    RESTRICTIONS ON CALL OF SPECIAL MEETINGS.  The Certificate of 
Incorporation provides that a special meeting of stockholders may be called 
by the Chairman of the Board of the Company or pursuant to a resolution 
adopted by a majority of the Board of Directors. Stockholders are not 
authorized to call a special meeting.
 
    ABSENCE OF CUMULATIVE VOTING.  The Certificate of Incorporation provides 
that there shall be no cumulative voting rights in the election of directors.
 
    AUTHORIZATION OF PREFERRED STOCK.  The Certificate of Incorporation 
authorizes 100,000 shares of serial preferred stock, without par value. The 
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, and relative preferences, 
limitations, voting rights, if any, including without limitation, conversion 
rights of such shares (which could be multiple or as a separate class). In 
the event of a proposed merger, tender offer or other attempt to gain control 
of the Company that the Board of Directors does not approve, it might be 
possible for the Board of Directors to authorize the issuance of a series of 
preferred stock with rights and preferences that would impede the completion 
of such a transaction. 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 but it may issue any preferred stock on terms which the Board deems to 
be in the best interests of the Company and its stockholders.
 
    LIMITATION ON VOTING RIGHTS.  The Certificate of Incorporation provides 
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 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 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 stockholders. For 
these purposes, a person (including management) who has obtained the right to 
vote shares of the Common Stock pursuant 

                                         95

<PAGE>

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 Certificate of Incorporation further provides that the Board of 
Directors of the Company, when determining to take or refrain from taking 
corporate action on any matter, including making or declining to make any 
recommendation to the Company's stockholders, may, in connection with the 
exercise of its judgment in determining what is in the best interest of the 
Company, the Bank, and the stockholders of the Company, give due 
consideration to all relevant factors, including, without limitation, the 
social and economic effects of acceptance of such offer on the Company's 
customers and the Bank's present and future account holders, borrowers and 
employees; the effect on the communities in which the Company and the Bank 
operate or are located; and the effect on the ability of the Company to 
fulfill the objectives of a financial institution holding company and of the 
Bank or future subsidiaries to fulfill the objectives of a financial 
institution under applicable statutes and regulations. The Certificate of 
Incorporation of the Company also authorizes the Board of Directors to take 
certain actions to encourage a person to negotiate for a change of control of 
the 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 Certificate of Incorporation of 
the 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 Company, even if the price offered is 
significantly greater than the then market price of any equity security of 
the Company.
 
    PROCEDURES FOR CERTAIN BUSINESS COMBINATIONS.  The Certificate of 
Incorporation requires that certain business combinations between the Company 
(or any majority-owned subsidiary thereof) and a 10% or greater stockholder 
either (i) be approved by at least 80% of the total number of outstanding 
voting shares of the Company or (ii) be approved by a majority of certain 
directors unaffiliated with such 10% or greater stockholder or (iii) involve 
consideration per share generally equal to the higher of (A) the highest 
amount paid by such 10% stockholder or its affiliates in acquiring any shares 
of the Common Stock or (B) the "Fair Market Value" (generally, the highest 
closing bid paid on the Common Stock during the 30 days preceding the date of 
the announcement of the proposed business combination or on the date the 10% 
or greater stockholder became such, whichever is higher).
 
    AMENDMENT TO CERTIFICATE OF INCORPORATION AND BYLAWS.  Amendments to the 
Certificate of Incorporation must be approved by the Company's Board of 
Directors and also by a majority of the outstanding shares of the Company's 
voting stock; provided, however, that approval by at least 80% of the 
outstanding voting stock is generally required for certain provisions (i.e., 
provisions relating to number, classification, election and removal of 
directors, amendment of bylaws, call of special stockholder meetings, 
criteria for evaluating certain offers, offers to acquire and acquisitions of 
control, director liability, certain business combinations, power of 
indemnification, and amendments to provisions relating to the foregoing in 
the Certificate of Incorporation).
 
    The bylaws may be amended by the affirmative vote of the total number of 
directors of the Company or the affirmative vote of at least 80% of the total 
votes eligible to be voted at a duly constituted meeting of stockholders.
 
    PURPOSE AND TAKEOVER DEFENSIVE EFFECTS OF THE COMPANY'S CERTIFICATE OF 
INCORPORATION AND BYLAWS. The Board of Directors of the Bank believes that 
the provisions described above are prudent and will reduce the Company's 
vulnerability to takeover attempts and certain other transactions which have 
not been negotiated with and approved by its Board of Directors. These 
provisions will also assist the Bank in the orderly deployment of the Stock 
Conversion proceeds into productive assets during the initial period after 
the Stock Conversion. The Board of Directors believes these provisions are in 
the best interest of the Bank and of the Company and its stockholders. In the 
judgment of the Board of Directors, the Company's Board will be in the best 
position to determine the true value of the Company and to negotiate more 
effectively for what may be in the best interests of its stockholders. 
Accordingly, the Board of Directors believes that it is in the best interests 
of the Company and its stockholders to encourage potential acquirors to 
negotiate directly with the Board of Directors of the Company and that these 
provisions will encourage such negotiations and discourage hostile takeover 
attempts. It is also the view of the Board 

                                      96

<PAGE>

of Directors that these provisions should not discourage persons from 
proposing a merger or other transaction at prices reflective of the true 
value of the Company and which is in the best interests of all stockholders.
 
    Attempts to take over financial institutions and their holding companies 
have become increasingly common. Takeover attempts which have not been 
negotiated with and approved by the Board of Directors present to 
stockholders the risk of a takeover on terms which may be less favorable than 
might otherwise be available. A transaction which is negotiated and approved 
by the Board of Directors, on the other hand, can be carefully planned and 
undertaken at an opportune time in order to obtain maximum value for the 
Company and its stockholders, with due consideration given to matters such as 
the management and business of the acquiring corporation and maximum 
strategic development of the Company's assets.
 
    An unsolicited takeover proposal can seriously disrupt the business and 
management of a corporation and cause it great expense. Although a tender 
offer or other takeover attempt may be made at a price substantially above 
then-current market prices, such offers are sometimes made for less than all 
of the outstanding shares of a target company. As a result, stockholders may 
be presented with the alternative of partially liquidating their investment 
at a time that may be disadvantageous or retaining their investment in an 
enterprise which is under different management and whose objectives may not 
be similar to those of the remaining stockholders.
 
    POTENTIAL ANTI-TAKEOVER EFFECTS. Despite the belief of the Bank and the 
Company as to the benefits to stockholders of these provisions of the 
Company's Certificate of Incorporation and Bylaws, these provisions may also 
have the effect of discouraging a future takeover attempt which would not be 
approved by the Company's Board, but pursuant to which stockholders may 
receive a substantial premium for their shares over then-current market 
prices. As a result, stockholders who might desire to participate in such a 
transaction may not have any opportunity to do so. Such provisions will also 
render the removal of the Company's Board of Directors and of management more 
difficult. The Boards of Directors of the Bank and the Company, however, have 
concluded that the potential benefits outweigh the possible disadvantages.
 
    Pursuant to applicable law, at any annual or special meeting of its 
stockholders after the Stock Conversion, the Company may adopt additional 
provisions to its Certificate of Incorporation regarding the acquisition of 
its equity securities that would be permitted to a Delaware corporation. The 
Company and the Bank do not presently intend to propose the adoption of 
further restrictions on the acquisition of the Company's equity securities.
 
    OTS REGULATIONS. OTS regulations prohibit any person, prior to the 
completion of a conversion, from transferring, or entering into any agreement 
or understanding to transfer, the legal or beneficial ownership of the 
subscription rights issued under a plan of conversion or the stock to be 
issued upon their exercise. These regulations also prohibit any person prior 
to the completion of a conversion from offering, or making an announcement of 
an offer or intent to make an offer, to purchase such subscription rights or 
stock. For three years following conversion, this regulation prohibits any 
person, without the prior approval of the OTS, from acquiring or making an 
offer (if opposed by the institution) to acquire more than 10% of the stock 
of any converted savings institution if such person is, or after consummation 
of such acquisition would be, the beneficial owner of more than 10% of such 
stock. In the event that any person, directly or indirectly, violates this 
regulation, the securities beneficially owned by such person in excess of 10% 
shall not be counted as shares entitled to vote and shall not be voted by any 
person or counted as voting shares in connection with any matter submitted to 
a vote of stockholders.
 
    Federal law provides that no company "directly or indirectly or acting in 
concert with one or more persons, or through one or more subsidiaries, or 
through one or more transactions," may acquire "control" of a savings 
association at any time without the prior approval of the OTS. "Acting in 
concert" is defined very broadly. In addition, federal regulations require 
that, prior to obtaining control of a savings association, a person, other 
than a company, must give 60 days' prior notice to the OTS and have received 
no OTS objection to such acquisition of control. Any company that acquires 
such control becomes a "savings and loan holding company" subject to 
registration, examination and regulation as a savings and loan holding 
company. Under federal law (as well as the 

                                        97

<PAGE>

regulations referred to below) the term "savings association" includes state 
and federally chartered SAIF-insured institutions and federally chartered 
savings banks whose accounts are insured by the FDIC's BIF and holding 
companies thereof. Following completion of the Bank Conversion, the control 
restrictions of the OTS will no longer be applicable.
 
    Control, as defined under federal law, means ownership, control of or 
holding irrevocable proxies representing more than 25% of any class of voting 
stock, control in any manner of the election of a majority of the savings 
association's directors, or a determination by the OTS that the acquiror has 
the power to direct, or directly or indirectly to exercise a controlling 
influence over, the management or policies of the institution. Acquisition of 
more than 10% of any class of a savings association's voting stock, if the 
acquiror also is subject to any one of eight "control factors," constitutes a 
rebuttable determination of control under the regulations. Such control 
factors include the acquiror being one of the two largest stockholders. The 
determination of control may be rebutted by submission to the OTS, prior to 
the acquisition of stock or the occurrence of any other circumstances giving 
rise to such determination, of a statement setting forth facts and 
circumstances which would support a finding that no control relationship will 
exist and containing certain undertakings. The regulations provide that 
persons or companies which acquire beneficial ownership exceeding 10% or more 
of any class of a savings association's stock must file with the OTS a 
certification that the holder is not in control of such institution, is not 
subject to a rebuttable determination of control and will take no action 
which would result in a determination or rebuttable determination of control 
without prior notice to or approval of the OTS, as applicable.
 
    FRB REGULATIONS.  The Change in Bank Control Act and the BHCA, together 
with the FRB regulations under those acts, require that the consent of the 
FRB be obtained prior to any person or company acquiring "control" of a bank 
holding company. Control is conclusively presumed to exist if an individual 
or company acquires more than 25% of any class of voting stock of the bank 
holding company. Control is rebuttably presumed to exist if the person 
acquires more than 10% of any class of voting stock of a bank holding company 
if either (i) the Company has registered securities under Section 12 of the 
Exchange Act or (ii) no other person will own a greater percentage of that 
class of voting securities immediately after the transaction. The regulations 
provide a procedure to rebut the rebuttable control presumption. Since the 
Company's Common Stock will be registered under Section 12 of the Exchange 
Act, any acquisition of 10% or more of the Company's Common Stock will give 
rise to a rebuttable presumption that the acquiror of such stock controls the 
Company, requiring the acquiror, prior to acquiring such stock, to rebut the 
presumption of control to the satisfaction of the FRB or obtain FRB approval 
for the acquisition of control. Restrictions applicable to the operations of 
bank holding companies may deter companies from seeking to obtain control of 
the Company. See "Regulation."
 
                          DESCRIPTION OF CAPITAL STOCK
 
COMPANY CAPITAL STOCK
 
    The 500,000 shares of capital stock authorized by the Company's 
Certificate of Incorporation are divided into two classes, consisting of 
400,000 shares of Common Stock ($.10 par value) and 100,000 shares of serial 
preferred stock ($.10 par value). The Company currently expects to issue 
between 98,000 and 132,000 shares, with an adjusted maximum of 152,000 
shares, of Common Stock in the Stock Conversion. The aggregate stated value 
of the issued shares will constitute the capital account of the Company on a 
consolidated basis. The balance of the Purchase Price of Common Stock, less 
expenses of Stock Conversion, will be reflected as paid-in capital on a 
consolidated basis. See "Capitalization." Upon payment of the Purchase Price 
for the Common Stock, in accordance with the Plan of Conversion, all such 
stock will be duly authorized, fully paid, validly issued and nonassessable.
 
    Each share of the Common Stock will have the same relative rights and 
will be identical in all respects with each other share of the Common Stock. 
The Common Stock of the Company will represent non-withdrawable capital, will 
not be of an insurable type and will not be insured by the FDIC.

                                     98

<PAGE>
 
    Under Delaware law, the holders of the Common Stock will possess 
exclusive voting power in the Company. Each stockholder will be entitled to 
one vote for each share held on all matters voted upon by stockholders, 
subject to the limitation discussed under "Restrictions on Acquisitions of 
Stock and Related Takeover Defensive Provisions -- Provisions of the 
Company's Certificate of Incorporation and Bylaws -- Limitation on Voting 
Rights." If the Company issues preferred stock subsequent to the Stock 
Conversion, holders of the preferred stock may also possess voting powers.
 
    LIQUIDATION OR DISSOLUTION.  In the unlikely event of the liquidation or 
dissolution of the 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 Company (including all deposits in the Bank and accrued 
interest thereon) and after distribution of the liquidation account 
established upon Stock Conversion for the benefit of Eligible Account Holders 
and Supplemental Eligible Account Holders who continue their deposit accounts 
at the Bank--all assets of the Company available for distribution, in cash or 
in kind. See "The Conversion -- Effects of Stock Conversion to Stock Form on 
Depositors and Borrowers of the Bank." If preferred stock is issued 
subsequent to the Stock Conversion, the holders thereof may have a priority 
over the holders of Common Stock in the event of liquidation or dissolution.
 
    NO PREEMPTIVE RIGHTS.  Holders of the Common Stock will not be entitled 
to preemptive rights with respect to any shares which may be issued. The 
Common Stock will not be subject to call for redemption, and, upon receipt by 
the Company of the full purchase price therefor, each share of the Common 
Stock will be fully paid and nonassessable.
 
    PREFERRED STOCK.  After Stock Conversion, the Board of Directors of the 
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 herein, the Company has no present plans for the 
issuance of the additional authorized shares of Common Stock or for the 
issuance of any shares of preferred stock. In the future, the authorized but 
unissued and unreserved shares of Common Stock will be available for general 
corporate purposes including but not limited to possible issuance as stock 
dividends or stock splits, in future mergers or acquisitions, under a cash 
dividend reinvestment and stock purchase plan, in a future underwritten or 
other public offering or under an employee stock ownership plan, stock option 
or restricted stock plan. The authorized but unissued shares of preferred 
stock will similarly be available for issuance in future mergers or 
acquisitions, in a future underwritten public offering or private placement 
or for other general corporate purposes. Except as described 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 stockholder approval will be required for the issuance of 
these shares. Accordingly, the Board of Directors of the Company, without 
stockholder approval, can issue preferred stock with voting and conversion 
rights which could adversely affect the voting power of the holders of Common 
Stock.
 
    RESTRICTIONS ON ACQUISITIONS.  See "Restrictions on Acquisitions of Stock 
and Related Takeover Defensive Provisions" for a description of certain 
provisions of the Company's certificate of incorporation and bylaws which may 
affect the ability of the Company's stockholders to participate in certain 
transactions relating to acquisitions of control of the Company.
 
    DIVIDENDS.  Upon consummation of the formation of the Company, the 
Company's only asset will be the Bank's Common Stock. Although it is 
anticipated that the Company will retain up to 20% of the net proceeds in the 
Stock Conversion, dividends from the Bank will be an important source of 
income for the Company. Should the Bank elect to retain its income, the 
ability of the Company to pay dividends to its own shareholders may be 
adversely affected. Furthermore, if at any time in the future the Company 
owns less than 80% of the outstanding stock of the 

                                     99

<PAGE>

Bank, certain tax benefits under the Code as to inter-company distributions 
will not be fully available to the Company and it will be required to pay 
federal income tax on a portion of the dividends received from the Bank, 
thereby reducing the amount of income available for distribution to the 
shareholders of the Company. For further information concerning the ability 
of the Bank to pay dividends to the Company before and after the Bank 
Conversion, see "Dividends."
 
                             LEGAL AND TAX MATTERS

   
    The legality of the Common Stock and the federal income tax consequences 
of the Conversion will be passed upon for the Bank and the Company by the 
firm of Luse Lehman Gorman Pomerenk & Schick, P.C., Washington, D.C. The New 
York state income tax consequences of the Conversion will be passed upon for 
the Bank and the Company by Eric W. Montanye, Albany, New York. Luse 
Lehman Gorman Pomerenk & Schick, P.C. and Eric W. Montanye, have 
consented to the references herein to their opinions.
    
 
                                    EXPERTS
 
   
    The Financial Statements of the Bank as of March 31, 1997 and 1996, and 
for the fiscal years ended March 31, 1997 and 1996 have been included in this 
Prospectus in reliance on the report of Eric W. Montanye, CPA, certified 
public accountant, appearing elsewhere herein, and upon the authority of 
Mr. Montanye as an expert in accounting and auditing.
    
 
    FinPro has consented to the publication herein of the summary of its 
report to the Bank and the Company setting forth its opinion as to the 
estimated pro forma market value of the Common Stock upon Conversion and its 
valuation with respect to Subscription Rights.
 
                             ADDITIONAL INFORMATION
 
    The Company has filed with the SEC a registration statement under the 
Securities Act, with respect to the Common Stock offered hereby. As permitted 
by the rules and regulations of the SEC, this Prospectus does not contain all 
the information set forth in the registration statement. Such information can 
be examined without charge at the public reference facilities of the SEC 
located at 450 Fifth Street, NW, Washington, D.C. 20549, and copies of such 
material can be obtained from the SEC at prescribed rates. The SEC maintains 
a web site that contains reports, proxy and information statements and other 
information regarding issuers that file electronically with the SEC. The 
address of this web site is http://www.sec.gov. The statements contained 
herein as to the contents of any contract or other document filed as an 
exhibit to the registration statement are, of necessity, brief descriptions 
thereof and are not necessarily complete but do contain all material 
information regarding such documents; each such statement is qualified by 
reference to such contract or document.

    The Bank has filed an Application for Conversion with the OTS with 
respect to the Stock Conversion. Pursuant to the rules and regulations of the 
OTS, this Prospectus omits certain information contained in that Application. 
The Application may be examined at the principal offices of the OTS, 1700 G 
Street, N.W., Washington, D.C. 20552 and at the Northeast Regional Office of 
the OTS located at 10 Exchange Place, Jersey City, New Jersey.
 
    In connection with the Stock Conversion, the Company will register the 
Common Stock with the SEC under Section 12(g) of the Exchange Act; and, upon 
such registration, the Company and the holders of its Common Stock will 
become subject to the proxy solicitation rules, reporting requirements and 
restrictions on stock purchases and sales by directors, officers and greater 
than 10% stockholders, the annual and periodic reporting and certain other 
requirements of the Exchange Act. Under the Plan of Conversion, the Company 
has undertaken that it will not terminate such registration for a period of 
at least three years following the Stock Conversion.
 
    A copy of the Certificate of Incorporation and Bylaws of the Company are 
available without charge from the Bank.

                                        100


<PAGE>
 
                            LANDMARK COMMUNITY BANK
                             CANAJOHARIE, NEW YORK
                         INDEX TO FINANCIAL STATEMENTS
   
<TABLE>
<CAPTION>
                                                                                                            PAGE
                                                                                                          ---------
<S>                                                                                                       <C>
Report of Independent Certified Public Accountants......................................................     F-2
Statements of Financial Condition at March 31, 1997 and 1996............................................     F-3
Statements of Operations for the years ended March 31, 1997 and 1996....................................      32
Statements of ^ Retained Earnings for the years ended March 31, 1997 and 1996...........................     F-4
Statements of Cash Flows for the years ended March 31, 1997 and 1996....................................     F-5
Notes to Financial Statements...........................................................................     F-6
</TABLE>
    

                                       ######
 
    All financial statements of Landmark Financial Corp. have been omitted 
because Landmark Financial Corp. has not yet issued any stock, has no assets 
and liabilities and has not conducted any business other than of an 
organizational nature.
 
    All schedules are omitted as the required information is not applicable 
or because the required information is included in the financial statements 
or related notes.

                                      F1

<PAGE>

                                ERIC W.MONTANYE
                         Certified Public Accountant
                               Albany, New York
 
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANT
 
Board of Directors
Landmark Community Bank

   
    I have audited the accompanying statements of financial condition of 
Landmark Community Bank as of March 31, 1997 and 1996, and the related 
statements of operations, changes in retained earnings, and cash flows for 
the years then ended. These financial statements are the responsibility of 
the Association's management. My responsibility is to express an opinion on 
these financial statements based on my audits.
    
 
    I conducted my 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. I believe my audits provide a reasonable 
basis for my opinion.
 
    In my opinion, the financial statements referred to above present fairly, 
in all material respects, the financial position of Landmark Community Bank 
as of March 31, 1997 and 1996, and the results of its operations and its cash 
flows for the years then ended in conformity with generally accepted 
accounting principles.

