FIRST SECURITYFED FINANCIAL INC
S-1/A, 1997-09-11
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: FIRST SECURITYFED FINANCIAL INC, 8-A12G, 1997-09-11
Next: DELAWARE VOYAGEUR UNIT INVESTMENT TRUST SERIES 12, 497J, 1997-09-11



   
   As filed with the Securities and Exchange Commission on September 11, 1997
                                                  Registration No. 333-31739
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                        PRE-EFFECTIVE AMENDMENT NO. TWO
                                     TO THE
                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                                 -------------
                        FIRST SECURITYFED FINANCIAL, INC.
             (Exact name of registrant as specified in its charter)
    

          Delaware                         6035                  36-4177515
(State or other jurisdiction   (Primary Standard Industrial   (I.R.S. Employer
      of incorporation          Classification Code Number)  Identification No.)
      or organization)   

      936 North Western Avenue, Chicago, Illinois 60622-4695 (773) 772-4500
    (Address, including zip code, and telephone number, including area code,
                  of registrant's principal executive offices)
                                 -------------
                                 Julian E. Kulas
                      President and Chief Executive Officer
                        First SecurityFed Financial, Inc.
                            936 North Western Avenue
                          Chicago, Illinois 60622-4695
                                 (773) 772-4500
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                                 -------------
                  Please send copies of all communications to:
                              Kip A. Weissman, P.C.
                            Martin L. Meyrowitz, P.C.
                         SILVER, FREEDMAN & TAFF, L.L.P.
      (A limited liability partnership including professional corporations)
                           1100 New York Avenue, N.W.
                            Seventh Floor, East Tower
                              Washington, DC 20005
                                 (202) 414-6100
                                 -------------
        Approximate date of commencement of proposed sale to the public:
  As soon as practicable after this Registration Statement becomes effective.

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

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

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

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

   
                        CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
=======================================================================================================
   Title of Each                     Amount     Proposed Maximum      Proposed             Maximum
Class of Securities                   to be      Offering Price    Aggregate Offering     Amount of
 to be Registered                 Registered(1)   Per Share(1)         Price(1)       Registeration Fee
- -------------------------------------------------------------------------------------------------------
<S>                             <C>                  <C>            <C>                   <C>
Common Stock, $.01 par value    6,408,000 shares     $10.00         $64,080,000           $19,418(2)
=======================================================================================================
(1)  Estimated solely for the purpose of calculating the registration fee.

(2)  $17,258 of which was previously provided with the initial filing.
</TABLE>
    

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

<PAGE>


Prospectus
 [LOGO]

                        FIRST SECURITYFED FINANCIAL, INC.
       (Proposed Holding Company for First Security Federal Savings Bank)

   
                                $10.00 Per Share
                        5,572,000 Shares of Common Stock
                              (Anticipated Maximum)

     First SecurityFed Financial, Inc. (the "Holding Company") is offering up to
5,572,000  shares  of common  stock,  par value  $0.01  per share  (the  "Common
Stock"),  in connection  with the conversion of First Security  Federal  Savings
Bank ("First Security" or the "Bank") from a federally  chartered mutual savings
bank to a federally  chartered  stock  savings  bank and the  issuance of all of
First Security's  outstanding  stock to the Holding Company (the  "Conversion").
Pursuant  to the Bank's  plan of  conversion  (the "Plan of  Conversion"  or the
"Plan"),   non-transferable   rights  to   subscribe   for  the   Common   Stock
("Subscription  Rights") have been given to (i) First Security's depositors with
account  balances of $50 or more as of  December  31,  1995  ("Eligible  Account
Holders"),  (ii) tax-qualified  employee plans of First Security and the Holding
Company   ("Tax-Qualified   Employee  Plans"),   provided,   however,  that  the
Tax-Qualified  Employee Plans shall have first priority  Subscription  Rights to
the  extent  that the  total  number  of  shares  of  Common  Stock  sold in the
Conversion  exceeds  the  maximum of the  Estimated  Valuation  Range as defined
below, (iii) First Security's depositors with account balances of $50 or more as
of __________ __, 1997 ("Supplemental  Eligible Account Holders"),  (iv) certain
of its other members  ("Other  Members"),  and (v) its  employees,  officers and
directors (the "Subscription Offering.)
    
                                                        (continued on next page)
                              --------------------

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

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

            FOR A DISCUSSION OF CERTAIN FACTORS TO BE CONSIDERED, 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 THE FEDERAL DEPOSIT
  INSURANCE CORPORATION, NOR HAS SUCH COMMISSION, OFFICE OR CORPORATION PASSED
     UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO
                       THE CONTRARY IS A CRIMINAL OFFENSE.

                              THE SHARES OF COMMON
                STOCK OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR
                   SAVINGS DEPOSITS AND ARE NOT INSURED BY THE
                      FEDERAL DEPOSIT INSURANCE CORPORATION
                         OR ANY OTHER GOVERNMENT AGENCY.
   
================================================================================
                                                Estimated
                                             Underwriting Fees,    Estimated Net
                                  Purchase    Commissions and       Conversion
                                   Price(1)  Other Expenses(2)       Proceeds(3)
                                   --------  -----------------       -----------
Per Share(4)....................      $10.00        $0.20                 $9.80
Minimum Total................... $41,180,000     $898,000           $40,282,000
Midpoint Total.................. $48,450,000     $965,000           $47,485,000
Maximum Total................... $55,720,000   $1,032,000           $54,688,000
Maximum Total, As Adjusted(5)... $64,080,000   $1,109,000           $62,971,000
================================================================================

(1)  Determined on the basis of an appraisal prepared by FinPro, Inc. ("FinPro")
     dated  September 8, 1997,  which states that the  estimated  aggregate  pro
     forma market value of the Common Stock to be sold in the Conversion  ranged
     from  $41,180,000 to $55,720,000 or between  4,118,000 shares and 5,572,000
     shares of Common  Stock at $10.00 per share.  See "The  Conversion  - Stock
     Pricing and Number of Shares to be Issued."

(2)  Consists of the estimated costs to the Bank and the Holding Company arising
     from the Conversion,  including the payment to Friedman, Billings, Ramsey &
     Co., Inc. ("FBR") of estimated sales commissions  ranging from $358,000 (at
     the minimum) to $492,000 (at the  maximum) in  connection  with the sale of
     shares in the Offering.  Such fees may be deemed to be  underwriting  fees.
     See "Use of  Proceeds"  and "Pro Forma  Data" for the  assumptions  used to
     arrive at these estimates.  The Holding Company has agreed to indemnify FBR
     against  certain  liabilities,  including  liabilities  arising  under  the
     Securities  Act of  1933,  as  amended  (the  "Securities  Act").  See "The
     Conversion - Marketing  Arrangements"  for a more detailed  description  of
     underwriting fees, commissions and expenses.
    

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

   
(4)  Assumes the sale of the midpoint number of shares. If the minimum,  maximum
     or 15% above the maximum number of shares are sold,  estimated expenses per
     share would be $0.22, $0.19 or $0.17, respectively,  resulting in estimated
     net Conversion proceeds per share of $9.78, $9.81 or $9.83, respectively.

(5)  As  adjusted  to give  effect  to the sale of up to an  additional  836,000
     shares (15% above the maximum of the Estimated  Valuation  Range) which may
     be offered in the Conversion  without the  resolicitation of subscribers or
     any right of  cancellation,  to reflect  changes  in market  and  financial
     conditions  following  the  commencement  of the  Offering.  See "Pro Forma
     Data,"  and "The  Conversion  - Stock  Pricing  and  Number of Shares to be
     Issued."
    

                     Friedman, Billings, Ramsey & Co., Inc.
                The date of this Prospectus is ________ __, 1997

<PAGE>



(continued from prior page)


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

   
     The total  number of  shares to be issued in the  Conversion  will be based
upon an appraised valuation of the estimated aggregate pro forma market value of
the Holding  Company and the Bank as  converted.  The  purchase  price per share
("Purchase  Price")  has been fixed at $10.00.  Based on the  current  valuation
range of the shares to be sold of  $41,180,000 to  $55,720,000  (the  "Estimated
Valuation  Range"),  the Holding  Company is offering  up to  5,572,000  shares.
Depending upon the market and financial conditions at the time of the completion
of the Public  Offering,  if any, the total number of shares to be issued in the
Conversion  may be increased  or decreased  from the  5,572,000  shares  offered
hereby,  provided  that the product of the total number of shares  multiplied by
the price  per share  remains  within,  or does not  exceed by more than 15% the
maximum of the Estimated Valuation Range. If the aggregate Purchase Price of the
Common Stock sold in the Conversion is below  $41,180,000 or above  $64,080,000,
or if the Offering is extended  beyond  ______ ___,  1997,  subscribers  will be
permitted to modify or cancel their subscriptions and to have their subscription
funds returned promptly with interest. Under such circumstances,  if subscribers
take no action,  their subscription funds will be promptly returned to them with
interest.   In  all  other  circumstances,   subscriptions  are  irrevocable  by
subscribers. See "The Conversion - Offering of Holding Company Common Stock."
    

     In  addition  to the  shares  of  the  Common  Stock  to be  issued  in the
Conversion,  the  Holding  Company  intends,  subject  to  member  approval,  to
contribute,  or sell for a price equal to their  aggregate  par value  ($2,500),
250,000 shares of the Common Stock to the Heritage  Foundation of First Security
Federal  Savings  Bank,  Inc.  (the  "Foundation"),   a  charitable   foundation
previously  created by the Bank.  The  purpose of the  Foundation  is to provide
charitable benefits to persons and organizations residing within the communities
in which the Bank  operates.  The proposed  contribution  to the  Foundation  is
subject to the approval of the Bank's members at the Special  Meeting being held
to consider the Plan of  Conversion.  For a discussion of the Foundation and its
effects on the Conversion, including what would happen if members do not approve
the proposed  contribution to the Foundation,  see "Risk Factors -- Contribution
to the  Charitable  Foundation,"  "Pro  Forma  Data,"  and  "The  Conversion  --
Contribution to the Charitable Foundation."

     With the exception of the Tax-Qualified Employee Plans, no Eligible Account
Holder,  Supplemental  Eligible  Account  Holder or Other Member may purchase in
their capacity as such in the Subscription Offering more than $250,000 of Common
Stock; no person, together with associates of and persons acting in concert with
such  person,  may  purchase  more than  $250,000 of Common  Stock in the Public
Offering  and no person,  together  with  associates  of and  persons  acting in
concert with such person, may purchase more than $750,000 of Common Stock. Under
certain  circumstances,  the maximum  purchase  limitations  may be increased or
decreased at the sole discretion of the Bank and the Holding Company up to 9.99%
of the total number of shares of Common Stock sold in the  Conversion or down to
one percent of shares of Common  Stock  offered in the  Conversion.  The minimum
purchase is 25 shares. See "The Conversion - Additional Purchase  Restrictions."
The Bank and the Holding Company have engaged FBR as financial advisor and agent
to consult,  advise and assist in the distribution of shares of Common Stock, on
a best-efforts basis in the Offering including, if necessary,  managing selected
broker-dealers  to assist in  selling  stock in the  Public  Offering.  For such
services, FBR will receive a marketing fee of 1.0% of the total dollar amount of
Common Stock sold in the Conversion, excluding purchases by directors, officers,
employees and their immediate  family members,  and the employee stock ownership
and benefit plans of the Bank and the Holding  Company.  If selected dealers are
used, the selected  dealers will receive a fee estimated to be up to 4.5% of the
aggregate  Purchase  Price for all  shares of Common  Stock  sold in the  Public
Offering  through  such  selected  dealers.  Such  fees  may  be  deemed  to  be
underwriting  commissions.  FBR and the  selected  dealers  may be  deemed to be
underwriters.  See "The Conversion - Marketing Arrangements" and "The Conversion
- - Offering of Holding Company Common Stock."

     The  Subscription  Offering  will expire at 12:00 Noon,  Chicago,  Illinois
Time, on ___________,  1997 ("Expiration Date"), unless extended by the Board of
Directors  up to an  additional  45  days  with  the  approval  of the  OTS,  if
necessary, but without additional notice to subscribers. To subscribe for shares
of Common Stock in the Subscription  Offering,  the Holding Company must receive
(at any office of the Bank) a properly  executed  stock order and  certification
form  (together,  the "Order  Form") along with full payment at $10.00 per share
(or appropriate  instructions authorizing a withdrawal from a deposit account at
the Bank) for all shares for which  subscription is made by the Expiration Date.
The date by which orders must be received in the Public  Offering,  if any, will
be set by the Holding  Company at the time of such  offering  provided  that, if
such offering is extended  beyond  ________ 1997,  each subscriber will have the
right to modify or rescind their order.  Subscriptions paid by check, bank draft
or money order will be placed in a segregated  account at the Bank and will earn
interest at the Bank's  passbook rate from the date of receipt until  completion
or termination of the Conversion. Payments authorized by withdrawal from deposit
accounts at the Bank will  continue to earn  interest  at the  contractual  rate
until the Conversion is completed or  terminated;  these funds will be otherwise
unavailable  to the  depositor  until such  time.  Authorized  withdrawals  from
certificate  accounts for the purchase of Common Stock will be permitted without
the imposition of early withdrawal penalties or loss of interest. Once tendered,
subscription  orders  cannot be revoked or  modified  without the consent of the
Bank and the Holding  Company.  The Holding  Company is not  obligated to accept
orders  submitted on photocopied or facsimile  Order Forms. If the Conversion is
not consummated  within 45 days after the last day of the Subscription  Offering
and the OTS  consents  to an  extension  of time  to  complete  the  Conversion,
subscribers  will be given the right to  increase,  decrease  or  rescind  their
orders. Such extensions may not go beyond _________, 1999.

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

                                        2

<PAGE>









                                 [MAP TO COME]














                                        3

<PAGE>

                               PROSPECTUS SUMMARY

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

First SecurityFed Financial, Inc.

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

First Security

         General.  First Security is a federally  chartered  mutual savings bank
headquartered in Chicago,  Illinois.  While the Bank was originally chartered in
1928,  the modern  chapter  of the Bank did not begin  until 1964 when the prior
board of directors  resigned  and  President  Kulas and eleven  other  community
leaders  assumed  director  positions.  At that  time,  the Bank  had less  than
$300,000 of assets and did not have  federal  deposit  insurance.  By the end of
1966,  the  assets  of the  Bank  more  than  tripled  and the  Bank's  board of
directors,  by  pledging  their  own  deposits  to  an  agency  of  the  federal
government,  had  secured  federal  deposit  insurance.  Since that time,  First
Security has grown steadily by focusing on the needs of its  customers,  many of
whom are persons of  Ukrainian,  Polish,  Eastern  European  and Latin  American
descent,  and by  remaining  extremely  active in community  affairs  within its
principal market areas.

         First Security  currently  serves the financial needs of communities in
its market area  through its main office  located at 936 North  Western  Avenue,
Chicago,  Illinois  60622-4695  and from  branch  offices  located  in  Chicago,
Illinois, Philadelphia, Pennsylvania and Rolling Meadows, Illinois. Its deposits
are insured up to applicable limits by the Federal Deposit Insurance Corporation
("FDIC").  At April 30, 1997, First Security had total assets of $260.0 million,
deposits  of $219.0  million  and  equity of $30.0  million  (or 11.54% of total
assets).

         First  Security  has been,  and  intends  to  continue  to  remain,  an
independent,   community  oriented,  financial  institution.   First  Security's
business  involves  attracting  deposits from the general  public and using such
deposits,  together with other funds, to originate primarily one- to four-family
residential  mortgages  and,  to  a  lesser  extent,   commercial  real  estate,
multi-family,  consumer and other loans  primarily in its market area.  At April
30,  1997,  $137.5  million,  or  81.32%,  of the Bank's  total  loan  portfolio
consisted  of one- to  four-family  residential  mortgage  loans.  The Bank also
invests  in   mortgage-backed   and  other  securities  and  other   permissible
investments.   See  "Business   Investment   Activities  -  Securities"  and  "-
Mortgage-Backed and Related Securities."


                                        4

<PAGE>


         Financial and operational highlights of the Bank include the following:

         Profitability.  First Security  historically  has been very profitable.
During each of the fiscal years ended  December  31, 1992  through  December 31,
1995,  the Bank  reported net income of between  $3.0 million and $3.4  million.
During the same periods the Bank's return on average assets ("ROAA") ranged from
1.76% to 1.34%,  while its return on average equity  ("ROAE") ranged from 17.12%
to 11.64%.  For the year ended December 31, 1996,  First  Security  reported net
income of $452,000,  which equated to an ROAA of 0.18% and an ROAE of 1.50%. The
decline in profitability for 1996 was primarily attributable to a mandatory $1.3
million one time assessment to recapitalize  the Savings  Association  Insurance
Fund and a $2.5  million  contribution  to the  Foundation.  For the year  ended
December 31, 1996, net income would have been $2.7 million  without the one-time
SAIF assessment and the  contribution  to the  Foundation.  ROAA would have been
1.08% and ROAE would have been 8.88%. See "Risk Factors - Stock  Contribution to
Charitable  Foundation."  For the four  months  ended April 30,  1997,  the Bank
recorded net income of $761,000,  resulting  in an  annualized  ROAA and ROAE of
0.88% and 7.65%,  respectively.  See  "Management's  Discussion  and Analysis of
Financial Condition and Results of Operations."

   
         Capital  Strength.  As a  result  of  its  historic  profitability  and
commitment to maintaining a high level of capital,  First Security has been able
to maintain a strong equity to assets ratio.  For each of the fiscal years ended
from  December 31, 1993 through  December 31, 1996,  the Bank's equity to assets
ratio  exceeded  11%.  At April 30,  1997,  the Bank had  total  equity of $30.0
million,  or 11.54% of total  assets,  which  substantially  exceeded all of the
applicable  regulatory capital  requirements with tangible,  core and risk-based
capital ratios of 11.4%, 11.4% and 24.4%, respectively.  Assuming on a pro forma
basis that $48.5  million,  the midpoint of the Estimated  Valuation  Range,  of
shares were sold in the  Conversion  and  approximately  50% of the net proceeds
were  contributed by the Holding  Company to the Bank, as of April 30, 1997, the
Bank's capital would have been $46.8 million  (16.9% of assets).  See "Pro Forma
Regulatory Capital Analysis."
    

         Asset Quality.  One of the principal aims of First Security's operating
strategy is to maintain a high level of asset  quality.  The Board has sought to
achieve  this  goal by  emphasizing  the  origination  of  one-  to  four-family
residential  mortgage  loans  in the  Bank's  market  area and by  investing  in
government-backed or investment grade mortgage-backed and other securities.  The
Bank's  ratio of  non-performing  assets to total  assets was 0.87% at April 30,
1997. At that date, First Security had no real estate owned.

     Core Deposits.  The Bank historically has been successful at attracting and
retaining "core" deposits,  which consist  primarily of passbook,  NOW and money
market  accounts.  The Bank  continues to utilize  customer  service,  marketing
initiatives and community  outreach programs in order to maintain and expand its
deposit base.  At April 30, 1997,  $90.8  million,  or 41.4% of the Bank's total
deposits  consisted of passbook,  NOW and money market accounts.  These accounts
generally  carry lower  interest  rates and are believed by the Board to be more
resistant to interest rate changes than certificate accounts.

         Niche  Strategy.  First  Security  has long  been  extremely  active in
community  affairs  within its urban market areas which are home to many persons
of  Ukrainian,  Polish,  Eastern  European and, more  recently,  Latin  American
descent.  Although  the Bank  historically  has  focused its  operations  on the
Chicago market, the Bank purchased in 1994 from the Resolution Trust Corporation
the deposits and many of the loans of Ukrainian Savings and Loan Association,  a


                                        5

<PAGE>


Philadelphia,  Pennsylvania  based thrift  located in a community with an ethnic
composition  similar to that of the Bank's  Chicago  urban  market  areas.  As a
result of the Bank's marketing efforts and community  involvement,  the deposits
of its Philadelphia  branch have increased from  approximately  $22.3 million at
June 24, 1994 to approximately $50.0 million at April 30, 1997.

         The Board believes that additional  opportunities  for future expansion
may exist in other metropolitan areas, including areas with demographics similar
to those of the Bank's Chicago and Philadelphia markets.  However,  there can be
no  assurance  that  the  Bank  will be able to  identify  any  such  additional
opportunities, or successfully conclude a transaction to take advantage of them.

         Strong Community Orientation.  The Board of Directors strongly believes
that the Bank's  success is closely tied to its focus on the financial and other
needs of its community members, many of whom are of Ukrainian,  Polish,  Eastern
European or, to a lesser extent, Latin American descent. In an attempt to better
serve its customers,  all of the Bank's directors and employees are fluent in at
least one language in addition to English. In addition,  the Bank encourages its
employees to be active in the  community,  and  substantially  all of the Bank's
employees and its directors and senior  officers are active in local  charitable
community service organizations. Finally, the Bank itself has been highly active
in  community  affairs  as  demonstrated  by  the  formation  and  funding  of a
charitable foundation. See "Stock Contribution to Charitable Foundation."

         The Board  strongly  believes  that the Bank can maintain the community
orientation  which has been so  important  to its  operations  only by remaining
independent.  The Board  believes  that the Bank is well  positioned to maintain
independent, community oriented operations into the next century and beyond.

Stock Contribution to Charitable Foundation

     As a  reflection  of the  Bank's  long-standing  commitment  to  the  local
community,  in 1996,  the Bank  established  The  Heritage  Foundation  of First
Security  Federal Savings Bank, Inc. a private  charitable  foundation under the
Illinois  General  Not-For-Profit  Corporation  Act,  (the  "Foundation").   The
Foundation  was  established  as a means of  supporting  the  needs of the local
community while  simultaneously  increasing the visibility and reputation of the
Bank.  The  Foundation  was  initially  funded by the Bank through  several cash
contributions  aggregating  $2.5 million,  all of which were accrued by the Bank
during the fourth  quarter of 1996.  In addition,  under the Plan and subject to
member approval,  the Holding Company will contribute to the Foundation  250,000
shares of its Common Stock (the "Stock  Contribution").  The Stock  Contribution
will be either in the form of a direct  contribution or a sale of the shares for
their aggregate par value ($2,500).  The Holding Company believes that the Stock
Contribution will be fully  tax-deductible for both federal and state income tax
purposes.  Finally,  the  Company  may  make  additional  contributions  to  the
Foundation in the future,  although the Company has no current  plans  regarding
timing or amount of such  future  contributions,  if any.  See "Risk  Factors --
Risks Associated with the Stock Contribution to a Charitable Foundation."

         The  Holding  Company  and the Bank  believe  that the  funding  of the
Foundation  with Common Stock of the Holding  Company is a means of  reinforcing
the bond among the Bank and the communities in which the Bank operates,  thereby
enabling such  communities  to share in the potential  growth and success of the
Holding Company over the long-term.  Although the Stock Contribution will result
in a reduction in the Holding Company's conversion appraisal (but not in its pro
forma  capital per share or earnings  per share),  the Board  believes  that the


                                        6

<PAGE>

Stock  Contribution  will enhance the long term value of the Bank by  increasing
customer  loyalty as well as the size of its customer  base.  The Board believes
that  customer  loyalty and  community  support are  critical for the success of
community oriented institutions such as the Bank.

         The Board  believes that the Stock  Contribution  will  facilitate  the
support of charitable  activities  even during periods when the Holding  Company
may not be in a  position  to support  such  activities.  (Similarly,  the Stock
Contribution  could enable the  Foundation to offset the impact of variations in
contribution  levels  from the  Holding  Company by  accumulating  funds  during
periods of  relatively  large  contributions  and  disbursing  such funds during
periods of relatively small contributions.) In addition, the Board believes that
the Stock  Contribution  will have a highly  beneficial public relations impact.
Finally,  the Board  believes that the Stock  Contribution  will  facilitate the
participation of non-Holding  Company  personnel in charitable  activities.  The
Board believes that the Foundation and the making of the Stock  Contribution  on
the terms  described  herein  represents  an  opportunity  to make a significant
charitable contribution which will benefit the Holding Company and the Bank at a
time when they have adequate  capital,  are not yet subject to possible earnings
pressure  resulting  from the Holding  Company's  status as a public company and
there is a need for charitable funding in the Bank's market area.