                                       /s/ Eric W. Montanye, CPA

Albany, New York
May 8, 1997



- ------------------------------------------------------------------------------
                                     F-2

<PAGE>

                            LANDMARK COMMUNITY BANK
 
                       STATEMENTS OF FINANCIAL CONDITION
- ------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                                                MARCH 31,
                                                                                       ---------------------------
                                                                                           1997           1996
                                                                                       -------------  ------------
<S>                                                                                    <C>            <C>
ASSETS
Cash (including interest bearing deposits $120,000, 1997; $1,230,000, 1996)..........  $     709,458  $  1,350,573
Trading account securities...........................................................         69,324            --
Mortgage-backed securities, held-to-maturity.........................................        257,096       340,087
Investment securities
 Securities held-to-maturity.........................................................        200,000            --
 Securities available-for-sale.......................................................        397,793       241,398
Loans receivable, net................................................................      9,392,212     5,527,632
Investments required by law -stock in Federal Home Loan
 Bank of New York, at cost...........................................................         58,500        64,200
Accrued interest receivable..........................................................         38,630        19,287
Premises and equipment, net of accumulated depreciation..............................        155,379        53,542
Deferred tax asset...................................................................          7,100            --
Other assets.........................................................................         40,309         9,708
                                                                                       -------------  ------------
Total Assets.........................................................................  $  11,325,801  $  7,606,427
                                                                                       -------------  ------------
                                                                                       -------------  ------------
LIABILITIES AND RETAINED EARNINGS

LIABILITIES
 Accounts payable....................................................................  $       7,920  $      2,339
 Deposits............................................................................     10,237,301     6,465,073
 Advance payments by borrowers for property taxes and insurance......................        107,277        95,397
 Deferred tax liability..............................................................             --        11,800
 Other liabilities...................................................................         18,397           554
                                                                                       -------------  ------------
  Total liabilities..................................................................     10,370,895     6,575,163
                                                                                       -------------  ------------
COMMITMENTS AND CONTINGENCIES

RETAINED EARNINGS
 Retained earnings, substantially restricted.........................................        956,285       992,357
 Net unrealized gain (loss) on securities available for sale, net of taxes...........         (1,379)       38,907
                                                                                       -------------  ------------
 .....................................................................................        954,906     1,031,264
                                                                                       -------------  ------------
Total Liabilities and Retained Earnings..............................................  $  11,325,801  $  7,606,427
                                                                                       -------------  ------------
                                                                                       -------------  ------------
</TABLE>

- ------------------------------------------------------------------------------
The accompanying Notes to Financial Statements are an integral part of these 
statements.
                                       F-3

<PAGE>
                            LANDMARK COMMUNITY BANK
 
                   STATEMENTS OF CHANGES IN RETAINED EARNINGS
- ------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>

                                                                        Year Ended March 31, 1997
                                                                        -------------------------
                                                                                              CHANGE IN UNREALIZED
                                                                                           GAIN (LOSS) ON SECURITIES
                                                        BALANCE          ALLOCATION OF    AVAILABLE FOR SALE, NET OF
                                                   BEGINNING OF YEAR   NET INCOME (LOSS)     DEFERRED INCOME TAXES     END OF YEAR
                                                   -----------------   -----------------  --------------------------   -----------
<S>                                                <C>                 <C>                <C>                          <C>
Substantially restricted
 Retained earnings...............................  $    992,357        $   (36,072)        $      --                   $  956,285
Unrealized gain (loss) on securities available
  for sale.......................................        38,907                 --           (40,286)                      (1,379)
                                                   ------------           --------        -----------                  ----------
   Retained Earnings.............................  $  1,031,264        $   (36,072)        $ (40,286)                  $  954,906
                                                   ------------           --------        -----------                  ----------
</TABLE>
 
<TABLE>
<CAPTION>


                                                                        Year Ended March 31, 1996
                                                                        -------------------------
                                                                                              CHANGE IN UNREALIZED
                                                                                           GAIN (LOSS) ON SECURITIES
                                                        BALANCE          ALLOCATION OF    AVAILABLE FOR SALE, NET OF
                                                   BEGINNING OF YEAR   NET INCOME (LOSS)     DEFERRED INCOME TAXES     END OF YEAR
                                                   -----------------   -----------------  --------------------------   -----------
<S>                                                <C>                 <C>                <C>                          <C>

Substantially restricted
 Retained earnings............                      $   907,019           $    85,338         $      --                 $  992,357
Unrealized gain on securities
  available for sale..........                           31,856                    --             7,051                    38,907
                                                    -----------               -------        -----------              ------------
    Retained Earnings.........                      $   938,875           $    85,338         $   7,051               $  1,031,264
                                                    -----------               -------        -----------              ------------
</TABLE>


- ------------------------------------------------------------------------------
The accompanying Notes to Financial Statements are an integral part of these 
statements.
                                   F-4

<PAGE>
                            LANDMARK COMMUNITY BANK
 
                            STATEMENTS OF CASH FLOWS
- ------------------------------------------------------------------------------

   
<TABLE>
<CAPTION>
                                                                                               YEARS ENDED
                                                                                                MARCH 31,
                                                                                        -------------------------
                                                                                           1997          1996
                                                                                        -----------  ------------
<S>                                                                                     <C>          <C>
CASH FLOWS PROVIDED (USED) BY OPERATING ACTIVITIES
 Net income (loss)....................................................................  $   (36,072) $     85,338
 Adjustments to reconcile net income to net cash provided by (used in) operating
  activities
  Depreciation........................................................................       11,570         6,767
  Amortization (accretion), net.......................................................        2,755           (88)
  Provision for loan losses...........................................................       78,000            --
  Deferred income taxes...............................................................      (18,900)        3,450
  Decrease (increase) in
   Accrued interest receivable........................................................      (19,343)         (586)
   Trading account securities.........................................................      (69,324)           --
   Other assets.......................................................................      (30,601)       (2,298)
  Increase (decrease) in
   Accounts payable...................................................................        5,581         1,334
   Other liabilities..................................................................       17,843        (6,760)
                                                                                        -----------  ------------
                                                                                            (58,491)       87,157
                                                                                        -----------  ------------

CASH FLOWS PROVIDED (USED) BY INVESTING ACTIVITIES
 Net increase in loans receivable.....................................................   (3,942,580)           --
 Net decrease in loans receivable.....................................................           --       628,120
 Proceeds from sale of FHLB stock.....................................................        5,700            --
 Purchases of available-for-sale securities...........................................     (399,063)     (100,000)
 Proceeds from principal repayments of mortgage-backed securities.....................       82,618       --
 Purchase of premises and equipment...................................................     (113,407)      (11,127)
                                                                                        -----------  ------------
                                                                                         (4,366,732)      516,993
                                                                                        -----------  ------------

CASH FLOWS PROVIDED (USED) BY FINANCING ACTIVITIES
 Net increase (decrease) in deposits..................................................    3,772,228       (74,776)
 Increase (decrease) in advances from borrowing taxes and insurance...................       11,880       (59,451)
                                                                                        -----------  ------------
                                                                                          3,784,108      (134,227)
                                                                                        -----------  ------------
     Net increase (decrease) in cash..................................................     (641,115)      469,923

CASH, beginning of year...............................................................    1,350,573       880,650
                                                                                        -----------  ------------
CASH, end of year.....................................................................  $   709,458  $  1,350,573
                                                                                        -----------  ------------
                                                                                        -----------  ------------

SUPPLEMENTAL DISCLOSURES:
 Cash paid for:
  Income taxes........................................................................  $    17,140  $     24,248
                                                                                        -----------  ------------
                                                                                        -----------  ------------
  Interest............................................................................  $   326,607  $    270,115
                                                                                        -----------  ------------
                                                                                        -----------  ------------
 Increase (decrease) on unrealized gain on securities available-for-sale..............  $   (40,286) $      7,051
                                                                                        -----------  ------------
                                                                                        -----------  ------------
</TABLE>
    

- ------------------------------------------------------------------------------
The accompanying Notes to Financial Statements are an integral part of these 
statements.
                                     F-5

<PAGE>
                            LANDMARK COMMUNITY BANK
 
                         NOTES TO FINANCIAL STATEMENTS 
                            March 31, 1997 and 1996
 

NOTE A--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
1. ORGANIZATION
 
Landmark Community Bank (Association) was chartered as a New York State 
savings and loan association during 1925. Prior to April 1, 1997, the 
Association was known as Canajoharie Building, Savings and Loan Association. 
Effective April 1, 1997, the Association became a federal chartered mutual 
savings institution. The Association provides its services to the greater 
Canajoharie, New York area. During 1978, the Association became a member of 
the Federal Savings and Loan Insurance Corporation and, as such, became 
subject to the rules and regulations of the Office of Thrift Supervision 
(OTS), formerly the Federal Home Loan Bank. The Association's primary source 
of revenue is single-family residential loans.
 
A summary of the significant accounting policies consistently applied in the
preparation of the accompanying financial statements follows.
 
2. BASIS OF ACCOUNTING
 
The Association maintains its financial reporting records on the accrual
method. The Association maintains its records on a modified cash basis for
income tax purposes.
 
3. CASH AND TIME DEPOSITS
 
Cash is defined to include all checking and demand deposits, as well as
certificates of deposit with an original maturity when purchased of three months
or less. Time deposits include certificates of deposit with an original maturity
in excess of three months.
 
The Association maintains cash and time deposits at one financial
institution in Canajoharie, New York, totaling $775,860 at March 31, 1997. These
balances are insured by the Federal Deposit Insurance Corporation up to
$100,000.
 
4. INVESTMENT SECURITIES
 
Trading Securities: Securities that are held for short-term resale are
classified as trading account securities and recorded at their fair values.
Realized and unrealized gains and losses on trading account securities are
included in non-interest income.
 
Securities Held-to-Maturity: Government and Federal agency securities that
management has the positive intent and ability to hold to maturity are reported
at cost, adjusted for amortization of premiums and accretion of discounts that
are recognized in interest income using methods approximating the interest
method over the period to maturity. Mortgage-backed securities represent
participating interests in pools of long-term first mortgage loans originated
and serviced by issuers of the securities. Mortgage-backed securities are
carried at unpaid principal balances, adjusted for unamortized premiums and
unearned discounts. Premiums and discounts are amortized using methods
approximating the interest method over the remaining period to contractual
maturity, adjusted for anticipated prepayments.
 
Securities Available-for-Sale: Available-for-sale securities consist of
investment securities not classified as trading securities nor as
held-to-maturity securities. Unrealized holding gains and losses, net of tax,
on available-for-sale securities are reported as a net amount in a separate 

                                      F-6
<PAGE>
                            LANDMARK COMMUNITY BANK
 
                         NOTES TO FINANCIAL STATEMENTS
                            March 31, 1997 and 1996

NOTE A--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued

4. INVESTMENT SECURITIES--CONTINUED

   
component of retained earnings until realized. Gains and losses on the sale 
of available-for-sale securities are determined using the 
specific-identification method. The amortization of premiums and the 
accretion of discounts are recognized in interest income using the interest 
method over the period of maturity.
    
 
Declines in the fair value of individual held-to-maturity and 
available-for-sale securities below their cost that are other than temporary 
result in write-downs of the individual securities to their fair value. The 
related write-downs are included in earnings as realized losses. The 
Association recognized no write downs in 1997 or 1996.
 
5. LOANS RECEIVABLE
 
Loans are stated at unpaid principal balances, less the allowance for loan 
losses.

   
On April 1, 1995, the Association adopted the provisions of Statement of 
Financial Accounting Standards (SFAS) No. 114, Accounting for Creditors for 
Impairment of a Loan, as amended by SFAS No. 118, Accounting by Creditors for 
Impairment of a Loan - Income Recognition and Disclosures. The Statements 
provide guidance in defining and measuring loan impairment. A loan is 
considered impaired when it is probable that the Association will be unable 
to collect all amounts of principal and interest under the original terms of 
the agreement. Accordingly, the Association measures all nonaccrual and 
restricted commercial real estate and commercial loans (if any) individually, 
based on the present value of expected future cash flows, discounted at the 
loans effective interest rate or, at the loan's observable market price or 
the fair value of collateral. The statements do not apply to large groups of 
small balance, homogeneous loans such as residential real estate, installment 
and consumer loans, that are collectively evaluated for impairment. The 
adoption of SFAS No. 114 and No.118 resulted in no prospective adjustment to 
the allowance for loan losses.
    

   
SFAS No. 91, Accounting for Non-refundable Fees and Costs Associated with 
Originating or Acquiring Loans and Initial Direct Costs of Leases, states 
that loan fees and certain direct loan origination costs are normally 
deferred and the net fee or cost is recognized as an adjustment to interest 
income using a method which does not differ materially from the interest 
method, over the contractual life of the loans, adjusted for estimated 
prepayments based on the Association's historical prepayment experience. 
Commitment fees and costs relating to commitments whose likelihood of 
exercise is remote should be recognized over the commitment period on a 
straight-line basis. If the commitment is subsequently exercised during the 
commitment period, the remaining unamortized commitment fee at the time of 
exercise should be recognized over the life of the loan as an adjustment of 
yield. Loan fees and certain direct loan origination costs are not deferred 
at the Association, however, due to immateriality. These fees are recognized 
in the period collected. The Association does not charge commitment fees.

    
Interest income generally is not recognized on specific impaired loans unless 
the likelihood of further loss is remote. Interest payments received on such 
loans are applied as a reduction of the loan principal balance. Interest 
income on other impaired loans is recognized only to the extent of interest 
payments received.
 
                                       F-7
<PAGE>
                            LANDMARK COMMUNITY BANK
 
                         NOTES TO FINANCIAL STATEMENTS
                            March 31, 1997 and 1996

NOTE A--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued

5. LOANS RECEIVABLE - CONTINUED 

The allowance for loan losses is maintained at a level which, in management's 
judgment, is adequate to absorb credit losses inherent in the loan portfolio. 
The amount of the allowance is based on management's evaluation of the 
collectibility of the loan portfolio, including the nature of the portfolio, 
credit concentrations, trends in historical loss experience, specific 
impaired loans, economic conditions and other risks inherent in the 
portfolio. Allowances for impaired loans are generally determined based on 
collateral values or the present value of estimated cash flows. The allowance 
is increased by a provision for loan losses, which is charged to expense, and 
reduced by charge-offs, net of recoveries.
 
6. PREMISES AND EQUIPMENT
 
Premises and equipment are reported at cost. Expenditures for acquisitions, 
renewals, and betterments are capitalized, whereas maintenance and repair 
costs are expensed as incurred. When equipment is retired or otherwise 
disposed of, the appropriate accounts are relieved of costs and accumulated 
depreciation and any resultant gain or loss is credited or charged to income.
 
Depreciation is provided for in amounts sufficient to relate the cost of 
depreciable assets to operations over their estimated useful lives on a 
straight-line basis. The estimated lives used in determining depreciation 
vary from five (5) to thirty-one and one-half (31.5) years.
 
7. INCOME TAXES
 
Income taxes are provided for the tax effects of the transactions reported in 
the financial statements and consist of taxes currently due plus deferred 
taxes related primarily to differences between the basis of investments, 
allowance for loan losses, and the use of the modified cash basis for income 
tax reporting purposes. The deferred tax assets and liabilities represent the 
future tax return consequences of those differences, which will either be 
taxable or deductible when the assets and liabilities are recovered or 
settled. Deferred tax assets and liabilities are reflected at income tax 
rates applicable to the period in which the deferred tax assets or 
liabilities are expected to be realized or settled. As changes in tax laws or 
rates are enacted, deferred tax assets and liabilities are adjusted through 
the provision for income taxes.
 
8. USE OF ESTIMATES
 
The preparation of financial statements in conformity with generally accepted 
accounting principles requires management to make estimates and assumptions 
that affect the reported amounts of assets and liabilities and disclosure of 
contingent assets and liabilities at the date of the financial statements and 
the reported amounts of revenues and expenses during the reporting period. 
Actual results could differ from those estimates.
 
Material estimates that are particularly susceptible to significant change 
relate to the determination of the estimated losses on loans and foreclosed 
real estate, if any. Management obtains from certain members of the 
Association's Board of Directors appraisals for significant properties.
 
While management uses available information to recognize losses on loans and 
foreclosed real estate, further reductions in the carrying amounts of loans 
and foreclosed assets may be necessary 

                                       F-8

<PAGE>
                            LANDMARK COMMUNITY BANK
 
                         NOTES TO FINANCIAL STATEMENTS
                            March 31, 1997 and 1996

NOTE A--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued

8. USE OF ESTIMATES - Continued

based on changes in local economic conditions. In addition, regulatory 
agencies, as an integral part of their examination process, periodically 
review the estimated losses on loans and foreclosed real estate. Such 
agencies may require the Association to recognize additional losses based on 
their judgments about information available to them at the time of their 
examination. Because of these factors, it is reasonably possible that the 
estimated losses on loans and foreclosed real estate may change materially in 
the near term. However, the amount of the change that is reasonably possible 
cannot be estimated.
 
9. FAIR VALUE OF FINANCIAL INSTRUMENTS
 
Effective April 1, 1995 the Association implemented Statement of Financial 
Accounting Standards No. 107, Disclosures about Fair Value of Financial 
Instruments, which requires disclosure of fair market value information about 
financial instruments, whether or not recognized in the statement of 
financial condition. 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 instruments. 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 Association.
 
The following methods and assumptions were used by the Association in 
estimating its fair value disclosures for financial instruments:
 
    Cash and cash equivalents: The carrying amounts reported in the
    statement of financial condition for cash and cash equivalents approximate
    those assets' fair values.
 
    Time deposits: Fair values for time deposits are estimated using a
    discounted cash flow analysis that applies interest rates currently being
    offered on certificates to a schedule of aggregated contractual maturities
    on such time deposits.
 
    Investment securities including trading account securities: 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.
 
    Loans: For variable-rate loans that reprice frequently and with no
    significant change in credit risk, fair values are based on carrying
    amounts. The fair values for other loans (for example, fixed rate real
    estate) are estimated using discounted cash flow analysis, based on interest
    rates currently being offered for loans with similar terms to borrowers of
    similar credit quality. Loan fair value estimates include judgments
    regarding future expected loss experience and risk characteristics. Fair
    values for impaired loans are estimated using discounted cash flow analysis
    or underlying collateral values, where applicable. The carrying amount of
    accrued interest receivable approximates its fair value.
 
                                       F-9

<PAGE>

                            LANDMARK COMMUNITY BANK
 
                         NOTES TO FINANCIAL STATEMENTS
                            March 31, 1997 and 1996

NOTE A--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued

9. FAIR VALUE OF FINANCIAL INSTRUMENTS

    Deposits: The fair values disclosed for demand deposits (for example,
    interest-bearing passbook accounts) are, by definition, equal to the amount
    payable on demand at the reporting date (that is, their carrying amounts).
    The fair values for 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 contractual maturities on such time
    deposits.
 
    Advance payments by borrowers for taxes and insurance (escrows): The
    carrying amount of escrow accounts approximate fair value.
 
    Accrued interest: The carrying amounts of accrued interest approximate
    the fair values.
 
    Loan commitments: Fees charged for commitments to extend credit are not
    significant and are offset by associated credit risk with respect to certain
    amounts expected to be funded. Accordingly, the fair value of the financial
    instruments is immaterial.
 
10. RECLASSIFICATION
 
Certain 1996 accounts have been reclassified to conform with the 1997
presentation.
 
NOTE B--INVESTMENT AND MORTGAGED-BACKED SECURITIES
 
Investment and mortgage-backed securities have been classified according to
management's intent. The amortized cost of securities and their approximate
fair values are as follows:
 
    SECURITIES HELD-TO-MATURITY
   
<TABLE>
<CAPTION>
                          MARCH 31, 1997                            MARCH 31, 1996
              ---------------------------------------     ----------------------------------------
<S>              <C>      <C>         <C>       <C>         <C>         <C>         <C>       <C> 
                          GROSS      GROSS                             GROSS       GROSS
              AMORTIZED UNREALIZED UNREALIZED   FAIR      AMORTIZED  UNREALIZED  UNREALIZED   FAIR
                COST      GAINS      LOSSES     VALUE       COST       GAINS       LOSSES     VALUE
                ----      -----      ------     -----       ----       -----       ------     -----
U.S. 
government
and federal
agencies      $200,000  $      --  $ (3,243)  $196,757     $     --  $      --  $     --  $     --

Mortgage-
backed (GNMA)
securities     257,096         --    (9,309)   247,787      340,087         --   (7,501)   332,586
              --------  ---------  ---------  --------     --------  ---------  --------  --------
              $457,096  $      --  $(12,552)  $444,544     $340,087  $      --  $(7,501)  $332,586
              --------  ---------  ---------  --------     --------  ---------  --------  --------
              --------  ---------  ---------  --------     --------  ---------  --------  --------
</TABLE>
    
                                       F-10
<PAGE>
                            LANDMARK COMMUNITY BANK

                         NOTES TO FINANCIAL STATEMENTS
                            March 31, 1997 and 1996

NOTE B--INVESTMENT AND MORTGAGED-BACKED SECURITIES - CONTINUED

SECURITIES AVAILABLE-FOR-SALE
<TABLE>
<CAPTION>
                                MARCH 31, 1997                                   MARCH 31, 1996
                   -----------------------------------------     -----------------------------------------
<S>                    <C>        <C>         <C>       <C>        <C>        <C>          <C>       <C>
                      GROSS      GROSS                                       GROSS        GROSS
                    AMORTIZED  UNREALIZED  UNREALIZED  FAIR      AMORTIZED  UNREALIZED  UNREALIZED   FAIR
                      COST       GAINS       LOSSES    VALUE       COST       GAINS      LOSSES      VALUE
                    ---------  ----------  ----------  -----     ---------  ----------   ---------   -----
U.S. 
government 
and federal
agencies            $ 399,172  $     --    $(1,379)    $397,793  $200,000   $    --     $  (111)  $ 199,889

Equity 
securities                 --        --          --          --     2,491    39,018          --     41,509
                     --------  --------    --------    --------  --------   -------    --------   --------
                     $399,172  $     --    $(1,379)    $397,793  $202,491   $39,018    $  (111)   $241,398
                     --------  --------    --------    --------  --------   -------    --------   --------
                     --------  --------    --------    --------  --------   -------    --------   --------
</TABLE>

The following is a summary of maturities of securities held-to-maturity and 
available-for-sale as of March 31, 1997:

<TABLE>
<CAPTION>



                                       SECURITIES HELD-TO-    SECURITIES AVAILABLE-
                                              MATURITY                FOR-SALE
                                      ----------------------  ----------------------
                                      AMORTIZED               AMORTIZED
AMOUNTS MATURING IN:                     COST     FAIR VALUE     COST     FAIR VALUE
<S>                                     <C>       <C>                     <C>         <C>
Amounts Maturing In:
One year or less......................$     --  $     --              $     --      $     --
After one year through five years.....  16,219    14,791               399,172       397,793
After five years through ten years.... 129,002   126,309                    --            --
After ten years....................... 311,875   303,444                    --            --
                                      --------  --------              --------      --------
                                      $457,096  $444,544              $399,172      $397,793
                                      --------  --------              --------      --------
                                      --------  --------              --------      --------
</TABLE>

The amortized cost and fair value of mortgage-backed securities are presented 
in the held-to-maturity category by contractual maturity in the preceding 
table. Expected maturities will differ from contractual maturities because 
borrowers may have the right to call or prepay obligations without call or 
prepayment penalties.
 
In 1997, debt securities with an amortized cost of $200,000 were transferred 
from available-for-sale to held-to-maturity and equities with a fair market 
value of $69,324 were transferred from available-for-sale to trading account 
securities. The equity securities had an unrealized gain of $67,056 which was 
recognized in net income during 1997. There were no securities transferred 
between classifications during 1996.

                                       F-11

<PAGE>

                            LANDMARK COMMUNITY BANK
                         
                         NOTES TO FINANCIAL STATEMENTS
                            March 31, 1997 and 1996

NOTE C--LOANS RECEIVABLE, NET

The Association's loans receivable are summarized as follows:
   

<TABLE>
<CAPTION>
                                                                  MARCH 31,
                                                          -------------------------
                                                              1997          1996
                                                          -----------   -----------
<S>                                                           <C>           <C>
Conventional first mortgages on real estate (1-4 family)..$ 7,185,096   $ 5,311,735
Property improvement loans................................     29,871        55,803
Loans to depositors, secured by savings...................    228,942       122,563
Consumer loans............................................  1,558,002        69,531
Commercial................................................    587,418            --
                                                           ----------    ----------
                                                            9,589,329     5,559,632
                                                           ----------    ----------

Allowance for loan losses.................................  (110,000)      (32,000)
Loans in process..........................................   (87,117)            --
                                                           ----------   -----------
                                                          $ 9,392,212   $ 5,527,632
                                                           ----------   -----------
                                                           ----------   -----------
</TABLE>

    
An analysis of the allowance for loan losses is as follows:

<TABLE>
<CAPTION>
                                                               MARCH 31,
                                                          --------------------
                                                             1997       1996
                                                           --------   --------
<S>                                                          <C>         <C>
Balance, beginning of year.................................$ 32,000   $ 32,000
Loans charged off..........................................      --         --
Recoveries.................................................      --         --
Provision for losses.......................................  78,000         --
                                                           --------   --------
Balance, end of year.......................................$110,000   $ 32,000
                                                           --------   --------
                                                           --------   --------
</TABLE>

The Association has no commitments to loan additional funds to the borrowers 
whose loans have been modified.
 
In the ordinary course of business, the Association has and expects to 
continue to have transactions, including borrowings, with its employees, 
officers, directors, and their affiliates. In the opinion of management, such 
transactions were on substantially the same terms, including interest rates 
and collateral, as those prevailing at the time of comparable transactions 
with other persons and did not involve more than a normal risk of 
collectibility or present any other unfavorable features to the Association. 
Loans to such borrowers are summarized as follows:
 
<TABLE>
<S>                                                            <C>
Balance, March 31, 1996....................................$  40,996
Additions..................................................  223,407
Payments................................................... (72,490)
                                                           ---------
Balance, March 31, 1997....................................$ 191,913
                                                           ---------
                                                           ---------
</TABLE>
                                       F-12
<PAGE>

                            LANDMARK COMMUNITY BANK

                         NOTES TO FINANCIAL STATEMENTS
                            March 31, 1997 and 1996

NOTE D--STOCK IN FEDERAL HOME LOAN BANK OF NEW YORK
 
The Association has its savings shares insured by the Federal Savings and
Loan Insurance Corporation. The Federal Home Loan Bank requires all
participating savings and loan associations to purchase Federal Home Loan Bank
stock in an amount equal to one percent (1%) of outstanding first mortgage
loans. Management anticipates purchasing additional shares during the year
ending March 31, 1998.
 
NOTE E--ACCRUED INTEREST RECEIVABLE
 
Accrued interest receivable is summarized as follows:
 
<TABLE>
<CAPTION>
                                                                               MARCH 31,
                                                                          ------------------
                                                                            1997      1996
                                                                          --------  --------

<S>                                                                          <C>       <C>
Loans.................................................................... $ 30,783  $ 17,520
Mortgage-backed securities...............................................      826     1,287
Investments and other....................................................    7,021       480
                                                                          --------  --------
                                                                          $ 38,630  $ 19,287
                                                                          --------  --------
                                                                          ---------  ---------
</TABLE>

NOTE F--PREMISES AND EQUIPMENT
 
A summary of the Association's premises and equipment is as follows:
 
<TABLE>
<CAPTION>
                                                                      MARCH 31,
                                                               ---------------------
<S>                                                                  <C>         <C>
                                                                     1997       1996
                                                               ----------  ---------
Building....................................................... $  58,602  $  58,602
Improvements...................................................    83,823     11,127
Equipment......................................................   103,018     63,679
                                                                ---------  ---------
                                                                  245,443    133,408
Less accumulated depreciation..................................    90,064     79,866
                                                                ---------  ---------
                                                                $ 155,379  $  53,542
                                                                ---------  ---------
                                                                ---------  ---------
</TABLE>
 
Depreciation expense for 1997 and 1996 was $11,570 and $6,767, respectively.


                                       F-13
<PAGE>
                            LANDMARK COMMUNITY BANK

                         NOTES TO FINANCIAL STATEMENTS
                            March 31, 1997 and 1996


NOTE G--DEPOSITS
 
Deposit account balances at March 31, 1997 and 1996, are summarized as
follows:
<TABLE>
<CAPTION>
                                                                                       MARCH 31,
                                                                   -------------------------------------------------
                                                                             1997                     1996
                                                                   ------------------------  -----------------------
                                                                      AMOUNT          %         AMOUNT         %
                                                                   -------------  ---------  ------------  ---------
<S>                                                                <C>            <C>        <C>           <C>
Balance by interest rate:
  Interest-bearing checking accounts.............................  $     235,154       2.30% $         --          0%
  Passbook accounts..............................................      3,881,806      37.92%    3,683,226      56.98%
  Certificates of deposit........................................      6,120,341      59.78%    2,781,847      43.02%
                                                                   -------------  ---------  ------------  ---------
                                                                   $  10,237,301     100.00% $  6,465,073     100.00%
                                                                   -------------  ---------  ------------  ---------
                                                                   -------------  ---------  ------------  ---------
</TABLE>
 

   
The aggregate amount of short-term jumbo certificates of deposit with a 
minimum denomination of $100,000 was approximately $307,000 and $341,000 at 
March 31, 1997 and 1996, respectively. Deposit amounts in excess of $100,000 
are not Federally insured.
    

At March 31, 1997 scheduled maturities of certificates of deposit are as 
follows:
 
<TABLE>
<S>                                                          <C>
    March 31, 1998...................................         $ 796,057
              1999...................................         3,166,528
              2000...................................         1,304,369
              2001...................................            34,081
              2002 and thereafter....................            819,306
                                                              ----------
                                                              $6,120,341
                                                              ----------
                                                              ----------
</TABLE>

   
Interest expense for 1997 and 1996 was $594 and $--, respectively for 
interest-bearing deposits, $108,654 and $124,684, respectively for passbook 
accounts, and $217,359 and $145,431, respectively for certificates of deposit.
    

NOTE H--INCOME TAXES
 
The Association files federal and state income tax returns on a calendar
year basis. If certain conditions are met in determining taxable income, the
Association is allowed a special bad debt deduction based on a percentage of
taxable income (presently eight (8) percent) or on specified experience
formulas. The Association used the percentage of taxable income method in 1996
and anticipates using the same method in 1997.

                                       F-14

<PAGE>

                            LANDMARK COMMUNITY BANK
 
                         NOTES TO FINANCIAL STATEMENTS
                            March 31, 1997 and 1996
 

NOTE H - INCOME TAXES - continued

Income tax expense (benefit) is summarized as follows:
 
<TABLE>
<S>                                                                        <C>        <C>
Federal
  Current..................................................................$  (9,700) $  17,800
  Deferred.................................................................   (5,000)     9,200
                                                                           ---------  ---------
                                                                             (14,700)    27,000
                                                                           ---------  ---------
State
  Current..................................................................$  (1,600) $   8,500
  Deferred.................................................................   (2,100)     2,600
                                                                           ---------  ---------
                                                                              (3,700)    11,100
                                                                           ---------  ---------
                                                                           $ (18,400) $  38,100
                                                                           ---------  ---------
                                                                           ---------  ---------
</TABLE>
 
Taxes paid during the years ended March 31, 1997 and 1996, were $17,140 and 
$24,248, respectively.
 
The provision for income taxes (benefit) differs from that computed by 
applying federal statutory rates to income (loss) before income tax expense, 
as indicated in the following analysis:
 
<TABLE>
<CAPTION>
                                                                                                  YEAR ENDED
                                                                                                   MARCH 31,
                                                                                             ---------------------
<S>                                                                                          <C>         <C>
                                                                                                1997       1996
                                                                                             ----------  ---------
Expected tax provision (benefit) at 34%....................................................  $  (18,500) $  42,000
State franchise tax........................................................................       1,000      8,500
Federal surtax exemption...................................................................          --    (10,600)
Other, net.................................................................................        (900)    (1,800)
                                                                                             ----------  ---------
                                                                                             $  (18,400) $  38,100
                                                                                             ----------  ---------
                                                                                             ----------  ---------
</TABLE>

   
Effective tax rate (benefit) for 1997 and 1996 was (34)% and 31%,
respectively.
    

Deferred tax liabilities have been provided for taxable temporary differences 
related to unrealized gains on trading account securities and accrued 
interest receivable. Deferred tax assets have been provided for deductible 
temporary differences related to the allowance for loan losses, accounts 
payable, other liabilities and a net operating loss carryforward. The net 
deferred tax assets (liabilities) in the accompanying statements of financial 
condition include the following components:

                                       F-15
<PAGE>
                            LANDMARK COMMUNITY BANK
 
                         NOTES TO FINANCIAL STATEMENTS
                            March 31, 1997 and 1996

NOTE H--INCOME TAXES (CONTINUED)
 
<TABLE>
<CAPTION>
                                                                                                  MARCH 31,
                                                                                            ----------------------
<S>                                                                                         <C>         <C>
                                                                                               1997        1996
                                                                                            ----------  ----------
Deferred tax liabilities..................................................................  $  (31,300) $  (11,800)
Deferred tax assets.......................................................................      38,400          --
                                                                                            ----------  ----------
Net deferred tax assets (liabilities).....................................................  $    7,100  $  (11,800)
                                                                                            ----------  ----------
                                                                                            ----------  ----------
</TABLE>
 
Included in retained earnings at March 31, 1997 and 1996 is approximately 
$141,000 in bad debt reserves for which no deferred federal income tax 
liability has been recorded. These amounts represent allocations of income to 
bad debt deductions for tax purposes only. Reduction of these reserves for 
purposes other than tax bad-debt losses or adjustment arising from carryback 
of net operating losses would create income for tax purposes, which would be 
subject to the then-current corporate income tax rate. The unrecorded 
deferred liability on these amounts was approximately $48,000 at March 31, 
1997 and 1996, respectively.
 
The Association has a net operating loss carryforward totaling approximately 
$22,000, expiring during the year 2011.
 
NOTE I- RETAINED EARNINGS
 
   
The regulations of the Banking Law of the State of New York require that the 
Association maintain certain general reserves. Such requirements have been 
met by appropriations of retained income aggregating $269,878 at March 31, 
1997 and 1996. These appropriations also satisfy federal insurance reserve 
requirements. These reserves are not valuation allowances and have not been 
created by charges against earnings. They represent a restriction on the 
retained earnings of the Association. Effective April 1, 1997, the 
Association became a federally chartered mutual savings institution. As a 
result of the Plan of Conversion (Note P) the Association's retained earnings 
became substantially restricted.
    
NOTE J--REGULATORY MATTERS
 
The Association is subject to various regulatory capital requirements 
administered by its primary federal regulator, the Office of Thrift 
Supervision (OTS). Failure to meet the minimum regulatory capital 
requirements can initiate certain mandatory, and possible additional 
discretionary actions by regulators, that if undertaken, could have a direct 
material affect on the Association and the consolidated financial statements. 
Under the regulatory capital adequacy guidelines and the regulatory framework 
for prompt corrective action, the Association must meet specific capital 
guidelines involving quantitative measures of the Association's assets, 
liabilities, and certain off-balance-sheet items as calculated under 
regulatory accounting practices. The Association's capital amounts and 
classification under the prompt corrective action guidelines are also subject 
to qualitative judgments by the regulators and components, risk weightings, 
and other factors.
 
                                       F-16

<PAGE>
                            LANDMARK COMMUNITY BANK
 
                         NOTES TO FINANCIAL STATEMENTS 
                            March 31, 1997 and 1996


NOTE J--REGULATORY MATTERS - Continued

Quantitative measures established by regulation to ensure capital adequacy 
require the Association to maintain minimum amounts and ratios of: total 
risk-based capital and Tier I capital to risk-weighted assets (as defined in 
the regulations), Tier I capital to adjusted total assets (as defined), and 
tangible capital to adjusted total assets (as defined). Management believes, 
as of March 31, 1997, that the Association meets all capital adequacy 
requirements to which they are subject.
 
As of March 31, 1997, the most recent notification form the OTS, the 
Association was categorized as well capitalized under the regulatory 
framework for prompt corrective action. To remain categorized as well 
capitalized, the Association will have to maintain minimum total risk-based, 
Tier I risk-based, and Tier I leverage ratios as disclosed in the table 
below. There are no conditions or events since the most recent notification 
that management believes have changed the Association's prompt corrective 
action category.
 
<TABLE>
<CAPTION>
                                                                                              
                                                                                      TO BE WELL CAPITALIZED   
                                                                FOR CAPITAL         UNDER PROMPT CORRECTIVE
                                           ACTUAL           ADEQUACY PURPOSES          ACTION PROVISIONS
                                   --------------------   ----------------------  -----------------------------
<S>                                  <C>           <C>         <C>          <C>         <C>          <C>             
                                    AMOUNT        RATIO      AMOUNT       RATIO       AMOUNT         RATIO
                                   ---------------------  ----------------------  -----------------------------
As of March 31, 1997:
 Total Risk-Based Capital 
   (to Risk-Weighted Assets).....  $956,285    16.0%      $478,300         8.0%  $      597,800       10.0%
 Tier I Capital 
   (to Risk-Weighted Assets).......$956,285    16.0%      $239,200         4.0%  $      358,700        6.0%
 Tier I Capital 
   (to Adjusted Total Assets)......$956,285     8.4%      $453,000         4.0%  $      566,300        5.0%
 Tangible Capital 
   (to Adjusted Total Assets)......$956,285     8.4%      $169,900         1.5%  $       169,900       1.5%
</TABLE>
 
<TABLE>
<CAPTION>
                                                                                             To Be Well Capitalized
                                                                        For Capital          Under Prompt Corrective   
                                                   Actual             Adequacy Purposes          Action rovisions
                                         -----------------------  -----------------------  ----------------------------
<S>                                         <C>         <C>          <C>         <C>          <C>      <C>               
                                           Amount        Ratio       Amount       Ratio       Amount   Ratio
                                         ------------------------  -----------------------  -------------------------
As of March 31, 1996:
 Total Risk-Based Capital 
   (to Risk-Weighted Assets)..........    $992,357        35.7%    $222,300         8.0%    $277,800   10.0%
 Tier I Capital 
   (to Risk-Weighted Assets)............  $992,357        35.7%    $111,100         4.0%    $166,700    6.0%
 Tier I Capital 
   (to Adjusted Total Assets)...........  $992,357        13.0%    $304,300         4.0%    $380,300    5.0%
 Tangible Capital 
   (to Adjusted Total Assets)...........  $992,357        13.0%    $114,100         1.5%    $114,100    1.5%
</TABLE>
 
                                       F-17 

<PAGE>

                            LANDMARK COMMUNITY BANK
 
                         NOTES TO FINANCIAL STATEMENTS
                            March 31, 1997 and 1996
 
NOTE K--FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK
 
The Association is a party to financial instruments with off-balance-sheet 
risk in the normal course of business to meet the financing needs of its 
customers. These financial instruments include commitments to extend credit. 
These instruments involve, to varying degrees, elements of credit and 
interest rate risk in excess of the amounts recognized in the statements of 
financial condition.
 
The Association's exposure to credit loss in the event of nonperformance by 
the other party to the financial instruments for commitments to extend credit 
is represented by the contractual notional amount of those instruments (see 
Note L). The Association uses the same credit policies in making commitments 
and conditional obligations as it does for on-balance-sheet instruments.  

Commitments to extend credit are agreements to lend to a customer as long as 
there is no violation of any condition established in the contract. 
Commitments generally have fixed expiration dates or other termination 
clauses and may require payment of a fee. Since some of the commitments may 
expire without being drawn upon, the total commitment amounts do not 
necessarily represent future cash requirements.  The Association evaluates 
each customer's creditworthiness on a case-by-case basis. The amount and type 
of collateral obtained, if deemed necessary by the Association upon extension 
of credit, varies and is based on management's credit evaluation of the 
counterparty.

The Association has not incurred any losses on its commitments in the years
ended March 31, 1997 and 1996.
 
NOTE L--COMMITMENTS AND CONTINGENCIES
 
In the ordinary course of business, the Association has various outstanding 
commitments and contingent liabilities that are not reflected in the 
accompanying financial statements. In addition, the Association is a 
defendant in certain claims and legal actions arising in the ordinary course 
of business. In the opinion of management, after consultation with legal 
counsel, the ultimate disposition of these matters is not expected to have a 
material adverse effect on the financial position of the Association.
 
The Association had outstanding commitments to originate loans as follows:
 
<TABLE>
<CAPTION>
                                                                                        MARCH 31, 1997
                                                                             -------------------------------------
<S>                                                                          <C>          <C>           <C>
                                                                             FIXED-RATE   VARIABLE-RATE   TOTAL
                                                                             -----------  ------------  ----------
First-mortgage.............................................................   $ 244,700    $   90,400   $  335,100
                                                                             -----------  ------------  ----------
                                                                             -----------  ------------  ----------
</TABLE>
 
   
The interest rate on outstanding fixed-rate commitments at March 31, 1997, 
was 8.5%.
    

As of March 31, 1996 the Association had no outstanding commitments to
originate any loans.
 
At March 31, 1997, the Association had an unused line of credit with the
Federal Home Loan Bank as follows:
 
<TABLE>
<S>                                                                                 <C>
Companion (DRA) Commitment........................................................  $ 382,350
Overnight line of credit..........................................................    382,350
                                                                                    ---------
                                                                                    $ 764,700
                                                                                    ---------
                                                                                    ---------
</TABLE>
 
                                       F-18
<PAGE>


                       LANDMARK COMMUNITY BANK
 
                    NOTES TO FINANCIAL STATEMENTS
                      March 31, 1997 and 1996

NOTE L--COMMITMENTS AND CONTINGENCIES - Continued

The Association's line of credit expires on August 14, 1997.
 
NOTE M--FAIR VALUES OF FINANCIAL INSTRUMENTS
 
The estimated fair values of the Association financial instruments are as
follows:
<TABLE>
<CAPTION>
                                                                                 MARCH 31,
                                                           ------------------------------------------------------

                                                                      1997                        1996
                                                           --------------------------  --------------------------
                                                              CARRYING        FAIR        CARRYING        FAIR
                                                              AMOUNT        VALUE         AMOUNT        VALUE
                                                           ------------  ------------  ------------  ------------
<S>                                                        <C>           <C>           <C>           <C>
Financial assets:
 Cash.....................................................  $    709,458  $    709,458  $  1,350,573  $  1,350,573
 Trading account securities...............................        69,324        69,324            --            --
 Mortgage-backed securities...............................       257,096       247,787       340,087       332,586
 Investment securities....................................       597,793       594,550       241,398       241,398
 Loans receivable, net....................................     9,392,212     9,394,000     5,527,632     5,743,000
 Accrued interest receivable..............................        38,630        38,630        19,287        19,287

Financial liabilities:
 Deposits.................................................    10,237,301    10,188,000     6,465,073     6,483,000
 Advance payments by borrowers for taxes and insurance....       107,277       107,277        95,397        95,397
</TABLE>

   
The carrying amounts in the preceding table are included in the statement of 
financial condition under the applicable captions. The contract or notional 
amounts of the Association's financial instruments with off-balance-sheet 
risk are disclosed in Note K and L and their carrying values represent fair 
value. No derivatives were held by the Association for trading purposes. It 
is not practicable to estimate the fair value of Federal Home Loan Bank 
(FHLB) stock because it is not marketable. The carrying amount of that 
investment is reported in the statements of financial condition.
    
 
NOTE N--CONCENTRATION OF CREDIT

The majority of the Association's loans have been granted to customers in
the Association's market area, which is primarily Canajoharie, New York.
Canajoharie is a largely rural area and relies heavily on the agricultural
industry and a certain manufacturer. The concentrations of credit by type of
loan are set forth in the note on loans receivable (see Note C). The
Association, as a matter of policy, does not extend credit to any borrowers in
excess of its legal lending limit.


                                       F-19
<PAGE>


                            LANDMARK COMMUNITY BANK
 
                         NOTES TO FINANCIAL STATEMENTS
                            March 31, 1997 and 1996

NOTE O--SPECIAL INSURANCE ASSESSMENT RELATING TO THE CAPITALIZATION
        OF THE SAVINGS ASSOCIATION INSURANCE FUND (SAIF)
 
During September 1996, Congress enacted legislation to recapitalize the SAIF 
by a one-time assessment on all SAIF-insured deposits held as of March 1995. 
This assessment of approximately $43,000 was paid during the year ended March 
31, 1997 and included in non-interest expense.
 
NOTE P--PLAN OF CONVERSION
 
On April 1, 1997, the Association's Board of Directors approved a plan (Plan) 
to convert from a federal mutual savings institution to a federal stock 
savings institution and then convert to a national or New York chartered 
commercial bank, subject to approval by the Association's members. The Plan, 
which includes formation of a Holding Company to own all of the outstanding 
stock of the Association, is subject to approval by the OTS and includes the 
filing of a registration statement with the Securities and Exchange 
Commission. As of March 31, 1997, the Association had incurred $9,397 in 
costs related to this conversion. If the conversion is ultimately successful, 
actual conversion costs will be accounted for as a reduction in gross 
proceeds. If the conversion is unsuccessful, the conversion costs will be 
expensed.
 
The Plan calls for the common stock of the Holding Company to be offered to
various parties in a subscription offering at a price based on an independent
appraisal of the Association. It is anticipated that any shares not purchased in
the subscription offering may be offered to the general public in a direct
community offering.
 
The Association may not declare or pay a cash dividend if the effect thereof
would cause its net worth to be reduced below either the amount required for the
liquidation account discussed below or the regulatory capital requirements
imposed by the OTS.
 
At the time of the conversion, the Association will establish a liquidation
account in an amount equal to its retained earnings as reflected in the latest
statement of financial condition used in the final conversion prospectus. The
liquidation account will be maintained for the benefit of eligible account
holders and supplemental eligible account holders who continue to maintain their
deposit accounts in the Association after conversion. In the event of a complete
liquidation of the converted Association, and only in such an event, eligible
depositors who continue to maintain accounts shall be entitled to receive a
liquidation distribution from the liquidation account in the amount of the
then-current adjusted sub-account balances for Deposit Accounts then held before
any liquidation distribution may be made to stockholders.
 
The converted Association and the Holding Company may in their discretion
make scheduled contributions to any Tax-Qualified Employee Plans, provided that
any such contributions which are for the acquisition of Holding Company
Conversion Stock, or the repayment of debt incurred for such an acquisition, do
not cause the converted Association to fail to meet its regulatory capital
requirements.
 
In order to provide an incentive for Directors, Officers and employees of
the Holding Company and its subsidiaries (including the Association), the Board
of Directors of the Holding Company intends to adopt, subject to shareholder
approval, a stock option and incentive plan and a recognition and retention plan
as permitted by applicable regulations following the conversion.
 