         The Foundation has been established to qualify as a private  foundation
under the Internal  Revenue Code of 1986, as amended (the "Code").  As a private
foundation,  the  Foundation  is  required to  distribute  annually in grants or
donations at least 5% of its net investment  assets. The Foundation is dedicated
to the promotion of charitable purposes within the communities in which the Bank
operates,  including,  but not  limited to,  providing  grants or  donations  to
community groups,  cultural activities,  youth and elder care and other types of
organizations or projects. While the Foundation is authorized to engage directly
in charitable  activities,  in order to limit  overhead  costs,  it is currently
anticipated that the Foundation's primary activity will consist of making grants
to other charitable organizations.

   
         The authority for the affairs of the  Foundation is vested in the Board
of  Trustees  of  the  Foundation  which  is  currently  comprised  of  Chairman
Nadzikewycz, President Kulas and Director Gawryk, each of whom is also currently
a member of the Bank's  Board of  Directors.  In  accordance  with the OTS rules
regarding conflicts of interests,  such persons excused themselves from the Bank
Board's  vote on the Stock  Contribution.  Under  the terms of the  Foundation's
articles of incorporation, new trustees may be selected only by the Foundation's
Board  of  Trustees.  The  Board  of  Trustees  may be  expanded  following  the
Conversion to include  additional Bank directors and other community  members as
trustees;  but it is  currently  anticipated  that at  least a  majority  of the
Foundation's  Board of Trustees will consist of persons who are  then-current or
former directors of the Bank.
    

         The Foundation's articles of incorporation provide that the earnings of
the Foundation shall not result in any private benefit for its members, trustees
or officers.  In addition,  it is anticipated  that the Foundation  will adopt a
conflicts  of interest  policy to protect  against  inappropriate  benefits  for
trustees or  officers of the  Foundation  and any related  parties.  While these
provisions  would not  prohibit  the  payment  of  reasonable  compensation  for
services rendered, the members of the Board of Trustees do not currently receive
fees for service on the Board.

         The Trustees of the Foundation are  responsible  for  establishing  and
carrying out the policies of the Foundation  with respect to grants or donations
by the  Foundation,  consistent  with the purposes for which the  Foundation was
established.  The Trustees of the Foundation are also  responsible for directing
the  activities of the  Foundation,  including  the  management of the shares of

                                        7

<PAGE>

   
Common Stock held by the Foundation;  provided,  however, that the voting of any
such  shares will be subject to  applicable  OTS policy  regarding  foundations.
Under the terms of the OTS letter  approval of the conversion application,  when
matters are presented for a stockholder vote, the shares of Common Stock held by
the Foundation must be voted in the same ratio as all other shares of the Common
Stock. Under such circumstances, the Board and management of the Holding Company
would derive no  additional  voting  control from such shares.  However,  in the
event that the OTS were to waive this voting restriction, the Foundation's Board
of  Trustees  would  exercise  voting  control  over  such  shares.   Since  the
Foundation's  Board of  Trustees  currently  consists of three  Holding  Company
directors, in the event that the OTS were to waive this restriction,  the number
of shares over which the Board of Directors of the Holding  Company is deemed to
exercise  voting control could  increase.  However,  as of the date hereof,  the
Company has no intentions to seek such a waiver.
    

         It is currently  anticipated  that the  Foundation  will adopt a policy
addressing  affiliated  transactions  between  the  Foundation  and the  Holding
Company or the Bank. Any  transactions  between the Foundation and the Bank will
comply with applicable provisions of Sections 23A and 23B of the Federal Reserve
Act, as amended,  as well as with the OTS  conflicts of  interests  regulations.
Additionally,  the Holding  Company (but not the Bank) may provide  office space
and  administrative  support to the Foundation without charge provided that such
actions comply with the applicable conflicts of interests restrictions.

   
         Under applicable IRS regulations,  the Foundation will be authorized to
purchase  shares  of the  Holding  Company's  Common  Stock in the open  market,
subject to certain  restrictions.  However, it is not currently anticipated that
the Foundation  will purchase any such shares.  The OTS has informed the Holding
Company  that any such  purchases  of  Common  Stock in the open  market  by the
Foundation  would be considered  to be purchases by the Holding  Company for the
purpose of the OTS limitations on post-conversion stock repurchases. See "Use of
Proceeds."

         If  approved  by members,  the Stock  Contribution  will be made within
twelve months following the completion of the Conversion.  However, as discussed
below,  the Holding  Company  will  recognize  the expense  related to the Stock
Contribution in the quarter in which the Conversion is completed. Once made, the
Stock  Contribution  will not be recoverable by the Holding Company or the Bank.
The Foundation may receive  working  capital from any dividends that may be paid
on the Holding  Company's  Common Stock in the future and, subject to applicable
federal and state laws,  from loans  collateralized  by the Common Stock or from
the proceeds of the sale of any of the Common Stock in the open market from time
to time as may be permitted to provide the Foundation with additional liquidity.
One of the conditions  imposed on the Stock  Contribution by the Holding Company
is that the amount of Common Stock that may be sold by the Foundation in any one
year shall not exceed 5% of the average  market  value of the assets held by the
Foundation,   except  where  the  Board  of  Trustees  of  the  Foundation,   by
three-fourths  vote,  determines  that the  failure  to sell an amount of Common
Stock  greater  than such amount  would  result in a long-term  reduction in the
value of the  Foundation's  assets and as such would jeopardize the Foundation's
capacity to carry out its charitable  purposes.  The Stock  Contribution is also
subject to certain conditions imposed by the OTS in connection with its approval
of the Conversion.  See "The Conversion -- Stock  Contribution to the Charitable
Foundation." and "-- Regulatory  Conditions Imposed on the Foundation." Assuming
the sale of shares at the maximum of the Estimated  Valuation Range, the Company
will have 5,822,000 shares issued and outstanding,  of which the Foundation will
own 250,000 shares or 4.3%.  Due to the additional  issuance of shares
    

                                       8

<PAGE>

of Common Stock to the Foundation,  persons  purchasing shares in the Conversion
will have their ownership and voting interests in the Company diluted.  See "Pro
Forma Data."

         If the Stock  Contribution  is  approved  by the  Bank's  members,  the
Holding  Company  will  recognize a $2.5  million  expense  (offset in part by a
corresponding  tax  benefit),  during  the  quarter in which the  Conversion  is
completed,  which is  expected  to be the fourth  quarter of fiscal  1997.  Such
expense will likely eliminate  earnings in the quarter in which it is recognized
and have a material adverse impact on the Holding Company's  earnings for fiscal
year 1997. Assuming a contribution  valued at $2.5 million,  the Holding Company
estimates a net tax-effected  expense of $1.5 million. If the Stock Contribution
had been  expensed  during the four month period ended April 30, 1997,  the Bank
would have  reported a net loss of $739,000  for the four months ended April 30,
1997  rather  than  net  income  of  $761,000.  For  further  discussion  of the
Foundation and its impact on purchasers of Common Stock in the  Conversion,  see
"Risk  Factors Stock  Contribution  to a Charitable  Foundation"  and "Pro Forma
Data."

   
         Because the Stock Contribution will result in dilution,  it will reduce
the  estimated  pro forma market value of the stock to be sold by  approximately
$4.6 million at the midpoint of the Estimated  Valuation Range. As a result, the
pro forma  capital of the  Holding  Company  will be $3.0  million  lower at the
midpoint of the  Estimated  Valuation  Range than it would have been without the
Stock  Contribution.  However,  because of the lower  number of shares which are
being  offered  (as a result of the lower  appraisal),  per  share  capital  and
earnings are expected to be approximately the same. See "Comparison of Valuation
and Pro Forma Information With No Stock Contribution."

         As a result of the $4.6 million  reduction in the  estimated  pro forma
market  value of the  stock to be sold  caused by the  Stock  Contribution,  the
amount of shares  expected to be purchased by directors and executive  officers,
assuming the sale of the midpoint number of shares,  increased from 4.0% to 4.3%
of  the  shares  sold.  See  "The  Conversion--Participation  by the  Board  and
Executive Officers." However, it should also be noted that their stock incentive
awards,  which are calculated as a percentage of the conversion shares,  will be
reduced by the reduction in the estimated pro forma market value of the stock to
be sold caused by the Stock Contribution.

         The Stock  Contribution is subject to the approval of a majority of the
total outstanding votes of the Bank's members eligible to be cast at the Special
Meeting. The Stock Contribution will be considered as a separate matter from the
vote to approve the Plan of Conversion.  If the Bank's members  approve the Plan
of Conversion, but not the Stock Contribution,  the Bank intends to complete the
Conversion  without  the  Stock  Contribution.  Failure  to  approve  the  Stock
Contribution may materially increase the aggregate pro forma market value of the
Common Stock being  offered since the Estimated  Valuation  Range,  as set forth
herein,  takes into account the after-tax impact of the Stock  Contribution.  If
the pro forma  market value of the shares of the Common Stock to be sold without
the Stock  Contribution  is either greater than $64.1 million or less than $41.2
million or if the OTS otherwise  requires a resolicitation  of subscribers,  the
Bank  will   establish  a  new   Estimated   Valuation   Range  and  commence  a
resolicitation of subscribers  (i.e.,  subscribers will be permitted to continue
or modify their orders, in which case they will need to affirmatively  reconfirm
their  subscriptions  prior to the expiration of the resolicitation  offering or
their subscription funds will be promptly refunded with interest.) Any change in
the Estimated Valuation Range must be approved by the OTS. See "Pro Forma Data,"
"Comparison of Valuation and
    

                                        9

<PAGE>

Pro Forma Information With No Stock  Contribution,"  and "The  Conversion--Stock
Contribution to the Charitable Foundation" and "The Conversion--Stock Pricing."

The Conversion

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

         By  converting  to the  stock  form of  organization,  the Bank will be
structured  in the  form  used by all  commercial  banks,  most  major  business
corporations and an increasing  number of savings  institutions.  The Conversion
will also  increase  the equity  capital  of the Bank.  See "The  Conversion  --
Business Purposes."

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

         Subject  to the prior  rights of  holders  of  Subscription  Rights and
market  conditions at or near the completion of the Subscription  Offering,  any
shares of Common Stock not  subscribed for in the  Subscription  Offering may be
offered at the same price in a Public Offering and/or Direct Community  Offering
through FBR to selected  persons to whom this prospectus is delivered.  To order
Common Stock in connection  with the Public  Offering  and/or  Direct  Community
Offering, if any, an executed Order Form and full payment at $10.00 per share in
the form of a check,  bank draft or money order must be received by FBR prior to
the termination of such offerings.  The date by which orders must be received in
the Public Offering and/or Direct Community Offering, if any, will be set by the
Holding  Company at the time of such  offering  provided that if the Offering is
extended  beyond _____ _, 1997, each subscriber will have the right to modify or
rescind his or her  subscription.  The Holding  Company and the Bank reserve the
absolute right to accept or reject any orders in the Public  Offering and Direct
Community Offering, in whole or in part.

                                       10

<PAGE>

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

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

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

         Purchase Limitations.  The Plan of Conversion places limitations on the
number of shares which may be purchased in the Conversion by various  categories
of persons. With the exception of the Tax-Qualified  Employee Plans, no Eligible
Account Holder,  Supplemental Eligible Account Holder, Other Member or director,
officer or employee may purchase in their  capacity as such in the  Subscription
Offering more than $250,000 of Common Stock; no person, together with associates
of and  persons  acting in concert  with such  person,  may  purchase  more than
$250,000  of  Common  Stock in the  Public  Offering;  and no person or group of
persons  acting in concert  (other than the  Tax-Qualified  Employee  Plans) may
purchase  more than  $750,000  of Common  Stock in the  Conversion.  The minimum
purchase  limitation is 25 shares of Common Stock.  These purchase limits may be
increased or decreased  consistent with the Office of Thrift Supervision ("OTS")
regulations at the sole discretion of the Holding Company and the Bank. See "The
Conversion - Offering of Holding Company Common Stock."

         Restrictions  on  Transfer  of  Subscription   Rights.   Prior  to  the
completion of the Conversion, no person may transfer or enter into any agreement
or  understanding  to  transfer  the  legal  or  beneficial   ownership  of  the
subscription  rights  issued  under the Plan or the shares of Common Stock to be

                                       11

<PAGE>

issued  upon  their   exercise.   Persons  found  to  be  selling  or  otherwise
transferring  their  right to  purchase  stock in the  Subscription  Offering or
purchasing  Common  Stock  on  behalf  of  another  person  will be  subject  to
forfeiture of such rights and possible federal penalties and sanctions. See "The
Conversion -- Restrictions on Transfer of Subscription Rights and Shares."

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

   
         Depending  on  market  and  financial  conditions  at the  time  of the
completion  of the  Offering,  the total  number of shares of Common Stock to be
issued in the  Conversion may be increased or decreased  significantly  from the
5,572,000  shares  offered  hereby  and the  Purchase  Price  may be  decreased.
However,  subscribers will be permitted to modify or rescind their subscriptions
if the product of the total number of shares to be sold  multiplied by the price
per share is less than $41.2 million or more than $64.1  million.  The appraisal
is not intended to be, and must not be interpreted as, a  recommendation  of any
kind as to the advisability of voting to approve the Conversion or of purchasing
shares of Common Stock.  The appraisal  considers First Security and the Holding
Company only as going concerns and should not be considered as any indication of
the liquidation  value of First Security or the Holding Company.  Moreover,  the
appraisal is  necessarily  based on many factors which change from time to time.
There can be no assurance that persons who purchase  shares in the Offering will
be able to sell such shares at prices at or above the Purchase  Price.  See "Pro
Forma  Data" and "The  Conversion  - Stock  Pricing  and  Number of Shares to be
Issued" for a description of the manner in which such valuation was made and the
limitations on its use.
    

Purchases by Directors and Executive Officers

   
         The  directors  and  executive  officers  of First  Security  intend to
purchase,  for investment  purposes and at the same price as the shares are sold
to other  investors  in the  Conversion,  approximately  $2.1  million of Common
Stock,  or 5.1%,  4.3% or 3.8% of the shares to be sold in the Conversion at the
minimum, midpoint and maximum of the Estimated Valuation Range, respectively. In
addition,  an amount of shares  equal to an  aggregate of 8% of the shares to be
issued in the  Conversion,  including  the shares to be issued  pursuant  to the
Stock  Contribution,  is  anticipated  to be  purchased  by the  ESOP.  See "The
Conversion -- Participation by the Board and Executive Officers."
    

                                       12

<PAGE>

Potential Benefits of Conversion to Directors and Executive Officers

   
         Employee Stock  Ownership  Plan. The Board of Directors of the Bank has
adopted  an  ESOP,  a  tax-qualified  employee  benefit  plan for  officers  and
employees  of the Holding  Company and the Bank.  All  employees of the Bank are
eligible to  participate  in the ESOP after they attain age 21 and  complete one
year  of  service.  The  Bank's  contribution  to the  ESOP is  allocated  among
participants  on the basis of their relative  compensation.  Each  participant's
account will be credited  with cash and shares of Holding  Company  Common Stock
based  upon  compensation  earned  during  the year  with  respect  to which the
contribution  is made. The ESOP intends to buy up to 8% of the Common Stock sold
in the  Conversion  (approximately  $3.3  million to $4.5  million of the Common
Stock based on the  issuance  of the  minimum  and the maximum of the  Estimated
Valuation Range and the $10.00 per share Purchase Price). The ESOP will purchase
the shares with funds borrowed from the Holding  Company,  and it is anticipated
that the ESOP will repay the loans through periodic tax-deductible contributions
from the Bank over a ten-year  period.  These  contributions  will  increase the
compensation  expense of the Bank.  See  "Management  - Benefit Plans - Employee
Stock Ownership Plan" for a description of this plan.
    

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

   
         Under the proposed Stock Option Plan, it is presently intended that the
directors and executive officers be granted options to purchase,  in addition to
the shares to be issued in the Conversion,  an amount of shares equal to 8.4% of
the shares issued in the Conversion,  including the shares to be issued pursuant
to the Stock  Contribution,  (or 345,912 and 468,048  shares,  respectively,  of
Common Stock based on the minimum and maximum of the Estimated  Valuation Range)
at an exercise  price equal to the market value per share of the Common Stock on
the date of grant. Such options will be awarded at no cost to the recipients and
pose no  financial  risk to the  recipients  until  exercised.  It is  presently
anticipated  that Julian Kulas,  President  and Chief  Executive  Officer,  will
receive an option to  purchase  an amount of shares  equal to 2.5% of the shares
issued in the  Conversion (or 102,950 and 139,300  shares,  assuming the minimum
and maximum of the Estimated  Valuation  Range,  respectively).  See "Management
Benefit Plans - Stock Option and Incentive Plan."
    

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

                                       13

<PAGE>

   
         It is also  intended that  directors and executive  officers be granted
under the RRP (without any  requirement  of payment by the grantee) an amount of
shares  of  restricted  stock  awards  equal to 3.4% of the  shares  sold in the
Conversion (or 140,012 and 189,448  shares,  respectively,  based on the minimum
and maximum of the Estimated  Valuation Range),  which will vest over five years
commencing one year from  stockholder  ratification  and which will have a total
value of $1.4 million and $1.9 million based on the Purchase Price of $10.00 per
share at the minimum and maximum of the Estimated Valuation Range, respectively.
It is presently anticipated that President Kulas will receive a restricted stock
award equal to 1.0% of the shares issued in the Conversion, including the shares
to be issued pursuant to the Stock  Contribution,  (or 41,180 and 55,720 shares,
assuming  the  minimum  and  maximum  of the  Estimated  Valuation  Range).  The
restricted  stock award to President Kulas would have an aggregate value ranging
from $411,800 to $557,200 (at the minimum and maximum of the Estimated Valuation
Range) based upon the  original  Purchase  Price of $10.00 per share.  See "Risk
Factors - Takeover  Defensive  Provisions"  and  "Management  - Benefit  Plans -
Recognition and Retention Plan."

         Following  stockholder  ratification of the RRP, the RRP will be funded
either with shares  purchased in the open market or with authorized but unissued
shares.  Based upon the Purchase Price of $10.00 per share,  the amount required
to fund the full  number of shares  available  for grant  under the RRP  through
open-market  purchases would range from  approximately  $1.6 million (based upon
the  sale  of  shares  at the  minimum  of the  Estimated  Valuation  Range)  to
approximately  $2.2 million (based upon the sale of shares at the maximum of the
Estimated  Valuation Range). In the event that the per share price of the Common
Stock increases  above the $10.00 per share Purchase Price following  completion
of the Offering,  the amount necessary to fund the RRP would also increase.  The
expense  related to the cost of the RRP will be  recognized  over the  five-year
vesting  period of the awards made pursuant to such plan.  The use of authorized
but unissued  shares to fund the RRP would dilute the interests of  stockholders
who purchase Common Stock in the  Conversion.  See "Management - Benefit Plans -
Recognition and Retention Plan."
    

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

         Employment and Severance Agreements.  The Bank intends to enter into an
employment  agreement with President Kulas. It is anticipated that the agreement
will provide for a salary equal to his current salary, will have an initial term
of three years, subject to annual extension for an additional year following the
Bank's annual  performance  review and will become effective upon the completion
of the Conversion. Under certain circumstances including a change in control, as
defined in the employment  agreement,  Mr. Kulas will be entitled to a severance

                                       14
<PAGE>

payment  in  lieu  of  salary  equal  to  a  multiple  of  his  base  amount  of
compensation, as defined. See "Management - Executive Compensation."

         The Bank  also  intends  to enter  into  change  in  control  severance
agreements with four other executive officers. Such agreements will have initial
terms of 24 months and become  effective upon completion of the  Conversion.  In
the event a covered  officer is  terminated  following a "change in control" (as
defined in the agreements), such officer will be entitled to a severance payment
of  200% of  their  then  current  compensation.  See  "Management  -  Executive
Compensation  -  Employment   Agreements  and  Severance   Agreements"  for  the
definition  of "change in  control"  and a more  detailed  description  of these
agreements.

Use of Proceeds

   
         The net  proceeds  from the  sale of  Common  Stock  in the  Conversion
(estimated  at $40.3  million,  $47.5  million,  $54.7 million and $63.0 million
based on sales at the  minimum,  midpoint,  maximum and 15% above the maximum of
the Estimated  Valuation Range,  respectively) will  substantially  increase the
capital of First  Security.  See "Pro  Forma  Data." The  Holding  Company  will
utilize  approximately  50% of the net proceeds  from the issuance of the Common
Stock to purchase  all of the common  stock of First  Security to be issued upon
Conversion and will retain  approximately 50% of the net proceeds.  The proceeds
retained  by the  Holding  Company  will be  invested  initially  in  short-term
investments  similar to those currently in the Bank's  portfolio.  Such proceeds
will  subsequently  be invested in  mortgage-backed  securities  and  investment
securities and will be available for general corporate  purposes,  including the
possible  repurchase of shares of the Common Stock, as permitted by the OTS. The
Holding Company  currently has no specific plan to make any such  repurchases of
any of its Common Stock. In addition, the Holding Company intends to provide the
funding for the ESOP loan.  Based upon the initial  Purchase Price of $10.00 per
share,  the dollar amount of the ESOP loan would range from $3.3 million  (based
upon the sale of shares at the minimum of the Estimated Valuation Range) to $4.5
million (based upon the sale of shares at the maximum of the Estimated Valuation
Range).  It is  anticipated  that the ESOP will repay the loan through  periodic
tax-deductible  contributions from the Bank over a ten-year period. The interest
rate to be  charged by the  Holding  Company on the ESOP loan will be based upon
the Internal Revenue Service ("IRS")  prescribed  applicable federal rate at the
time of origination.

         Finally,  the Holding Company currently intends to use a portion of the
proceeds  to  fund  a  Recognition  and  Retention  Plan  ("RRP"),   subject  to
stockholder  ratification.  Compensation  expense  related  to the  RRP  will be
recognized  as share awards vest.  See "Pro Forma Data."  Following  stockholder
ratification  of the RRP, the RRP may be funded either with shares  purchased in
the open market or with authorized but unissued shares.  Based upon the Purchase
Price  of  $10.00  per  share,  the  amount  required  to fund  the RRP  through
open-market  purchases would range from  approximately  $1.6 million (based upon
the  sale  of  shares  at the  minimum  of the  Estimated  Valuation  Range)  to
approximately  $2.2 million (based upon the sale of shares at the maximum of the
Estimated  Valuation Range). In the event that the per share price of the Common
Stock increases  above the $10.00 per share Purchase Price following  completion
of the Offering,  the amount necessary to fund the RRP would also increase.  The
use of authorized but unissued shares to fund the RRP could dilute the interests
of stockholders  who purchase  Common Stock in the  Conversion.  See "Management
Benefit Plans - Recognition and Retention Plan."
    

                                       15

<PAGE>

         The net proceeds  received by First  Security will become part of First
Security's general funds for use in its business and will be used to support the
Bank's  existing  operations,  subject to  applicable  regulatory  restrictions.
Immediately  upon the completion of the Conversion,  it is anticipated  that the
Bank will invest such proceeds into short-term  assets.  Subsequently,  the Bank
intends to redirect the net proceeds to the  origination  of  residential  loans
and, to a lesser extent,  multi-family  and commercial  real estate and consumer
loans, subject to market conditions.  In addition, a portion of the proceeds may
be used  for the  creation  of one or more de novo  branch  offices  within  the
greater Chicago or Philadelphia  areas,  although the Bank has no specific plans
regarding any new branch  offices at this time.  Finally,  such proceeds will be
available  for  the  acquisition  of  deposits  or  assets  or both  from  other
institutions, although no such acquisitions are contemplated at this time.

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

Dividends

         The Holding Company  currently has no plans to pay dividends.  However,
the  Holding  Company's  Board of  Directors  may  consider  a policy  of paying
dividends in the future.  The  declaration  and payment of dividends are subject
to, among other things, the Holding Company's financial condition and results of
operations,   First   Security's   compliance   with  its   regulatory   capital
requirements,   including  the  fully  phased-in   capital   requirements,   tax
considerations,    industry   standards,    economic   conditions,    regulatory
restrictions,  general  business  practices and other  factors.  There can be no
assurance  as to whether or when the Holding  Company  will pay a dividend.  See
"Dividends."