                                       F-20

<PAGE>
- ----------------------------------     ---------------------------------------
- ----------------------------------     ---------------------------------------
 
     No person has been 
authorized to give any 
information or to make any 
representation other than as 
contained in this Prospectus in 
connection with the offering 
made hereby, and, if given or                       132,000 SHARES
made, such other information or 
representation must not be 
relied upon as having been 
authorized by the Company or the 
Bank. This Prospectus does not 
constitute an offer to sell or a 
solicitation of an offer to buy 
any of the securities offered 
hereby to any person in any 
jurisdiction in which such offer 
or solicitation is not 
authorized or in which the 
person making such offer or 
solicitation is not qualified 
to do so, or to any person to 
whom it is unlawful to make such 
offer or solicitation in such 
jurisdiction. Neither the 
delivery of this Prospectus nor 
any sale hereunder shall under 
any circumstances create any 
implication that there has been 
no change in the affairs of the 
Company or the Bank since any of                     LANDMARK FINANCIAL
the dates as of which                                       CORP.
information is furnished herein 
or since the date hereof.                      (HOLDING COMPANY FOR LANDMARK
                                                      COMMUNITY BANK)
   ------------------------
 
        TABLE OF CONTENTS

   
                           PAGE                         COMMON STOCK
                         ---------
[S]                      [C]
Prospectus Summary.......    4
Selected Financial Information 
 and Other Data..........   11
Risk Factors.............   13
Recent Financial Data....   
Landmark Community Bank..   19
Landmark Financial Corp..   19
Capitalization...........   21
Pro Forma Data...........   22                       ---------------------
Pro Forma Regulatory 
 Capital.................   25
Use of Proceeds..........   26                             PROSPECTUS
Dividends................   27
Market for Common Stock..   28                       ---------------------
Participation by 
 Management..............   28
Landmark Community Bank 
 Statements of 
 Operations..............   29
Management's Discussion 
 and Analysis of Financial 
 Condition and Results of
 Operations..............   30
Business.................   40
Regulation...............   59
Management...............   69
The Conversion...........   77
Restrictions on Acquisitions 
 of Stock and Related 
 Takeover Defensive 
 Provisions..............   90
Description of Capital 
 Stock...................   95
Legal and Tax Matters....   96
Experts..................   96
Additional Information...   96
Index to Financial                                     Company Advisor
 Statements..............  F-1                     TRIDENT FINANCIAL CORP.
    
 
    UNTIL THE LATER OF 
_________, 1997, OR 25 DAYS 
AFTER COMMENCEMENT OF THE 
SYNDICATED COMMUNITY OFFERING, 
IF ANY, 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                        ________________, 1997
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 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS OF LANDMARK COMMUNITY BANK
 
Generally, federal regulations define areas for indemnity coverage for federal 
savings associations, as follows:
 
    (a) Any person against whom any action is brought by reason of the fact that
such person is or was a director or officer of the savings association shall be
indemnified by the savings association for:
 
        (i) Reasonable costs and expenses, including reasonable attorneys' fees,
    actually paid or incurred by such person in connection with proceedings
    related to the defense or settlement of such action;
 
        (ii) Any amount for which such person becomes liable by reason of any
    judgment in such action;
 
       (iii) Reasonable costs and expenses, including reasonable attorneys'
    fees, actually paid or incurred in any action to enforce his rights under
    this section, if the person attains a final judgment in favor of such person
    in such enforcement action.
 
    (b) Indemnification provided for in subparagraph (a) shall be made to such
officer or director only if the requirements of this subsection are met:
 
        (i) The savings association shall make the indemnification provided by
    subparagraph (a) in connection with any such action which results in a final
    judgment on the merits in favor of such officer or director.
 
        (ii) The savings association shall make the indemnification provided by
    subparagraph (a) in case of settlement of such action, final judgment
    against such director or officer or final judgment in favor of such director
    or officer other than on the merits except in relation to matters as to
    which he shall be adjudged to be liable for negligence or misconduct in the
    performance of duty, only if a majority of the directors of the savings
    association determines that such a director or officer was acting in good
    faith within what he was reasonably entitled to believe under the
    circumstances was the scope of his employment or authority and for a purpose
    which he was reasonably entitled to believe under the circumstances was in
    the best interest of the savings association or its members.
 
    (c) As used in this paragraph:
 
        (i) "Action" means any action, suit or other judicial or administrative
    proceeding, or threatened proceeding, whether civil, criminal, or otherwise,
    including any appeal or other proceeding for review;
 
        (ii) "Court" includes, without limitation, any court to which or in
    which any appeal or any proceeding for review is brought;
 
       (iii) "Final Judgment" means a judgment, decree, or order which is
    appealable and as to which the period for appeal has expired and no appeal
    has been taken;
 
        (iv) "Settlement" includes the entry of a judgment by consent or by
    confession or upon a plea of guilty or of nolo contendere.
 
    The Bank maintains directors and officers liability policy with Reliance
National. Such policy provides for an aggregate liability coverage of 
$1.0 million.

<PAGE>

INDEMNIFICATION OF DIRECTORS AND OFFICERS OF LANDMARK FINANCIAL CORP.
 
    Article TENTH of the Certificate of Incorporation of Landmark Financial
Corp. (the "Corporation") sets forth circumstances under which directors,
officers, employees and agents of the Corporation may be insured or indemnified
against liability which they may incur in their capacities as such.

    TENTH:
 
    A.  Each person who was or is made a party or is threatened to be made a
party to or is otherwise involved in any action, suit or proceeding, whether
civil, criminal, administrative or investigative (hereinafter a "proceeding"),
by reason of the fact that he or she is or was a Director or an Officer of the
Corporation or is or was serving at the request of the Corporation as a
Director, Officer, employee or agent of another corporation or of a partnership,
joint venture, trust or other enterprise, including service with respect to an
employee benefit plan (hereinafter an "indemnitee"), whether the basis of such
proceeding is alleged action in an official capacity as a Director, Officer,
employee or agent or in any other capacity while serving as a Director, Officer,
employee or agent, shall be indemnified and held harmless by the Corporation to
the fullest extent authorized by the Delaware General Corporation Law, as the
same exists or may hereafter be amended (but, in the case of any such amendment,
only to the extent that such amendment permits the Corporation to provide
broader indemnification rights than such law permitted the Corporation to
provide prior to such amendment), against all expense, liability and loss
(including attorneys' fees, judgments, fines, ERISA excise taxes or penalties
and amounts paid in settlement) reasonably incurred or suffered by such
indemnitee in connection therewith; provided, however, that, except as provided
in Section C hereof with respect to proceedings to enforce rights to
indemnification, the Corporation shall indemnify any such indemnitee in
connection with a proceeding (or part thereof) initiated by such indemnitee only
if such proceeding (or part thereof) was authorized by the Board of Directors of
the Corporation.
 
    B.  The right to indemnification conferred in Section A of this Article 
TENTH shall include the right to be paid by the Corporation the expenses 
incurred in defending any such proceeding in advance of its final disposition 
(hereinafter and "advancement of expenses"); provided, however, that, if the 
Delaware General Corporation Law requires, an advancement of expenses 
incurred by an indemnitee in his or her capacity as a Director or Officer 
(and not in any other capacity in which service was or is rendered by such 
indemnitee, including, without limitation, services to an employee benefit 
plan) shall be made only upon delivery to the Corporation of an undertaking 
(hereinafter an "undertaking"), by or on behalf of such indemnitee, to repay 
all amounts so advanced if it shall ultimately be determined by final 
judicial decision from which there is no further right to appeal (hereinafter 
a "final adjudication") that such indemnitee is not entitled to be 
indemnified for such expenses under this Section or otherwise. The rights to 
indemnification and to the advancement of expenses conferred in Sections A 
and B of this Article TENTH shall be contract rights and such rights shall 
continue as to an indemnitee who has ceased to be a Director, Officer, 
employee or agent and shall inure to the benefit of the indemnitee's heirs, 
executors and administrators.
 
    C.  If a claim under Section A or B of this Article TENTH is not paid in 
full by the Corporation within sixty days after a written claim has been 
received by the Corporation, except in the case of a claim for an advancement 
of expenses, in which case the applicable period shall be twenty days, the 
indemnitee may at any time thereafter bring suit against the Corporation to 
recover the unpaid amount of the claim. If successful in whole or in part in 
any such suit, or in a suit brought by the Corporation to recover an 
advancement of expenses pursuant to the terms of an undertaking, the 
indemnitee shall be entitled to be paid also the expenses of prosecuting or 
defending such suit. In (i) any suit brought by the indemnitee to enforce a 
right to indemnification hereunder (but not in a suit brought by the 
indemnitee to enforce a right to an advancement of expenses) it shall be a 
defense that, and (ii) in any suit by the Corporation to recover an 
advancement of expenses pursuant to the terms of an undertaking the 
Corporation shall be entitled to recover such expenses upon a final 
adjudication that, the indemnitee has not met any applicable standard for 
indemnification set forth in the Delaware General Corporation Law. Neither 
the failure of the Corporation (including its Board of Directors, independent 
legal counsel, or its stockholders) to have made a determination prior to the 
commencement of such suit that indemnification of the indemnitee is proper in 
the circumstances because the indemnitee has met the applicable standard of 
conduct set forth in the Delaware General Corporation Law, nor an actual 
determination by the Corporation (including its Board of Directors, 
independent legal counsel, or its stockholders) that the indemnitee has not 
met such applicable standard of conduct, shall create a presumption that the 
indemnitee has not met the applicable standard of conduct or, in the case of 
such a suit brought by the indemnitee, be a defense to such suit. In any suit 
brought by the indemnitee to enforce a right to indemnification or to an 

<PAGE>

advancement of expenses hereunder, or by the Corporation to recover an 
advancement of expenses pursuant to the terms of an undertaking, the burden 
of proving that the indemnitee is not entitled to be indemnified, or to such 
advancement of expenses, under this Article TENTH or otherwise, shall be on 
the Corporation.
 
    D.  The rights to indemnification and to the advancement of expenses
conferred in this Article TENTH shall not be exclusive of any other right which
any person may have or hereafter acquire under any statute, the Corporation's
Certificate of Incorporation, Bylaws, agreement, vote of stockholders or
Disinterested Directors or otherwise.
 
    E.  The Corporation may maintain insurance, at its expense, to protect 
itself and any Director, Officer, employee or agent of the Corporation or 
another corporation, partnership, joint venture, trust or other enterprise 
against any expense, liability or loss, whether or not the Corporation would 
have the power to indemnify such person against such expense, liability or 
loss under the Delaware General Corporation Law.
 
    F.  The Corporation may, to the extent authorized from time to time by the
Board of Directors, grant rights to indemnification and to the advancement of
expenses to any employee or agent of the Corporation to the fullest extent of
the provisions of this Article TENTH with respect to the indemnification and
advancement of expenses of Directors and Officers of the Corporation.
 
ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION


                                                                AMOUNT
                                                              ----------

  *  Legal Fees and Expenses................................  $   60,000
  *  Printing, Postage and Mailing..........................      40,000
  *  Appraisal and Business Plan Fees and Expenses..........      20,000
  *  Accounting Fees and Expenses (including counsel fees)..       5,000
     Conversion Agent and Proxy Solicitation Fees...........       6,000
  *  Filing Fees (NASD, OTS and SEC)........................      10,000
  *  Other Expenses.........................................      10,000
                                                              ----------
  *  Total..................................................  $  151,000
                                                              ----------
                                                              ----------

- ------------------------
*   Estimated
 
ITEM 26. RECENT SALES OF REGISTERED SECURITIES.
 
    Not Applicable.
   
ITEM 27. EXHIBITS:
 
    The exhibits filed as part of this registration statement are as follows:

2     Plan of Conversion*

3.1   Certificate of Incorporation of Landmark Financial Corp.*

3.2   Bylaws of Landmark Financial Corp.*

3.3   Charter of Landmark Community Bank*

3.4   Bylaws of Landmark Community Bank*

4     Form of Common Stock Certificate of Landmark Financial Corp.*
    
<PAGE>
   
5     Opinion of Luse Lehman Gorman Pomerenk & Schick, P.C. regarding legality
      of securities being registered

8.1   Federal Tax Opinion of Luse Lehman Gorman Pomerenk & Schick, P.C.*

8.2   State Tax Opinion of Eric Montanye, CPA

8.3   Opinion of FinPro, Inc. with respect to Subscription Rights*

10    Employee Stock Ownership Plan*

23.1  Consent of Eric Montanye, CPA

23.2  Consent of FinPro, Inc.

24    Power of Attorney*

27    Financial Data Schedule*

99.1  Appraisal Agreement between Landmark Community Bank and FinPro, Inc.*

99.2  Appraisal Report of FinPro, Inc*

99.3  Proxy Statement

99.4  Marketing Materials

99.5  Order and Acknowledgment Form

99.6  Financial Advisor Agreement between Landmark Community Bank and 
      Trident Financial Corporation*

- ------------------------
*   Previously filed.
    
ITEM 28. UNDERTAKINGS
 
    The undersigned Registrant hereby undertakes:
 
    (1) File, during any period in which it offers or sells securities, a
post-effective amendment to this registration statement to:
 
        (i) Include any prospectus required by Section 10(a)(3) of the
    Securities Act of 1933;
   
        (ii) 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 
    duration from the low or high and 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 20 percent change in the maximum aggregate 
    offering price set forth in the Calculation of Registration Fee table 
    in the effective registration statement;
    
       (iii) Include any additional or changed material information on the plan
    of distribution. 

    (2) For determining liability under the Securities Act, treat each     
post-effective amendment as a new registration statement of the securities 
offered, and the offering of the securities at that time to be the initial 
bona fide offering.

<PAGE>

    (3) File a post-effective amendment to remove from registration any of the
securities that remain unsold at the end of the offering.

    The small business issuer will provide to the underwriter at the closing
specified in the Underwriting Agreement certificates in such documentation and
registered in such names as required by the underwriter to permit prompt
delivery to each purchaser.
 
    Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors, officers and controlling persons of the
small business issuer pursuant to the foregoing provisions, or otherwise, the
small business issuer 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 small
business issuer of expenses incurred or paid by a director, officer or
controlling person of the small business issuer in the successful defense of any
action, suit or proceeding) is asserted by such director, officer or controlling
person in connection with the securities being registered, the small business
issuer will, unless in the opinion of its counsel the matter has been settled by
controlling precedent, submit to a court of appropriate jurisdiction the
questions 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

     In accordance with the requirements of the Securities Act of 1933, the 
registrant certifies that it has reasonable grounds to believe that it meets 
all of the requirements of filing on Form SB-2 and authorized this 
registration statement to be signed on its behalf by the undersigned, in the 
Town of Canajoharie, State of New York, on July 31, 1997.

                                Landmark Financial Corp.
                                (Registrant)

                                By: /s/ Gordon E. Coleman
                                    -----------------------------
                                    Gordon E. Coleman
                                    Chief Executive Officer
                                    (Duly Authorized Representative)

     In accordance with the requirements of the Securities Act of 1933, this 
registration statement was signed by the following persons in the capacities 
and as of the dates stated.


 
          Signatures                         Title                      Date
- ------------------------------  ------------------------------    -------------

 
    /s/ Gordon E. Coleman       Chief Executive Officer and       July 31, 1997
- ------------------------------    Director
      Gordon E. Coleman           (Principal Executive
                                  Officer)

 
  /s/ Michael L. Countryman     Acting Chief Financial Officer    July 31, 1997
- ------------------------------    (Principal Financial and
    Michael L. Countryman         Accounting Officer

 
    /s/ John R. Francisco       Chairman of the Board             July 31, 1997
- ------------------------------
      John R. Francisco

 
   /s/ Carl J. Rockefeller      Vice Chairman of the Board        July 31, 1997
- ------------------------------
     Carl J. Rockefeller

 
   /s/ Frederick LaCoppola      Treasurer                         July 31, 1997
- ------------------------------
     Frederick LaCoppola

 
       /s/ Myron Walton         Secretary                         July 31, 1997
- ------------------------------
         Myron Walton

 
    /s/ F. Richard Ferraro      Director                          July 31, 1997
- ------------------------------
      F. Richard Ferraro


   /s/ Patricia A. Symolon      Director                          July 31, 1997
- ------------------------------
     Patricia A. Symolon
<PAGE>

   
     As filed with the Securities and Exchange Commission on August 1, 1997
                                                    Registration No. 333-29793
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
    


                      SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                          ___________________________








   
                                 EXHIBITS 
                                    TO
                        PRE-EFFECTIVE AMENDMENT NO. 1
                              TO THE FORM SB-2
                          REGISTRATION STATEMENT
    




                          ___________________________







                           Landmark Financial Corp.
                            Canajoharie, New York
<PAGE>
                                   EXHIBIT INDEX
   
2      Plan of Conversion*

3.1    Certificate of Incorporation of Landmark Financial Corp.*

3.2    Bylaws of Landmark Financial Corp.*

3.3    Charter of Landmark Community Bank*

3.4    Bylaws of Landmark Community Bank*

4      Form of Common Stock Certificate of Landmark Financial Corp.*

5      Opinion of Luse Lehman Gorman Pomerenk & Schick, P.C. regarding  
       legality of securities being registered

8.1    Federal Tax Opinion of Luse Lehman Gorman Pomerenk & Schick, P.C.*

8.2    State Tax Opinion of Eric W. Montanye, CPA

8.3    Opinion of FinPro, Inc. with respect to Subscription Rights*

10     Employee Stock Ownership Plan*

23.1   Consent of Eric W. Montanye, CPA

23.2   Consent of FinPro, Inc.

24     Power of Attorney*

27     Financial Data Schedule*

99.1   Appraisal Agreement between Landmark Community Bank and FinPro, Inc.*

99.2   Appraisal Report of FinPro, Inc.*

99.3   Proxy Statement

99.4   Marketing Materials

99.5   Order and Acknowledgment Form

99.6   Financial Advisor Agreement between Landmark Community Bank and Trident
       Financial Corporation*

- -------------------------------
*      Previously filed.
    





<PAGE>






                                   EXHIBIT 5


<PAGE>

        [Letterhead of Luse Lehman Gorman Pomerenk & Schick, P.C.]           


                                                                (202) 274-2008

July 30, 1997

The Board of Directors
Landmark Community Bank
26 Church Street
Canajoharie, New York  13317-1117

         Re:  Landmark Financial Corp.
              Common Stock Par Value $.10 Per Share
              -------------------------------------

Gentlemen:

    You have requested the opinion of this firm as to certain matters in
connection with the offer and sale (the "Offering") of the Landmark Financial
Corp. (the "Company") Common Stock par value $.10 per share ("Common Stock"). 
We have reviewed the Company's Certificate of Incorporation, Registration
Statement on Form SB-2 ("Form SB-2"), as well as applicable statutes and
regulations governing the Company and the offer and sale of the Common Stock.

    We are of the opinion that upon the declaration of effectiveness of the
Form SB-2, the Common Stock, when sold, will be legally issued, fully paid and
non-assessable.

    This Opinion has been  prepared solely for the use of the Company in
connection with the Form SB-2.  We hereby consent to our firm being referenced
under the caption "Legal Opinions."

                   Very truly yours,

                   Luse Lehman Gorman Pomerenk & Schick
                   A Professional Corporation



                   By:      /s/ Alan Schick        
                        ------------------------ 
                            Alan Schick Esq.

<PAGE>



















                                       EXHIBIT 8.2







<PAGE>



                            [letterhead]


                                              June 11, 1997



                              CONFIDENTIAL

Board of Directors
Landmark Community Bank
26 Church Street
Canajoharie, New York 13117

             Re:  State Tax Consequences Relating to Conversion from
                  Mutual Savings Institution to Stock Savings Institution

Ladies and Gentlemen:

     Per your request, following is the opinion of this firm relating to the 
state and local tax consequences of the proposed conversion of Landmark 
Community Bank (the "Bank") from a federally chartered mutual savings bank to 
a federally chartered stock savings bank and the formation of a holding 
company parent, Landmark Financial Corp. (the "Holding Company"), to purchase 
and hold the stock of the newly-formed federally chartered stock bank (the 
"Stock Bank") pursuant to the Plan of Conversion as adopted by the Bank on 
April 1, 1997 (the "Plan"). The scope of the firm's opinion and the 
discussion contained herein are limited to the following taxes:


     -    New York State Banking Franchise Tax
     -    New York State Sales or Use Tax
     -    New York State License Fee on Foreign Corporations
     -    New York State Stock Transfer Tax
     -    New York State Real Estate Transfer Tax

     In formulating my opinion, I have examined such documents, corporate 
records, and matters of law, as I have deemed necessary for the purposes of 
this opinion. In such examination, I have assumed, and have not independently 
verified, the authenticity of all original documents, the accuracy of all 
copies and the genuineness of all signatures.  I have further assumed the 
absence of adverse facts not apparent from the face of the instruments and 
documents I examined. As to various federal tax law issues and questions of 
fact material to the opinions hereinafter set forth, I have relied on the 
federal tax opinion prepared by Luse Lehman Gorman Pomerenk & Schick, a 
Professional Corporation.

     In addition, I have assumed, without investigation and without 
expressing an opinion, that the Plan has been duly and validly authorized and 
has been approved and adopted by the Bank's Board of Directors.  My opinion 
assumes that the Bank will comply with the terms and conditions of the Plan 
and will properly implement the Plan.  The firm's opinion does not, and is 
not meant to, address the effects of any variations from the Plan.  Any 
variations may affect the opinions we are rendering.  My opinion is based on 
current New York State laws, regulations thereunder and case law.

<PAGE>

Board of Directors
Landmark Community Bank
June 11, 1997
Page 2
                                      Background

     Landmark Community Bank, a federally chartered mutual savings bank 
organized pursuant to federal law  and operated in New York State, desires to 
convert to a federal stock institution which similarly, will be organized 
pursuant to federal law and operated in New York State.  A Delaware holding 
parent company will be formed to acquire and hold the stock of the federal 
stock institution.

                                       OPINION

New York State

A.   New York State Banking Franchise Tax

     For purposes of the New York State banking franchise tax, imposed by 
Article 32 of the New York Tax Law, the proposed conversion will be tax-free 
(NYS Tax Regulation Section 5-2.8(e)).  The New York State banking franchise 
tax is based on net income for federal income tax purposes, with some New 
York modifications (Tax Law Section 1453 (a)).  No adjustments to income are 
provided with respect to transactions which are tax-free under Internal 
Revenue Code Section 368(a)(1)(F).  Thus, no gain or loss will be recognized 
since the proposed conversion will constitute a tax-free reorganization 
within the meaning of Section 368(a)(1)(F) of the Internal Revenue Code of 
1986, as amended (the "Code" or "IRC").  It should be noted, however, that 
the Holding Company will be subject to  New York State banking franchise tax 
and will be required to file a combined New York State banking franchise tax 
return with the Stock Bank.

B.   New York State Sales or Use Tax

     For purposes of the New York State Sales or Use Tax, imposed by Article 
28 of the New York Tax Law, the proposed conversion will be tax-free.  New 
York State places a tax on the sale or use of tangible personal property.  
Although broadly defined, "tangible personal property" does not include 
intangible personal property.  Stock has been defined by New York case law as 
intangible personal property.  Thus, no tax liability will be incurred due to 
the exclusion of stock from the definition of "tangible personal property".

C.   New York State License and Maintenance Fees on Foreign Corporations

     For purposes of the New York State license and maintenance fees on 
foreign corporations, the proposed conversion will result in tax liability.  
No liability will be incurred from the Stock Bank issuance of stock to 
Holding Company, but a license fee will be imposed on the Holding Company.  
An exemption exists for certain banking corporations as defined in Tax Law 
Section 1452, but the Holding Company will be unable to qualify for the 
exemption since the Holding Company will not be engaged in a "banking 
business."  As such, it will be subject to a license fee at a rate of 
one-twentieth of one per centum (1/20%) of the apportioned par value of 
shares issued by the foreign corporation (minimum fee is $10).  This fee is a 
one-time tax which would be imposed on any additional shares issued by the 
Holding Company in the future.  Furthermore, an annual maintenance fee of 
$300.00 is imposed.

<PAGE>

Board of Directors
Landmark Community Bank
June 11, 1997
Page 3

D.   New York State Stock Transfer Tax

     For purposes of the New York State Stock transfer tax, imposed by 
Article 12 of the New York Tax Law, the proposed conversion will be tax-free. 
 Case law holds that the tax does not apply to a corporation's original 
issuance of stock. Thus, no tax will be imposed on the original issuance of 
Bank's stock or Holding Company's stock.

E.   New York State Real Estate Transfer Tax

     For purposes of the New York State real estate transfer tax imposed by 
Article 31 of the New York Tax Law, the proposed conversion may result in tax 
liability. Every conveyance of an interest in real property is subject to the 
tax, however, certain  exemptions do exist.  It should be noted that the 
issue of whether a mutual to stock conversion with a publicly-traded foreign 
holding company acquiring the stock of the stock institution qualifies as a 
"mere change" exemption has not been decided under New York case law  or tax 
law regulations. Under current regulations and on the basis of private letter 
rulings, a position may be taken that the proposed conversion will qualify as 
a "mere change" exemption and be tax-free.

                                       ANALYSIS

New York State

A.   New York State Banking Franchise Tax

     Section 1451 of Article 32 of the New York State Tax Law imposes, 
annually, a franchise tax on every banking corporation for the privilege of 
exercising its franchise or doing business in New York State in a corporate 
or organized capacity. 

     Section 1455(a)  of the Tax Law provides that the basic tax is nine 
percent of the taxpayer's entire net income, or portion thereof allocated to 
New York State, for the taxable year or part thereof.

     Section 1452(a)(2) of the Tax Law provides that every corporation or 
association organized under the laws of any other state or country which is 
doing a banking business, anywhere, is a banking corporation.
     
Section 16-2.7 of the Franchise Tax on Banking Corporations Regulations 
(hereinafter "Regulations") defines "doing business" as follows: 

     (a)  The term "doing business" is used in a comprehensive sense and 
          includes all activities which occupy the time or labor of people 
          for profit. Every corporation organized for profit and carrying out 
          any of the purposes of its organization is deemed to be doing 
          business for purposes of the tax. In determining whether a 
          corporation is doing business, it is immaterial whether its 
          activities actually result in a profit or a loss.
     
     (b)  Whether a corporation is doing business in New York State is 
          determined by the facts in each case. Consideration is given to 
          such factors as: 

<PAGE>

Board of Directors
Landmark Community Bank
June 11, 1997
Page 4


         (1) the nature, continuity, frequency and regularity of the 
             activities of the corporation in New York State;

         (2) the purposes for which the corporation was organized;

         (3) the location of its offices and other places of business;

         (4) the employment in New York State of agents, officers and 
             employees; and

         (5) the location of the actual seat of management or control of the
             corporation.

     Further, Section 16-2.7(e) states that a corporation will not be deemed 
to be doing business in New York State if its activities in New York State 
are limited to such things as: 
     
         (1) occasionally acquiring a security interest in real or personal 
             property located in New York State without otherwise doing 
             business;

         (2) occasionally acquiring title to property located in New York 
             State through the foreclosure of a security interest without 
             otherwise doing business ....

     Given that the Bank and Holding Company will maintain headquarters and 
officers in New York State, both entities will be subject to the tax.  The 
Holding Company will be required to file a combined New York State banking 
franchise tax return with the Stock Bank.  Permission must be requested from 
New York State to file a combined return  (20 NYCRR Section 21-2.5). 


     Although the entities will be subject to the New York State banking 
franchise tax, the proposed conversion, taken as a single transaction will 
not result in tax liability.  The New York State banking franchise tax is 
based on net income for federal income tax purposes with some New York 
modifications.
     
     Entire net income is defined in section 1453(a)  of the Tax Law as 
"total net income from all sources which shall be the same as the entire 
taxable income (but not alternative minimum taxable income) ... which the 
taxpayer is required to report to the United States treasury department ... 
subject to the modifications and adjustments hereinafter provided." Section 
1453(b) through (k)  of the Tax Law and sections 18-2.3, 18-2.4 and 18-2.5 of 
the Franchise Tax on Banking Corporations Regulations, promulgated 
thereunder, provide for the modifications and adjustments required by section 
1453(a) . However, there is no modification or adjustment applicable to a 
transaction where, for Federal income tax purposes, the transaction 
constitutes a tax-free exchange within the meaning of sections 351  and 
368(a)(1)(F)  of the IRC. 

     Additionally, Section 5-2.8(e) of the Article 9-A Regulations provides 
that for purposes of this section, a disposition does not occur where 
property is transferred from a corporation as part of a transaction to which 
section 381(a) of the Internal Revenue Code  applies; e.g., ... a 
reorganization under ... section 368(a)(1)(A)  (statutory merger or 
consolidation) ... As there is no disposition in these cases, an add back is 
not required provided that the property continues in qualified use and is 
acquired by a corporation subject to tax under article 9-A.  Therefore, for 
purposes of section 1453  of the Tax Law, such transaction would be treated 
the same as it is treated for Federal income tax purposes (Oswego City 
Savings Bank March 31, 1995. Advisory Opinion, TSB-A-95(7)C,  Advisory 
Opinion, TSB-A-95(1)I, 3-31-95).

<PAGE>

Board of Directors
Landmark Community Bank
June 11, 1997
Page 5

B.   New York State Sales and Use Tax

     New York State imposes a sales and use tax on tangible personal property 
and certain enumerated services.  Tax Law Section 1101, et seq.  The sales 
tax is a transactions tax and is imposed on the receipts from the retail sale 
of tangible personal property.  However, Section 1101(b)(4)  of the Tax Law 
provides, in pertinent part, as follows:

 (iii) The term "retail sale" does not include: 

     (A) The transfer of tangible personal property to a corporation, 
         solely in consideration for the issuance of its stock, pursuant 
         to a merger or consolidation effected under the law of New York 
         or any other jurisdiction.

     Section 526.6(d) of the Sales and Use Tax Regulations provides, in part, 
     as follows:

     (d)  Exclusions relating to corporate and partnership transactions. (1) 
          The following transfers of property are not retail sales: 

          (i) The transfer of property to a corporation, solely in 
              consideration for the issuance of its stock, pursuant to a 
              merger or consideration effected under the law of New York or 
              any other jurisdiction.
     
     Thus, the proposed conversion will be tax-free for purposes of the New 
York State sales and use tax.

C.   New York State License Fee on Foreign Corporations

     New York State imposes a license fee on foreign corporations doing 
business in the state.  The tax is based on the foreign corporation's capital 
structure and is separate from the corporate franchise tax.  Tax Law Section 
181 et seq. Furthermore, an annual maintenance fee of $300.00 is required.  
Tax Law Section 181.2.  The license tax and maintenance fee are imposed for 
the privilege of exercising the corporation's franchise or carrying on 
business in a corporate capacity in New York. 

     Additionally, section 181.1  of the Tax Law provides that a foreign 
corporation must pay a license fee for the privilege of carrying on its 
business in New York State. This fee is payable only once unless the capital 
share structure changes or the amount of capital stock employed in New York 
State has increased since the last license fee report, form CT-240, was 
filed. Advisory opinion, TSB-A-91(14)C, May 28, 1991.

     The Bank will be subject to a license fee at a rate of 5 cents on each 
share of no par value stock and one-twentieth of  one per centum (1/20%) of 
the apportioned par value of shares issued by the foreign corporation.  The 
minimum fee is $10.  This fee is a one-time tax and would be imposed on any 
additional shares issued by the Holding Company in the future.

<PAGE>
Board of Directors
Landmark Community Bank
June 11, 1997
Page 6

 
D.   New York State Stock Transfer Tax

     New York State imposes a tax on the sale and transfer of shares of stock 
on a transactional basis.  Tax Law Section 270 et seq.  The original issuance 
of stock by a corporation is exempt from the tax.  Terminals and 
Transportation Corporation v. State, 169 Misc. 703, 8 N.Y.S.2d 282 affirmed 
257 App. Div. 1028, 14 N.Y.S.2d 493 (1938).  Furthermore, many State 
Department of Taxation and Finance Opinions of Counsel confirm this 
exemption.  NYNEX, Advisory Opinion Petition No. M961003A.  Accordingly, no 
tax will be imposed on the original issuance of stock pursuant to the 
proposed conversion.

E.   New York State Real Estate Transfer Tax ("NYS RETT")

     New York State imposes a transfer tax on conveyances of interest in 
realty located within the state.  Tax Law Section 1415.  Every conveyance of 
an interest in real property located in New York is subject to tax at the 
time of transfer of $2.00 for each $500.00 (or fraction thereof) of 
consideration given with an additional tax on conveyance of residential real 
property, where the consideration is greater than $1,000,000.00.  Included in 
the definition of a taxable transfer is the transfer of a "controlling 
interest" in an entity with New York State real property interests.  Tax Law 
Section 1440.  A "controlling interest" is defined as ownership of fifty 
percent or more of the combined voting power of the shares of a corporation 
(Tax Law Section 1440.2).

     The transfer of 100% of the Bank's stock to the Holding Company pursuant 
to a proposed conversion will be deemed a transfer of a controlling interest 
in the Bank (an entity with an interest in real property located in New York 
State) and, thus, potentially subject to the New York State RETT. 

     Certain exemptions do apply.  Tax Law, Section  1405(b)(6) state that to 
the extent that a conveyance effectuates a mere change of identity or form of 
ownership or organization and there is no change in beneficial ownership, the 
real estate transfer tax does not apply.
     
     Some support exists for the contention that the proposed conversion is 
tax-free under the "mere change" exemption.  Two private letter rulings have 
held that the conversion to a mutual savings bank to a stock institution is 
exempt from the real estate transfer taxes (the rulings primarily addressed 
the repealed New York State Real Property Transfer Gains Tax but the analysis 
is the same).  It should be noted, however, that both private letter rulings 
involved mergers of insolvent banks under IRC Section 368(a)(1)(g).  
Nevertheless, the substantive reasoning behind the rulings appear to be 
applicable to the proposed conversion. Also, an advisory opinion (Long 
Shadow, Inc., February 14, 1990) has held that a tax-free reorganization 
under IRC Section 368(a)(1)(D) was not subject to the real estate gains tax.  
As such, there exists a strong position that the proposed conversion will 
qualify as a "mere change" exemption and be tax-free.

     The opinions set forth herein are based on current law, including 
statutes, regulations, and judicial and administrative interpretations 
thereof.  Such statutes and regulations could be amended with retroactive 
effect, and such interpretations could change.  Additionally, the taxing 
authorities could disagree with the conclusions contained in this opinion, 
and no assurance can be given that such conclusions would be sustained by a 
court, if these matters were contested.

<PAGE>

Board of Directors
Landmark Community Bank
June 11, 1997
Page 7

     The opinions set forth herein do not, and are not meant to, address the 
tax return filing requirements of New York State.  If I can be of further 
assistance in the preparation and filing of the relevant state and local tax 
returns, please do not hesitate to contact me.

     The opinions set forth herein are furnished solely for the benefit of 
the Board of Directors of Landmark Community Bank in connection with the 
proposed conversion and is not to be relied upon or used for any other 
purposes without the firm's prior written consent.

                                                   /s/ Eric W. Montanye, CPA

<PAGE>

                                 EXHIBIT 23.1



<PAGE>

                                 [LETTERHEAD]







                                 ACCOUNTANT'S CONSENT

                                           
The Board of Directors
Landmark Community Bank
                                           
    I consent to the use in the Registration Statement of Landmark Financial
Corp. on Form SB-2 and the Application for Conversion on Form AC of my report
dated May 8, 1997, on the Financial statements of Landmark Community Bank as of
March 31, 1997 and 1996, and for the fiscal years ended March 31, 1997 and 1996,
and to the references to my firm under the headings "Legal and Tax Matters" and
"Experts" in the related prospectus.


                                      /s/ Eric W. Montanye, CPA
                                      


Albany, New York
July 31, 1997



<PAGE>


















                                      EXHIBIT 23.2





<PAGE>


                                            26 Church Street * P.O. Box 323
 [LOGO]                                            Liberty Corner, NJ 07938
                                      (906) 604-9336 * (908) 604-5951 (FAX)
- ---------------------------------------------------------------------------



August 1, 1997

Board of Directors
Landmark Community Bank
26 Church Street
Canajoharie, New York 13317-1117

Dear Board Members:

We hereby consent to the use of our firm's name, FinPro, Inc. ("FinPro") in 
the Form SB-2 Registration Statement and Amendments thereto of Landmark 
Financial Corp. so filed with the Securities and Exchange Commission, the 
Form AC Application for Conversion and the prospectus included therein filed 
by Landmark Community Bank and any amendments thereto, for the Valuation 
Appraisal Report ("Report") regarding the valuation of Landmark Community 
Bank provided by FinPro, and our opinion regarding subscription rights filed 
as exhibits to the Form SB-2 and Form AC referred to above. We also consent 
to the use of our firm's name and the inclusion of, summary of and references 
to our Report and Opinion in the prospectus included in the Form SB-2, and 
any amendments thereto.



                              Very Truly Yours,


                              /s/ Donald J. Musso


Liberty Corner, New Jersey
August 1, 1997





                

<PAGE>











                                     EXHIBIT 99.3
















<PAGE>
                            LANDMARK COMMUNITY BANK
 
                              26 Church Street
                         Canajoharie, New York 13317
                               (518) 673-2012

                      ------------------------------------
                      NOTICE OF SPECIAL MEETING OF MEMBERS
                      ------------------------------------ 
   
    Notice is hereby given that a Special Meeting of Members (the "Special
Meeting") of Landmark Community Bank (the "Bank"), will be held at the main
office of the Bank, located at 26 Church Street, Canajoharie, New York, on 
September 23, 1997 at 3:00 p.m., local time. The purpose of this Special
Meeting is to consider and vote upon:
    
 
        A Plan of Conversion providing for the conversion of the Bank from a
    federally chartered mutual savings bank to a federally chartered stock
    savings bank as a wholly owned subsidiary of Landmark Financial Corp. (the
    "Company"), a newly organized Delaware corporation formed by the Bank for
    the purpose of becoming the holding company for the Bank, the subsequent
    conversion of the Bank to either a national bank or a New York-chartered
    commercial bank, and the related transactions provided for in such Plan of
    Conversion, including the adoption of a Federal Stock Charter and Bylaws
    for the Bank and the sale by the Company to the public of its shares of 
    common stock; and such other business as may properly come before this 
    Special Meeting or any adjournment thereof. Management is not aware of 
    any such other business.

   
 
    The members who shall be entitled to notice of and to vote at the Special 
Meeting and any adjournment thereof are depositors and certain borrowers of
the Bank at the close of business on August 1, 1997. In the event there are
not sufficient votes for approval of the Plan of Conversion at the time of
the Special Meeting, the Special Meeting may be adjourned from time to time
in order to permit further solicitation of proxies.
    
 
                                     BY ORDER OF THE BOARD OF DIRECTORS
 
                                     Gordon E. Coleman
                                     Chief Executive Officer
 
Canajoharie, New York
               , 1997
- ------------- 
 
- ------------------------------------------------------------------------------
                  YOUR BOARD OF DIRECTORS RECOMMENDS THAT YOU VOTE
              FOR APPROVAL OF THE PLAN OF CONVERSION BY COMPLETING THE
                ENCLOSED PROXY CARD AND RETURNING IT IN THE ENCLOSED 
                     POSTAGE-PAID ENVELOPE AS SOON AS POSSIBLE.
 
<PAGE>
     
                        YOUR VOTE IS VERY IMPORTANT.
 -----------------------------------------------------------------------------
                      SUMMARY OF PROPOSED CONVERSION
 
    This summary does not purport to be complete and is qualified in its 
entirety by the more detailed information contained in the remainder of this 
Proxy Statement and the accompanying Prospectus.
 
   
    Under its present mutual form of organization, the Bank has no 
stockholders. Its deposit account holders are members of the Bank and have 
voting rights in that capacity. In the unlikely event of liquidation, the 
Bank's deposit account holders would have the sole right to receive any 
assets of the Bank remaining after payment of its liabilities (including the 
claims of all deposit account holders to the withdrawal value of their 
deposits). Under the Plan of Conversion (the "Plan of Conversion") to be 
voted on at the Special Meeting, the Bank would be converted into a federally 
chartered savings bank organized in stock form and all of the Bank's common 
stock would be sold concurrently to the Company (the "Stock Conversion"). 
Subsequently, the Bank expects to convert from a federally chartered stock 
savings bank to either a national bank or a New York-chartered commercial 
bank (the "Bank Conversion"). References to the Bank include the Bank when 
organized in stock form, the national bank, or the New York-chartered 
commercial bank, as indicated by the context. The Company will offer and sell 
its common stock (the "Common Stock") in a subscription offering (1) to 
depositors with an account balance of $50 or more as of December 31, 1995 
("Eligible Account Holders"), (2) tax-qualified employee stock benefit plans 
of the Bank ("Tax-Qualified Employee Plans"), (3) depositors of the Bank with 
an account balance of $50 or more as of June 30, 1997 ("Supplemental Eligible 
Account Holders"), (4) depositors of the Bank as of August 1, 1997, other 
then Eligible or Supplemental Eligible Account Holders, and borrowers as of 
April 1, 1997 ("Other Members") and (5) directors, officers and employees of 
the Bank (the "Subscription Offering"). Notwithstanding the foregoing, to the 
extent orders for shares exceed the maximum of the appraisal range, 
Tax-Qualified Employee Plans shall be afforded a first priority to purchase 
shares sold above the maximum of the appraisal range. It is anticipated that 
Tax-Qualified Employee Plans will purchase 8% of the Common Stock sold in the 
Stock Conversion.
    
 
    Concurrent with, during or following completion of the Subscription 
Offering, to the extent the Common Stock is not all sold to the persons in 
the foregoing categories, the Company may offer Common Stock to members of 
the general public to whom a prospectus (the "Prospectus") has been delivered 
("Other Subscribers"), with first preference to natural persons residing in 
the County in which the Bank maintains its office (the "Community Offering"). 
The Subscription Offering and the Community Offering are referred to 
collectively as the "Subscription and Community Offering." Voting and 
liquidation rights with respect to the Bank would thereafter be held by the 
Company, except to the limited extent of the liquidation account (the 
"Liquidation Account") that will be established for the benefit of Eligible 
Account Holders and Supplemental Eligible Account Holders of the Bank and 
voting and liquidation rights in the Company would be held only by those 
persons who become stockholders of the Company through purchase of shares of 
its Common Stock. See "Description of the Plan of Conversion--Principal 
Effects of Conversion--Liquidation Rights of Depositor Members."
 
    THE CONVERSION WILL NOT AFFECT THE BALANCE, INTEREST RATE OR FEDERAL 
INSURANCE PROTECTION OF ANY SAVINGS DEPOSIT, AND NO PERSON WILL BE OBLIGATED 
TO PURCHASE ANY STOCK IN THE STOCK CONVERSION.
 
<TABLE>
<S>                                            <C>
Business Purposes                              Net Stock Conversion proceeds are expected to
for Conversion                                 increase the capital of the Bank, which will
                                               support the expansion of its financial
                                               services to the public. The conversion to
                                               stock form and the use of a holding company
                                               structure are also expected to enhance its
                                               ability to expand through possible mergers
                                               and acquisitions (although no such
                                               transactions are contemplated at this time)
                                               and will facilitate its future access of the
                                               Company and the Converted Bank to the capital
                                               markets. The Bank Conversion shall be deemed
                                               to occur and shall be effective upon
                                               completion of all actions necessary or
                                               appropriate under applicable federal statutes
                                               and regulations and the policies of the
                                               Office of Thrift Supervision ("OTS") and
                                               either the Office of the Comptroller of the
                                               Currency (the "OCC") or the New York State
                                               Banking Department (the "Department") to
                                               complete the conversion of the Converted
                                               Bank, including without limitation the
                                               approval of the Bank Conversion by the
                                               Company as the sole stockholder of the
                                               Converted Bank. The Bank Conversion is
                                               expected to be consummated as soon as
</TABLE>

                                       ii

<PAGE>

<TABLE>
<S>                                            <C>
                                               practicable following the consummation of the
                                               Stock Conversion.

Subscription and                               As part of the Stock Conversion, Common Stock
Community Offering                             is being offered for sale in the Subscription
                                               Offering, in the priorities summarized below,
                                               to the Bank's (1) Eligible Account Holders,
                                               (2) Tax-Qualified Employee Plans, (3)
                                               Supplemental Eligible Account Holders (4)
                                               Other Members, and (5) employees, officers
                                               and directors. In addition, in the Community
                                               Offering, Other Subscribers may purchase
                                               Common Stock to the extent shares are
                                               available after satisfaction of subscriptions
                                               in the Subscription Offering, with a
                                               preference first to natural persons residing
                                               in the County in which the Bank maintains its
                                               offices.

Subscription Rights                            Each Eligible Account Holder has been given
of Eligible Account                            non-transferable rights to subscribe for an
Holders                                        amount of shares equal to the greater of (i)
                                               $50,000 of the Common Stock sold in the Stock
                                               Conversion; (ii) one-tenth of one percent of
                                               the total offering of shares of Common Stock
                                               in the Stock Conversion, to the extent such
                                               shares are available; or (iii) 15 times the
                                               product (rounded down to the whole next
                                               number) obtained by multiplying the total
                                               number of shares to be issued by a fraction
                                               of which the numerator is the amount of
                                               qualifying deposits of such subscriber and
                                               the denominator is the total qualifying
                                               deposits of all account holders in this
                                               category on the qualifying date.

Subscription Rights                            The Bank's Tax-Qualified Employee Plans have
of Tax-Qualified                               been given non-transferable rights to
Employee Plans                                 subscribe, individually and in the aggregate,
                                               for up to 10% of the total number of shares
                                               sold in the Stock Conversion after
                                               satisfaction of subscriptions of Eligible
                                               Account Holders. Notwithstanding the
                                               foregoing, to the extent orders for shares
                                               exceed the maximum of the appraisal range,
                                               Tax-Qualified Employee Plans shall be
                                               afforded a first priority to purchase shares
                                               sold above the maximum of the appraisal
                                               range. It is anticipated that Tax-Qualified
                                               Employee Plans will purchase 8% of the Common
                                               Stock sold in the Stock Conversion.