Market for Common Stock

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

                                       16

<PAGE>

Risk Factors

         See "Risk  Factors" for  information  regarding  certain  factors which
should be  considered by  prospective  investors,  including  interest rate risk
exposure,  risks  associated  with a  contribution  to a charitable  foundation,
competition,  takeover defensive  provisions  contained in the Holding Company's
certificate of  incorporation  and bylaws,  post-conversion  overhead  expenses,
regulatory oversight,  the risk of a delayed offering,  the absence of an active
market for the Common  Stock and the possible  consequences  of amendment of the
Plan of Conversion.


                                       17

<PAGE>

                         SELECTED FINANCIAL INFORMATION

         Set forth below are selected  financial and other data of the Bank. The
financial data is derived in part from,  and should be read in conjunction  with
the Consolidated  Financial Statements and Notes of the Bank presented elsewhere
in this Prospectus.

         In the opinion of  management,  the  unaudited  condensed  consolidated
financial  statements  contain  all  adjustments   (consisting  only  of  normal
recurring  adjustments)  necessary to present fairly the financial condition and
results of  operations  of First  Security as of April 30, 1997 and for the four
month periods ended April 30, 1997 and 1996. Interim results at and for the four
months ended April 30, 1997 are not  necessarily  indicative of the results that
may be expected for the year ended December 31, 1997.

<TABLE>
<CAPTION>

                                                                                          At December 31,
                                                                --------------------------------------------------------------------
                                               At April 30,
                                                   1997          1996             1995          1994           1993           1992
                                                   ----          ----             ----          ----           ----           ----
                                                                                  (In Thousands)
<S>                                              <C>            <C>            <C>            <C>            <C>            <C>     
Selected Financial Condition Data:
Total assets .............................       $260,002       $258,115       $251,922       $227,922       $189,846       $177,443
Cash and cash equivalents ................          7,104          7,300         19,173          6,800         11,365          8,667
Loans receivable, net(1) .................        165,914        163,348        144,566        136,207        105,946         97,968
Mortgage-backed securities(2):
  Held-to-maturity .......................         22,389         24,109         25,120         42,621         45,445         37,911
  Available-for-sale .....................         18,616         19,727         20,044           --             --             --
Securities(2)
  Held-to-maturity .......................         28,259         25,779         20,566         17,926         20,804         27,693
  Available-for-sale .....................          8,919          8,997         13,743         15,662           --             --
Deposits .................................        218,987        219,505        209,387        195,875        161,715        154,559
Total borrowings .........................          7,500          4,000         10,000          3,000          1,000          1,000
Total equity .............................         29,950         29,261         29,038         25,555         22,395         19,214

</TABLE>



                                       18

<PAGE>



<TABLE>
<CAPTION>

                                                                Four Months                          Year Ended
                                                               Ended April 30,                       December 31,
                                                              ----------------    --------------------------------------------------
                                                               1997      1996      1996         1995       1994      1993     1992
                                                               ----      ----      ----         ----       ----      ----     ----
                                                                                         (In Thousands)

<S>                                                           <C>       <C>       <C>          <C>       <C>       <C>       <C>    
Selected Operations Data:
Total interest income .....................................   $ 6,495   $ 6,124   $19,006      $17,650   $15,710   $13,995   $14,764
Total interest expense ....................................     3,220     3,163     9,494        8,727     6,584     6,068     7,308
                                                              -------   -------   -------      -------   -------   -------   -------
  Net interest income .....................................     3,275     2,961     9,512        8,923     9,126     7,927     7,456
Provision for loan losses .................................       574        42       706          136       182       249       184
                                                              -------   -------   -------      -------   -------   -------   -------
Net interest income after provision for loan losses .......     2,701     2,919     8,806        8,787     8,944     7,678     7,272
                                                              -------   -------   -------      -------   -------   -------   -------
Fees and service charges ..................................       116       121       362          378       326       281       229
Gain on sales of securities ...............................        --        --        55           24         5        32        28
Other non-interest income .................................        81        73       328          454       246       286       171
                                                              -------   -------   -------      -------   -------   -------   -------
Total non-interest income .................................       197       194       745          856       577       599       428
Total non-interest expense ................................     1,657     1,520     8,693(3)     4,690     4,271     3,457     3,173
                                                              -------   -------   -------      -------   -------   -------   -------
Income before taxes .......................................     1,241     1,593       858        4,953     5,250     4,820     4,527
Income tax provision ......................................       480       603       406        1,760     1,825     1,644     1,496
                                                              -------   -------   -------      -------   -------   -------   -------
Net income ................................................   $   761   $   990   $   452      $ 3,193   $ 3,425   $ 3,176   $ 3,031
                                                              =======   =======   =======      =======   =======   =======   =======
- -------------
<FN>

(1)  The allowance for loan losses at April 30, 1997,  December 31, 1996,  1995,
     1994,  1993  and  1992  was  $1,666,000,  $1,520,000,  $885,000,  $792,000,
     $608,000 and $360,000, respectively.

(2)  The Bank adopted Statement of Financial  Accounting  Standards ("SFAS") No.
     115,  "Accounting for Certain  Investments in Debt and Equity  Securities,"
     effective  as of January 1, 1994.  Prior to the  adoption  of SFAS No. 115,
     marketable equity securities were carried at the lower of amortized cost or
     market value and the remaining  securities were carried at amortized cost ,
     as adjusted for  amortization  of premiums and accretion of discounts  over
     the remaining terms of the securities from the dates of purchase.

(3)  Includes  $1.3  million  SAIF  special  assessment  and $2.5  million  cash
     contribution to the Foundation.
</FN>
</TABLE>


                                       19

<PAGE>


<TABLE>
<CAPTION>


                                                                   Four Months                         Year Ended
                                                                 Ended April 30,                      December 31,
                                                                ----------------    ------------------------------------------------
                                                                1997(1)  1996(1)    1996        1995       1994      1993      1992
                                                                -------  -------    ----        ----       ----      ----      ----
<S>                                                            <C>      <C>        <C>         <C>        <C>       <C>       <C>
 Selected Financial Ratios and Other Data:

Performance Ratios:
   Return on assets (ratio of net income to average
    total assets) ..........................................    0.88%     1.19%     0.18%(2)     1.34%     1.62%     1.74%     1.76%
   Return on equity (ratio of net income to average equity)     7.65     10.07      1.50 (2)    11.64     14.23     15.21     17.12
   Interest rate spread information:
        Average during period ..............................    3.45      3.37      3.51         3.61      4.28      4.22      4.16
        Net interest margin(3) .............................    3.96      3.81      3.98         4.00      4.60      4.56      4.54
   Ratio of operating expense to average total assets ......    1.92      1.83      3.45 (2)     1.97      2.03      1.89      1.84
   Efficiency Ratio(4) .....................................    0.48      0.48      0.85 (2)     0.48      0.44      0.41      0.40
   Ratio of average interest-earning assets to average
        interest-bearing liabilities .......................  112.96    110.69    111.81       109.93    109.51    109.55    108.56

Quality Ratios:
   Non-performing assets to total assets at end of period ..    0.87      1.18      1.44         1.11      0.72      1.05      1.32
   Allowance for loan losses to non-performing loans
        at end of period ...................................   73.78     33.46     41.30        38.73     55.58     32.02     16.57
   Allowance for loan losses to gross loans receivable
        at end of period ...................................    0.98      0.52      0.91         0.60      0.57      0.56      0.36

Capital Ratios:
   Equity to total assets at end of period(5) ..............   11.63     11.52     11.42        11.52     11.33     11.80     10.83
   Average equity to average assets ........................   11.50     11.84     11.97        11.55     11.42     11.42     10.27

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

(1)  Ratios for the four-month periods have been annualized.

(2)  Excluding  the $1.3 million SAIF  special  assessment  and the $2.5 million
     cash  contribution  to the  Foundation,  net of tax,  the return on assets,
     return on equity and ratio of  operating  expense to average  total  assets
     would have been 1.10%, 9.19% and 1.94%, respectively.  The efficiency ratio
     would have been 0.48.

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


(4)  The efficiency ratio represents  non-interest expense divided by the sum of
     net interest income and non-interest income.

(5)  Ratio   is   exclusive   of   unrealized    gain   (loss)   on   securities
     available-for-sale.

</TABLE>


                                       20

<PAGE>

                              RECENT FINANCIAL DATA

         The  selected  financial  and other data of the Bank set forth below at
and for the two and six months ended June 30, 1997 were  derived from  unaudited
financial statements. In the opinion of management,  all adjustments (consisting
of normal recurring accruals) necessary for a fair presentation of the financial
condition and results of operations  for the unaudited  periods  presented  have
been included.  The information  presented below is qualified in its entirety by
the detailed  information and financial  statements  included  elsewhere in this
Prospectus and should be read in conjunction with  "Management's  Discussion and
Analysis of Financial  Condition and Results of Operations,"  "Business" and the
audited Financial Statements of the Bank and Notes thereto included elsewhere in
this Prospectus.

                                           At June 30,         At April 30,
                                              1997                 1997
                                              ----                 ----
Selected Financial Condition Data:                 (In Thousands)
- ----------------------------------
Total assets ................              $261,294              $260,002
Cash and cash equivalents ...                 3,304                 7,104
Loans receivable, net .......               172,627               165,914
Securities available-for-sale                27,382                27,535
Securities held-to-maturity .                49,651                50,648
Deposits ....................               219,996               218,987
Total Borrowings ............                 7,500                 7,500
Total Equity ................                30,555                29,950

<TABLE>
<CAPTION>
                                                                           Two Months Ended                    Six Months Ended
                                                                               June 30,                            June 30,
                                                                      -----------------------              -------------------------
                                                                        1997             1996                1997             1996
                                                                        ----             ----                ----             ----
Selected Operations Data:                                                                    (In Thousands)
- -------------------------
<S>                                                                  <C>                <C>                <C>                <C>   
Interest income ........................................             $3,213             $3,275             $9,708             $9,399
Interest expense .......................................              1,669              1,558              4,889              4,721
                                                                     ------             ------             ------             ------
  Net interest income before
   provision for loan losses ...........................              1,544              1,717              4,819              4,678
Provision for loan losses ..............................                 41                 41                615                 83
                                                                     ------             ------             ------             ------
  Net interest income after
   provision for loan losses ...........................              1,503              1,676              4,204              4,595
Fees and service charges ...............................                 64                 62                180                183

Other non-interest income ..............................                 34                 38                115                111
Non-interest expense ...................................                824                856              2,481              2,376
                                                                     ------             ------             ------             ------
Income before taxes ....................................                777                920              2,018              2,513
Income taxes ...........................................                270                343                750                946
                                                                     ------             ------             ------             ------
  Net income ...........................................             $  507             $  577             $1,268             $1,567
                                                                     ======             ======             ======             ======
</TABLE>


                                       21

<PAGE>

<TABLE>
<CAPTION>
                                                                                  At or for the                At or for the
                                                                                 Two Months Ended            Six Months Ended
                                                                                     June 30,                    June 30,
                                                                              ------------------------    ------------------------
                                                                               1997              1996       1997              1996
                                                                              ------            ------     ------            -----
Selected Financial Ratios and Other Data:
- -----------------------------------------
<S>                                                                             <C>              <C>        <C>              <C> 
Performance Ratios:
  Return on average assets(1) ..................................                1.16             1.38       0.97             1.25
  Return on average equity(1) ..................................               10.04            11.43       8.46            10.53
  Average equity to average assets .............................               11.60            12.09      11.53            11.91
  Equity to total assets at end of period ......................               11.69            12.03      11.69            12.03
  Average interest rate spread(1) ..............................                3.18             3.89       3.37             3.56
  Net interest margin(1)(2) ....................................                3.69             4.34       3.87             4.00
  Average interest-earning assets to
   average interest-bearing liabilities ........................              112.78           111.52     112.86           110.83
  Non-interest expense to average assets(1) ....................                1.89             2.05       1.91             1.90
  Efficiency ratio(3) ..........................................                0.50             0.47       0.49             0.48

Asset Quality Ratios:
- ---------------------
  Allowance for loan losses as a percent of
    gross loans receivable .....................................                0.97             0.60       0.97             0.60
  Allowance for loan losses as a percent of
    non-performing loans .......................................               87.20            25.33      87.20            25.33
</TABLE>
- ------------
   
(1)  Ratios for the two and six month periods have been annualized.
    

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

(3)  The efficiency  ratio represents  non-interest  expense as a percent of net
     interest income and non-interest income.

                                       22

<PAGE>

Comparison of Financial Condition at June 30, 1997 and April 30, 1997

         Total  assets at June 30, 1997 were $261.3  million  compared to $260.0
million at April 30, 1997, an increase of $1.3 million, or 0.5%. The increase in
total assets was due  primarily to increases in loans  receivable  due to strong
loan demand,  funded by a slight  increase in deposits  and advance  payments by
borrowers  for  taxes  and  insurance,  as well as a  decrease  in cash and cash
equivalents.

         Total  liabilities  at June 30,  1997 were $230.7  million  compared to
$230.1 million at April 30, 1997, an increase of $645,000, or 0.3%. The increase
is primarily due to a $1.0 million increase in deposits combined with a $774,000
increase in advance  payments by borrowers  for taxes and  insurance,  partially
offset  by a  $450,000  decrease  in  accrued  interest  payable  as a result of
interest payments at quarter end.

   
         Total  equity at June 30,  1997 was  $30.6  million  compared  to $30.0
million at April 30,  1997,  an  increase  of  $605,000,  or 2.0% as a result of
$507,000 net income for the period  combined with a change in unrealized loss on
securities  available-for-sale  from  $276,000  at April 30, 1997 to $177,000 at
June 30, 1997.  At June 30, 1997,  tangible,  core and  risk-based  capital were
$30.1 million,  or 11.4%, $30.1 million,  or 11.4% and $31.7 million,  or 24.5%,
respectively,   which  exceeded  the   requirements  of  1.5%,  3.0%  and  8.0%,
respectively.  In addition,  leveraged  capital (Tier I capital to risk-weighted
assets) was $30.1 million, or 23.3% which exceeded the requirement of 4.0%.
    

Comparison of Operating  Results for the Two Months Ended June 30, 1997 and June
30, 1996

         General.  Net  income  for the two  months  ended  June  30,  1997  was
$507,000,  a decrease of  $70,000,  from net  earnings  of $577,000  for the two
months ended June 30, 1996.  The  decrease  was  primarily  due to a decrease of
$173,000  in net  interest  income  as a  result  of  increased  cost of  funds,
partially offset by a decrease in noninterest  expense of $32,000 and a decrease
in income taxes of $73,000.

         Interest Income. Interest income for the two months ended June 30, 1997
was $3.2  million  compared to $3.3  million  for the two months  ended June 30,
1996, a decrease of $62,000,  or 1.9%.  The decrease  resulted  primarily from a
decrease in the average yield on interest-earning  assets from 8.28% for the two
months ended June 30, 1996 to 7.68% for the two months ended June 30, 1997. This
was partially  offset by an increase in the average balance of  interest-earning
assets  from  $237.2  million  for the two months  ended June 30, 1996 to $250.9
million for the two months  ended June 30,  1997.  The average  balance of loans
receivable  increased from $149.8 million for the two months ended June 30, 1996
to $170.0  million for the two months ended June 30,  1997.  The increase in the
average  balance of loans  receivable  was a result of  increased  demand in the
Bank's market area. The decrease in the average yield on interest-earning assets
was  primarily  reflective  of the  decrease in the average  yield on loans from
8.59% for the two months  ended June 30, 1996 to 8.17% for the two months  ended
June 30, 1997. This decrease was a result of repayments of higher rate loans and
the origination of lower yielding loans due to the current rate environment.

         Interest Expense.  Interest expense was $1.7 million for the two months
ended June 30, 1997  compared to $1.6  million for the two months  ended June 30
1996, an increase of $111,000,

                                       23

<PAGE>

or 7.1%.  The increase  was a result of the  increase in the average  balance of
interest-bearing  liabilities  combined  with an increase in the average cost of
funds for the  periods.  The  average  balance of  interest-bearing  liabilities
increased  from $212.7 for the two months ended June 30, 1996 to $222.5  million
for the two months ended June 30, 1997. The average cost of funds increased from
4.40% for the two months  ended June 30, 1996 to 4.50% for the two months  ended
June 30,  1997.  The  increase in the average  cost of funds was a result of the
increases in the average balances being primarily in certificates of deposit and
FHLB advances which are at higher rates than the core deposits.  The increase in
certificates of deposit was a result of increased market demand.

         Net Interest  Income.  Net interest income was $1.5 million for the two
months ended June 30,  1997, a decrease of $173,000,  or 10.1% from net interest
income of $1.7 million for the two months ended June 30, 1996.  The decrease was
primarily a result of a decrease in the net  interest  margin from 4.34% for the
two months  ended June 30, 1996 to 3.69% for the two months ended June 30, 1997.
In addition,  the net interest  spread  decreased  from 3.89% for the two months
ended  June 30,  1996 to 3.18% for the two  months  ended  June 30,  1997.  Both
decreases  were a result of an increase in the average cost of  interest-bearing
liabilities and a decrease in the average yield of interest-earning assets.

         Provision for Loan Losses.  The Bank  recorded a $41,000  provision for
loan losses for the two months  ended June 30, 1997 and June 30,  1996.  At June
30, 1997, the allowance for loan losses  totaled $1.7 million,  or .97% of total
loans and 87.0% of total  non-performing  loans. The amount of the provision and
allowance  for  estimated  losses on loans is  influenced  by  current  economic
conditions,  actual loss experience,  industry trends and other factors, such as
adverse economic conditions,  including real estate values, in the Bank's market
area. In addition,  various  regulatory  agencies,  as an integral part of their
examination  process,  periodically  review the Bank's  allowance  for estimated
losses on loans.  Such agencies may require the Bank to provide additions to the
allowance based upon judgments  which differ from those of management.  Although
management  uses  the  best  information  available  and  maintains  the  Bank's
allowance  for losses at a level it  believes  adequate  to provide  for losses,
future adjustments to the allowance may be necessary due to economic, operating,
regulatory and other conditions that may be beyond the Bank's control.

         Noninterest  Income.  Noninterest  income for the two months ended June
30, 1997 was $98,000  compared  to  $100,000  for the two months  ended June 30,
1996, a decrease of $2,000, or 2.0%.

         Noninterest  Expense.  Noninterest  expense  was  $824,000  for the two
months  ended June 30, 1997  compared to $856,000  for the two months ended June
30, 1996, a decrease of $32,000, or 3.7%. The decrease was primarily a result of
a decrease in Federal insurance premiums of $56,000 as a result of a decrease in
rates due to the  recapitalization of SAIF during 1996, combined with a decrease
in  compensation  and benefits of $99,000  primarily  due to an employer  profit
sharing contribution made in April 1997 of $105,000 compared to the contribution
being made in June of the prior year.  These decreases were partially  offset by
an increase in REO expense of $113,000.

                                       24
<PAGE>

         Income Tax Expense. The provision for income taxes totaled $270,000 for
the two months ended June 30, 1997 compared to $343,000 for the two months ended
June 30, 1996.  The decrease was  primarily  due to a decrease in income  before
income taxes of $143,000.

Comparison of Operating  Results for the Six Months Ended June 30, 1997 and June
30, 1996

         General.  Net income for the six  months  ended June 30,  1997 was $1.3
million compared to net income of $1.6 million for the six months ended June 30,
1996, a decrease of $299,000, or 19.1%. The decrease was primarily a result of a
provision  for loan  losses of $615,000  for the six months  ended June 30, 1997
compared to $83,000 for the six months  ended June 30,  1996,  combined  with an
increase of $105,000 in  noninterest  expense.  These  increases  were partially
offset by an  increase  of  $141,000  in net  interest  income and a decrease of
$196,000 in income tax expense.  The increase in the  provision  for loan losses
was a result of the Bennett Funding loans secured by leases as further discussed
herein.

         Interest Income. Interest income for the six months ended June 30, 1997
was $9.7  million  compared to $9.4  million  for the six months  ended June 30,
1996, an increase of $309,000,  or 3.3%. The increase  resulted from an increase
in the average  balance of  interest-earning  assets from $233.9 million for the
six months  ended June 30, 1996 to $249.1  million for the six months ended June
30,   1997,   partially   offset  by  a  decrease  in  the   average   yield  on
interest-earning  assets.  The average balance of loans receivable  increased by
$19.2 million. The average yield on interest-earning assets decreased from 8.04%
for the six months  ended June 30,  1996 to 7.80% for the six months  ended June
30, 1997.  The decrease was  primarily a result of decreased  yields on the loan
portfolio  due  to  the  repayment  of  older  higher  yielding  loans  and  the
origination of lower yielding loans as a result of the current rate environment.

         Interest  Expense.  Interest  expense for the six months ended June 30,
1997 was $4.9 million compared to $4.7 million for the six months ended June 30,
1996,  an increase of $168,000,  or 3.6%.  The  increase in interest  expense is
primarily the result of an increase in the average  balance of  interest-bearing
liabilities from $211.0 million for the six months ended June 30, 1996 to $220.7
million  for the six  months  ended  June  30,  1997 as a  result  of  increased
deposits.  This increase was partially  offset by a decrease in the average cost
of funds from 4.47% for the six months  ended June 30, 1996 to 4.43% for the six
months ended June 30,  1997.  The decrease  was  primarily  in  certificates  of
deposit.

         Net Interest  Income.  Net interest  income of $4.8 million for the six
months  ended June 30, 1997  represented  an increase of $141,000  from the $4.7
million reported for the six months ended June 30, 1996. There was a decrease in
the net  interest  spread  from 3.56% for the six months  ended June 30, 1996 to
3.37% for the six months ended June 30,  1997.  The decrease in the net interest
rate  spread  was a  result  of the  average  yield of  interest-earning  assets
decreasing  at a more  rapid  rate  than the  average  cost of  interest-bearing
liabilities.  However, the ratio of average  interest-earning  assets to average
interest-bearing  liabilities  increased  from  110.83% for the six months ended
June 30, 1996 to 112.86%  for the six months  ended June 30,  1997,  and the net
interest margin decreased slightly from 4.00% to 3.87% for the same period.

                                       25
<PAGE>

         Provision for Loan Losses. The Bank's provision for loan losses for the
six months  ended June 30,  1997 was  $615,000  compared  to $83,000 for the six
months ended June 30, 1996.  The increase in the  provision  for loan losses was
primarily  related to various loans to The Bennett Funding Group,  Inc. (Bennett
Funding) which were secured by leases.  Bennett Funding filed bankruptcy  during
1996. The Bank had loans receivable from Bennett Funding of $839,000 at June 30,
1997.  As of June 30, 1996,  management  had not  determined  whether the leases
securing  the loans on their books were  legally  secured,  or whether they were
fraudulent.  No  additional  provision  was  made  at that  time  as  management
continued its  investigation  and awaited rulings from the bankruptcy court. The
Bank received a settlement  offer in February  1997. As a result of the proposed
settlement,  the Bank charged off $432,000 of the Bennett Funding loans, leaving
$839,000  of  loans on the  books.  As part of the  settlement,  the Bank was to
receive a cash payment of $529,000.  The remaining  $310,000 was to be collected
through future payments from the lessees.  Subsequent to June 30, 1997, the Bank
received $713,481 from the trustee as part of the settlement.  However,  at this
time management is unsure as to the full collectibility of the remaining payment
stream.  In addition,  the Bank has experienced  significant  loan growth during
1997.  Gross loans  increased  $21.7  million,  or 14.08% from 1996.  Management
increases  the  allowance for loan losses for loan growth based on a statistical
percentage  developed   considering  past  loss  experience  and  other  factors
discussed  below.  The  allowance for loan losses  represented  .97% and .60% of
gross loans  receivable at June 30, 1997 and 1996,  respectively.  The amount of
the  provision  and  allowance  for  estimated  losses on loans is influenced by
current economic conditions,  actual loss experience,  industry trends and other
factors,  such as adverse economic conditions,  including real estate values, in
the Bank's market area. In addition, various regulatory agencies, as an integral
part of their examination process,  periodically review the Bank's allowance for
estimated  losses  on loans.  Such  agencies  may  require  the Bank to  provide
additions  to the  allowance  based upon  judgments  which  differ from those of
management.   Although  management  uses  the  best  information  available  and
maintains  the Bank's  allowance  for losses at a level it believes  adequate to
provide for losses,  future adjustments to the allowance may be necessary due to
economic,  operating,  regulatory  and other  conditions  that may be beyond the
Bank's control.