Subscription Rights                            After satisfaction of subscriptions of
of Supplemental                                Eligible Account Holders and Tax-Qualified
Eligible Account                               Employee Plans, each Supplemental Eligible
Holders                                        Account Holder (other than directors and
                                               officers of the Bank and their associates)
                                               has been given non-transferable rights to
                                               subscribe for an amount of shares equal to
                                               the greater of (i) $50,000 of the Common
                                               Stock sold in the Stock Conversion; (ii)
                                               one-tenth of one percent of the total
                                               offering of shares of Common Stock in the
                                               Stock Conversion, to the extent such shares
                                               are available; or (iii) 15 times the product
                                               (rounded down to the whole next number)
                                               obtained by multiplying the total number of
                                               shares to be issued by a fraction of which
                                               the numerator is the amount of qualifying
                                               deposits of such subscriber and the
                                               denominator is the total qualifying deposits
                                               of all account holders in this category on
                                               the qualifying date. The subscription rights
                                               of each Supplemental Eligible Account Holder
                                               shall be reduced to the extent of such
                                               person's subscription rights as an Eligible
                                               Account Holder.

Subscription Rights                            Each Other Member has been given non-
of Other Members                               transferable rights to subscribe for an
                                               amount of shares equal to the greater of (i)
                                               $50,000 of the Common Stock sold in the Stock
                                               Conversion; or (ii) one-tenth of one percent
                                               of the total number of shares offered in the
                                               Stock Conversion after satisfaction of the
                                               subscriptions of the Bank's Eligible Account
                                               Holders, Tax-Qualified Employee Plans and
                                               Supplemental Eligible Account Holders.

Subscription Rights                            Each individual employee, officer and
of Bank Personnel                              director of the Bank has been given the right to
                                               subscribe for an amount of shares equal to
                                               $50,000 of the Common Stock sold in the Stock
                                               Conversion after satisfaction of the
                                               subscriptions of Eligible Account Holders,
                                               Tax-Qualified Employee Plans, Supplemental
                                               Eligible Account Holders and Other Members.
                                               Total shares subscribed for by the employees,
                                               officers and directors in this category may
                                               not exceed 25% of the total shares sold in
                                               the Stock Conversion.

Purchase                                       No person or entity, together with
Limitations                                    associates, and persons acting in concert,
                                               may purchase more than $50,000 of the Common
                                               Stock offered in the Stock Conversion based on the 

</TABLE>

                                       iii

<PAGE>
<TABLE>
<S>                                            <C> 
                                               Estimated Valuation Range (as
                                               calculated without giving effect to any
                                               increase in such range subsequent to the date
                                               hereof). The Boards of Directors of the
                                               Company and the Bank may, in their sole
                                               discretion, increase the maximum purchase
                                               limitation up to 9.99% of the shares sold,
                                               provided that orders for shares exceeding 5%
                                               shall not exceed in the aggregate, 10% of the
                                               shares offered in the Subscription Offering.
                                               The aggregate purchases of directors and
                                               executive officers and their associates may
                                               not exceed 35% of the total number of shares
                                               offered in the Stock Conversion. These
                                               purchase limitations do not apply to the
                                               Bank's Tax-Qualified Employee Plans.

   
Expiration Date of                             All subscriptions for Common Stock must be
Subscription and                               received by Noon, Eastern Time on September
Community Offerings                            16, 1997.
    

How to Subscribe                               For information on how to subscribe for
for Shares                                     Common Stock being offered in the Stock
                                               Conversion, please read the Prospectus and
                                               the stock order form and instructions
                                               accompanying this Proxy Statement.
                                               Subscriptions will not become effective until
                                               the Plan of Conversion has been approved by
                                               the Bank's members and all of the Common
                                               Stock offered in the Stock Conversion has
                                               been subscribed for or sold in the
                                               Subscription and Community Offering or
                                               through such other means as may be approved
                                               by the OTS.

Price of Common                                All sales of Common Stock in the Subscription
Stock                                          and Community Offering will be made at the
                                               same price per share which is currently
                                               expected to be $10.00 per share on the basis
                                               of an independent appraisal of the pro forma
                                               market value of the Bank and the Company upon
                                               Stock Conversion. On the basis of a
                                               preliminary appraisal by FinPro, Inc. which
                                               has been reviewed by the OTS, a minimum of 98,000 
                                               and a maximum of 152,000 shares will be offered in the
                                               Stock Conversion. See "The Conversion--Stock
                                               Pricing and Number of Shares to be Issued" in
                                               the Prospectus.

   
Tax Consequences                               The Bank has received an opinion from its
                                               special counsel, Luse Lehman Gorman Pomerenk
                                               & Schick, P.C., stating that the Stock
                                               Conversion is a nontaxable reorganization
                                               under Section 368(a)(1)(F) of the Internal
                                               Revenue Code of 1986, as amended (the
                                               "Code"). The Bank also has received an
                                               opinion from Eric W. Montanye, CPA
                                               stating that the Stock Conversion will not be
                                               a taxable transaction for New York income tax
                                               purposes.

    
Required Vote                                  Approval of the Plan of Conversion will
                                               require the affirmative vote of a majority of
                                               all votes eligible to be cast at the Special
                                               Meeting.
</TABLE>
   
                   YOUR BOARD OF DIRECTORS URGES YOU TO VOTE FOR
                             THE PLAN OF CONVERSION
<PAGE>
     

                             LANDMARK COMMUNITY BANK
 
                                PROXY STATEMENT
 
   
    SPECIAL MEETING OF MEMBERS TO BE HELD ON SEPTEMBER 23, 1997
    
   
                               PURPOSE OF MEETING
 
   
    This Proxy Statement is being furnished to you in connection with the 
solicitation on behalf of the Board of Directors of Landmark Community Bank 
(the "Bank") of the proxies to be voted at the Special Meeting of Members 
(the "Special Meeting") of the Bank to be held at the main office of the 
Bank, located at 26 Church Street, Canajoharie, New York, on September 23, 
1997 at 3:00 p.m. Eastern Time, and at any adjournments thereof. The Special
Meeting is being held for the purpose of considering and voting upon a Plan 
of Conversion under which the Bank would be converted (the "Stock 
Conversion") from its present mutual form of organization into a federally 
chartered savings bank organized in stock form, the concurrent sale of all 
the common stock of the stock savings bank to Landmark Financial Corp. (the 
"Company"), a Delaware corporation, and the sale by the Company of shares of 
its common stock (the "Common Stock") and the subsequent conversion of the 
Bank to either a national bank or a New York-chartered commercial bank (the 
"Bank Conversion"), and such other business as may properly come before the 
meeting and any adjournment thereof. References to the Bank include the Bank 
when organized in stock form, the national bank, or the New York-chartered 
commercial bank, as indicated by the context.
    
 
                    RECOMMENDATION OF THE BOARD OF DIRECTORS
 
    THE BOARD OF DIRECTORS OF THE BANK RECOMMENDS THAT YOU VOTE TO APPROVE THE
PLAN OF CONVERSION.
 
    The Bank is currently organized in mutual rather than stock form, meaning 
that it has no stockholders and no authority under its federal mutual charter 
to issue capital stock. The Bank's Board of Directors has adopted the Plan of 
Conversion providing for the Conversion. The sale of Common Stock of the 
Company, which was recently formed to become the holding company of the Bank, 
will substantially increase the Bank's net worth. The Company will exchange a 
portion of the net proceeds from the sale of the Common Stock for the common 
stock of the Bank to be issued upon Stock Conversion. The Company expects to 
retain the balance of the net proceeds (up to 50%), as its initial 
capitalization of which the Company intends to lend funds to the ESOP to fund 
its purchase of Common Stock. This increased capital will support the 
expansion of the Bank's financial services to the public. The Board of 
Directors of the Bank also believes that the conversion to stock form and the 
use of a holding company structure will enhance the Bank's ability to expand 
through possible mergers and acquisitions (although no such transactions are 
contemplated at this time) and will facilitate its future access to the 
capital markets.

    The Board of Directors of the Bank believes that the Stock Conversion 
will further benefit the Bank by enabling it to attract and retain key 
personnel through prudent use of stock-related incentive compensation and 
benefit plans. See "Management--Benefit Plans" in the accompanying Prospectus.
 
    Voting in favor of the Plan of Conversion will not obligate any person to
purchase any Common Stock.
 
    THE OTS HAS APPROVED THE PLAN OF CONVERSION SUBJECT TO THE APPROVAL OF 
THE BANK'S MEMBERS AND THE SATISFACTION OF CERTAIN OTHER CONDITIONS. HOWEVER, 
SUCH APPROVAL DOES NOT CONSTITUTE A RECOMMENDATION OR ENDORSEMENT OF THE PLAN 
OF CONVERSION BY THE OTS.

<PAGE> 
     
               INFORMATION RELATING TO VOTING AT THE SPECIAL MEETING
 
   
    The Board of Directors of the Bank has fixed August 1, 1997 as the 
voting record date ("Voting Record Date") for the determination of members 
entitled to notice of the Special Meeting. All Bank depositors are members of 
the Bank under its current charter. All Bank members of record as of the 
close of business on the Voting Record Date will be entitled to vote at the 
Special Meeting or any adjournment thereof.
 
    Each depositor (including IRA and Keogh account beneficiaries) will be 
entitled at the Special Meeting to cast one vote for each $100, or fraction 
thereof, of the aggregate withdrawal value of all of such depositor's 
accounts in the Bank as of the Voting Record Date, up to a maximum of 500 
votes. Each borrower of the savings bank as of April 1, 1997 shall be able 
to cast one vote as a borrower member as long as such borrower's borrowings 
as of April 1, 1997 remain outstanding as of the Voting Record Date. Joint 
accounts shall be entitled to no more than 500 votes, and any owner may cast 
all the votes unless notified in writing. In general, accounts held in 
different ownership capacities will be treated as separate memberships for 
purposes of applying the 500 vote limitation. For example, if two persons 
hold a $50,000 account in their joint names and each of the persons also 
holds a separate account for $50,000 in his own name, each person would be 
entitled to 500 votes for each separate account and they would together be 
entitled to cast 500 votes on the basis of the joint account. Where no 
proxies are received from IRA and Keogh account beneficiaries, after due 
notification, the Bank, as trustee of these accounts, is entitled to vote 
these accounts in favor of the Plan of Conversion.
 
    Approval of the Plan of Conversion requires the affirmative vote of a 
majority of the total outstanding votes of the Bank's members eligible to be 
cast at the Special Meeting. As of August 1, 1997, the Bank had 
members who were entitled to cast a total of       votes at the Special 
Meeting.
    
 
    Bank members may vote at the Special Meeting or any adjournment thereof 
in person or by proxy. Any member giving a proxy will have the right to 
revoke the proxy at any time before it is voted by giving written notice to 
the Secretary of the Bank, provided that such written notice is received by 
the Secretary prior to the Special Meeting or any adjournment thereof, or 
upon request if the member is present and chooses to vote in person.

    All properly executed proxies received by the Board of Directors of the 
Bank will be voted in accordance with the instructions indicated thereon by 
the members giving such proxies. If no instructions are given, such proxies 
will be voted in favor of the Plan of Conversion. If any other matters are 
properly presented at the Special Meeting and may properly be voted on, the 
proxies solicited hereby will be voted on such matters in accordance with the 
best judgment of the proxy holders named thereon. Management is not aware of 
any other business to be presented at the Special Meeting.
 
    If a proxy is not executed and is returned or the member does not vote in 
person, the Bank is prohibited by OTS regulations from using a previously 
executed proxy to vote for the Conversion. As a result, failure to vote may 
have the same effect as a vote against the Plan of Conversion.
 
    To the extent necessary to permit approval of the Plan of Conversion, 
proxies may be solicited by officers, directors or regular employees of the 
Bank, in person, by telephone or through other forms of communication and, if 
necessary, the Special Meeting may be adjourned to a later date. Such persons 
will be reimbursed by the Bank for their expenses incurred in connection with 
such solicitation. The Bank will bear all costs of this solicitation. The 
proxies solicited hereby will be used only at the Special Meeting and at any 
adjournment thereof.

                                       2
<PAGE>
 
                     DESCRIPTION OF THE PLAN OF CONVERSION
 
    The Plan of Conversion to be presented for approval at the Special 
Meeting provides for the Conversion to be accomplished through adoption of an 
amended charter and bylaws for the Bank to authorize the issuance of capital 
stock along with the concurrent formation of a holding company, the 
subsequent conversion of the Bank to either a national bank or a New 
York-chartered commercial bank, and the related transactions provided for in 
the Plan of Conversion, including the adoption of an amended Federal Stock 
Charter and Bylaws for the Bank. As part of the Conversion, the Plan of 
Conversion provides for the Subscription Offering of the Common Stock to the 
Bank's (i) Eligible Account Holders (deposit account holders with an account 
balance of $50 or more as of December 31, 1995); (ii) Tax-Qualified Employee 
Plans, (iii) Supplemental Eligible Account Holders (deposit account holders 
with an account balance of $50 or more as of June 30, 1997); (iv) Other 
Members (certain deposit account holders who are not Eligible Account Holders 
or Supplemental Eligible Account Holders and borrowers as of April 1, 1997); 
and (v) the Bank's employees, officers and directors. Notwithstanding the 
foregoing, to the extent orders for shares exceed the maximum of the 
appraisal range, Tax-Qualified Employee Plans shall be afforded a first 
priority to purchase shares sold above the maximum of the appraisal range. It 
is anticipated that Tax-Qualified Employee Plans will purchase 8% of the 
Common Stock sold in the Stock Conversion. Concurrently with, during or 
following completion of the Subscription Offering, members of the general 
public, with a preference first to natural persons residing in the County in 
which the Bank maintains its office, will be afforded the opportunity to 
purchase the Common Stock not subscribed for in the Subscription Offering.
 
   
    THE SUBSCRIPTION OFFERING HAS COMMENCED AS OF THE DATE OF MAILING OF THIS 
PROXY STATEMENT. A PROSPECTUS EXPLAINING THE TERMS OF THE SUBSCRIPTION AND 
COMMUNITY OFFERING, INCLUDING HOW TO ORDER AND PAY FOR SHARES AND DESCRIBING 
THE BUSINESS OF THE BANK AND THE HOLDING COMPANY, ACCOMPANIES THIS PROXY 
STATEMENT AND SHOULD BE READ BY ALL PERSONS WHO WISH TO CONSIDER SUBSCRIBING 
FOR COMMON STOCK. THE SUBSCRIPTION AND COMMUNITY OFFERING EXPIRES AT NOON, 
EASTERN TIME ON SEPTEMBER 16, 1997 UNLESS EXTENDED BY THE BANK AND THE 
HOLDING COMPANY.
 
    The federal conversion regulations require that all stock offered in a 
conversion must be sold in order for the conversion to become effective. The 
conversion regulations require that the offering be completed within 45 days 
after completion of the Subscription Offering period unless extended by the 
Bank and the Company with the approval of the OTS. This 45-day period expires 
October 31, 1997 unless the Subscription Offering is extended. If this is 
not possible, an occurrence that is currently not anticipated, the Board of 
Directors of the Bank and the Company will consult with the OTS to determine 
an appropriate alternative method of selling all unsubscribed shares offered 
in the Stock Conversion. The Plan of Conversion provides that the Stock 
Conversion must be completed within 24 months after the date of the Special 
Meeting.
    
 
    The Subscription and Community Offering or any other sale of the 
unsubscribed shares will be made as soon as practicable after the date of the 
Special Meeting. No sales of shares may be completed, either in the 
Subscription and Community Offering or otherwise, unless the Plan of 
Conversion is approved by the members of the Bank.
 
    The commencement and completion of the Subscription and Community 
Offering, however, is subject to market conditions and other factors beyond 
the Bank's control. Due to adverse conditions in the stock market in the 
past, a number of converting thrift institutions encountered significant 
delays in completing their stock offerings or were not able to complete them 
at all. No assurance can be given as to the length of time after approval of 
the Plan of Conversion at the Special Meeting that will be required to 
complete the Subscription and Community Offering or other sale of the Common 
Stock to be offered in the Stock Conversion. If delays are experienced, 
significant changes may occur in the estimated pro forma market value of the 
Common Stock, together with corresponding changes in the offering price and 
the net proceeds realized by the Bank and the Company from the sale of the 
Common Stock. The Bank and the Company may also incur substantial additional 
printing, legal, accounting and other expenses in completing the Conversion.
 
                                      3
<PAGE>


    The following is a brief summary of the Conversion and is qualified in 
its entirety by reference to the Plan of Conversion. The Bank will provide to 
you a copy of the Plan of Conversion if you return the enclosed, postage-paid 
postcard by         , 1997. A copy of the Company's Certificate of 
Incorporation and Bylaws are also available from the Bank upon written 
request.
 
PRINCIPAL EFFECTS OF CONVERSION
 
    DEPOSITORS.  The Conversion will not change the amount, interest rate, 
withdrawal rights or federal insurance protection of deposit accounts, or 
affect deposit accounts in any way other than with respect to voting and 
liquidation rights as discussed below.
 
    BORROWERS.  The rights and obligations of borrowers under their loan 
agreements with the Bank will remain unchanged by the Conversion. The 
principal amount, interest rate and maturity date of loans will remain as 
they were contractually fixed prior to the Conversion.
 
    VOTING RIGHTS OF DEPOSITORS.  Under the Bank's current federal mutual 
charter, depositors have voting rights as members of the Bank with respect to 
the election of directors and certain other affairs of the Bank. After the 
Conversion, exclusive voting rights with respect to all such matters will be 
vested in the Company as the sole stockholder of the Bank. Depositors will no 
longer have any voting rights, except to the extent that they become 
stockholders of the Company through the purchase of its Common Stock. Voting 
rights in the Company will be held exclusively by its stockholders.
 
    LIQUIDATION RIGHTS OF DEPOSITOR MEMBERS.  Currently, in the unlikely 
event of liquidation of the Bank, any assets remaining after satisfaction of 
all creditors' claims in full (including the claims of all depositors to the 
withdrawal value of their accounts) would be distributed pro rata among the 
depositors of the Bank, with the pro rata share of each being the same 
proportion of all such remaining assets as the withdrawal value of each 
depositor's account is of the total withdrawal value of all accounts in the 
Bank at the time of liquidation. After the Conversion, the assets of the Bank 
would first be applied, in the event of liquidation, against the claims of 
all creditors (including the claims of all depositors to the withdrawal value 
of their accounts). Any remaining assets would then be distributed to the 
persons who qualified as Eligible Account Holders or Supplemental Eligible 
Account Holders under the Plan of Conversion to the extent of their interests 
in a "Liquidation Account" that will be established at the time of the 
completion of the Stock Conversion and then to the Company as the sole 
stockholder of the Bank's outstanding common stock. The Bank's depositors who 
did not qualify as Eligible Account Holders or Supplemental Eligible Account 
Holders would have no right to share in any residual net worth of the Bank in 
the event of liquidation after the Stock Conversion, but would continue to 
have the right as creditors of the Bank to receive the full withdrawal value 
of their deposits prior to any distribution to the Company as the Bank's sole 
stockholder. In addition, the Bank's deposit accounts will continue to be 
insured by the Federal Deposit Insurance Corporation ("FDIC") to the maximum 
extent permitted by law, currently up to $100,000 per insured account. The 
Liquidation Account will initially be established in an amount equal to the 
net worth of the Bank as of the date of the Bank's latest statement of 
financial condition contained in the final prospectus used in connection with 
the Stock Conversion. Each Eligible Account Holder and/or Supplemental 
Eligible Account Holder will receive an initial interest in the Liquidation 
Account in the same proportion as the balance in all of his qualifying 
deposit accounts was of the aggregate balance in all qualifying deposit 
accounts of all Eligible Account Holders and Supplemental Eligible Account 
Holders on December 31, 1995 or June 30, 1997, respectively. For accounts in 
existence on both dates, separate subaccounts shall be determined on the 
basis of the qualifying deposits in such accounts on the record dates. 
However, if the amount in the qualifying deposit account on any annual 
closing date of the Bank is less than the lowest amount in such deposit 
account on the Eligibility Record Date and/or Supplemental Eligibility Record 
Date, and any subsequent annual closing date, this interest in the 
Liquidation Account will be reduced by an amount proportionate to such 
reduction in the related deposit account and will not thereafter be increased 
despite any subsequent increase in the related deposit account. The Bank 
Conversion shall not be deemed to be a complete liquidation of the Converted 
Bank for purposes of the distribution of the liquidation account. Upon 
consummation of the Bank Conversion, the liquidation account and all rights 
and obligations of the federally-chartered stock bank in connection 
therewith, shall be assumed by the commercial bank.
 
    THE BANK.  Under federal law, the stock savings bank resulting from the
Stock Conversion will be deemed to be a continuation of the mutual association
rather than a new entity and will continue to have all of the rights,

                                       4
<PAGE>


privileges, properties, assets and liabilities of the Bank prior to the Stock 
Conversion. The Stock Conversion will enable the Bank to issue capital stock, 
but will not change the general objectives, purposes or types of business 
currently conducted by the Bank, and no assets of the Bank will be 
distributed in order to effect the Stock Conversion, other than to pay the 
expenses incident thereto. After the Stock Conversion, the Bank will remain 
subject to examination and regulation by the OTS and will continue to be a 
member of the Federal Home Loan Bank System. The Stock Conversion will not 
cause any change in the executive officers or directors of the Bank.
 
    THE BANK CONVERSION.  Following the Conversion the Bank intends to 
convert to either a national bank or commercial bank charter. Following the 
Bank Conversion, the commercial bank will be deemed to be a continuation of 
the federally-chartered stock bank and will have all the rights, privileges, 
properties, assets and liabilities of the federally-chartered stock bank. The 
Bank Conversion shall be deemed to occur and shall be effective upon 
completion of all actions necessary or appropriate to complete the Bank 
Conversion. After the Bank Conversion, the Bank will be subject to 
examination and regulation by either the OCC or the Department. The Bank 
intends to remain a member of the Federal Home Loan Bank System following the 
Bank Conversion. The Bank Conversion will not cause any change in the 
executive officers or directors of the Bank.
 
   
    TAX CONSEQUENCES.  Consummation of the Stock Conversion is expressly 
conditioned upon prior receipt by the Bank of either a ruling from the 
Internal Revenue Service or an opinion of Luse Lehman Gorman Pomerenk & 
Schick, P.C. with respect to federal taxation, and a ruling of the New York 
taxation authorities or an opinion of Eric W. Montanye, CPA with respect 
to New York taxation, to the effect that consummation of the Stock Conversion 
will not be taxable to the Converted Bank or the Company.
    