         Noninterest  Income.  Noninterest  income for the six months ended June
30, 1997 was  $295,000  compared to $294,000  for the six months  ended June 30,
1996, representing fairly stable service charges and other noninterest income.

         Noninterest  Expense.  Noninterest expense was $2.5 million for the six
months  ended June 30, 1997  compared to $2.4  million for the six months  ended
June 30, 1996, an increase of $105,000,  or 4.4%. The increase was primarily due
to an  increase in REO expense of  $145,000,  combined  with an increase in data
processing  expense of $13,000,  occupancy and equipment  expense of $10,000 and
various  other items.  These items were  partially  offset by a decrease in FDIC
insurance premiums of $195,000 due to a reduction in rates.

         Income  Taxes.  The provision for income taxes was $750,000 for the six
months  ended June 30, 1997  compared to $946,000  for the six months ended June
30,  1996.  The  decrease was  primarily  due to a decrease in pretax  income of
$495,000.

                                       26
<PAGE>

                                  RISK FACTORS

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

Interest Rate Risk Exposure

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

         In managing its asset/liability  mix, the Bank often,  depending on the
relationship  between long- and short-term interest rates, market conditions and
consumer  preference,  places more emphasis on managing net interest margin than
on better  matching the interest rate  sensitivity of its assets and liabilities
in an effort to enhance net interest income. In particular,  because of customer
demand,  a large majority of the Bank's  residential  loans carry fixed interest
rates.  As a result,  the Bank will continue to be  significantly  vulnerable to
changes in interest  rates and to decreases in the  difference  between long and
short term interest rates.

         The Bank has  taken a number  of  steps  to limit  its  sensitivity  to
interest rate changes. Nevertheless, at March 31, 1997, the most recent date for
which data is available,  the Bank's net portfolio  value would have declined by
29% and 58%, respectively, in the event of instantaneous 200 and 400 basis point
increases in general interest rates. See  "Management's  Discussion and Analysis
of Financial Condition and Results of Operations - Asset/Liability Management."


                                       27

<PAGE>

Risks Associated with the Stock Contribution to a Charitable Foundation

         The Stock Contribution is subject to the approval of the Bank's members
at the Special Meeting.  If approved by members,  the Stock Contribution will be
made within 12 months  following the  completion of the  Conversion  and will be
expensed  when the  Conversion  is  completed,  which is  expected in the fourth
quarter of 1997.

         Negative Impact on Earnings. Assuming receipt of approval of the Bank's
members,  the Stock  Contribution  will have an  adverse  impact on the  Holding
Company's earnings.  The Holding Company will recognize an expense in the amount
of the $2.5  million  ($1.5  million  net of taxes) in the  quarter in which the
Conversion  is completed,  which is expected to be the fourth  quarter of fiscal
1997.  Such expense will reduce  earnings and have a material  adverse impact on
the Holding  Company's  earnings in the fiscal  quarter and year  recorded.  The
Holding Company has been advised by its independent  accountants  that the Stock
Contribution will be tax deductible, subject to a limitation based on 10% of the
Holding Company's annual taxable income. If the Stock Contribution had been made
at April 30, 1997,  the Bank would have  reported a net loss of $739,000 for the
prior four month period rather than net income of $761,000.

   
         In the future, the Holding Company may make additional contributions to
the Foundation,  although the Holding Company has no current plans regarding the
amount  or  timing  of any such  future  contributions.  The  amount  of  future
contributions,  if any, will be determined based upon,  among other factors,  an
assessment of the Holding Company's then current financial position, operations,
and  prospects  and on the need for  charitable  activities in the Bank's market
area. Any such contributions,  regardless of form, will result in an increase in
non-interest  expense and thus a reduction in net  earnings.  In  addition,  any
contributions  of authorized  but unissued  shares would dilute the interests of
outstanding shares.  However, the Holding Company currently anticipates that any
contributions  of shares by it to the  Foundation  will be funded through shares
repurchased in the open market.  The Holding Company does not intend to make any
contributions  to the Foundation which are not deductible for federal income tax
purposes.

         Dilution  of  Stockholder's  Interests.  The  Stock  Contribution  will
involve the donation of 250,000 shares of the Common Stock,  or the sale of such
shares  for  their  aggregate  par  value  ($2,500),  to  the  Foundation.  Upon
completion of the Conversion  and the Stock  Contribution,  the Holding  Company
will have  5,095,000  shares  issued  and  outstanding  at the  midpoint  of the
Estimated  Valuation Range, of which the Foundation will own 250,000 shares,  or
4.9%. As a result,  persons  purchasing shares in the Conversion will have their
share  ownership and voting interest in the Holding Company diluted by 4.9%. See
"Pro Forma Data."

       Possible Nondeductibility of the Stock Contribution. The Internal Revenue
Service ("IRS") has determined that the Foundation is exempt from federal income
tax under  Section  501(a) of the Code as an  organization  described in Section
501(c)(3)  of the Code.  As such,  the  Holding  Company  will be  entitled to a
deduction  in the  amount  of  the  Stock  Contribution,  subject  to an  annual
limitation  based on 10% of the Holding  Company's  annual taxable  income.  The
Holding Company,  however,  would be able to carry forward any unused portion of
the deduction for five years  following the Stock  Contribution  for Federal and
Illinois  tax  purposes.  Based on  present  information,  the  Holding  Company
currently  estimates that the Stock Contribution  should be fully deductible for
federal tax and Illinois purposes.  However,  no assurances can be made that the
Holding  Company will have sufficient  pre-tax income over the five-year  period
following the year in which the Stock  Contribution is made to utilize fully the
carryover related to the excess contribution.

         Potential Change in Valuation and Capital if the Stock  Contribution is
Not Made. The Stock Contribution was taken into account by FinPro in determining
the estimated pro forma market value of the Holding Company. The aggregate price
of the shares of Common  Stock being  offered in the  Offering is based upon the
Appraisal. The pro forma aggregate price of the shares being offered for sale in
the Conversion is currently estimated to be between $41.2 million and $55.7
    

                                       28

<PAGE>

   
million,  with a midpoint  of $48.5  million.  The pro forma price to book value
ratio  and the pro  forma  price  to  earnings  ratio  are  70.13%  and  14.49x,
respectively, at the midpoint of the Estimated Valuation Range.

         If the Stock Contribution is not part of the Conversion,  the Estimated
Valuation  Range of the shares being  offered is  estimated to be between  $45.1
million and $61.0  million.  This  represents an increase of $4.6 million at the
midpoint of the Estimated Valuation Range. In such event the estimated pro forma
stockholders' equity of the Holding Company would be approximately $75.6 million
at the  midpoint  based on a pro forma  price to book  ratio of 70.13% and a pro
forma price to earnings  ratio of 14.49x.  See  "Comparison of Valuation and Pro
Forma Information with No Stock Contribution."

         The decrease in the amount of Common Stock being  offered for sale as a
result  of the  Stock  Contribution  will not have a  significant  effect on the
Holding Company's or the Bank's capital position.  The Bank's regulatory capital
is  significantly  in excess of its  regulatory  capital  requirements  and will
further exceed such requirements following the Conversion.  The Bank's tangible,
core and  risk-based  capital  ratios at April 30,  1997 were  11.4%,  11.4% and
24.4%,  respectively.  Assuming  the  sale  of  shares  at the  midpoint  of the
Estimated  Valuation Range,  the Bank's pro forma tangible,  core and risk-based
capital ratios at April 30, 1997 would be 17.7%, 17.7% and 38.8%,  respectively.
On a consolidated  basis, as of April 30, 1997, the Holding  Company's pro forma
stockholders' equity would be $72.6 million,  assuming the sale of shares at the
midpoint of the Estimated  Valuation  Range and  contribution to the Foundation.
Pro forma  stockholders'  equity  per share at April 30,  1997 and pro forma net
earnings  per share for the four months ended April 30, 1997 would be $14.26 and
$0.23, respectively.  If the Stock Contribution were not made in the Conversion,
based on the FinPro  estimate,  the Holding  Company's  pro forma  stockholders'
equity would be approximately  $75.6 million at the midpoint of the estimate and
pro forma  stockholders'  equity per share and pro forma net  earnings per share
would be approximately the same with the Stock Contribution as without the Stock
Contribution.  See  "Comparison of Valuation and Pro Forma  Information  with No
Stock Contribution."

         Potential  Anti-Takeover  Effect. If the Stock Contribution is approved
by the Bank's members,  upon completion of the Conversion,  assuming the sale of
the midpoint number of the Conversion  shares of the Estimated  Valuation Range,
the Foundation would own 4.9% of the Holding Company's  outstanding shares. Such
shares will be owned solely by the Foundation;  however pursuant to the terms of
the Stock Contribution as mandated by the OTS, the shares of Common Stock of the
Holding  Company held by the Foundation must be voted in the same ratio as other
shares of the Holding Company's Common Stock on all proposals  considered by the
stockholders of the Holding Company.  See "The Conversion -- Stock  Contribution
to Charitable  Foundation -- Regulatory  Conditions  Imposed on the Foundation."
The Holding  Company and the Foundation will take the necessary steps to provide
such requirement in the Foundation's  corporate governance  documents.  As such,
the Holding Company does not believe the Foundation  will have an  anti-takeover
effect on the  Holding  Company.  In the event  that the OTS were to waive  this
voting  restriction,  the  Foundation's  Board of Trustees  would  exercise sole
voting  power  over such  shares  and would no longer be  subject  to the voting
restriction. However, the OTS could impose additional conditions at that time on
the  composition  of the Board of the  Foundation or which  otherwise  relate to
control of the Common Stock of the Holding Company held by the  Foundation.  See
"The  Conversion  -- the Stock  Contribution  to the  Charitable  Foundation  --
Regulatory  Conditions  Imposed  on the  Foundation."  If a waiver of the voting
restriction were granted by the OTS and no
    

                                       29

<PAGE>

further  conditions  were imposed on the Foundation at that time,  management of
the Holding  Company and the Bank could  benefit to the extent that the Board of
Trustees of the Foundation determines to vote the shares of Common Stock held by
the  Foundation in favor of proposals  supported by the Holding  Company and the
Bank.  Furthermore,  when the  Foundation's  shares  are  combined  with  shares
purchased  directly by executive  officers and directors of the Holding Company,
shares issued  pursuant to proposed stock benefit plans,  and shares held in the
Bank's  ESOP,  the  aggregate  of such  shares  could  exceed 20% of the Holding
Company's  outstanding  Common  Stock,  which could enable  management to defeat
stockholder  proposals  requiring 80%  approval.  Consequently,  this  potential
voting control might preclude takeover attempts that other  stockholders deem to
be in their best interest,  and might tend to perpetuate  management.  Since the
ESOP shares are allocated to eligible employees of the Bank, and any unallocated
shares will be voted by an  independent  trustee,  and because  awards under the
proposed  stock benefit plans may be granted to employees  other than  executive
officers and  directors,  management  of the Holding  Company does not expect to
have voting  control of all shares held or to be  allocated by the ESOP or other
stock  benefit  plans.  See,  "--  Certain  Anti-Takeover  Provisions  Which May
Discourage Takeover Attempts -- Voting Control of Officers and Directors."

         There are no  agreements  or  understandings,  written  or tacit,  with
respect to the exercise of either direct or indirect control over the management
or policies  of the  Holding  Company by the  Foundation,  including  agreements
related to voting,  acquisition or disposition of the Holding  Company's  Common
Stock.  Finally,  as the Foundation  sells its shares of Common Stock over time,
its  ownership  interest and voting power in the Holding  Company is expected to
decrease.

         Potential Challenges. The funding of a charitable foundation as part of
a conversion is innovative  and has occurred on only a few other  occasions.  As
such,   the  Stock   Contribution   may  be  subject  to  potential   challenges
notwithstanding that the Boards of Directors of the Holding Company and the Bank
have carefully  considered the various factors involved in the  establishment of
the Foundation in reaching their determination to make the Stock Contribution as
part of the  Conversion.  See "The  Conversion--the  Stock  Contribution  to the
Charitable  Foundation" In conjunction with its approval of the Conversion,  the
Bank  determined to submit the Stock  Contribution  to a vote of members so that
members have a right to vote on whether the Stock  Contribution  should be made.
If an action were instituted  seeking to require the Bank to eliminate the Stock
Contribution in connection  with the Conversion,  no assurances can be made that
the resolution of such action would not result in a delay in the consummation of
the Conversion or that any objecting persons would not be ultimately  successful
in obtaining such removal or other equitable  relief or monetary damages against
the Holding  Company or the Bank.  Additionally,  if the Holding Company and the
Bank are forced to eliminate the Stock Contribution,  the Holding Company may be
required to resolicit subscribers in the Offering.

         Approval of Members.  The Stock Contribution is subject to the approval
of a majority of the total  outstanding  votes of the Bank's members eligible to
be cast at the Special Meeting.  The Stock  Contribution will be considered as a
separate  matter from the  proposal to approve  the Plan of  Conversion.  If the
Bank's members approve the Plan of Conversion,  but not the Stock  Contribution,
the Bank  intends to complete  the  Conversion  without the Stock  Contribution.
Failure to approve the Stock Contribution may materially  increase the pro forma

                                       30

<PAGE>

   
market  value of the Common Stock being  offered for sale in the Offering  since
the  Estimated  Valuation  Range,  as set forth  herein,  takes into account the
expense related to the Stock Contribution.  If the pro forma market value of the
shares of Holding  Company  stock to be sold without the Stock  Contribution  is
either  greater  than $64.1  million  or less than  $41.2  million or if the OTS
otherwise  requires a resolicitation  of subscribers,  the Bank will establish a
new  Estimated  Valuation  Range and commence a  resolicitation  of  subscribers
(i.e.,  subscribers  will be permitted to continue or modify  their  orders,  in
which case they will need to affirmatively  reconfirm their  subscriptions prior
to the expiration of the  resolicitation  offering or their  subscription  funds
will be promptly refunded with interest.) Any change in the Estimated  Valuation
Range must be approved by the OTS. "See The Conversion-- Stock Pricing."
    

Competition

         First Security experiences  significant competition in its local market
area in both  originating  real estate and other loans and attracting  deposits.
This  competition  arises  from  other  savings  institutions  as well as credit
unions,  mortgage banks,  commercial banks, mutual funds and, national and local
securities  firms.  Due to their size,  many  competitors  can  achieve  certain
economies  of scale  and as a result  offer a  broader  range  of  products  and
services than the Bank. The Bank attempts to mitigate the effect of such factors
by emphasizing  customer  service and community  outreach.  Such competition may
limit First Security's growth in the future. See "Business - Competition."

Geographic Concentration of Business Activities

         The  Bank's  lending  and  deposit  gathering  activities  are  focused
primarily on selected communities of the greater Chicago and Philadelphia areas.
In the event  that  such  communities  experienced  an  economic  slow down or a
decline in real  estate  values,  the  Bank's  results  of  operations  could be
materially adversely affected. See "Business -- Market Area."

Takeover Defensive Provisions

         Holding Company and Bank Governing  Instruments.  Certain provisions of
the Holding Company's Certificate of Incorporation and Bylaws assist the Holding
Company in maintaining its status as an independent  publicly owned corporation.
However,  such provisions may also block stockholders from approving a potential
takeover of the Holding Company which a majority of such stockholders believe to
be in their best interests.  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, a fair  price/supermajority vote requirement
for certain business combinations and certain notice requirements.  The 10% vote
limitation  would  not  affect  the  ability  of an  individual  who is not  the
beneficial  owner of more  than 10% of the  Common  Stock to  solicit  revocable
proxies  in a public  solicitation  for  proxies  for a  particular  meeting  of
stockholders  and to vote such  proxies.  In addition,  provisions in the Bank's
federal stock Charter that have an anti-takeover effect could also be applicable
to  changes in control of the  Holding  Company as the sole  shareholder  of the
Bank.  The Bank's Charter  includes a provision  applicable for five years which
prohibits  acquisitions  and offers to  acquire,  directly  or  indirectly,  the
beneficial  ownership  of more than 10% of the  Bank's  securities.  Any  person


                                       31
<PAGE>

violating this restriction may not vote the Bank's  securities in excess of 10%.
Any or all of these provisions may discourage potential proxy contests and other
takeover  attempts,  particularly  those which have not been negotiated with the
Board  of  Directors.   In  addition,   the  Holding  Company's  certificate  of
incorporation  also  authorizes  preferred stock with terms to be established by
the Board of  Directors  which may rank prior to the Common Stock as to dividend
rights, liquidation preferences, or both, may have full or limited voting rights
and may have a  dilutive  effect on the  ownership  interests  of holders of the
Common Stock.  See  "Restrictions  on Acquisitions of Stock and Related Takeover
Defensive Provisions."

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

         Employment Agreement, Severance Agreements and Other Benefit Plans. The
employment agreement,  severance agreements,  the proposed Stock Option Plan and
the  proposed  RRP  also  contain  provisions  that  could  have the  effect  of
discouraging takeover attempts of the Holding Company.

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

         The Bank  also  intends  to enter  into  change  in  control  severance
agreements with four other executive officers.  Such agreements become effective
upon  completion of the Conversion  and have initial terms of 24 months.  In the
event the officer is terminated following a change in control (as defined in the
agreements),  such officer will be entitled to a severance payment equal to 200%
of such employee's  annual  compensation.  Finally,  the Bank intends to adopt a
Severance  Compensation  Plan providing other  employees with certain  severance
benefits in the event they are terminated within 12 months following a change in
control.  For more  information  regarding these  agreements,  see "Management -
Executive Compensation."

         Possible Dilutive  Effects.  The issuance of additional shares pursuant
to the  proposed  Stock  Option  Plan and RRP will  result in a dilution  in the
percentage  of  ownership  of the Holding  Company of those  persons  purchasing
Common Stock in the  Conversion,  assuming that the shares  utilized to fund the
proposed  Stock  Option Plan and RRP awards come from  authorized  but  unissued

                                       32

<PAGE>

shares.  Assuming the exercise of all options  available  under the Stock Option
Plan and the award of all shares  available  under the RRP, and assuming the use
of authorized but unissued shares,  the interest of stockholders will be diluted
by up to 9.1% and  3.8%,  respectively.  See "Pro  Forma  Data,"  "Management  -
Benefit  Plans - Stock  Option  and  Incentive  Plan,"  and "-  Recognition  and
Retention Plan" and  "Restrictions on Acquisitions of Stock and Related Takeover
Defensive  Provisions."  For  financial  accounting  purposes,  grants under the
proposed  RRP will result in the  recording  of  compensation  expense  over the
vesting period. See "Pro Forma Data."

   
         Voting Control of Directors and Executive  Officers.  The directors and
executive  officers  (13  persons)  of the Bank are  anticipated  to purchase an
aggregate  of  approximately  $2.1 million or  approximately  5.1% of the shares
offered in the Conversion at the minimum of the Estimated  Valuation  Range,  or
3.8% of the shares  offered in the  Conversion  at the maximum of the  Estimated
Valuation  Range,  exclusive of shares that may be attributable to directors and
officers  through the RRP,  the Stock  Option Plan and the ESOP,  which may give
directors,  executive officers and employees the potential to control the voting
of additional  Common Stock. In addition,  in connection with the Conversion the
Foundation will receive 250,000 shares of Common Stock which, if a waiver of the
voting restriction imposed on such Common Stock is obtained from the OTS, may be
voted as determined by the Trustees of the Foundation who also will be directors
or officers of the Holding  Company and the Bank.  Management's  voting  control
could,  together  with  additional   stockholder  support,   defeat  stockholder
proposals  requiring  80%  approval of  stockholders.  As a result,  this voting
control may preclude takeover  attempts that certain  stockholders deem to be in
their  best  interest  and  tend  to   perpetuate   existing   management.   See
"Restrictions  on Acquisition of the Holding Company and the  Bank--Restrictions
in the Holding Company's Certificate of Incorporation and Bylaws."
    

Post Conversion Overhead Expense

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

         Statement of Position 93-6  "Employers'  Accounting  for Employee Stock
Ownership  Plans"  ("SOP  93-6")  requires an  employer  to record  compensation
expense in an amount equal to the fair value of shares  committed to be released
to employees from an employee stock  ownership  plan.  Assuming shares of Common
Stock  appreciate  in value over  time,  SOP 93-6  would  increase  compensation
expense  relating  to  the  ESOP  to  be  established  in  connection  with  the
Conversion.  It is not  possible  to  determine  at this time the extent of such
impact on future net  income.  See  "Management's  Discussion  and  Analysis  of
Financial  Condition  and  Results  of  Operations  - Impact  of New  Accounting
Standards" and "Pro Forma Data."

                                       33

<PAGE>

         In addition,  the Company  will  experience  additional  expense in the
quarter  in  which  the  Conversion  is  completed  as a  result  of  the  Stock
Contribution.   See  "The  Conversion--Stock   Contribution  to  the  Charitable
Foundation."

Regulatory Oversight

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

Risk of Delay in Completion of the Offering

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

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

Absence of Active Market for the Common Stock

         The Holding  Company,  as a newly organized  company,  has never issued
capital stock. Consequently, there is not at this time any market for the Common
Stock.  The Holding  Company has applied for listing of the Common  Stock on the
Nasdaq Stock Market under the symbol "____." FBR has agreed to act as a

                                       34

<PAGE>

   
market  maker and to assist the Holding  Company in securing  additional  market
makers to make a market in the Common Stock. However,  there can be no assurance
that at least three market  makers will be obtained,  that the Bank will receive
final approval for listing on the Nasdaq Stock Market, that an active and liquid
market for the Common Stock will develop or be maintained or that resales of the
Common Stock can be made at or above the Purchase  Price.  If additional  market
makers are not secured or subsequently  stop coverage,  the Common Stock may not
be listed on the Nasdaq Stock Market (or if initially listed,  may be delisted),
which  could  reduce the  activity  and  liquidity  in the market for the Common
Stock. See "Market for Common Stock."
    

                        FIRST SECURITYFED FINANCIAL, INC.

         The Holding  Company was formed at the  direction of First  Security in
July 1997 for the  purpose of becoming a savings  and loan  holding  company and
owning all of the outstanding  stock of the Bank issued in the  Conversion.  The
Holding  Company is  incorporated  under the laws of the State of Delaware.  The
Holding  Company is  authorized  to do  business in the State of  Illinois,  and
generally  is  authorized  to engage in any  activity  that is  permitted by the
Delaware General  Corporation Law. The business of the Holding Company initially
will  consist  only of the  business  of First  Security.  The  holding  company
structure will,  however,  provide the Holding Company with greater  flexibility
than the Bank has to diversify  its  business  activities,  through  existing or
newly formed subsidiaries, or through acquisitions or mergers of stock financial
institutions,  as well  as,  other  companies.  Although  there  are no  current
arrangements,  understandings  or  agreements  regarding  any such  activity  or
acquisition,  the Holding  Company will be in a position  after the  Conversion,
subject  to  regulatory  restrictions,   to  take  advantage  of  any  favorable
acquisition opportunities that may arise.

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

         The  executive  office of the  Holding  Company is located at 936 North
Western  Avenue,  Chicago,  Illinois  60622-4695.  Its telephone  number at that
address is (773) ___-____.

                                 FIRST SECURITY

         First Security  serves the financial needs of communities in its market
area  through  its main office  located at 936 North  Western  Avenue,  Chicago,
Illinois  and its branch  offices  located in Chicago,  Illinois,  Philadelphia,
Pennsylvania  and Rolling  Meadows,  Illinois.  Its  deposits  are insured up to
applicable  limits by the Federal Deposit  Insurance  Corporation  ("FDIC").  At
April 30, 1997,  First Security had total assets of $260.0 million,  deposits of
$219.0 million and equity of $30.0 million (or 11.54% of total assets).

         First Security has been, and intends to continue to be, an independent,
community oriented,  financial  institution.  First Security's business involves
attracting  deposits from the general public and using such  deposits,  together

                                       35

<PAGE>

with other funds,  to originate one- to four-family  residential  mortgage loans
and, to a lesser extent,  multi-family and commercial real estate,  consumer and
other loans primarily in its market area. At April 30, 1997, $137.5 million,  or
81.32%,  of the Bank's total loan  portfolio  consisted of  residential  one- to
four-family  mortgage loans. See "Business - Lending  Activities." The Bank also
invests  in   mortgage-backed   and  other  securities  and  other   permissible
investments.  See  "Business  -  Investment  Activities  -  Securities"  and  "-
Mortgage-Backed and Related Securities."

         The  executive  office  of the Bank is  located  at 936  North  Western
Avenue,  Chicago,  Illinois 60662-4695.  Its telephone number at that address is
(773) 772-4500.

                                 USE OF PROCEEDS

   
         Although  the actual  net  proceeds  from the sale of the Common  Stock
cannot  be  determined  until  the  Conversion  is  completed,  it is  presently
anticipated  that such net  proceeds  will be between  $40.3  million  and $54.7
million (or up to $63.0 million in the event of an increase in the aggregate pro
forma  market  value of the Common  Stock of up to 15% above the  maximum of the
Estimated  Valuation  Range).  See "Pro Forma Data" and "The  Conversion - Stock
Pricing and Number of Shares to be Issued" as to the assumptions  used to arrive
at such amounts.

         In exchange for all of the common stock of First Security issued in the
Conversion,  the Holding  Company will contribute  approximately  50% of the net
proceeds from the sale of the Holding  Company's Common Stock to First Security.
On an interim  basis,  the proceeds will be invested by the Holding  Company and
First  Security in  short-term  investments  similar to those  currently  in the
Bank's  portfolio.  The specific types and amounts of short-term  assets will be
determined  based on  market  conditions  at the time of the  completion  of the
Conversion.  In addition, the Holding Company intends to provide the funding for
the ESOP loan.  Based upon the initial  Purchase Price of $10.00 per share,  the
dollar  amount of the ESOP loan would  range from $3.3  million  (based upon the
sale of shares at the minimum of the Estimated  Valuation Range) to $4.5 million
(based upon the sale of shares at the maximum of the Estimated Valuation Range).
The interest rate to be charged by the Holding  Company on the ESOP loan will be
based  upon  the  IRS  prescribed   applicable  federal  rate  at  the  time  of
origination.  It is  anticipated  that  the ESOP  will  repay  the loan  through
periodic tax-deductible contributions from the Bank over a ten-year period.
    

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

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


                                       36

<PAGE>

   
Data."  Following  stockholder  ratification  of the RRP, the RRP will be funded
either with shares  purchased in the open market or with authorized but unissued
shares.  Based upon the initial  Purchase Price of $10.00 per share,  the amount
required  to  fund  the RRP  through  open-market  purchases  would  range  from
approximately  $1.6 million (based upon the sale of shares at the minimum of the
Estimated Valuation Range) to approximately $2.2 million (based upon the sale of
shares at the maximum of the Estimated  Valuation  Range). In the event that the
per  share  price of the  Common  Stock  increases  above the  $10.00  per share
Purchase Price  following  completion of the Offering,  the amount  necessary to
fund the RRP would also increase.  The use of authorized but unissued  shares to
fund the RRP could dilute the holdings of stockholders who purchase Common Stock
in  the  Conversion.  See  "Business  Lending  Activities"  and  " -  Investment
Activities" and "Management - Benefit Plans - Employee Stock Ownership Plan" and
"- Recognition and Retention Plan."
    

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

         The Bank may use a portion of the  proceeds to fund the creation of one
or more new branch offices  within the greater  Chicago or  Philadelphia  areas,
although the Bank has no specific plans  regarding any new branch offices at the
time.  In  addition,  the  Holding  Company  or First  Security  might  consider
expansion  through the  acquisition of other  financial  services  providers (or
branches,  deposits or assets  thereof),  although there are no specific  plans,
negotiations  or written or oral agreements  regarding any  acquisitions at this
time.

                                    DIVIDENDS

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

                                       37

<PAGE>

the Holding Company will take no steps toward making such a distribution  for at
least one year following the completion of the Conversion.

   
         It is not presently  anticipated  that the Holding Company will conduct
significant  operations  independent  of those of First  Security  for some time
following the  Conversion.  As such, the Holding Company does not expect to have
any  significant  source of income other than  earnings on the net proceeds from
the Conversion  retained by the Holding  Company  (which  proceeds are currently
estimated to range from $20.1  million to $27.3 million based on the minimum and
the maximum of the Estimated  Valuation Range,  respectively) and dividends from
First Security, if any. Consequently,  the ability of the Holding Company to pay
cash dividends to its stockholders will be dependent upon such retained proceeds
and earnings thereon, and upon the ability of First Security to pay dividends to
the Holding Company. See "Description of Capital Stock - Holding Company Capital
Stock - Dividends." First Security,  like all savings associations  regulated by
the OTS, is subject to certain restrictions on the payment of dividends based on
its net income, its capital in excess of the regulatory capital requirements and
the amount of  regulatory  capital  required for the  liquidation  account to be
established in connection with the Conversion.  See "The Conversion - Effects of
Conversion to Stock Form on  Depositors  and Borrowers of the Bank - Liquidation
Rights in Proposed  Converted  Institution" and "Regulation - Regulatory Capital
Requirements" and "- Limitations on Dividends and Other Capital  Distributions."
Earnings  allocated to First Security's  "excess" bad debt reserves and deducted
for federal  income tax  purposes  cannot be used by First  Security to pay cash
dividends  to  the  Holding  Company  without  adverse  tax  consequences.   See
"Regulation - Federal and State Taxation."
    

                             MARKET FOR COMMON STOCK

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

                                       38

<PAGE>

                                 PRO FORMA DATA

   
         The following  table sets forth the historical  net income,  equity and
per share data of First Security at and for the four months ended April 30, 1997
and the fiscal year ended  December  31, 1996,  and after  giving  effect to the
Conversion, the pro forma net income, capital stock and stockholders' equity and
per share data of the Holding Company at and for the four months ended April 30,
1997 and the fiscal year ended  December 31,  1996.  The pro forma data has been
computed on the  assumptions  that (i) the specified  number of shares of Common
Stock  was sold at the  beginning  of the  specified  periods  and  yielded  net
proceeds to the Holding  Company as indicated,  (ii) 250,000 shares were donated
to the Foundation upon the completion of the  Conversion,  (iii) 50% of such net
proceeds  were retained by the Holding  Company and the  remainder  were used to
purchase all of the stock of First  Security,  and (iv) such net proceeds,  less
the amount of the ESOP and RRP  funding,  were  invested by the Bank and Holding
Company at the  beginning of the periods to yield a pre-tax  return of 5.90% for
the four months ended April 30, 1997 and for the fiscal year ended  December 31,
1996.  The  after-tax  rate of return is 3.54%  assuming a combined  federal and
state income tax rate of 40%. The assumed  return is based upon the market yield
rate of one-year U.S.  Government  Treasury Securities as of April 30, 1997. The
use of this current rate is viewed to be more  relevant in the current  interest
rate environment  than the use of an arithmetic  average of the weighted average
yield earned by the Bank on its interest-earning assets and the weighted average
rate paid on its deposits during such periods.  In calculating the  underwriting
fees to be  paid  as  part  of the  Offering,  the  table  assumes  that  (i) no
commission  was paid on $2.1 million of shares sold to  directors,  officers and
employees,  (ii) 8% of the total shares sold in the Conversion  were sold to the
ESOP at no  commission,  and  (iii)  the  remaining  shares  were sold at a 1.0%
commission.  (These  assumptions  represent  management's  estimate  as  to  the
distribution  of  stock  orders  in the  Conversion.  However,  there  can be no
assurance  that such estimate will be accurate and that a greater  proportion of
shares  will  not be sold  at a  higher  commission,  thus  increasing  offering
expenses.)  Fixed  expenses  are  estimated to be  $540,000.  Actual  Conversion
expenses may be more or less than those  estimated  because the fees paid to FBR
and other brokers will depend upon the  categories of  purchasers,  the Purchase
Price and market conditions and other factors.  The pro forma net income amounts
derived  from  the  assumptions  set  forth  herein  should  not  be  considered
indicative of the actual results of operations of the Holding Company that would
have  been  attained  for  any  period  if  the  Conversion  had  been  actually
consummated  at the  beginning of such  period,  and the  assumptions  regarding
investment  yields  should not be  considered  indicative  of the actual  yields
expected to be achieved during any future period.

         The total  number of  shares  to be  issued  in the  Conversion  may be
increased  or  decreased  significantly,  or the price per share  decreased,  to
reflect  changes in market and  financial  conditions  prior to the close of the
Offering.  However,  if the aggregate Purchase Price of the Common Stock sold in
the  Conversion is below  $41,180,000  (the minimum of the  Estimated  Valuation
Range)  or more  than  $64,080,000  (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."
    

                                       39

<PAGE>

         The following table assumes that the Stock  Contribution is approved as
part of the Conversion and therefore  gives effect to the issuance of authorized
but unissued  shares of the Holding  Company's  Common  Stock to the  Foundation
concurrently with the completion of the Conversion.

   
<TABLE>
<CAPTION>
                                                                              At or For the Four Months Ended April 30, 1997
                                                                     ---------------------------------------------------------------
                                                                                                                         15% Above
                                                                          Minimum        Midpoint         Maximum         Maximum
                                                                         4,118,000       4,845,000       5,572,000       6,408,000
                                                                     Shares Sold at  Shares Sold at   Shares Sold at  Shares Sold at
                                                                        $10.00 per      $10.00 per      $10.00 per      $10.00 per
                                                                           Share           Share           Share           Share
                                                                           -----           -----           -----           -----
                                                                            (Dollars in Thousands, Except Per Share Amounts)
<S>                                                                    <C>             <C>             <C>             <C>        
Gross proceeds .....................................................   $    41,180     $    48,450     $    55,720     $    64,080
Plus: Shares issued to Foundation(1) ...............................         2,500           2,500           2,500           2,500
                                                                       -----------     -----------     -----------     -----------
Pro forma market capitalization ....................................   $    43,680     $    50,950     $    58,220     $    66,580
                                                                       ===========     ===========     ===========     ===========
Gross proceeds .....................................................   $    41,180     $    48,450     $    55,720     $    64,080
Less offering expenses and commissions .............................           898             965           1,032           1,109
                                                                       -----------     -----------     -----------     -----------
 Estimated net conversion proceeds .................................        40,282          47,485          54,688          62,971
Less ESOP shares ...................................................        (3,294)         (3,876)         (4,458)         (5,126)
Less RRP shares ....................................................        (1,647)         (1,938)         (2,229)         (2,563)
                                                                       -----------     -----------     -----------     -----------
 Estimated proceeds available for investment(2) ....................   $    35,341     $    41,671     $    48,001     $    55,282
                                                                       ===========     ===========     ===========     ===========
Net Income:
  Historical .......................................................   $       761     $       761     $       761     $       761
Pro Forma Adjustments:
   Net earnings from proceeds(3) ...................................           417             492             566             652
   ESOP(4) .........................................................           (66)            (78)            (89)           (103)
   RRP(5) ..........................................................           (66)            (78)            (89)           (103)
                                                                       -----------     -----------     -----------     -----------
     Pro forma net income(6) .......................................   $     1,046     $     1,097     $     1,149     $     1,207
                                                                       ===========     ===========     ===========     ===========
Net Income Per Share:
    Historical(7) ..................................................   $      0.19     $      0.17     $      0.15     $      0.12
Pro forma Adjustments:
     Net earnings from proceeds ....................................          0.10            0.10            0.10            0.11
     ESOP(3) .......................................................         (0.02)          (0.02)          (0.02)          (0.02)
     RRP(5) ........................................................         (0.02)          (0.02)          (0.02)          (0.02)
                                                                       -----------     -----------     -----------     -----------
         Pro forma net income per share(5) .........................   $      0.25     $      0.23     $      0.21     $      0.19
                                                                       ===========     ===========     ===========     ===========
     Ratio of offering price to pro forma net income per share
        (annualized) ...............................................         13.33x          14.49x          15.87x          17.54x
     Number of shares Used in calculating EPS(4)....................     4,049,541       4,720,320       5,391,099       6,162,448
Stockholders' Equity (Book Value)(8):
  Historical .......................................................   $    29,950     $    29,950     $    29,950     $    29,950
Pro Forma Adjustments:
  Estimated net Conversion proceeds ................................        40,282          47,485          54,688          62,971
  Plus: Tax benefit of Stock Contribution ..........................         1,000           1,000           1,000           1,000
  Less: Common stock acquired by:
   ESOP(4) .........................................................        (3,294)         (3,876)         (4,458)         (5,126)
   RRP(5) ..........................................................        (1,647)         (1,938)         (2,229)         (2,563)
                                                                       -----------     -----------     -----------     -----------
       Pro forma stockholder's equity(5) ...........................   $    66,291     $    72,621     $    78,951     $    86,232
                                                                       ===========     ===========     ===========     ===========
Stockholders' Equity (Book Value)(8):
Per Share(7):
  Historical .......................................................   $      6.86     $      5.88     $      5.14     $      4.50
Pro Forma Adjustments:
  Estimated net Conversion proceeds ................................          9.22            9.32            9.39            9.46
  Plus: Tax benefit of Stock Contribution ..........................          0.23            0.20            0.17            0.15
  Less: Common stock acquired by:
   ESOP(4) .........................................................         (0.75)          (0.76)          (0.77)          (0.77)
   RRP(5) ..........................................................         (0.38)          (0.38)          (0.38)          (0.38)
                                                                       -----------     -----------     -----------     -----------
       Pro forma book value per share(6) ...........................   $     15.18     $     14.26     $     13.55     $     12.96
                                                                       ===========     ===========     ===========     ===========
Pro forma price to book value ......................................         65.88%          70.13%          73.80%          77.16%
Number of shares (including Foundation shares) .....................     4,368,000       5,095,000       5,822,000       6,658,000
</TABLE>
    

                                       40
<PAGE>

   
<TABLE>
<CAPTION>
                                                                                At or For the Year Ended December 31, 1996
                                                                       -------------------------------------------------------------
                                                                                                                        15% Above
                                                                           Minimum       Midpoint         Maximum        Maximum
                                                                          4,118,000      4.845,000       5,572,000      6,408,000
                                                                       Shares Sold at  Shares Sold at Shares Sold at  Shares Sold at
                                                                          $10.00 per     $10.00 per      $10.00 per     $10.00 per
                                                                            Share          Share           Share          Share
                                                                            -----          -----           -----          -----
                                                                           (Dollars in Thousands, Except Per Share Amounts)
<S>                                                                    <C>             <C>             <C>             <C>        
Gross proceeds .....................................................   $    41,180     $    48,450     $    55,720     $    64,080
Plus: Shares issued to Foundation(1) ...............................         2,500           2,500           2,500           2,500
                                                                       -----------     -----------     -----------     -----------
Pro forma market capitalization ....................................   $    43,680     $    50,950     $    58,220     $    66,580
                                                                       ===========     ===========     ===========     ===========
Gross proceeds .....................................................   $    41,180     $    48,450     $    55,720     $    64,080
Less offering expenses and commissions .............................           898             965           1,032           1,109
                                                                       -----------     -----------     -----------     -----------
 Estimated net conversion proceeds .................................        40,282          47,485          54,688          62,971
Less ESOP shares ...................................................        (3,294)         (3,876)         (4,458)         (5,126)
Less RRP shares ....................................................        (1,647)         (1,938)         (2,229)         (2,563)
                                                                       -----------     -----------     -----------     -----------
 Estimated proceeds available for investment(2) ....................   $    35,341     $    41,671     $    48,001     $    55,282
                                                                       ===========     ===========     ===========     ===========
Net Income(9):
  Historical .......................................................   $       452     $       452     $       452     $       452
Pro Forma Adjustments:
   Net earnings from proceeds(3) ...................................         1,251           1,475           1,699           1,957
   ESOP(4) .........................................................          (198)           (233)           (267)           (308)
   RRP(4) ..........................................................          (198)           (233)           (267)           (308)
                                                                       -----------     -----------     -----------     -----------
     Pro forma net income(6) .......................................   $     1,307     $     1,461     $     1,617     $     1,793
                                                                       ===========     ===========     ===========     ===========
Net Income Per Share(9):
    Historical(7) ..................................................   $      0.11     $      0.10     $      0.08     $      0.07
Pro forma Adjustments:
     Net earnings from proceeds ....................................          0.31            0.31            0.31            0.32
     ESOP(3) .......................................................         (0.05)          (0.05)          (0.05)          (0.05)
     RRP(5) ........................................................         (0.05)          (0.05)          (0.05)          (0.05)
                                                                       -----------     -----------     -----------     -----------
         Pro forma net income per share(5) .........................   $      0.32     $      0.31     $      0.29     $      0.29
                                                                       ===========     ===========     ===========     ===========
     Ratio of offering price to pro forma net income per share .....         31.25x          32.26x          34.48x          34.48x
         Number of shares used in calculating EPS(4) ...............     4,071,504       4,746,160       5,420,816       6,196,624
Stockholders' Equity (Book Value)(8):
  Historical
Pro Forma Adjustments: .............................................   $    29,261     $    29,261     $    29,261     $    29,261
  Estimated net Conversion proceeds ................................        40,282          47,485          54,688          62,971
  Plus: Tax benefit of Stock Contribution ..........................         1,000           1,000           1,000           1,000
  Less: Common stock acquired by:
   ESOP(4) .........................................................        (3,294)         (3,876)         (4,458)         (5,126)
   RRP(5) ..........................................................        (1,647)         (1,938)         (2,229)         (2,563)
                                                                       -----------     -----------     -----------     -----------
       Pro forma stockholders' equity(5) ...........................   $    65,602     $    71,932     $    78,262     $    85,543
                                                                       ===========     ===========     ===========     ===========
Stockholders' Equity (Book Value)(8):
Per Share(7):
  Historical .......................................................   $      6.70     $      5.74     $      5.03     $      4.39
Pro Forma Adjustments:
  Estimated net Conversion proceeds ................................          9.22            9.32            9.39            9.46
  Plus: Tax benefit of Stock Contribution ..........................          0.23            0.20            0.17            0.15
  Less: Common stock acquired by:
   ESOP(4) .........................................................         (0.75)          (0.76)          (0.77)          (0.77)
   RRP(5) ..........................................................         (0.38)          (0.38)          (0.38)          (0.38)
                                                                       -----------     -----------     -----------     -----------
       Pro forma book value per share(6) ...........................   $     15.02     $     14.12     $     13.44     $     12.85
                                                                       ===========     ===========     ===========     ===========
Offering Price Per Share as a Percentage of Pro Forma
   Stockholders' Equity Per Share ..................................         66.58%          70.82%          74.40%          77.82%
Number of shares (including Foundation shares) .....................     4,368,000       5,095,000       5,822,000       6,658,000
</TABLE>
    
- ----------
(1)  Subject to member  approval,  the  Holding  Company  intends to  contribute
     250,000 shares to the Foundation  within 12 months following the completion
     of  the  Conversion.   See  "The  Conversion--Stock   Contribution  to  the
     Charitable  Foundation."  Since the  contributed  shares will be donated or
     sold for  nominal  consideration,  they  will  not add to  gross  proceeds.

                                       41
<PAGE>

     However,  since such  shares are  issued and  outstanding,  they add to the
     Holding Company's market capitalization.

     The amount of the Stock  Contribution  will be accrued as an expense in the
     fiscal quarter in which the Conversion is completed. The pro forma earnings
     data does not reflect such non-recurring accrual.

     Both the  historical  and pro forma per share  data  assume  that the Stock
     Contribution is made.

(2)  Reflects a reduction  to net  proceeds for the cost of the ESOP and the RRP
     (assuming stockholder ratification is received) which it is assumed will be
     funded from the net proceeds retained by the Holding Company.

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

   
(4)  It is assumed that 8% of the shares of Common Stock sold in the  Conversion
     will be purchased  by the ESOP.  The funds used to acquire such shares will
     be borrowed by the ESOP from the net proceeds from the Conversion  retained
     by the Holding Company.  The Bank intends to make contributions to the ESOP
     in amounts at least equal to the principal and interest  requirement of the
     debt. The Bank's payment of the ESOP debt is based upon equal  installments
     of principal  and interest  over a 10-year  period.  However,  assuming the
     Holding Company makes the ESOP loan,  interest income earned by the Holding
     Company  on the ESOP  debt  will  offset  the  interest  paid by the  Bank.
     Accordingly,  the only  expense to the  Holding  Company on a  consolidated
     basis will be related to the allocation of earned ESOP shares which will be
     based on the number of shares  committed to be released to participants for
     the  year at the  average  market  value  of the  shares  during  the  year
     tax-effected at 40%. The amount of ESOP debt is reflected as a reduction of
     stockholders'  equity.  In the event  that the ESOP were to  receive a loan
     from an  independent  third  party,  both ESOP  expense and earnings on the
     proceeds retained by the Holding Company would be expected to increase. For
     purposes of calculating earnings per share, unallocated ESOP shares are not
     considered to be outstanding.  In addition, the ESOP shares committed to be
     released  at the end of the  year  are  assumed  to be  outstanding  at the
     beginning  of the year.  For the interim  period,  shares  committed  to be
     released for the year have been allocated on a pro rata basis.
    

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

   
     In the event that the RRP is funded through authorized but unissued shares,
     for the four months ended April 30, 1997 and year ended  December 31, 1996,
     pro forma net income per share  would be $0.25,  $0.23, $0.21 and $0.19 and
     $0.32,  $0.31, $0.30 and $0.29,  respectively,  and pro forma stockholders'
     equity per share  would be $13.73,  $12.84,  $12.17 and $11.59 and  $13.58,
     $12.71,  $12.06  and  $11.49,  respectively,  in each case at the  minimum,
     midpoint,  maximum  and 15% above the  maximum of the  Estimated  Valuation
     Range.

(6)  No effect has been given to the shares to be reserved  for  issuance  under
     the  proposed  Stock  Option  Plan which is  expected  to be adopted by the
     Holding Company following the Conversion,  subject to stockholder approval.
     In the event the Stock Option Plan is funded by the issuance of  authorized
     but  unissued  shares in an amount  equal to 10% of the shares  sold in the
     Conversion,  at $10.00 per share,  the  interests of existing  stockholders
     would be  diluted as  follows:  pro forma net income per share for the four
     months  ended April 30, 1997 and the year ended  December 31, 1996 would be
     $0.25,   $0.22,  $0.20  and  $0.19  and  $0.32,  $0.31,  $0.30  and  $0.30,
     respectively, and pro forma stockholders' equity per share would be $13.54,
     $12.69,   $12.06  and  $11.50  and  $13.40,   $12.57,  $11.95  and  $11.41,
     respectively,  in each case at the minimum, midpoint, maximum and 15% above
     the maximum of the  Estimated  Valuation  Range.  In the  alternative,  the
     Holding  Company may  purchase  shares in the open market to fund the Stock
     Option Plan following stockholder approval of such plan. To the extent, the
     entire 10% of the shares to be reserved for issuance under the Stock Option
     Plan funded  through open market  purchases at the Purchase Price of $10.00
     per  share,  proceeds  available  for  reinvestment  would  be  reduced  by
     $4,118,000, $4,845,000, $5,572,000 and $6,408,000 at the minimum, midpoint,
     maximum and 15% above the maximum of the  Estimated  Valuation  Range.  See
     "Management Benefit Plans - Stock Option and Incentive Plan."
    