 
    An opinion has been received from Luse Lehman Gorman Pomerenk & Schick, 
P.C. with respect to the proposed Stock Conversion of the Bank, to the effect 
that (i) the Stock Conversion will qualify as a reorganization under Section 
368(a)(1)(F) of the Code, and no gain or loss will be recognized to the Bank 
in either its mutual form or its stock form by reason of the proposed Stock 
Conversion, (ii) no gain or loss will be recognized to the Bank upon the 
receipt of money from the Company for stock of the Bank; and no gain or loss 
will be recognized to the Company upon the receipt of money for Common Stock 
of the Company; (iii) the assets of the Bank in either its mutual or its 
stock form will have the same basis before and after the Stock Conversion; 
(iv) the holding period of the assets of the Bank will include the period 
during which the assets were held by the Bank in its mutual form prior to 
conversion; (v) no gain or loss will be recognized by the depositors of the 
Bank upon the issuance to them of withdrawable deposit accounts in the Bank 
after the Stock Conversion in the same dollar amount as their deposit 
accounts in the Bank plus an interest in the Liquidation Account of the Bank, 
as described above, in exchange for their deposit account in the Bank; (vi) 
the basis of the account holder's deposit accounts in the Bank after the 
Stock Conversion will be the same as the basis of his deposit accounts in the 
Bank prior to the Stock Conversion; (vii) the basis of each account holder's 
interest in the Liquidation Account will be zero; (viii) the basis of the 
Common Stock to its shareholders will be the Purchase Price thereof plus, in 
the case of stock acquired by account holders, the basis, if any, in the 
Subscription Rights; (ix) a shareholder's holding period for Common Stock 
acquired through the exercise of Subscription Rights shall begin on the date 
on which the Subscription Rights are exercised and the holding period for 
Common Stock purchased in the Community Offering or otherwise will commence 
on the date following the date on which such stock is purchased; (x) for 
purposes of Section 381 of the Code, the Bank will be treated as if there had 
been no reorganization, accordingly, the taxable year of the Bank will not 
end on the effective date of the Stock Conversion and the tax attributes of 
the Bank will be taken into account by the Bank in stock form as if there had 
been no reorganization; (xi) the part of the taxable year of the Bank before 
the reorganization and the part of the taxable year of the Bank after the 
reorganization will constitute a single taxable year of the Bank; (xii) the 
Bank, immediately after Stock Conversion, will succeed to and take into 
account the earnings and profits of the Bank in mutual form; and (xiii) the 
tax attributes of the Bank in mutual form enumerated in Section 381(c) of the 
Code will be taken into account by the Bank in stock form.
 
    The opinion from Luse Lehman Gorman Pomerenk & Schick, P.C. is based, among
other things, on certain assumptions, including the assumptions that the
exercise price of the Subscription Rights to purchase Company Common Stock will
be approximately equal to the fair market value of that stock at the time of the
completion of the proposed Stock Conversion. The Company and the Bank have
received a letter issued by FinPro, Inc. ("FinPro") stating that pursuant to
FinPro's valuation, FinPro is of the belief that Subscription Rights issued in
connection with the Stock Conversion will have no value.
 
                                      5

<PAGE>

    The Bank has also received an opinion of Luse Lehman Gorman Pomerenk & 
Schick, P.C. to the effect that, based in part on the FinPro Letter: (i) no 
taxable income will be realized by depositors as a result of the receipt or 
exercise of non-transferable Subscription Rights to purchase shares of 
Company Common Stock at fair market value; and (ii) no taxable income will be 
realized by the Bank or Company on the issuance of Subscription Rights to 
eligible subscribers to purchase shares of Company Common Stock at fair 
market value.
 
    If it is subsequently established that the Subscription Rights received 
by such persons have an ascertainable fair market value, then, in such event, 
the Subscription Rights will be taxable to the recipient in the amount of 
their fair market value. In this regard, the Subscription Rights may be taxed 
partially or entirely at ordinary income tax rates.
 
   
    With respect to New York taxation, the Bank has received an opinion from 
Eric W. Montanye, CPA to the effect that, assuming the Stock Conversion 
does not result in any federal taxable income, gain or loss to the Bank in 
its mutual or stock form, the Company, the account holders, borrowers, 
officers, directors and employees and Tax-Qualified Employee Plans of the 
Bank, the Stock Conversion should not result in any New York income tax 
liability to such entities or persons.
    
 
APPROVAL, INTERPRETATION, AMENDMENT AND TERMINATION
 
    Under the Plan of Conversion, the letter from the OTS giving approval 
thereto, and applicable regulations, consummation of the Conversion is 
subject to the satisfaction of the following conditions: (a) approval of the 
Plan of Conversion by members of the Bank casting at least a majority of the 
votes eligible to be cast at the Special Meeting; (b) sale of all of the 
Common Stock to be offered in the Stock Conversion; and (c) receipt of 
favorable rulings or opinions of counsel as to the federal and New York tax 
consequences of the Stock Conversion. The Bank Conversion is subject to OCC 
or Department approval of the conversion of the Bank to a national bank or a 
New York-chartered commercial bank and Federal Reserve Board ("FRB") approval 
of the Company's application to become a bank holding company, which 
approvals have not been received as of the date hereof. If the FRB, the OCC 
or the Department deny such applications, significantly delay the approval of 
such applications, or impose burdensome conditions on the approval of such 
applications, the Board of Directors may elect not to proceed with the Bank 
Conversion. Unless and until the Bank becomes a national bank or a New 
York-chartered commercial bank, the Company will operate as a savings and 
loan holding company and the Bank as a federal stock savings bank. If the 
Board of Directors elects not to proceed with the Bank Conversion or to 
proceed with the Bank Conversion notwithstanding the imposition of conditions 
imposed by the OCC, the Department, or the FRB, subscribers for Common Stock 
in the Offerings will not be resolicited unless required by regulatory 
authority.
 
    The Plan of Conversion may be substantively amended by the Boards of 
Directors of the Bank and the Company with the concurrence of the OTS. If the 
Plan of Conversion is amended, proxies which have been received prior to such 
amendment will not be resolicited unless otherwise required by the OTS. Also, 
as required by the federal regulations, the Plan of Conversion provides that 
the transactions contemplated thereby may be terminated by the Board of 
Directors of the Bank alone at any time prior to the Special Meeting and may 
be terminated by the Board of Directors of the Bank at any time thereafter 
with the concurrence of the OTS, notwithstanding approval of the Plan of 
Conversion by the members of the Bank at the Special Meeting. All 
interpretations by the Bank and the Company of the Plan of Conversion and of 
the Stock Order Forms and related materials for the Subscription and 
Community Offering will be final, except as regards or affects the OTS.
 
JUDICIAL REVIEW
 
    Section 5(i)(2)(B) of the Home Owners' Loan Act, as amended, 12 U.S.C. 
Section1464(i)(2)(B) and Section 563b.8(u) of the Rules and Regulations 
promulgated thereunder (12 C.F.R. Section 563b.8(u)) provide: (i) that 
persons aggrieved by a final action of the OTS which approves, with or 
without conditions, or disapproves a plan of conversion, may obtain review of 
such final action only by filing a written petition in the United States 
Court of Appeals for the circuit in which the principal office or residence 
of such person is located, or in the United States Court of Appeals for the 
District of Columbia, requesting that the final action of the OTS be 
modified, terminated or set aside, and (ii) that such petition must be filed 
within 30 days after publication of notice of such final action in the 
Federal Register, or 30 days after the date of mailing of the notice and proxy 
statement for the meeting of the 

                                   6
<PAGE>

converting institution's members at which the conversion is to be voted on, 
whichever is later. The notice of the Special Meeting of the Bank's members 
to vote on the Plan of Conversion described herein is included at the 
beginning of this Proxy Statement. The statute and regulation referred to 
above should be consulted for further information.

                             ADDITIONAL INFORMATION
 
    The information contained in the accompanying Porspectus, including a 
more detailed description of the Plan of Conversion, financial statements of 
the Bank and a description of the capitalization and business of the Bank and 
the Company, including the Bank's directors and executive officers and their 
compensation, the conversion of the Bank to a national bank, the anticipated 
use of the net proceeds from the sale of the Common Stock and a description 
of the Common Stock, is intended to help you evaluate the Conversion and is 
incorporated herein by this reference.
 
    YOUR VOTE IS VERY IMPORTANT TO US. PLEASE TAKE A MOMENT NOW TO COMPLETE 
AND RETURN YOUR PROXY CARD IN THE POSTAGE-PAID ENVELOPE PROVIDED. YOU MAY 
STILL ATTEND THE SPECIAL MEETING AND VOTE IN PERSON EVEN THOUGH YOU HAVE 
VOTED YOUR PROXY. FAILURE TO SUBMIT A PROXY WILL HAVE THE SAME EFFECT AS 
VOTING AGAINST THE CONVERSION.
 
    If you have any questions, please call our Stock Information Center at 
(518)        .

    IMPORTANT: YOU MAY BE ENTITLED TO VOTE IN MORE THAN ONE CAPACITY. PLEASE 
SIGN, DATE AND PROMPTLY RETURN EACH PROXY CARD YOU RECEIVE.

                         ----------------
 
    THIS PROXY STATEMENT IS NOT AN OFFER TO SELL OR THE SOLICITATION OF AN 
OFFER TO BUY STOCK. THE OFFER WILL BE MADE ONLY BY THE PROSPECTUS.
 
    THIS SECURITY IS NOT A DEPOSIT OR ACCOUNT AND IS NOT FEDERALLY INSURED OR
GUARANTEED.
 


<PAGE>

                                REVOCABLE PROXY
 
                SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF
                            LANDMARK COMMUNITY BANK
 
   
                          FOR A SPECIAL MEETING OF MEMBERS
                        TO BE HELD ON SEPTEMBER 23, 1997

    The undersigned member of Landmark Community Bank (the "Bank"), hereby 
appoints the full Board of Directors, with full powers of substitution, as 
attorneys-in-fact and agents for and in the name of the undersigned, to vote 
such votes as the undersigned may be entitled to vote at the Special Meeting 
of Members of the Bank, to be held at the main office of the Bank, 
located at 26 Church Street, Canajoharie, New York on September 23, 1997, at 
3:00 p.m., Eastern time, and at any and all adjournments thereof. They are 
authorized to cast all votes to which the undersigned is entitled as follows:
    
 
<TABLE>
<CAPTION>
                                                                          FOR            AGAINST
                                                                         -----      -----------------
<S>                                                                      <C>        <C>
1.  The adoption of the Plan of Conversion providing for the              / /              / /
    conversion of the bank from a federally chartered mutual
    savings association to a federally chartered stock savings
    bank as a wholly owned subsidiary of Landmark Financial 
    Corp. (the "Company"), a newly organized Delaware
    Corporation formed by the Bank for the purpose of becoming
    the holding company for the Bank, the subsequent
    conversion of the Bank to either a national bank or a New
    York-chartered commercial bank and the related transactions
    provided for in such Plan of Conversion, including the 
    adoption of an amended Federal Stock Charter and Bylaws
    for the Bank and the sale by the Company to the public of its
    shares of Common Stock.

                                                                          FOR            AGAINST
                                                                         -----      -----------------
2.  The grant of authority to the Board of Directors to adjourn            / /            / /
    the Special Meeting if necessary for the purpose of 
    soliciting additional votes to approve the Plan.

</TABLE>
 
NOTE:  The Board of Directors is not aware of any other matter that may come
before the Special Meeting of Members.
 

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

    THIS PROXY WILL BE VOTED AS DIRECTED, BUT IF NO INSTRUCTIONS ARE SPECIFIED,
THIS PROXY WILL BE VOTED FOR THE PROPOSITIONS STATED. IF ANY OTHER BUSINESS IS
PRESENTED AT THE MEETING, THIS PROXY WILL BE VOTED BY THE BOARD OF DIRECTORS IN
THEIR BEST JUDGMENT. AT THE PRESENT TIME, THE BOARD OF DIRECTORS KNOWS OF NO
OTHER BUSINESS TO BE PRESENTED AT THE MEETING.

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

<PAGE>


    Votes will be cast in accordance with the Proxy.  Should the undersigned 
be present and elect to vote at the Special Meeting or at any adjournment 
thereof and after notification to the Secretary of the Bank at said Meeting 
of the member's decision to terminate this Proxy, then the power of said 
attorney-in-fact or agents shall be deemed terminated and of no further force 
and effect.
 
    The undersigned acknowledges receipt of a Notice of Special Meeting of 
Members and a Proxy Statement dated             , 1997, prior to the 
execution of this Proxy.
 
                                       --------------------------
                                                 DATE
 
                                       -------------------------- 
                                               SIGNATURE
 
NOTE:  Only one signature is required
       in the case of a joint account.
 
- ------------------------------------------------------------------------------

              PLEASE COMPLETE, DATE, SIGN AND MAIL THIS PROXY PROMPTLY IN
                             THE ENCLOSED ENVELOPE.

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

<PAGE>

                                 EXHIBIT 99.4


<PAGE>



                               Landmark Community Bank 
                                Canajoharie, New York


    Questions and Answers Regarding the Subscription and Community Offering


                              MUTUAL TO STOCK CONVERSION

Landmark's Board of Directors has voted to convert Landmark Community Bank  from
its present mutual form to a stock institution, subject to approval of the
conversion by Landmark Community Bank's members and regulatory authorities. 
Complete details on the conversion, including reasons for conversion, are
contained in the Prospectus and Proxy Statement.  We urge you to read them
carefully.

This brochure is provided to answer basic questions you might have about the
conversion.  Remember, the conversion will not affect the rate on any of your
savings accounts, deposit certificates, or loans.

1.  Q.   What is a "Conversion"?

    A.   Conversion is a change in the legal form of organization. Landmark
         Community Bank currently operates as a federally-chartered mutual
         savings bank with no shareholders.  Through the conversion, Landmark
         Community Bank will form a holding company, Landmark Financial Corp.
         ("Landmark Financial Corp."), which will ultimately own all of the
         outstanding stock of the Bank.  Landmark Financial Corp.  will issue
         common stock in the conversion, as described below, and will be a
         publicly-owned company.

2.  Q.   Why is Landmark Community Bank converting?

    A.   As a federally-chartered mutual savings bank, Landmark Community Bank
         does not have stockholders and has no authority to issue stock.  By
         converting to the stock form of organization, Landmark Community Bank
         will be structured in the form used by all commercial banks, most
         business entities and a growing number of savings institutions.  The
         Conversion will be important to the future growth and performance of
         Landmark Community Bank by providing a larger capital base on which it
         may operate, enhance future access to capital markets and, if desired,
         enhance Landmark Community Bank's ability to diversify into other
         financial service-related activities.  Currently, Landmark Community
         Bank has no specific plans, agreements, arrangements or understandings
         regarding such diversification. 
                                           

<PAGE>

    
3.  Q.   Will the conversion have any effect on savings accounts, certificates
         of deposit or loans with Landmark Community  Bank?

    A.   No.  The conversion will not change the amount, interest rate or
         withdrawal rights of any savings and checking accounts or certificates
         of deposit.  The rights and obligations of borrowers under their loan
         agreements will not be affected. However, upon consummation of the
         conversion, Landmark Community Bank's deposit account holders and
         borrowers will no longer have voting rights unless they purchase
         common stock in Landmark Financial Corp.  

4.  Q.   Will the conversion cause any changes in personnel or management?

    A.   No.  The conversion will not cause any changes in personnel or
         management.  The normal day-to-day operations will continue as before.

5.  Q.   Did the Board of Directors of Landmark Community Bank approve the
         conversion?

    A.   Yes.  The Board of Directors adopted the Plan of Conversion on
         April 1, 1997.      

                   THE SUBSCRIPTION AND COMMUNITY OFFERING

6.  Q.   Who is entitled to subscribe Landmark Financial Corp. common stock?

    A.   Rights to subscribe for common stock in a subscription offering (the
         "Subscription Offering") will be given in order of priority to (i)
         depositors of Landmark Community Bank as of December 31, 1995 with a
         $50.00 minimum deposit at that date (the "Eligible Account Holders");
         (ii) Landmark Community Bank's employee stock ownership plan (the
         "ESOP"), a tax qualified employee stock benefit plan; (iii) depositors
         of Landmark Community Bank, who are not Eligible Account Holders, with
         $50.00 or more on deposit as of June 30, 1997 (the "Supplemental
         Eligible Account Holders"); and (iv) certain depositors and borrowers
         of Landmark Community Bank as of the Voting Record Date ("Other
         Members"), subject to the purchase limitations set forth in the Plan
         of Conversion.

         Shares that are not subscribed for during the Subscription Offering,
         if any, may be offered to the general public through a community
         offering (the "Community Offering") with preference given to natural
         persons residing in the county in which Landmark Community Bank
         maintains its office (the "Local Community").  


<PAGE>

7.  Q.   How do I subscribe for shares of stock?

    A.   Eligible customers wishing to exercise their subscription rights must
         return the enclosed Stock Order Form to Landmark Community Bank.  The
         Stock Order Form must be completed and returned along with full
         payment or appropriate instructions authorizing a withdrawal from a
         deposit account at Landmark Community Bank at or prior to the close of
         the Subscription Offering at Noon, local time, on _________, 1997,
         unless extended. 

8.  Q.   How can I pay for my subscription stock order?

    A.   First, you may pay for your stock in cash, 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.  Subscription 
         funds will earn interest at Landmark Community Bank's passbook rate
         per annum from the day we receive them until the completion or
         termination of the conversion. 

         Second, you may authorize us to withdraw funds from your Landmark
         Community Bank accounts.  If you elect to make payment through
         authorization of withdrawal from accounts with Landmark Community
         Bank, you will not be permitted to reduce the deposit balance in any
         such accounts below the amount required to purchase the shares for
         which you subscribed.  In such cases interest will continue to be
         credited on deposits authorized for withdrawal until the completion of
         the stock conversion.  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 your accounts below the required minimum for specific interest rate
         qualification will cause the cancellation of the certificate accounts,
         and the remaining balance will earn interest at the Bank's current
         passbook rate per annum.

         If you want to use Individual Retirement Account deposits held at
         Landmark Community Bank to purchase stock, call our Stock Information
         Center at   (   ) ______for assistance.  There will be no early
         withdrawal or IRS penalties incurred by these transactions, but
         additional paperwork is necessary.

9.  Q.   When must I place my order for shares of stock?

    A.   To exercise subscription rights in the Subscription Offering, a Stock
         Order Form must be received by Landmark Community Bank with full
         payment for all shares subscribed for not later than Noon, local time,
         on _________, 1997.
                                           


<PAGE>


         Non-customers desiring to order shares through the Community Offering,
         if any,  must order shares before the close of the Community Offering,
         if any, which will be no sooner than Noon, local time, _________ ___,
         1997, unless extended.  

10. Q.   How many shares of stock are being offered?

    A.   Landmark Financial Corp.  is offering up to 132,000 shares of common
         stock at a price of $10.00 per share.  The number of shares may be
         decreased to 98,000 or increased to 152,000 in response to the
         independent appraiser's final determination of the consolidated pro
         forma market value of Landmark Financial Corp. and Landmark Community
         Bank, as converted. 

11. Q.   What is the minimum and maximum number of shares that I can purchase
         during the offering period?

    A.   The minimum number of shares that may be purchased is 25 shares.  No
         Stock Order Form will be accepted for less than $250.  The maximum
         number of shares may not exceed a total aggregate purchase price of
         $50,000 for any individual or individuals through a single account. 
         Associates or groups acting in concert as defined in Landmark
         Community Bank's Plan of Conversion may not exceed the lesser of 5% of
         the total number of shares to be issued or $50,000.

12. Q.   How was it determined that between 98,000 shares and 152,000 shares of
         stock would be issued at $10.00 per share?

    A.   The share range was determined through an appraisal of Landmark
         Financial Corp. and Landmark Community Bank, as converted, by FinPro,
         Inc.,  an independent appraisal firm specializing in the thrift
         industry.

13. Q.   Must I pay a commission on the stock for which I subscribe?

    A.   No. You will not pay a commission on stock purchased in the
         Subscription Offering or the Community Offering, if any. 

14. Q.   Will I receive interest on funds I submit for stock purchases?

    A.   Yes.  Landmark Community Bank will pay its current passbook rate from
         the date funds are received (with a completed Stock Order Form) during
         the subscription and community offerings until completion of the
         conversion. 



<PAGE>


15. Q.   If I have misplaced my Stock Order Form, what should I do?

    A.   Landmark Community Bank will mail you another order form or you may
         obtain one from Landmark Community Bank's main office.  If you need
         assistance in obtaining or completing a Stock Order Form, please call
         or visit the Stock Information Center.

16. Q.   Will there be any dividends paid on the stock?

    A.   The Company does not intend to initially pay dividends on the common
         stock. In addition, no assurance can be given that any dividends
         (regular or special) will be paid on the Common Stock or that, if
         paid, such dividends will not be reduced or eliminated in future
         periods.

17. Q.   How much stock do the directors and officers of Landmark Community
         Bank intend to purchase through the Subscription Offering?

    A.   Directors and executive officers intend to purchase approximately
         $_______at the sale of ________shares in the offering of the stock to
         be offered in the conversion.  The purchase price paid by directors
         and officers will be the same as that paid by customers and the
         general public.

18. Q.   Are the subscription rights transferable to another party?

    A.   No.  Pursuant to federal regulations, subscription rights granted to
         Eligible Account Holders, Supplemental Eligible Account Holders and
         Other Members may be exercised only by the person(s) to whom they are
         granted.  Any person found to be transferring or selling subscription
         rights will be subject to forfeiture of such rights and other
         penalties.

19. Q.   I closed my account several months ago.  Someone told me that I am
         still eligible to buy stock.  Is that true?

    A.   If you were an account holder on the Eligibility Record Date, December
         31, 1995, or the Supplemental Eligibility Record Date, June 30, 1997,
         you are entitled to purchase stock regardless of  whether or not you
         continue to hold your Landmark Community Bank account.  

20. Q.   May I obtain a loan from Landmark Community Bank using stock as
         collateral to pay for my shares?

    A.   No.  Federal regulations do not allow Landmark Community Bank to make
         loans for this purpose, but other financial institutions may make a
         loan for this purpose.
                                           


<PAGE>


21. Q.   Will the FDIC (Federal Deposit Insurance Corporation) insure the
         shares of stock?

    A.   No.  The shares will not be insured by the FDIC.  However, the Savings
         Association Insurance Fund of the FDIC will continue to insure savings
         accounts and certificates of deposit up to the applicable limits
         allowed by law.

22. Q.   Will there be a market for the stock following the conversion?

    A.   Landmark Financial Corp. has never issued stock before, and due to the
         relatively small size of the Subscription and Community Offerings, it
         is unlikely that an active and liquid market will develop or be
         maintained.  Landmark Financial Corp. has requested that Trident
         Securities, Inc. ("Trident") undertake to match offers and buy and
         sell the common stock and to list the common stock over the counter
         through the National Daily Quotation System and Trident has agreed to
         do so. However, purchasers of common stock should have a long term
         investment intent and recognize that the absence of an active and
         liquid trading market may make it difficult to sell the common stock.