                                       42

<PAGE>

(7)  Historical  per share amounts have been computed as if the shares of Common
     Stock indicated had been  outstanding at the beginning of the periods or on
     the dates shown,  but without any  adjustment of  historical  net income or
     historical  equity to reflect the  investment of the estimated net proceeds
     of the sale of shares in the Conversion as described above. All ESOP shares
     have been  considered  outstanding for purposes of computing book value per
     share. Pro forma share amounts have been computed by dividing the pro forma
     net income or  stockholders'  equity  (book  value) by the number of shares
     indicated as outstanding under SOP 93-6.

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

(9)  In the event that 1996 net income were calculated  without giving effect to
     the non-recurring $1.3 million special deposit insurance assessment and the
     $2.5 million cash contribution to the Foundation, 1996 pro forma net income
     and net income per share would have been as follows  assuming an income tax
     rate of 40%:

   
                                                               15% Above
                               Minimum    Midpoint   Maximum    Maximum
                               -------    --------   -------    -------
Net Income:
  Historical ...............   $   452    $   452    $   452    $   452
  Nonrecurring expenses ....     2,276      2,276      2,276      2,276
                               -------    -------    -------    -------
    Adjusted historical ....     2,728      2,728      2,728      2,728

Pro Forma Adjustments:
  Net earnings from proceeds     1,251      1,475      1,699      1,957
  ESOP .....................      (198)      (233)      (267)      (308)
  RRP ......................      (198)      (233)      (267)      (308)
                               -------    -------    -------    -------
      Pro form net income ..   $ 3,583    $ 3,737    $ 3,893    $ 4,069
                               =======    =======    =======    =======

Net Income Per Share:
  Historical ...............   $  0.11    $  0.10    $  0.08    $  0.07
  Nonrecurring expenses ....      0.67       0.57       0.50       0.44
                               -------    -------    -------    -------
    Adjusted historical ....      0.78       0.67       0.58       0.51

Pro Forma Adjustments:
  Net earnings from
    proceeds ...............      0.31       0.31       0.31       0.32
  ESOP .....................     (0.05)     (0.05)     (0.05)     (0.05)
  RRP ......................     (0.05)     (0.05)     (0.05)     (0.05)
                               -------    -------    -------    -------
      Pro form net income
        per share ..........   $  0.99    $  0.88    $  0.79    $  0.73
                               =======    =======    =======    =======

Ratio of offering price to
  pro forma net income
  per share ................     10.10x     11.36x     12.66x    13.70x
    


                                       43

<PAGE>


            COMPARISON OF VALUATION AND PRO FORMA INFORMATION WITH NO
                               STOCK CONTRIBUTION

   
         In the event that the Stock Contribution to the Foundation is not made,
FinPro has  estimated  that the amount of Common  Stock  offered for sale in the
Conversion  would  increase by  approximately  $4.6 million and that the overall
market capitalization would increase by $2.0 million, all at the midpoint of the
Estimated  Valuation Range as of April 30, 1997. Under such  circumstances,  pro
forma  shareholder  equity of the Holding Company would be  approximately  $75.6
million,  at the midpoint,  which is approximately $3.0 million greater than the
pro  forma  shareholder  equity  of the  Holding  Company  would be if the Stock
Contribution  is made. In preparing this estimate,  it has been assumed that the
pro forma price to book value ratio and pro forma price to earnings  ratio would
be approximately  the same under both the current  appraisal and the estimate of
the value of the Holding Company without the Stock  Contribution at the midpoint
of  the  Estimated  Valuation  Range.  Further,  assuming  the  midpoint  of the
Estimated  Valuation  Range,  pro forma  stockholders'  equity per share and pro
forma  earnings  per  share  would  be  substantially  the same  with the  Stock
Contribution  as  without  the Stock  Contribution.  In this  regard,  pro forma
stockholders'  equity  and pro forma net  income per share at and for the period
ended April 30, 1997 would be $14.26 and $0.23, respectively, at the midpoint of
the   estimate,   assuming  no  Stock   Contribution,   and  $14.26  and  $0.23,
respectively,  with the Stock  Contribution.  The pro forma  price to book value
ratio and the pro forma  price to  earnings  ratio at and for the  period  ended
April 30,  1997 are 70.13% and  14.49x,  respectively,  at the  midpoint  of the
estimate,   assuming   no  Stock   Contribution   and  are  70.13%  and  14.49x,
respectively,  with the Stock Contribution. This estimate by FinPro was prepared
at the request of the OTS and is solely for purposes of  providing  members with
sufficient  information  with which to make an  informed  decision  on the Stock
Contribution.  There is no assurance that in the event the Stock Contribution is
not approved at the Special  Meeting of members that the  appraisal  prepared at
that time would conclude that the pro forma market value of the Holding  Company
would be the same as that estimated herein.

         If the Stock  Contribution  is not made,  FinPro has estimated that the
maximum,  as adjusted,  of the Estimated Valuation Range would be $70.1 million.
Nevertheless,  if the pro forma  market  value of the common stock to be sold by
the Holding Company without the Stock  Contribution is either greater than $64.1
million  or  less  than  $41.2  million  or if  the  OTS  otherwise  requires  a
resolicitation of subscribers, the Bank will establish a new Estimated Valuation
Range and commence a resolicitation  of subscribers  (i.e.,  subscribers will be
permitted  to  continue   their  orders,   in  which  case  they  will  need  to
affirmatively  reconfirm  their  subscriptions  prior to the  expiration  of the
resolicitation  offering or their  subscription  funds will be promptly refunded
witinterest.) Any change in the Estimated  Valuation Range must be approved by
the OTS. "See the Conversion--Stock Pricing."
    

         For  comparative  purposes  only,  set forth below are certain  pricing
ratios and  financial  data and ratios,  at the minimum,  midpoint,  maximum and
maximum, as adjusted,  of the Estimated Valuation Range, assuming the Conversion
was completed at April 30, 1997.


                                       44

<PAGE>

   
<TABLE>
<CAPTION>
                                                       At the Minimum             At the Midpoint               At the Maximum
                                                  -------------------------   --------------------------  --------------------------
                                                      With          No           With           No           With           No
                                                     Stock        Stock         Stock         Stock         Stock         Stock
                                                  Contribution  Contribution  Contribution  Contribution  Contribution  Contribution
                                                  ------------  ------------  ------------  ------------  ------------  ------------
<S>                                              <C>           <C>           <C>           <C>           <C>           <C>        
Estimated offering amount ....................   $    41,180   $    45,050   $    48,450   $    53,000   $    55,720   $    60,950
Pro forma market capitalization ..............        43,680        45,050        50,950        53,000        58,220        60,950
Total assets .................................       296,343       298,713       302,673       305,635       309,003       312,558
Total liabilities ............................       230,052       230,052       230,052       230,052       230,052       230,052
Pro forma stockholders' equity ...............        66,291        68,661        72,621        75,583        78,951        82,506
Pro forma consolidated net earnings(1) .......         1,046         1,074         1,097         1,129         1,149         1,185
Pro forma stockholders' equity per share .....         15.18         15.24         14.26         14.26         13.55         13.53
Pro forma consolidated net earnings                                                                      
  per share(1) ...............................          0.25          0.25          0.23          0.23          0.21          0.21
Pro Forma Pricing Ratios:
  Offering price as a percentage of pro
    forma stockholders' equity per share .....         65.88         65.62         70.13         70.13         73.80         73.91
  Offering price to pro forma net
    earnings per share(1) ....................         13.33         13.33         14.49         14.49         15.87         15.87
  Offering price to assets ...................         14.74         15.08         16.83         17.34         18.86         19.50
Pro Forma Financial Ratios:
   Return on assets(2) .......................          1.06          1.08          1.09          1.11          1.12          1.14
   Return on stockholders' equity(2) .........          4.73          4.69          4.53          4.48          4.37          4.31
   Stockholders' equity to assets ............         22.37         22.99         23.99         24.73         25.55         26.40
</TABLE>

                                                         At the Maximum
                                                          as adjusted
                                                 -----------------------------
                                                     With              No
                                                     Stock           Stock
                                                 Contribution     Contribution
                                                 ------------     ------------
Estimated  offering  amount ..................    $ 64,080         $ 70,090
 Pro forma market capitalization .............      66,580           70,090
 Total assets ................................     316,284          320,517
 Total liabilities ...........................     230,052          230,052
 Pro forma stockholders'equity ...............      86,232           90,465
 Pro forma consolidated net earnings(1) ......       1,207            1,251
Pro forma stockholders' equity per share .....       12.96            12.90
Pro forma  consolidated  net  earnings
  per share(1) ...............................        0.19             0.19
Pro Forma Pricing Ratios:
 Offering price as a percentage of pro
  forma stockholders'equity per share ........       77.16            77.52
 Offering price to pro forma net earnings
  per share(1) ...............................       17.54            17.54
 Offering price to assets ....................       21.04            21.87
Pro Forma Financial Ratios:
 Return on assets(2) .........................        1.14             1.17
 Return on stockholders' equity(2) ...........        4.20             4.15
 Stockholders' equity to assets ..............       27.26            28.22
    
 ------------ 
(1)  For the four month period ended April 30, 1997.
(2)  Ratios for the four month periods have been annualized.

                                       45

<PAGE>

                      PRO FORMA REGULATORY CAPITAL ANALYSIS

         At April 30, 1997, the Bank would have exceeded each of the OTS capital
requirements. Set forth below is a summary of the Bank's compliance with the OTS
capital  standards  as of April 30,  1997 based on  historical  capital and also
assuming that the indicated number of shares were sold as of such date using the
assumptions contained under the caption "Pro Forma Data."

   
<TABLE>
<CAPTION>
                                                                                              Pro Forma at April 30, 1997
                                                                                 ---------------------------------------------------
                                                                                  4,118,000 Shares Sold        4,845,000 Shares Sold
                                                          Historical                   at Minimum                   at Midpoint
                                                   ----------------------        ------------------------      ---------------------
                                                   Amount          Percent        Amount         Percent       Amount        Percent
                                                   ------          -------        ------         -------       ------        -------
                                                                                 (Dollars in Thousands)
<S>                                                <C>               <C>         <C>               <C>         <C>           <C>  
GAAP Capital(1) ..........................         $29,950           11.5%       $46,797           16.9%       $49,817       17.8%
                                                   =======           ====        =======           ====        =======       ==== 

Tangible Capital(2):
 Capital level(3) ........................         $29,468           11.4%       $46,315           16.8%       $49,335       17.7%
 Requirement .............................           3,892            1.5          4,145            1.5          4,191        1.5
                                                     -----            ---          -----            ---          -----        ---
 Excess ..................................         $25,576            9.9%       $42,170           15.3%       $45,144       16.2%
                                                   =======            ===        =======           ====        =======       ==== 

Core Capital(2):
 Capital level(3) ........................         $29,468           11.4%       $46,315           16.8%       $49,335       17.7%
 Requirement(4) ..........................           7,784            3.0          8,290            3.0          8,382        3.0
                                                     -----            ---          -----            ---          -----        ---
 Excess ..................................         $21,684            8.4%       $38,025           13.8%       $40,953       14.7%
                                                   -------            ---        -------           ----        -------       ---- 

Risk-Based Capital(2):
 Capital level(5) ........................         $31,060           24.4%       $47,949           36.7%       $50,976       38.8%
 Requirement(6) ..........................          10,186            8.0         10,456            8.0         10,504        8.0
                                                    ------            ---         ------            ---         ------        ---
 Excess ..................................         $20,874           16.4%       $37,493           28.7%       $40,472       30.8%
                                                   =======           ====        =======           ====        =======       ==== 
</TABLE>

                                              Pro Forma at April 30, 1997
                                       -----------------------------------------
                                                               6,408,000 Shares
                                       5,572,000 Shares Sold   Sold at 15% above
                                            at Maximum              Maximum
                                       ---------------------   -----------------
                                           Amount  Percent     Amount   Percent
                                           ------  -------     ------   -------
                                                 (Dollars in Thousands)
GAAP Capital(1) .......................... $52,836   18.7%     $56,309   19.7%
                                           =======   ====      =======   ====

Tangible Capital(2):
  Capital level(3) ....................... $52,354   18.5%     $55,827   19.5%
  Requirement ............................   4,236    1.5        4,288    1.5
                                           -------   ----      -------   ----
  Excess ................................. $48,118   17.0%     $51,539   18.0%
                                           =======   ====      =======   ====

Core Capital(2):
  Capital level(3) ....................... $52,354   18.5%     $55,827   19.5%
  Requirement(4) .........................   8,472    3.0        8,576    3.0
                                           -------   ----      -------   ----
  Excess ................................. $43,882   15.5%     $47,251   16.5%
                                           =======   ====      =======   ====

Risk-Based Capital(2):
  Capital level(5) ....................... $54,003   40.9%     $57,484   43.4%
  Requirement(6) .........................  10,553    8.0       10,608    8.0
                                           -------   ----      -------   ----
  Excess ................................. $43,450   32.9%     $46,876   35.4%
                                           =======   ====      =======   ====
    
- ----------
(1)  Total equity as calculated under generally accepted  accounting  principles
     ("GAAP"). Assumes that the Bank receives 50% of the net proceeds, offset in
     part, by the aggregate  Purchase  Price of Common Stock acquired at a price
     of $10.00  per share by the ESOP in the  Conversion.

<PAGE>

   
(2)  Tangible  and core  capital  figures  are  determined  as a  percentage  of
     adjusted  total  assets;  risk-based  capital  figures are  determined as a
     percentage of  risk-weighted  assets.  Unrealized losses on debt securities
     available  for sale  totaling  $144,000 and  deferred  tax assets  totaling
     $226,000 are excluded from tangible, core and risk-based capital.  Goodwill
     and intangibles  totaling $400,000 are also excluded from tangible and core
     capital.  Adjusted  assets assumed for tangible and core capital are $259.5
     million,  $276.4 million, $279.4 million, $282.4 million and $285.9 million
     at  historical,   minimum,   midpoint,   maximum  and  15%  above  maximum.
     Risk-weighted  assets are  assumed to be $127.3  million,  $130.7  million,
     $131.3 million  $131.9  million and $132.6 million at historical,  minimum,
     midpoint, maximum and 15% above the maximum,  respectively.  See Note 11 of
     the Notes to Consolidated Financial Statements.
    

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

(4)  Includes  $1.7  million  of  general  valuation  allowances,  of which $1.6
     million  qualifies as supplementary  capital.  See "Regulation - Regulatory
     Capital Requirements."

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


                                       46

<PAGE>

                                 CAPITALIZATION

         Set forth below is the  capitalization,  including  deposits,  of First
Security as of April 30, 1997, and the pro forma  capitalization  of the Holding
Company at the minimum,  the midpoint,  the maximum and 15% above the maximum of
the Estimated  Valuation Range,  after giving effect to the Conversion and based
on other  assumptions  set forth in the table and under the  caption  "Pro Forma
Data."

   
<TABLE>
<CAPTION>
                                                                                      Holding Company - Pro Forma Based
                                                                                         Upon Sale at $10.00 per share
                                                                             ----------------------------------------------------
                                                                                                                        15% Above
                                                                               Minimum       Midpoint      Maximum       Maximum
                                                              Existing        4,118,000     4,845,000     5,572,000     6,408,000
                                                           Capitalization      Shares         Shares        Shares        Shares
                                                           --------------      ------         ------        ------        ------
                                                                                           (In Thousands)
<S>                                                          <C>            <C>            <C>            <C>            <C>      
Deposits(1) .............................................     $ 218,987      $ 218,987      $ 218,987      $ 218,987      $ 218,987
                                                              =========      =========      =========      =========      =========
Stockholders' Equity:
  Serial Preferred Stock ($0.01 par value)
  authorized - 500,000 shares; none to be
  outstanding ...........................................     $    --        $    --        $    --        $    --        $    --
  Common Stock ($0.01 par value authorized
  - 8,000,000 shares; to be outstanding (as
  shown)(2) .............................................          --               41             48             56             64
  Additional paid-in capital ............................          --           40,241         47,437         54,632         62,907
  Shares issued to the Foundation .......................          --            2,500          2,500          2,500          2,500
  Retained earnings, substantially
  restricted(3) .........................................        30,226         30,226         30,226         30,226         30,226
  Net unrealized loss on securities available for
 sale ...................................................          (276)          (276)          (276)          (276)          (276)
Stock Contribution expense net of tax
 benefit ................................................          --           (1,500)        (1,500)        (1,500)        (1,500)
Less:
  Common Stock acquired by ESOP(4) ......................          --           (3,294)        (3,876)        (4,458)        (5,126)
  Common Stock acquired by RRP(4) .......................          --           (1,647)        (1,938)        (2,229)        (2,563)
                                                              ---------      ---------      ---------      ---------      ---------
Total Stockholders' Equity(5) ...........................     $  29,950      $  66,291      $  72,621      $  78,951      $  86,232
                                                              =========      =========      =========      =========      =========
</TABLE>
    
- ----------
(1)  No effect has been  given to  withdrawals  from  deposit  accounts  for the
     purpose of purchasing Common Stock in the Conversion.  Any such withdrawals
     will reduce pro forma deposits by the amount of such withdrawals.

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

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

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

(5)  If the Stock Contribution is approved by the Bank's members,  the amount of
     initial contribution will be accrued as an expense in the fiscal quarter in
     which the conversion is completed. See "The Conversion--Stock  Contribution
     to the Charitable Foundation.

                                       47

<PAGE>



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

General

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

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

Business Strategy

         The  Bank  seeks to  obtain  a  competitive  advantage  in its  deposit
gathering  and  lending  operations  by  maintaining  a high level of  community
involvement and by offering a high level of personal service.

         In its deposit gathering  operations,  the Bank uses community outreach
and  customer  service  in an attempt  to build and  maintain a large  volume of
passbook and other  non-certificate  accounts.  These accounts  generally  carry
lower costs than  certificate  accounts and are believed to represent  primarily
"core"  deposits  that  are  less  vulnerable  to  interest  rate  changes  (and
competition from other financial products) than certificate accounts.

         In its  lending  operations,  the Bank  seeks to  obtain  high  quality
residential and, to a lesser extent,  other loans by maintaining a high level of
local  visibility,  offering a high level of customer  service and  limiting its
secondary  market  activities.  The Bank's one- to four-family  residential loan
balances  have  increased  significantly  in  recent  years as a result of these
efforts. At the same time, asset quality has remained high.

         Primarily  as a result  of its cost of funds and its loan  yields,  the
Bank has been profitable  since 1964. The Board has sought to enhance the Bank's
profitability by controlling  expenses and maintaining a relatively steady level
of loan and deposit growth.

                                       48

<PAGE>

         The Board  believes that the Bank's future  success is directly tied to
its ability to maintain and build a loyal  customer  base through its  community
and other activities.

Comparison of Financial Condition at April 30, 1997 and December 31, 1996

         Total assets at April 30, 1997 were $260.0  million  compared to $258.1
million at December 31, 1996, an increase of $1.9 million, or 0.7%. The increase
in total assets was due primarily to increases in loans receivable, funded by an
increase in Federal Home Loan Bank ("FHLB") advances.

         Total  liabilities  at April 30, 1997 were $230.1  million  compared to
$228.9  million at December 31, 1996, an increase of $1.2 million,  or 0.5%. The
increase  is  primarily  due to an increase  in FHLB  advances of $3.5  million,
partially  offset by a decrease in advance  payments by borrowers  for taxes and
insurance  of $532,000 as a result of the  payment of the first  installment  of
taxes in 1997.

         Total  equity at April 30,  1997 was $30.0  million  compared  to $29.3
million at December 31, 1996.  This increase of $700,000,  or 2.4%, was a result
of $761,000 in net income for the period, partially offset by a $72,000 increase
in unrealized losses on securities  available-for-sale from December 31, 1996 to
April 30, 1997.

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

         Total  assets at  December  31, 1996 were  $258.1  million  compared to
$251.9  million at December 31, 1995, an increase of $6.2 million,  or 2.5%. The
increase  in total  assets was  primarily  a result of an  increase in net loans
receivable  of  $18.8  million  (most  of  which  was  in  one-  to  four-family
residential real estate loans),  partially offset by a decrease in cash and cash
equivalents of $11.9 million.  In December 1995,  management  transferred  $20.2
million   of   securities   from   the   held-to-maturity   portfolio   to   the
available-for-sale   portfolio  in  accordance   with   Statement  of  Financial
Accounting  Standards No. 115  "Accounting  for Certain  Investments in Debt and
Equity Securities."

         Total  liabilities at December 31, 1996 were $228.9 million compared to
$222.9  million at December 31, 1995, an increase of $6.0 million,  or 2.7%. The
increase  was  primarily a result of an  increase in deposits of $10.1  million.
This  increase  was  partially  offset by a decrease  in FHLB  advances  of $6.0
million.

         Total equity at December 31, 1996 was $29.3  million  compared to $29.0
million at December  31, 1995,  an increase of $300,000,  or 1.0% as a result of
$452,000 of net income for the period offset by a change in the unrealized  gain
(loss) on  securities  available-for-sale  from $25,000 in 1995 to ($204,000) in
1996.



                                       49

<PAGE>



Results of Operations

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

Comparison  of  Operating  Results for the Four Months  Ended April 30, 1997 and
April 30, 1996

         General.  Net  income  for the four  months  ended  April 30,  1997 was
$761,000,  a decrease  of  $229,000,  from net income of  $990,000  for the four
months ended April 30, 1996.  The decrease was  primarily  due to an increase of
$532,000 in the  provision for loan losses,  partially  offset by an increase in
net interest income of $314,000.

         Interest  Income.  Interest  income for the four months ended April 30,
1997 was $6.5  million  compared to $6.1 million for the four months ended April
30, 1996, an increase of $371,000, or 6.1%. The increase resulted primarily from
an increase in the average balance of interest-earning  assets of $14.9 million,
partially  offset  by a two  basis  point  decrease  in  the  average  yield  on
interest-earning  assets. The average balance of loans receivable increased from
$145.5 million for the four months ended April 30,1996 to $164.1 million for the
four months ended April  30,1997.  The increase in the average  balance of loans
receivable  was a result  of  increased  demand as well as  increased  marketing
efforts.  The  decrease  in the  average  yield on  interest-earning  assets was
primarily  reflective  of the decrease in the average  yield on loans from 8.65%
for the four months  ended  April 30,  1996 to 8.51% for the four  months  ended
April 30, 1997.  This decrease was a result of maturities of older,  higher rate
loans.

         Interest Expense. Interest expense was $3.2 million for the four months
ended  April  30,  1997  and  1996.  The  average  balance  of  interest-bearing
liabilities increased by $9.0 million.  This was offset,  however, by a decrease
in the average cost of funds from 4.50% for the four months ended April 30, 1996
to 4.40% for the four months ended April 30,  1997.  The decrease in the average
cost of funds  was a result  of the  maturity  of higher  rate  certificates  of
deposit  and the  replacement  with  lower  rate  certificates  as a result of a
decreasing rate environment. The average balance of interest-bearing liabilities
increased  largely  in the  area of  certificates  of  deposit  as a  result  of
increased  market demand.  In addition,  FHLB advances  increased to support the
continued loan growth.

         Net Interest Income.  Net interest income was $3.3 million for the four
months ended April 30, 1997, an increase of $314,000, or 10.6% from net interest
income of $3.0 million for the four months  ended April 30,  1996.  The increase
was primarily a result of an increase in the ratio of interest-earning assets to
interest-bearing  liabilities  from  110.69% for the four months ended April 30,
1996 to 112.96% for the four months ended April 30, 1997.


                                       50

<PAGE>

         Provision for Loan Losses.  The Bank recorded a $574,000  provision for
loan  losses for the four  months  ended  April 30,  1997  compared to a $42,000
provision  for the four  months  ended  April  30,  1996.  The  increase  in the
provision for loan losses was primarily  related to various loans to The Bennett
Funding Group, Inc. ("Bennett  Funding") which were secured by equipment leases.
Bennett Funding filed bankruptcy  during 1996. As of April 30, 1996,  management
had not  determined  whether the leases  securing  the loans on their books were
legally secured,  or whether they were fraudulent.  No additional  provision was
made at that time as management  continued its investigation and awaited rulings
from the  bankruptcy  court.  The Bank  received a settlement  offer in February
1997. As a result of the proposed  settlement,  the Bank charged off $432,000 of
the Bennett  Funding loans,  leaving  $839,000 of loans on its books. As part of
the  settlement,  the  Bank was to  receive  a cash  payment  of  $529,000.  The
remaining $310,000 was to be collected through future payments from the lessees.
Subsequent  to April 30, 1997,  the Bank  received  $713,481 from the trustee as
part of the  settlement.  However,  at this time  management is unsure as to the
full collectibility of the remaining payment stream. In addition, management was
considering  foreclosure  proceedings on several other loans for which they were
uncertain they would recover the outstanding balance and related expenses. These
loans also  contributed  to the  increase in the  provision  for the four months
ended April 30, 1997.  The Bank also had a  significant  increase in the overall
size of the loan portfolio,  which  contributed to the increase in the allowance
for loan losses.  Management  increases  the  allowance for loan losses for loan
growth  based  on a  statistical  percentage  developed  considering  past  loss
experience  and other factors  described  below.  At April 30, 1997,  the Bank's
allowance for loan losses totaled $1.7 million, or .98% of total loans and 73.8%
of total  non-performing  loans.  Net charge-offs as a percent of average loans,
exclusive of the Bennett Funding charge-off,  has ranged from recoveries of .03%
to charge-offs of .05%.  Management does not anticipate a significant  change in
this trend and management  believes the allowance for loan losses is adequate at
April 30, 1997 given the current information available.

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

         Non-interest  Income.  Non-interest  income for the four  months  ended
April 30, 1997 was $197,000 compared to $194,000 for the four months ended April
30, 1996, an increase of $3,000, or 1.5%. The increase was primarily a result of
a $1,000 gain on the sale of real estate owned  during the 1997 period  compared
to $10,000 in losses on the sale of real estate  owned  during the 1996  period.
This was partially offset by a decrease in deposit service charges of $5,000.

         Non-interest  Expense.  Non-interest  expense was $1.7  million for the
four months  ended April 30, 1997  compared to $1.5  million for the four months
ended April 30,  1996,  an increase  of  $137,000,  or 9.0%.  The  increase  was
primarily  a result of an  increase  in  compensation  and  benefits of $125,000
primarily due to an employer profit sharing  contribution  made in April 1997 of
$105,000.  The  corresponding  contribution in 1996 was made subsequent to April
30.  Other  operating  expenses  increased  $106,000  partially as a result of a
$25,000 loss from a robbery and $34,000 of expenses for real estate owned during
the 1997 period and various other  miscellaneous  expenses  increased  slightly.
These items were partially offset by a decrease in federal insurance premiums of
$139,000 as a result of a decrease in rates due to the  recapitalization of SAIF
during 1996.

         Income Tax Expense. The provision for income taxes totaled $480,000 for
the four months  ended April 30, 1997  compared to $603,000  for the four months
ended April 30, 1996.  The decrease  was  primarily  due to a decrease in income
before  income  taxes  of  $352,000.  A  valuation  allowance  of  $180,000  was
established  in 1996 to  reduce  the  deferred  tax  assets to the  amount  that
management  believed  as more  likely  than not to be  realized.  The  valuation
allowance related specifically to the deferred tax asset recorded for unrealized
capital  losses  reflected as a deduction  of capital  under SFAS No. 115 and to
deferred tax assets  recorded for certain future tax deductions that are subject
to various  expiration  dates. As the amount of the valuation  allowance did not
change during the four months ended Apirl 30, 1997,  there was no related impact
to income from continuing operations.

                                       51

<PAGE>



Comparison  of  Operating  Results  for the Years  Ended  December  31, 1996 and
December 31, 1995

         General Net income for the year ended  December  31, 1996 was  $452,000
compared to net income of $3.2  million for the year ended  December 31, 1995, a
decrease of $2.7  million,  or 84.4%.  The decrease was  primarily a result of a
$1.3  million  FDIC  special  assessment  on  SAIF  insured  deposits  effective
September 30, 1996 and a $2.5 million accrued expense for  contributions  to the
Foundation  in  1996.  In  addition,  non-interest  income  decreased  $111,000,
primarily  as a result of a  decrease  in gain on sale of real  estate  owned of
$97,000  combined  with a decrease of $37,000 in rental  income from real estate
owned. This was partially offset by an increase in gain on sale of securities of
$31,000.
   
         Interest  Income.  Interest income for the year ended December 31, 1996
was $19.0  million  compared to $17.7  million for the year ended  December  31,
1995,  an increase of $1.3  million,  or 7.3%.  The increase  resulted  from the
combination of an increase in the average balance of interest-earning assets and
an increase in the average yield. The yield on average  interest-earning  assets
increased  from 7.92% for the year ended December 31, 1995 to 7.96% for the year
ended  December  31,  1996.  The  average  yield on  mortgage-backed  securities
increased  from 6.81% for the year ended December 31, 1995 to 7.81% for the year
ended  December  31,  1996  due to  the  upward  repricing  of  adjustable  rate
securities. The average balance of interest-earning assets increased in total by
$15.9 million from $222.9 million for the year ended December 31, 1995 to $238.8
million for the year ended  December  31,  1996.  Although  the yield on average
loans  receivable  decreased  from 8.64% for the year ended December 31, 1995 to
8.59% for the year  ended  December  31,  1996,  the  average  balance  of loans
receivable  increased  by $12.3  million  due to  increased  market  demand.  In
addition,  the average balance of mortgage-backed  securities  increased by $5.7
million as a result of the investment of funds from the increase in deposits and
the transfer of cash into  interest-earning  assets which  exceeded  loan growth
from market  demand.  Management  invested  these  proceeds  in  mortgage-backed
securities rather than U.S. Treasury  securities in order to obtain a yield more
comparative to loans.
    

         Interest Expense. Interest expense for the year ended December 31, 1996
was $9.5 million  compared to $8.7 million for the year ended December 31, 1995,
an increase of $767,000,  or 8.8%. The increase in interest expense  reflected a
higher  interest  rate  environment,  as the  average  cost of  interest-bearing
liabilities  increased by 14 basis points from 4.30% for the year ended December
31, 1995 to 4.44% for the year ended  December  31,  1996.  The average  cost of
certificates  of deposit  increased  from 5.35% for the year ended  December 31,
1995 to 5.47% for the year ended  December  31, 1996.  In addition,  the average
balance of  interest-bearing  liabilities  increased  $10.8  million from $202.8
million  for the year ended  December  31,  1995 to $213.6  million for the year
ended December 31,1996 as a result of market demand.

         Net Interest  Income.  Net interest income of $9.5 million for the year
ended  December  31, 1996  represented  an  increase  of $589,000  from the $8.9
million  reported for the year ended December 31, 1995.  There was a decrease in
the net interest spread from 3.62% for the year ended December 31, 1995 to 3.52%
for the year ended  December  31, 1996.  The  decrease in the net interest  rate
spread was a result of the average cost of interest-bearing  deposits increasing
at a more rapid rate than the average yield on interest-earning assets. However,
the  ratio  of  average  interest-earning  assets  to  average  interest-bearing
liabilities  increased  from  109.93%  for the year ended  December  31, 1995 to
111.81%  for the year ended  December  31,  1996,  and the net  interest  margin
decreased slightly from 4.00% to 3.98% for the same period.


                                       52

<PAGE>

         Provision for Loan Losses. The Bank's provision for loan losses for the
year ended  December  31, 1996 was  $706,000  compared to $136,000  for the year
ended  December 31,  1995.  The  increase in the  provision  for loan losses was
primarily  related  to  the  Bennett  Funding  loans  previously  discussed.  In
addition,  the Bank  experienced  significant  loan  growth  during  1996  which
resulted in an increase in the allowance for loan losses.  Management  increases
the  allowance for loan losses  through a provision  charged to expense for loan
growth  based  on a  statistical  percentage  developed  considering  past  loss
experiences,  delinquency trends, general economic conditions and other factors.
Gross loans increased $19.3 million, or 13.14% from 1995. The allowance for loan
losses  represented .91% and .60% of gross loans receivable at December 31, 1996
and 1995, respectively.

         Non-interest  Income.  Non-interest  income for the year ended December
31, 1996 was $745,000 compared to $856,000 for the year ended December 31, 1995,
a decrease of $111,000,  or 13.0%.  The decrease was the result of a decrease in
the  gain on sale of real  estate  owned  of  $97,000  combined  with a  $37,000
decrease in rental  income from real estate owned as a result of the sale of the
property.  These  decreases were partially  offset by an increase in gain on the
sale of securities of $21,000,

         Non-interest  Expense.  Non-interest  expense was $8.7  million for the
year  ended  December  31,  1996  compared  to $4.7  million  for the year ended
December  31,  1995,  an increase of $4.0  million,  or 85.1%.  The increase was
primarily  due to a $1.3 million  one-time  special  assessment  on SAIF insured
deposits  resulting  from federal  legislation  enacted on  September  30, 1996,
combined  with the $2.5 million  contribution  accrual to the  Foundation.  As a
result of the  assessment,  and  depending  upon the  Bank's  capital  level and
supervisory rating, annual deposit insurance premiums were decreased for periods
beginning  January  1, 1997 to  approximately  .065%  from the .23% of  deposits
previously paid by the Bank. See "Regulation--Insurance  Accounts and Regulation
by the FDIC."

         Income Taxes.  The provision for income taxes was $406,000 for the year
ended December 31, 1996 compared to $1.8 million for the year ended December 31,
1995.  The decrease  was  primarily  due to a decrease in pretax  income of $4.1
million,  which was partially offset by an increase of $180,000 in the valuation
allowance for deferred tax assets.  The valuation  allowance was  established in
1996 to reduce the  deferred tax assets to the amount that  management  believed
was more  likely  than  not to be  realized.  The  valuation  allowance  related
specifically  to the deferred tax asset recorded for  unrealized  capital losses
reflected  as a  reduction  of capital  under SFAS No. 115 and to  deferred  tax
assets  recorded for certain future tax  deductions  that are subject to various
expiration dates.

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

         General.  Net  income  for the year ended  December  31,  1995 was $3.2
million  compared  to $3.4  million  for the year ended  December  31,  1994,  a
decrease of $232,000, or 6.8%. The decrease was primarily a result of a decrease
in net interest  income of $203,000  combined  with an increase in  non-interest
expense of $419,000.  This was partially  offset by an increase in  non-interest
income of $279,000 and a decrease in income taxes of $65,000.

         Interest  Income.  Interest income for the year ended December 31, 1995
was $17.7  million  compared to $15.7  million for the year ended  December  31,
1994, an increase of $2.0 million, or 12.7%. The increase was primarily a result
of an  increase in the average  balance of interest  earning  assets from $198.5
million  for the year ended  December  31,  1994 to $222.9  million for the year
ended December 31, 1995.  This increase was primarily a result of the deployment
of the  deposits  obtained  through  the  acquisition  of the  Bank's  branch in
Philadelphia in June 1994.


                                       53

<PAGE>

         Interest Expense. Interest expense for the year ended December 31, 1995
was $8.7 million  compared to $6.6 million for the year ended December 31, 1994,
an  increase  of $2.1  million,  or 31.8%.  The  increase  was the  result of an
increase in the average balance of interest-bearing liabilities combined with an
increase in the average cost of funds.  The average  balance  increased by $21.6
million  from  $181.2  million  for the year ended  December  31, 1994 to $202.8
million  for the year ended  December  31,  1995.  The  increase  in the average
balance was primarily a result of the  Philadelphia  branch  acquisition in June
1994. The average cost of funds  increased by 67 basis points from 3.63% for the
year ended December 31, 1994 to 4.30% for the year ended December 31, 1995 which
was reflective of a higher interest rate environment.

         Net Interest  Income.  Net interest  income for the year ended December
31, 1995 was $8.9 million  compared to $9.1 million for the year ended  December
31, 1994, a decrease of $203,000,  or 2.2%. The decrease in net interest  income
was a result of the decrease in the net interest  spread from 4.29% for the year
ended  December 31, 1994 to 3.62% for the year ended  December 31, 1995, as well
as a  decrease  in the net  interest  margin  from  4.60% to 4.00%  for the same
period.  These  decreases  were  reflective of the rapid increase in the average
cost of funds while the average yield on earning assets remained stable.

         Provision for Loan Losses. The Bank's provision for loan losses for the
year ended  December  31, 1995 was  $136,000  compared to $182,000  for the year
ended  December 31, 1994.  The allowance for loan losses  represented  0.60% and
0.57% of gross loans receivable at December 31, 1995 and 1994, respectively.

         Non-interest  Income.  Non-interest  income for the year ended December
31, 1995 was $856,000 compared to $577,000 for the year ended December 31, 1994,
an increase of $279,000, or 48.4%. The increase was primarily a result of a gain
on the sale of real estate  owned of  $147,000 in 1995  compared to none in 1994
and the gain on sale of  securities  of  $24,000 in 1995  compared  to $5,000 in
1994. In addition,  deposit  service  charges  increased  $52,000 as a result of
increased  deposit  balances  which were largely the result of the  Philadelphia
branch acquisition in June 1994. The Bank also received $48,000 in rental income
on foreclosed real estate in 1995 compared to none in 1994.

         Non-interest Expense.  Non-interest expense for the year ended December
31, 1995 was $4.7 million  compared to $4.3 million for the year ended  December
31, 1994, an increase of $419,000,  or 9.8%. Several factors  contributed to the
increase  including  an  increase  in  compensation  and  employee  benefits  of
$327,000,  an increase in Federal insurance  premiums of $77,000 and an increase
in  other  operating  expenses  of  $50,000.   These  increases  were  primarily
attributable to the Philadelphia branch acquisition in June 1994.

         Income  Taxes.  The provision for income taxes was $1.8 million for the
years ended December 31, 1995 and 1994  reflecting  effective tax rates of 35.5%
and 34.8%, respectively.

                                       54

<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.  The table also  presents,  at April 30, 1997,  the weighted  average
yields  earned  on loans,  securities  and other  interest-earning  assets,  the
weighted average rates paid on savings deposits and the result and interest rate
spread.  All average balances are monthly average balances.  Non-accruing  loans
have been included in the table as loans carrying a zero yield.

<TABLE>
<CAPTION>
                                                                    Four Months Ended April 30,
                                          At      --------------------------------------------------------------------
                                        April 30,               1997(1)                            1996(1)
                                           1997   --------------------------------   ---------------------------------
                                          -----      Average     Interest               Average     Interest
                                          Yield/  Outstanding    Earned/     Yield/  Outstanding    Earned/     Yield/
                                           Rate     Balance       Paid        Rate     Balance       Paid        Rate 
                                           ----     -------       ----        ----     -------       ----        ---- 
                                                                       (Dollars in Thousands)
<S>                                       <C>     <C>         <C>             <C>     <C>         <C>            <C>  
 Loans receivable(2) .................     8.15%   $164,115    $  4,653      8.51%     $145,504    $  4,197       8.65%
 Mortgage-backed securities(3) .......     6.99      36,871       1,025      8.34        38,535       1,032       8.03
 Mutual funds(3) .....................     5.96       5,776         109      5.66         5,776         113       5.87
 Agencies/Other(3) ...................     6.97      24,531         388      4.75        24,135         420       5.22
 CMOs(3) .............................     5.70       5,808         106      5.48         6,335         126       5.97
 Municipal securities(3) .............     5.58       5,280          97      5.51         4,868          94       5.79
 Federal funds sold ..................     5.63       2,489          46      5.54         3,433          66       5.77
 Time deposits .......................     5.65         200           4      6.00           200           4       6.00
 Deposits with other institutions ....     5.48       1,504          34      6.78         2,988          42       4.22
 FHLB stock ..........................     6.75       1,709          33      5.79         1,601          30       5.62
                                                    -------     -------                --------     -------
    Total interest-earning assets ....     7.65     248,283       6,495      7.85       233,375       6,124       7.87
 Non-interest earning assets..........               11,141                              15,821                       
                                                    -------                            --------
    Total assets......................             $259,424                            $249,196
                                                   ========                            ========
Interest-Bearing Liabilities:                                                       
 Money market .......................      3.06    $  5,280          54      3.07      $  5,523          57        3.10
 NOW ................................      2.23       9,851          69      2.10         9,500          65        2.05
 Passbook savings ...................      3.00      71,050         705      2.98        69,524         692        2.99
 Certificates of Deposit ............      5.43     128,209       2,285      5.35       123,288       2,293        5.58
 Advances ...........................      5.75       5,400         107      5.94         3,000          56        5.60
                                                    -------      ------                 -------       -----
     Total interest-bearing                                                         
       liabilities ..................      4.42     219,790       3,220      4.40       210,835       3,163        4.50
                                                                 ------                               -----
Non-interest bearing liabilities ....                 9,794                               8,863
                                                    -------                              ------
     Total liabilities...............               229,584                             219,698
Equity...............................                29,840                              29,498
                                                   -------                              -------
   Total liabilities and equity......              $259,424                            $249,196
                                                   ========                            ========
Net interest-earning spread .........      3.23%               $ 3,275       3.45%                  $ 2,961       3.37%
                                                                ======       ====                    ======       ====
Margin ..............................                                        3.96%                                3.81%
                                                                             ====                                 ====
Assets to liabilities ...............                112.96%                             110.69%
                                                     ======                              ======
</TABLE>
                                                                       
<PAGE>


<TABLE>
<CAPTION>

                                                                           Year Ended December 31,
                                   ------------------------------------------------------------------------------------------------
                                                 1996                              1995                            1994
                                   -------------------------------  --------------------------------   ----------------------------
                                     Average     Interest             Average      Interest              Average   Interest
                                   Outstanding    Earned/    Yield/ Outstanding     Earned/    Yield/  Outstanding  Earned/  Yield/
                                    Balance       Paid       Rate     Balance       Paid       Rate     Balance     Paid     Rate
                                    -------       ----       ----     -------       ----       ----     -------     ----     ----
                                                             (Dollars in Thousands)
<S>                                <C>         <C>          <C>    <C>         <C>            <C>    <C>         <C>        <C>  
 Loans receivable(2) ............   $152,147    $ 13,068     8.59%  $139,860    $ 12,080       8.64%  $122,001    $ 11,118   9.11%
 Mortgage-backed securities(3) ..     41,735       3,260     7.81     36,034       2,455       6.81     35,873       2,128   5.93
 Mutual funds(3) ................      5,776         338     5.85      5,776         358       6.20      5,776         326   5.64
 Agencies/Other(3) ..............     22,714       1,326     5.83     22,189       1,586       7.15     14,473       1,008   6.96
 CMOs(3) ........................      6,313         413     6.54      6,903         412       5.97      7,976         407   5.10
 Municipal securities(3) ........      4,794         277     5.78      5,199         327       6.29      5,488         378   6.89
 Federal funds sold .............      1,829         118     6.45      3,338         225       6.74      4,385         182   4.15
 Time deposits ..................        200          11     5.50        200           9       4.50        200           8   4.00
 Deposits with other institutions      1,665          84     5.05      1,942         100       5.15      1,013          79   7.80
 FHLB stock .....................      1,645         111     6.75      1,482          98       6.61      1,278          76   5.95
                                    --------     -------            --------      ------              --------      ------
    Total interest-earning assets    238,818      19,006     7.96    222,923      17,650       7.92    198,463      15,710   7.92
 Non-interest earning assets ....     13,445                          14,702                            12,330
                                    --------                        --------                          --------
    Total assets ................   $252,263                        $237,625                          $210,793
                                    ========                        ========                          ========
Interest-Bearing Liabilities:
 Money market ...................   $  5,301         167     3.15   $  6,234         193       3.10   $  6,753         214   3.17
 NOW ............................      9,810         202     2.06      9,241         184       1.99      7,849         156   1.99
 Passbook savings ...............     70,356       2,120     3.01     70,585       2,113       2.99     68,231       2,047   3.00
 Certificates of Deposit ........    124,797       6,827     5.47    112,963       6,044       5.35     95,557       3,987   4.17
 Advances .......................      3,333         178     5.34      3,769         193       5.12      2,846         180   6.32
                                    --------       -----            --------       -----               -------       -----
     Total interest-bearing
      liabilities ...............    213,597       9,494     4.44    202,792       8,727       4.30    181,236       6,584   3.63
                                                   -----                           -----                             -----
Non-interest bearing liabilities       8,471                           7,392                             5,480
                                    --------                         -------                           -------
     Total liabilities ..........    222,068                         210,184                           186,716
Equity ..........................     30,195                          27,441                            24,077
                                    --------                         -------                           -------
   Total liabilities and equity .   $252,263                        $237,625                          $210,793
                                    ========                         =======                           =======
Net interest-earning spread .....               $  9,512     3.52%               $ 8,923       3.62%               $ 9,126   4.29%
                                                  ======     ====                  =====       ====                  =====   ====
Margin ..........................                            3.98%                             4.00%                         4.60%
                                                             ====                              ====                          ====
Assets to liabilities ...........     111.81%                         109.93%                           109.51%

                                    ========                         =======                            ======
<FN>

- ---------
(1)  Annualized yield/rate.

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

(3)  Calculated based on amortized cost.
</FN>
</TABLE>


                                       55

<PAGE>


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

<TABLE>
<CAPTION>

                                               Four Months Ended
                                                     April 30,               Year Ended December 31,      Year Ended December  31,
                                                   1996 vs. 1997                  1995 vs. 1996               1994 vs. 1995
                                            ----------------------------   ---------------------------  ----------------------------
                                                 Increase                      Increase                     Increase
                                                (Decrease)                    (Decrease)                   (Decrease)
                                                  Due to         Total          Due to         Total         Due to         Total
                                            -----------------   Increase   ---------------    Increase   ---------------   Increase
                                             Volume     Rate   (Decrease)  Volume     Rate   (Decrease)  Volume     Rate  (Decrease)
                                             ------     ----   ----------  ------     ----   ----------  ------     ----  ----------
                                                                               (Dollars in Thousands)
<S>                                         <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>    
Interest-earning assets:
 Loans receivable ........................  $   529   $   (73)  $   456   $ 1,056   $   (68)  $   988   $ 1,565   $  (603)  $   962
 Mortgage-backed securities ..............      (45)       38        (7)      418       387       805        10       317       327
 Mutual funds ............................     --          (4)       (4)     --         (20)      (20)     --          32        32
 Agencies and other ......................        7       (39)      (32)       37      (297)     (260)      551        27       578
 CMOs ....................................      (10)      (10)      (20)      (37)       38         1       (59)       64         5
 Municipal securities ....................        8        (5)        3       (24)      (26)      (50)      (19)      (32)      (51)
 Federal funds sold ......................      (18)       (2)      (20)      (98)       (9)     (107)      (51)       94        43
 Time deposits ...........................     --        --        --        --           2         2      --           1         1
 Deposits with other
   institutions ..........................      (27)       19        (8)      (14)       (2)      (16)       54       (33)       21
 FHLB stock ..............................        2         1         3        11         2        13        13         9        22
                                            -------   -------   -------   -------   -------   -------   -------   -------   -------
  Total interest-earning assets ..........      446       (75)      371     1,349         7     1,356     2,064      (124)  $ 1,940

Interest-bearing liabilities:
 Money market ............................       (2)       (1)       (3)      (29)        3       (26)      (16)       (5)      (21)
 NOW .....................................        2         2         4        12         6        18        28      --          28
 Passbook Savings ........................       15        (2)       13        (7)       14         7        70        (4)       66
 Certificates of deposit .................       90       (98)       (8)      645       138       783       807     1,250     2,057
 Advances ................................       47         4        51       (23)        8       (15)       51       (38)       13
                                            -------   -------   -------   -------   -------   -------   -------   -------   -------
 Total interest-earning assets ...........  $   152   $   (95)  $    57   $   598   $   169   $   767   $   940   $ 1,203   $ 2,143
                                            -------   -------   -------   -------   -------   -------   -------   -------   -------

Net interest/spread ......................  $   294   $    20   $   314   $   751   $  (162)  $   589   $ 1,124   $(1,327)  $  (203)
</TABLE>



                                       56
<PAGE>

Asset/Liability Management

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

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

         The  Board  has  taken  a  number  of  steps  to  manage   the   Bank's
vulnerability  to  changes  in  interest  rates.  First,  the Bank has long used
community  outreach,  customer  service and  marketing  efforts to increase  the
Bank's passbook and other  non-certificate  accounts.  At April 30, 1997,  $90.8
million or 41.4% of the Bank's  deposits  consisted of  passbook,  NOW and money
market accounts. The Bank believes that these accounts represent "core" deposits
which are generally  somewhat less interest rate  sensitive  than other types of
deposit  accounts.  Second,  while the Bank continues to originate 30 year fixed
rate  residential  loans  for  portfolio  as a result  of  consumer  demand,  an
increasing  proportion of the Bank's residential loans have terms of 15 years or
less or carry  adjustable  interest  rates.  Finally,  the Bank  has  focused  a
significant  portion of its investment  activities on securities with adjustable
interest rates or terms of five years or less. At April 30, 1997,  $18.9 million
or 46.1% of the Bank's mortgage-backed  securities had adjustable interest rates
or terms to maturity (or anticipated average lives in the case of collateralized
mortgage  obligations)  of five years or less and $11.3  million or 30.4% of the
Bank's other  securities had  adjustable  interest rates or terms to maturity of
five years or less based on their carrying value.