23. Q.   Can I purchase stock using funds in a Landmark Community Bank IRA
         account?

    A.   Yes.  Contact the Stock Information Center for the additional
         information.  It takes several days to process the necessary IRA forms
         and, therefore, it is necessary that you make arrangements by
         September __, 1997, to accommodate your order.

                  ABOUT VOTING "FOR" THE PLAN OF CONVERSION

24. Q.   Am I eligible to vote at the Special Meeting of Members to be held to
         consider the Plan of Conversion?

    A.   At the Special Meeting of Members to be held on September __, 1997,
         you are eligible to vote if you are one of the "Voting Members," who
         are holders of Landmark Community Bank's deposits or other authorized
         accounts or loans as of ____________, 1997 (the "Voting Record Date")
         for the Special Meeting.  However, members of record as of the close
         of business on the Voting Record Date who cease to be depositors or
         borrowers prior to the date of the Special Meeting are no longer
         members and will not be entitled to vote at the Special Meeting.  If
         you are a Voting Member, you should have received a proxy statement
         and proxy card with which to vote.

                                           


<PAGE>


25. Q.   How many votes do I have as a Voting Member?

    A.   Each account holder is entitled to one vote for each $100, or fraction
         thereof, on deposit in such account.  Each borrower who holds eligible
         borrowings is entitled to cast one vote in addition to the number of
         votes, if any, he or she is entitled to cast as an account holder.  No
         member may cast more than 500 votes.

26. Q.   If I vote "against" the Plan of Conversion and it is approved, will I
         be prohibited from buying stock during the subscription offering?

    A.   No.  Voting against the Plan of Conversion in no way restricts you
         from purchasing stock in either the subscription offering or the
         community offering.

27. Q.   What happens if Landmark Community Bank does not get enough votes to
         approve the Plan of Conversion?

    A.   Landmark Community Bank's Conversion would not take place and Landmark
         Community Bank would remain a mutual savings Bank.

28. Q.   As a qualifying depositor or borrower of Landmark Community Bank, am I
         required to vote?

    A.   No.  However, failure to return your proxy card will have the same
         effect as a vote "Against" the Plan of Conversion.

29. Q.   What is a Proxy Card?

    A.   A Proxy Card gives you the ability to vote without attending the
         Special Meeting in person.  However, you may attend the meeting and
         vote in person, even if you have returned your proxy card, if you
         choose to do so.

30. Q.   How does the conversion affect me?

    A.   The conversion is intended, among other things, to assist Landmark
         Community Bank in maintaining and expanding its many services to
         Landmark Community Bank's customers and community.  By purchasing
         stock, you will also have the opportunity to invest in Landmark
         Financial Corp., the proposed holding company for Landmark Community
         Bank. However, there is no obligation to purchase stock; the purchase
         of stock is strictly optional.

                                           


<PAGE>


31. Q.   How can I get further information concerning the stock offering?

    A.   You may call the Stock Information Center, at (  ) ___________ for
         further information or a copy of the Prospectus, Stock Order Form,
         Proxy Statement and Proxy Card.


This brochure is neither an offer to sell nor a solicitation of an offer to buy
common stock.  The offer is made only by the Prospectus.  A Prospectus  can be
obtained at a Landmark Community Bank office or by calling the Stock Information
Center.  There shall be no solicitation of an offer or sale of stock in any
jurisdiction in which any offer, solicitation of an offer or sale of stock would
be unlawful.

    The common stock is not a deposit or account and is not federally insured
or guaranteed.

                                 FOR YOUR CONVENIENCE

    In order to assist you during the stock offering period, we have
established a Stock Information Center to answer your questions.  Please call :

                                   (   ) __________
 


<PAGE>


                               (Final Reminder Letter)

                         (Landmark Community Bank Letterhead)

                                    ________, 1996



Name
Address
City, State, Zip

Dear ________________:

    Just a quick note to remind you that the deadline is quickly approaching
for purchasing stock in Landmark Financial Corp., the proposed holding company
for Landmark Community Bank.  I hope you will join me in becoming a charter
stockholder in what will be New York's newest publicly owned financial
institution holding company.

    The deadline for subscribing for shares in the Subscription Offering is
September __, 1997.  If you have any questions, I hope you will call our Stock
Information Center at (    ) _______________.

    Once again, I look forward to having you join me as a stockholder of
Landmark Financial Corp.

                                       Sincerely,



                                       Gordon E. Coleman
                                       President


    The shares of common stock offered in the conversion are not savings
accounts or deposits and will not be insured by the Federal Deposit Insurance
Corporation or any other government agency.

    This is not an offer to sell or a solicitation of an offer to buy stock. 
The offer will be made only by the Prospectus.  There shall be no sale of stock
in any state in which any offer, solicitation of an offer or sale of stock would
be unlawful. 
    


<PAGE>

                          Landmark Community Bank Letterhead



                                    ________, 1997

Dear Individual Retirement Account Participant:

    As you know, Landmark Community Bank is in the process of converting from a
federally chartered mutual savings bank to a federally chartered stock savings
bank and has formed Landmark Financial Corp. to hold all of the stock of
Landmark Community Bank (the "Conversion").  Through the Conversion, certain
current and former depositors and borrowers of Landmark Community Bank have the
opportunity to purchase shares of common stock of Landmark Financial Corp. in a
Subscription Offering.  Landmark Financial Corp. currently is offering up to
132,000 shares of common stock, subject to adjustment,  at a price of $10.00 per
share.

    As the holder of an individual retirement account ("IRA") at Landmark
Community Bank, you may use your IRA funds to subscribe for stock.  If you
desire to purchase shares of common stock of Landmark Financial Corp. through
your IRA, Landmark Community Bank can assist you in self-directing those funds. 
This process can be done without an early withdrawal penalty and generally
without a negative tax consequence to your IRA.
  
    If you are interested in receiving more information on self-directing your
IRA, please contact our Stock Information Center at (    ) __________.  Because
it takes several days to process the necessary IRA forms, a response must be
received by September __, 1997 to accommodate your interest.

                                       Sincerely,



                                       Gordon E. Coleman
                                       President


    The shares of common stock offered in the conversion are not savings
accounts or deposits and will not be insured by the Federal Deposit Insurance
Corporation or any other government agency.

    This is not an offer to sell or a solicitation of an offer to buy stock. 
The offer will be made only by the Prospectus.  There shall be no sale of stock
in any state in which any offer, solicitation of an offer or sale of stock would
be unlawful. 


<PAGE>


                         (Landmark Community Bank Letterhead)

                                  ___________, 1997

Dear Valued Customer:

    Landmark Community Bank is pleased to announce that we have received
regulatory approval to proceed with our plan to convert to a federally chartered
stock savings bank, conditioned upon receipt of approval by Landmark Community
Bank's members, among other things.  This stock conversion is the most
significant event in the history of Landmark Community Bank in that it allows
customers, community members, directors and employees an opportunity to
subscribe for stock in Landmark Financial Corp., the proposed holding company
for Landmark Community Bank.  

    We want to assure you that the Conversion will not affect the terms,
balances, interest rates or existing FDIC insurance coverage on deposits at
Landmark Community Bank, or the terms or conditions of any loans to existing
borrowers under their individual contract arrangements with Landmark Community
Bank.  Let us also assure you that the stock Conversion will not result in any
changes in the management, personnel or the Board of Directors of Landmark
Community Bank.  

    A special meeting of the members of Landmark Community Bank will be held on
___________ at _________, Eastern Time, at Landmark Community Bank's main
office, 26 Church Street, Canajoharie, New York, to consider and vote upon
Landmark Community Bank's Plan of Conversion.  Enclosed is a proxy card.  Your
Board of Directors solicits your vote "FOR" Landmark Community Bank's Plan of
Conversion.  A vote in favor of the Plan of Conversion does not obligate you to
purchase stock.  If you do not plan to attend the special meeting, please sign
and return your proxy card promptly; your vote is important to us.   

    As one of our valued members, you have the opportunity to invest in
Landmark Community Bank's future by purchasing stock in Landmark Financial Corp.
during the Subscription Offering, without paying a sales commission.

    If you decide to exercise your subscription rights to purchase shares, you
must return a properly completed stock order form together with full payment for
the subscribed shares so that it is received by Landmark Community Bank not
later than Noon, local time on ______________, 1997. 

    We also have enclosed a Prospectus and Proxy Statement which fully
describes the conversion and provides financial and other information about
Landmark Financial Corp. and Landmark Community Bank.  Please review these
materials carefully before you vote or invest.  For your convenience we have
established a Stock Information Center.  If you have any questions, please call
the Stock Information Center at (    ) _________.  

                                           


<PAGE>

    We look forward to continuing to provide quality financial services to you
in the future.  

                                       Sincerely,


                                       Gordon E. Coleman
                                       President

Enclosures

    The shares of common stock offered in the conversion are not savings
accounts or deposits and will not be insured by the Federal Deposit Insurance
Corporation or any other government agency.

    This is not an offer to sell or a solicitation of an offer to buy stock. 
The offer will be made only by the Prospectus.  There shall be no sale of stock
in any state in which any offer, solicitation of an offer or sale of stock would
be unlawful. 



<PAGE>

                         (Landmark Community Bank Letterhead)
                                           
                                  ____________, 1997


Dear Interested Investor:

    Landmark Community Bank is pleased to announce that we have received
regulatory approval to proceed with our plan to convert to a federally chartered
stock savings bank, conditioned upon receipt of approval by Landmark Community
Bank's members, among other things.  This stock conversion is the most
significant event in the history of Landmark Community Bank in that it allows
customers, community members, directors and employees an opportunity to
subscribe stock in Landmark Financial Corp., the proposed holding company for
Landmark Community Bank.  

    We want to assure you that the Conversion will not result in any changes in
the management, personnel or the Board of Directors of Landmark Community Bank.

    Enclosed is a Prospectus which fully describes Landmark Community Bank, its
management, board and financial condition.  Please review it carefully before
you make an investment decision.  If you decide to invest, please return to
Landmark Community Bank a properly completed stock order form together with full
payment for shares at your earliest convenience. For your convenience we have
established a Stock Information Center.  If you have any questions, please call
the Stock Information Center at (    ) __________.  

                                       Sincerely,


                                       Gordon E. Coleman
                                       President

Enclosures

    The shares of common stock offered in the conversion are not savings
accounts or deposits and will not be insured by the Federal Deposit Insurance
Corporation or any other government agency.

    This is not an offer to sell or a solicitation of an offer to buy stock. 
The offer will be made only by the Prospectus.  There shall be no sale of stock
in any state in which any offer, solicitation of an offer or sale of stock would
be unlawful. 
                                           


<PAGE>


                         (Landmark Community Bank Letterhead)


                                  ____________, 1997



Dear Friend:


    Landmark Community Bank is pleased to announce that we have received
regulatory approval to proceed with our plan to convert to a federally chartered
stock savings bank, conditioned upon receipt of approval by Landmark Community
Bank's members, among other things. This stock conversion is the most
significant event in the history of Landmark Community Bank in that it allows
customers, community members, directors and employees an opportunity to
subscribe stock in Landmark Financial Corp., the proposed holding company for
Landmark Community Bank.  

    We want to assure you that the Conversion will not affect the terms,
balances, interest rates or existing FDIC insurance coverage on deposits at
Landmark Community Bank, or the terms or conditions of any loans to existing
borrowers under their individual contract arrangements with Landmark Community
Bank.  Let us also assure you that the Conversion will not result in any changes
in the management, personnel or the Board of Directors of Landmark Community
Bank.  

    Our records indicate that you were a depositor of Landmark Community Bank
on December 31, 1995. Therefore, under applicable law, you are entitled to
subscribe for Common Stock in Landmark Community Bank's Subscription Offering. 
Orders submitted by you and others in the Subscription Offering are contingent
upon the current members' approval of the Plan of Conversion at a special
meeting of members to be held on ___________ and upon receipt of all required
regulatory approvals.  

    If you decide to exercise your subscription rights to purchase shares, you
must return a properly completed stock order form together with full payment for
the subscribed shares so that it is received at Landmark Community Bank not
later than 12:00 Noon, Eastern Time on September ___, 1997.
    
                                           


<PAGE>




    Enclosed is a Prospectus which fully describes Landmark Community Bank, its
management, board and financial condition.  Please review it carefully before
you invest.  For your convenience, we have established a Stock Information
Center.  If you have any questions, please call the Stock Information Center at
(    ) __________.  



                                       Sincerely,


                                       Gordon E. Coleman
                                       President

Enclosures


    The shares of common stock offered in the conversion are not savings
accounts or deposits and will not be insured by the Federal Deposit Insurance
Corporation or any other government agency.

    This is not an offer to sell or a solicitation of an offer to buy stock. 
The offer will be made only by the Prospectus.  There shall be no sale of stock
in any state in which any offer, solicitation of an offer or sale of stock would
be unlawful.



<PAGE>

                                       EXHIBIT 99.5

<PAGE>

LANDMARK FINANCIAL CORP.


NUMBER OF SHARES
Fill in the number of shares you wish to purchase and the total amount due.  No
fractional shares will be issued.  The minimum purchase is 25 shares.

METHOD OF PAYMENT
Check the appropriate box(es).  You may pay by check, bank draft or money order
and/or authorize withdrawal from your Landmark Community Bank savings or
certificate account(s).  If paying by certified or teller's check, please make
it payable to Landmark Community Bank.  Your funds will earn interest at the
Bank's certificate rate per annum until the offering is completed.  If paying by
withdrawal, please list the appropriate account number(s); these designated
funds will continue to earn interest from a savings or certificate account at
the same account rate and cannot be withdrawn by you until the Closing Date, as
defined on the front page of the Prospectus.

STOCK REGISTRATION
Print the name(s) in which you want the stock registered.  See the reverse side
of this form for registration guidelines.

Enter the social security number (or tax I.D. number) of the registered owner. 
Only one number is required.

Indicate the manner in which you wish to take ownership by checking the
appropriate box.  If necessary, check other and note ownership such as
corporation, estate or trust.  If stock is purchased for a trust, the date of
the trust agreement and trust title must be included.

NASD AFFILIATION

Please refer to the National Association of Securities Dealers, Inc. (NASD)
affiliation section and check the box if applicable.  Under the guidelines of
the NASD, members of the NASD and their associates are subject to certain
restrictions on the transfer of securities purchased in accordance with
subscription rights and to certain reporting requirements upon the purchase of
such securities, as established by the NASD.

_____    Check here and initial below if you are a member of the NASD or a
person associated with an NASD member or a member of the immediate family of any
such person to whose support such person contributes directly or indirectly or
if you have an account in which an NASD member or person associated with an NASD
member has a beneficial interest.  I agree (i) not to sell, transfer or
hypothecate the stock for a period of 150 days following issuance, and (ii) to
report this purchase order in writing to the applicable NASD member I am
associated with within one day of the payment for the stock. 
(Initials)_________

ACKNOWLEDGMENT

Sign and date the form.  When purchasing as a custodian, corporate officer,
etc., add your full title to your signature.  An additional signature is
required only when payment is by withdrawal from an account that requires more
than one signature to withdraw funds.

DEADLINE

This form along with the Form of Acknowledgment, properly executed and with the
correct payments must be received by Noon, Eastern Time, ___________, 1997 and
will be deemed received upon the date and the time of delivery of the form to
our office.  Please submit your order using the enclosed postage-paid envelope
or hand-delivering to any Landmark Community Bank office.

TELEPHONE INFORMATION

Please enter both a daytime and evening telephone number where you may be
reached in the event we cannot execute your order as given.

Daytime Phone  (          ) ____________________

Evening Phone  (          ) ____________________


 
                                     
                             STOCK ORDER FORM
                                     
Number of Shares             Offering  Price               Total Amount Due

              X                  $      10.00            =
- -------------                    ----------------         ---------------

_____    Enclosed is a certified teller's check, bank draft, or money order
         payable to Landmark Community Bank for $________.

_____    I authorize withdrawal from the following Landmark Community Bank
         account(s):


   Account Number(s)                             Amount
                                $
                                $
   Total Withdrawal             $

_________________________________________________________________
Name(s) in which your stock is to be registered
_________________________________________________________________
Name(s) in which your stock is to be registered
__________________________________________________________________
Address
__________________________________________________________________
City                         County
_________________________________________________________________
State                        Zip Code
_________________________________________________________________
Social Security # or Tax ID #

_______  Individual   _______   Joint Tenants       _______  Tenants in Common
_______  Uniform Gift or Transfer to Minors
_______  Other _____________________________________________

I (we) acknowledge receipt of the Prospectus and the terms and conditions
described therein.  I (we) understand that, after receipt by Landmark Community
Bank, this order may not be modified or withdrawn without the consent of
Landmark Community Bank.  Further, I (we) certify that my (our) purchase does
not conflict with the purchase limitations in the Plan of Conversion, and that
the shares being purchased are for my (our) account only and that there is no
present agreement or understanding regarding any subsequent sale or transfer of
such shares.  Under penalties of perjury, I (we) certify that: (1) the Social
Security number or Taxpayer Identification number given above is correct; and
(2) I am not subject to backup withholding.  Instructions:  You must cross out
#2 above if you have been notified by the Internal Revenue Service that you are
subject to withholding because of under-reporting interest or dividends on your
tax return.

   
I ACKNOWLEDGE THAT THIS SECURITY IS NOT A DEPOSIT OR ACCOUNT AND IS NOT
FEDERALLY INSURED AND IS NOT GUARANTEED BY LANDMARK COMMUNITY BANK OR ANY
FEDERAL OR STATE GOVERNMENT OR AGENCY.
    

   
If anyone asserts that this security is federally insured or guaranteed, or is
as safe as an insured deposit, I should call the Northeast Regional Director
of the Office of Thrift Supervision, Jersey City, New Jersey at (201) 413-1000.
    

I further certify that, before purchasing the Common Stock of Landmark Financial
Corp., I received a Prospectus.  The Prospectus that I received contains
disclosure concerning the nature of the security being offered and describes the
risks involved in the investment. See the "Risk Factors" section of the
Prospectus.  In executing this Stock Order Form I affirm that I have read the
Prospectus and am aware of the risks associated with investing in Landmark
Financial Corp. Common Stock.

____________________________________________________________
Signature                                   Date

____________________________________________________________
Additional Signature (if required)          Date



For assistance, please call the Stock Information Center, Landmark Community 
Bank, at (___) ___-____ from 9:00 a.m. to 5:00 p.m., Eastern Time, Monday 
through Friday. 

<PAGE>

                     GUIDELINES FOR REGISTERING STOCK
                                     
    For reasons of clarity and standardization, the stock transfer industry has
developed uniform stock ownership registration which we will use in issuing your
stock certificate.  Common ownership registrations are explained below.  If you
have any questions about how your Landmark Financial Corp. common stock should
be registered, see your legal advisor.

    To ensure correct registration, please follow the instructions for the
ownership you select.
_______________________________________________________________________________
GENERAL INSTRUCTION: -    Include the first name, middle initial, and last name
                          of each person listed.  Avoid the use of an initial 
                          in place of the first name.


                     -    Do not use titles such as Mr., Mrs., Dr., etc.


                     -    Omit words that do not affect ownership rights such 
                          as special account, personal property, etc.
_______________________________________________________________________________
INDIVIDUAL:          Instructions: Print the first name, middle initial, and 
                     last name of the person in whose name the stock is to be
                     registered.  You may not list beneficiaries for this
                     ownership.

_______________________________________________________________________________
JOINT TENANTS:       Joint Tenancy with Right of Survivorship identifies two or
                     more persons as owners of the stock.  Upon the death of 
                     one of the owners, ownership automatically passes to the
                     surviving tenant(s).
                     Instructions: Print the first name, middle initial, and 
                     last name of each co-tenant.  You may not list 
                     beneficiaries for this ownership.
_______________________________________________________________________________
UNIFORM GIFTS TO     For residents of certain states, stock may be held in the
TRANSFERS TO         name of a custodian for the benefit of a minor 
MINORS:              MINORS/UNIFORM under the Uniform Transfers to Minors Act.
                     For residents of most other states, stock may be held in a
                     similar type of ownershipunder the Uniform Gifts to Minors
                     Act of the individual states.  For either ownership, the 
                     minor is the actual owner of the stock with the adult 
                     custodian being responsible for the investment until the 
                     minor reaches legal age.


                     Instructions: If you are a New York resident and wish to 
                     register stock in this ownership check Uniform Transfers 
                     to Minors Act.  For other states, see your legal advisor 
                     if you are unsure about the correct registration of your 
                     stock.


                     On the first NAME line, print the first name, middle 
                     initial, and last name of the custodian, with the 
                     abbreviation CUST after the name Print the first name, 
                     middle initial, and last name of the minor on the second 
                     NAME line.  Only one custodian and one minor may be 
                     designated.


                     Please indicate the minor's social security number in the 
                     signature block.

________________________________________________________________________________
OTHER:               Generally, fiduciary relationships (such as 
                     Conservatorship, Legal Trust, Guardianship, etc.) are 
                     established under a form of trust agreement or are pursuant
                     to a court order.  Without a legal document establishing a
                     fiduciary relationship, your stock may not be registered 
                     in a fiduciary capacity.

                     Instructions: On the first NAME line, print the first 
                     name, middle initial, and last name of the fiduciary if 
                     the fiduciary is an individual.  If the fiduciary is a 
                     corporation, list the corporate title on the first NAME 
                     line. Following the name, print the fiduciary title such 
                     as conservator, personal representative, etc.


                     On the second NAME line, print either the name of the 
                     maker, donor or testator OR the name of the beneficiary.  
                     Following the name, indicate the date and type of legal 
                     document establishing the fiduciary relationship 
                     (agreement, court order, etc.) (Use the space marked OTHER
                     if necessary). Please contact us if you have any questions.
                     EXAMPLE OF A FIDUCIARY REGISTRATION:
                     John D. Smith Trustee for Tom A. Smith Under Agreement 
                     Dated 06/09/74.
                     PLEASE NOTE THAT TOTTEN TRUST AND PAYABLE ON DEATH 
                     OWNERSHIPS MAY NOT BE USED IN REGISTERING STOCK.
                     For example, stock cannot be registered as John Doe 
                     Trustee for Jane Doe or John Doe Payable on Death to 
                     Jane Doe.

_______________________________________________________________________________

NASD AFFILIATION:  Please refer to the NASD AFFILIATION statement on the face 
                   of this form.  If applicable, initial where indicated and 
                   check the box.  the National Association of Securities 
                   Dealers, Inc. Interpretation With Respect to Free-Riding 
                   and Withholding (the Interpretation) restricts the sale of
                   a hot issue (securities that trade at a premium in the 
                   aftermarket) to NASD members, persons associated with NASD
                   members (i.e., an owner, director, officer, partner, employee
                   or agent of a NASD member) and certain members of their 
                   families.  Such persons are required to indicate that they 
                   will comply with certain conditions required for an exemption
                   from the restrictions.
_______________________________________________________________________________




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