         Management  utilizes  the  net  portfolio  value  ("NPV")  analysis  to
quantify interest rate risk. In essence, this approach calculates the difference
between the present  value of  liabilities,  expected cash flows from assets and
cash  flows  from  off  balance  sheet  contracts.  Under  OTS  regulations,  an
institution's  "normal" level of interest rate risk in the event of an immediate
and  sustained  200 basis point  change in  interest  rates is a decrease in the
institution's  NPV in an amount not  exceeding  2% of the  present  value of its
assets.  Pursuant to this  regulation,  thrift  institutions  with  greater than
"normal"  interest rate exposure must take a deduction  from their total capital
available  to meet  their  risk-based  capital  requirement.  The amount of that
deduction is one-half of the  difference  between (a) the  institution's  actual
calculated  exposure to the 200 basis point  interest  rate increase or decrease

                                       57

<PAGE>


(whichever  results  in the  greater  pro  forma  decrease  in NPV)  and (b) its
"normal"  level of  exposure  which is 2% of the  present  value of its  assets.
Savings institutions, however, with less than $300 million in assets and a total
capital ratio in excess of 12%, will be exempt from this requirement  unless the
OTS determines  otherwise.  The OTS has postponed the implementation of the rule
until further  notice.  Based upon its asset size and capital level at April 30,
1997,  the  Bank  would  qualify  for an  exemption  from  this  rule;  however,
management  believes  that the Bank would be required  to make a deduction  from
capital if it were subject to this rule.

         Presented  below,  as of March 31,  1997,  is an analysis of the Bank's
estimated interest rate risk as measured by changes in NPV for instantaneous and
sustained parallel shifts in interest rates, up and down 400 basis points in 100
point increments.


     Assumed Change                              $ Change in     % Change in
    in Interest Rates         $ Amount               NPV                 NPV
- -------------------------  -----------------  -----------------  -----------
    (Basis Points)                (Dollars in Thousands)

         +400                   $16,073          $(22,210)             (58)%
         +300                    21,571           (16,711)             (44)
         +200                    27,278           (11,005)             (29)
         +100                    33,001            (5,282)             (14)
          ---                    38,282               ---              ---
         -100                    42,378             4,095               11
         -200                    44,454             6,172               16
         -300                    47,128             8,845               23
         -400                    50,448            12,165               32


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

Liquidity and Capital Resources

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

                                       58

<PAGE>


         Federal  regulations  require First Security to maintain minimum levels
of liquid  assets.  The required  percentage  has varied from time to time based
upon  economic  conditions  and  savings  flows  and  is  currently  5%  of  net
withdrawable savings deposits and borrowings payable on demand or in one year or
less during the  preceding  calendar  month.  Liquid assets for purposes of this
ratio include cash, certain time deposits,  U.S.  Government,  government agency
and  corporate  securities  and other  obligations  generally  having  remaining
maturities of less than five years.  First Security has historically  maintained
its  liquidity  ratio  for  regulatory  purposes  at  levels  in excess of those
required.  At April 30, 1997,  First  Security's  liquidity ratio for regulatory
purposes was 8.9%.

         The Bank's cash flows are comprised of three  primary  classifications:
cash  flows  from  operating  activities,  investing  activities  and  financing
activities.  Cash flows provided by operating  activities were $382,000 and $1.4
million  for  the  four  months   ended  April  30,  1997  and  April  30,  1996
respectively,  and $2.1  million,  $4.1  million and $3.6  million for the years
ended  December 31, 1996,  December 31, 1995, and 1994,  respectively.  Net cash
from  investing   activities  consisted  primarily  of  disbursements  for  loan
originations  and the purchase of investments  and  mortgage-backed  securities,
offset by principal  collections on loans, proceeds from maturation and sales of
securities and paydowns on mortgage-backed  securities.  Net cash from financing
activities  consisted  primarily of activity in deposit and escrow  accounts and
advances from FHLB of Chicago.


         The Bank's most liquid assets are cash and short-term investments.  The
levels of these assets are dependent on the Bank's operating, financing, lending
and investing  activities  during any given period.  At April 30, 1997, cash and
short-term  investments  totaled  $7.1  million.  The Bank has other  sources of
liquidity if a need for additional funds arises,  including  securities maturing
within one year and the  repayment of loans.  The Bank may also utilize the sale
of securities available-for-sale and Federal Home Loan Bank advances as a source
of funds.

         At April 30, 1997,  the Bank had  outstanding  commitments to originate
loans of $3.3 million,  of which $2.7 million had fixed  interest  rates.  These
loans are to be secured by  properties  located  in its  market  area.  The Bank
anticipates  that it will have  sufficient  funds  available to meet its current
loan commitments.  Loan commitments have, in recent periods, been funded through
liquidity or through FHLB advances.  Certificates of deposit which are scheduled
to mature  in one year or less  from  April 30,  1997  totaled  $102.2  million.
Management  believes,  based on past experience,  that a significant  portion of
such deposits will remain with the Bank. Based on the foregoing,  in addition to
the Bank's high level of core  deposits  and  capital,  the Bank  considers  its
liquidity and capital  resources  sufficient to meet its outstanding  short-term
and long-term needs.

         Liquidity  management is both a daily and long-term  responsibility  of
management.  First Security  adjusts its investments in liquid assets based upon
management's  assessment  of (i) expected  loan demand,  (ii)  expected  deposit
flows,  (iii) yields  available  on  interest-earning  deposits  and  investment
securities,  and (iv) the objectives of its asset/liability  management program.
Excess  liquid  assets are  invested  generally  in  interest-earning  overnight
deposits and short- and intermediate-term U.S. Government and agency obligations
and  mortgage-backed  securities of short duration.  If First Security  requires
funds  beyond  its  ability  to  generate  them  internally,  it has  additional
borrowing capacity with the FHLB of Chicago.  It is anticipated that immediately
upon completion of the Conversion,  the Holding  Company's and the Bank's liquid
assets will be increased. See "Use of Proceeds."


                                       59

<PAGE>


         First Security is subject to various  regulatory  capital  requirements
imposed by the OTS. At April 30, 1997, First Security was in compliance with all
applicable  capital  requirements on a fully phased-in  basis. See "Regulation -
Regulatory Capital Requirements" and "Pro Forma Regulatory Capital Analysis" and
Note 11 of the Notes to the Consolidated Financial Statements.

Impact of Inflation and Changing Prices

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

Impact of New Accounting Standards

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

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

         In November  1995,  the FASB issued  Statement of Financial  Accounting
Standards No. 123 ("SFAS No. 123"),  "Accounting for Stock Based  Compensation,"
("SFAS No. 123"). This statement  establishes financial accounting standards for
stock-based employee compensation plans. SFAS No. 123 permits the Bank to choose
either a new fair value based  method or the  current  APB Opinion 25  intrinsic
value based method of accounting for its stock-based compensation  arrangements.
SFAS No. 123  requires  pro forma  disclosures  of net earnings and earnings per
share  computed as if the fair value based  method had been applied in financial
statements of



                                       60

<PAGE>

companies  that  continue  to follow  current  practice in  accounting  for such
arrangements  under  Opinion 25. The  disclosure  provisions of SFAS No. 123 are
effective for fiscal years  beginning  after  December 15, 1995. Any effect that
this statement will have on the Bank will be applicable upon the consummation of
the Conversion.

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

         In March 1997, the accounting requirements for calculating earnings per
share  were  revised.  Basic  earnings  per  share  for 1998 and  later  will be
calculated  solely on average common shares  outstanding.  Diluted  earnings per
share will  reflect the  potential  dilution of stock  options and other  common
stock  equivalents.  All prior calculations will be restated to be comparable to
the new methods.  The new calculation  methods are not expected to significantly
affect future basic earnings per share and diluted earnings per share.

         In June  1997,  the  FASB  issued  Statement  of  Financial  Accounting
Standards  No. 130 ("SFAS  No.  130")  "Reporting  Comprehensive  Income".  This
statement  establishes  standards  for  reporting  and display of  comprehensive
income and its components (revenues,  expenses,  gains and losses) in a full set
of general-purpose financial statements.  This Statement requires that all items
that are required to be recognized under  accounting  standards as components of
comprehensive income be reported in a financial statement that is displayed with
the same prominence as other financial statements.  Income tax effects must also
be shown.  This statement is effective for fiscal years beginning after December
15, 1997. the adoption of SFAS No. 130 is not expected to have a material impact
on the results of operations or financial condition of First Security.

                                    BUSINESS

General

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

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

                                       61

<PAGE>

Market Area

         The Bank's main office is located in Chicago,  Illinois  and its branch
offices are located in Chicago, Illinois, Philadelphia, Pennsylvania and Rolling
Meadows, Illinois.

         The Bank's  Western Avenue office is located on the near northwest side
of Chicago in the "Ukrainian Village" community, a middle-income community where
the Bank has  focused  its  operations  since 1964.  This  community  is located
approximately  two and one half miles to the  northwest of downtown  Chicago and
approximately three miles west of Lake Michigan. The majority of the community's
many businesses are small and local companies.  Residences  within the community
consist  primarily of two- to four-family flats and single family homes although
there are also  mid-size  apartment  buildings.  Real estate  values within this
community  have risen  sharply over the last ten years as  "gentrification"  has
begun to occur as a result of the community's proximity to downtown Chicago.

         The Bank's Milwaukee Avenue office was opened in 1993 and is located in
the "Norwood Park"  neighborhood  of Chicago.  This community is a stable middle
income  area  which  also  has  many  residents  of  Eastern  European  descent.
Residences within the community consist primarily of single family homes as well
as two and three  flats  and small  apartment  buildings.  This area is  located
approximately eight miles northwest of downtown Chicago.

         The Bank's  Philadelphia branch was acquired in 1994 through a purchase
from the  Resolution  Trust  Corporation.  The  branch is  located in a moderate
income  neighborhood of Philadelphia known as "Rhawnhurst." The community is the
home to many persons of Eastern  European  heritage,  including new  immigrants.
Residences  within the community  consist  primarily of single family row houses
and, to a lesser extent, small apartment buildings.

         The Bank's suburban Chicago branch was opened in 1977 and is located in
Rolling  Meadows,  Illinois,  an upper  middle  class  community  located to the
northwest of Chicago,  near the western border of Palatine,  Illinois.  Over the
last 20 years,  Rolling  Meadows  has  experienced  significant  population  and
commercial growth. However, as a result of competition, the branch's deposit and
loan growth has been modest.

Lending Activities

         General.  The principal lending activity of the Bank is originating for
its  portfolio  fixed and,  to a much lesser  extent,  adjustable  rate  ("ARM")
mortgage loans secured by one- to four-family  residences  located  primarily in
the  Bank's  market  area.  First  Security  also  originates  multi-family  and
commercial  real estate,  consumer and other loans in its market area.  At April
30, 1997,  the Bank's  loans  receivable,  net totaled  $165.9  million.  See "-
Originations of Loans" and "Use of Proceeds."


                                       62

<PAGE>
         The  following  table sets  forth the  composition  of the Bank's  loan
portfolio in dollar amounts and in percentages as of the dates indicated.

<TABLE>
<CAPTION>
                                                                                  December 31,
                                        April 30,          ------------------------------------------------------
                                          1997                         1996                        1995          
                              -------------------------    -------------------------     ------------------------
                                 Amount         Percent       Amount         Percent        Amount        Percent
                                 ------         -------       ------         -------        ------        -------
                                                               (Dollars in Thousands)
<S>                            <C>                <C>       <C>                <C>        <C>              <C>   
Real Estate Loans:
One- to four-family .........  $137,479           81.32%    $134,971           81.14%     $117,379         79.83%
Multi-family ................     9,708            5.74        9,374            5.63         7,926          5.39
Commercial ..................     7,661            4.53        7,647            4.60         7,865          5.35
Mixed use(1) ................     7,764            4.59        8,004            4.81         7,262          4.94
Construction or
  development ...............      --                --           --              --            --            --
                               --------           -----      -------           -----       -------         ------
  Total real estate loans ...   162,612           96.18      159,996           96.18       140,432          95.51
Consumer loans:
Share loans .................     1,182            0.70        1,174            0.71         1,570           1.07
Automobile ..................        72            0.04           74            0.04           110           0.07
Home equity .................     4,006            2.37        3,431            2.06         3,684           2.51
Home improvement ............        10            0.01           12            0.01            29           0.02
Other .......................       351            0.20          395            0.24           445           0.30
                               --------           -----      -------           -----       -------          -----
   Total consumer loans .....     5,621            3.32        5,086            3.06         5,838           3.97
Loans secured by leases .....       839            0.50        1,272            0.76           759           0.52
                               --------           -----      -------           -----       -------          -----
  Total loans ...............   169,072          100.00%     166,354          100.00%      147,029         100.00%
                                                 ======                       ======                       ======
Less:
Loans in process ............      --                            --                            --
Deferred fees and
  discounts .................     1,492                       1,486                          1,578
Allowance for losses ........     1,666                       1,520                            885
                               --------                      ------                         ------
  Total loans receivable, net  $165,914                    $163,348                       $144,566
                               ========                     =======                        =======
</TABLE>
<PAGE>


<TABLE>
<CAPTION>
                                                                                        December 31,
                                                  ----------------------------------------------------------------------------------
                                                          1994                         1993                          1992          
                                                  -----------------------      -----------------------       ----------------------
                                                   Amount         Percent       Amount         Percent        Amount        Percent
                                                   ------         -------       ------         -------        ------        -------
                                                               (Dollars in Thousands)
<S>                                               <C>             <C>         <C>               <C>         <C>             <C>   
Real Estate Loans:
One- to four-family .........................     $110,280        79.53%      $ 84,401          77.89%      $ 76,102        75.90%
Multi-family ................................        7,731         5.58          7,632           7.04          6,799         6.78
Commercial ..................................        6,911         4.98          4.973           4.59          6,843         6.82
Mixed use(1) ................................        7,433         5.36          5,847           5.40          4,355         4.34
Construction or
  development ...............................         --            --             185           0.17            429         0.43
                                                  --------     -----------     --------     -----------     --------     ----------
  Total real estate loans ...................      132,355        95.45        103,038          95.09         94,528       94.27
Consumer loans:
Share loans .................................        1,328         0.96          1,525           1.41          1,436        1.43
Automobile ..................................          141         0.10            150           0.14            159        0.16
Home equity .................................        3,870         2.79          3,105           2.87          3,599        3.59
Home improvement ............................           69         0.05             78           0.07            161        0.16
Other .......................................          452         0.33            459           0.42            387        0.39
                                                  --------     -----------     --------     -----------     --------     ----------
   Total consumer loans .....................        5,860         4.23          5,317           4.91          5,742        5.73
Loans secured by leases .....................          448         0.32            --              --           --            --
                                                  --------     -----------     --------     -----------     --------     ----------
  Total loans ...............................      138,663       100.00%       108,355         100.00%       100,270      100.00%
                                                               ===========                   ========                     =======
Less:
Loans in process ............................         --                             6                            43
Deferred fees and
  discounts .................................        1,664                       1,795                         1,899
Allowance for losses ........................          792                         608                           360
                                                  --------                     --------                     --------
  Total loans receivable, net ...............     $136,207                    $105,946                       $97,968
                                                  ========                     ========                     ========
- -----------
<FN>

(1)  Mixed use refers to real  estate on which the  borrower  both  resides  and
     conducts a business.
</FN>
</TABLE>


                                       63
<PAGE>



         The following  table shows the composition of the Bank's loan portfolio
by fixed- and adjustable-rate at the dates indicated.
<TABLE>
<CAPTION>
                                                                                  December 31,
                                        April 30,          ------------------------------------------------------
                                          1997                         1996                        1995          
                              -------------------------    -------------------------     ------------------------
                                 Amount         Percent       Amount         Percent        Amount        Percent
                                 ------         -------       ------         -------        ------        -------
                                                               (Dollars in Thousands)
<S>                            <C>              <C>          <C>              <C>         <C>             <C>   
Fixed-Rate Loans:
Real estate:
  One- to four-family .......  $122,397         72.40%       $118,308         71.12%      $101,015        68.70%
  Multi-family ..............     9,504          5.62           9,169          5.51          7,719         5.25
  Commercial ................     6,478          3.83           6,545          3.94          7,370         5.01
  Mixed use(1) ..............     7,189          4.25           7,424          4.46          6,666         4.53
  Construction or development      --             --              --            --             --            --   
                               --------         ------       --------        ------       --------        -----
  Total real estate loans ...   145,568         86.10         141,446         85.03        122,770        83.49
Consumer ....................     1,615          0.95           1,655          1.00          2,154         1.46
Loans secured by leases .....       839          0.50           1,272          0.76            759         0.52
                               --------         ------       --------        ------       --------        -----
  Total fixed-rate loans ....   148,022         87.55         147,804         86.79        125,683        85.47

Adjustable-Rate Loans
Real estate:
  One-to-four-family ........    15,082          8.92          16,663         10.02         16,364        11.13
  Multi-family ..............       204          0.12             205          0.12            207         0.14
  Commercial ................     1,183          0.70           1,102          0.66            495         0.34
  Mixed use .................       575          0.34             580          0.35            596         0.41
Consumer ....................     4,006          2.37           3,431          2.06          3,684         2.51
                               --------         -----         -------        ------        -------        -----
  Total adjustable-rate loans    21,050         12.45          21,981         13.21         21,346        14.53
                               --------         -----         -------        ------        -------        -----
  Total loans ...............   169,072        100.00%        166,354        100.00%       147,029       100.00%
                                               ======                        ======                      ======
Less:
Loans in process ............      --                             --                           --
Deferred fees and discounts .     1,492                         1,486                        1,578
Allowance for losses ........     1,666                         1,520                          885
                               --------                       -------                      -------
  Total loans receivable, net  $165,914                      $163,348                     $144,566
                               ========                       =======                      =======

</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                                                                        December 31,
                                                  ----------------------------------------------------------------------------------
                                                          1994                         1993                          1992          
                                                  -----------------------      -----------------------       ----------------------
                                                   Amount         Percent       Amount         Percent        Amount        Percent
                                                   ------         -------       ------         -------        ------        -------
                                                               (Dollars in Thousands)
<S>                                               <C>             <C>         <C>               <C>         <C>             <C>   
Fixed-Rate Loans:
Real estate:
  One- to four-family ..................        $ 93,139           67.17%     $ 76,852           70.93%      $ 67,865         67.68%
  Multi-family .........................           7,522            5.43         7,421            6.85          6,799          6.78
  Commercial ...........................           6,628            4.78         4,973            4.59          6,843          6.82
  Mixed use(1) .........................           6,790            4.90         5,483            5.06          3,986          3.98
  Construction or development ..........             --              --            185            0.17            429          0.43
                                                --------      ----------      --------      -----------      --------      ---------
  Total real estate loans ..............         114,079           82.28        94,914           87.60         85,922         85.69
Consumer ...............................           1,990            1.44         2,212            2.04          2,143          2.14
Loans secured by leases ................             448            0.32         --               --            --              --
                                                --------      ----------      --------      -----------      --------      ---------
  Total fixed-rate loans ...............         116,517           84.04        97,126           89.64         88,065          87.83

Adjustable-Rate Loans
Real estate:
  One-to-four-family ...................          17,141           12.36         7,549            6.96          8,237           8.22
  Multi-family .........................             209            0.15           211            0.19           --              --
  Commercial ...........................             283            0.20           --              --            --              --
  Mixed use ............................             643            0.46           364            0.34            369           0.36
Consumer ...............................           3,870            2.79         3,105            2.87          3,599           3.59
                                                --------      ----------      --------      -----------      --------      ---------
  Total adjustable-rate loans ..........          22,146           15.96        11,229           10.36         12,205          12.17
                                                --------      ----------      --------       ----------       --------      --------
  Total loans...........................         138,663          100.00%      108,355          100.00%       100,270        100.00%
                                                              ==========                    ==========                      ========

Less:
Loans in process .......................            --                               6                             43
Deferred fees and discounts ............           1,664                         1,795                          1,899
Allowance for losses ...................             792                           608                            360
                                                --------                      --------                         ------
  Total loans receivable, net ..........        $136,207                      $105,946                       $ 97,968
                                                ========                      ========                         ======
</TABLE>




                                       64

<PAGE>



         The following schedule illustrates the interest rate sensitivity of the
Bank's loan  portfolio at April 30, 1997.  Mortgages  which have  adjustable  or
renegotiable interest rates are shown as maturing in the period during which the
final  payment is due.  The  schedule  does not  reflect the effects of possible
prepayments or enforcement of due-on-sale clauses.

<TABLE>
<CAPTION>

                                                         Real Estate
                                           -----------------------------------------
                                                                  Multi-family and
                                                                   Commercial Real
                                           One- to four-family         Estate            Consumer and Leases          Total
                                           --------------------   -------------------    --------------------    ----------------
                                                       Weighted              Weighted                Weighted            Weighted
                                                        Average               Average                 Average             Average
                                            Amount       Rate     Amount        Rate      Amount        Rate      Amount    Rate
                                            ------       ----     ------        ----      ------        ----      ------    ----
                                                                     (Dollars in Thousands)
      Due During
     Years Ending
       April 30,
     ------------
<S>                                       <C>             <C>    <C>          <C>     <C>             <C>     <C>             <C>   
1998 ................................     $    870        9.30%  $  3,109     10.37%  $  1,130        10.65%  $  5,109        10.25%
1999 ................................          604        7.98      2,030      8.76        771         8.29      3,405         8.52
2000 to 2002 ........................       13,092        7.99     12,956      9.31      4,430         8.47     30,478         8.62
2003 to 2007 ........................       17,314        8.23      2,313      9.68         55         6.58     19,682         8.39
2008 to 2022 ........................       44,259        8.03      4,138      9.21         74         7.15     48,471         8.13
2023 and following ..................       61,340        7.77        587      7.91       --            --      61,927         7.77
                                          --------               --------             --------                --------
   Total ............................     $137,479        7.94   $ 25,133      9.38%  $  6,460         8.80   $169,072         8.19
                                          ========               ========             ========                ========
</TABLE>



         The  total  amount  of loans  due  after  April  30,  1998  which  have
predetermined  interest  rates is $149.2 million while the total amount of loans
due after such date which have  floating or adjustable  interest  rates is $14.8
million.



                                       65

<PAGE>



         Under  federal  law,  the  aggregate  amount of loans  that the Bank is
permitted to make to any one borrower is generally  limited to 15% of unimpaired
capital  and  surplus  (25%  if  the  security  for  such  loan  has a  "readily
ascertainable" value or 30% for certain residential development loans). At April
30, 1997, based on the above, the Bank's regulatory  loans-to-one borrower limit
was approximately $4.5 million. On the same date, the Bank had no borrowers with
outstanding balances in excess of this amount. As of April 30, 1997, the largest
dollar amount  outstanding  or committed to be lent to one borrower or, group of
related  borrowers,  related to one  residential  loan and two  commercial  real
estate loans  totaling $1.2 million  secured by the  borrower's  residence (in a
suburb of Chicago) and two commercial  properties (both restaurants)  located in
Chicago,  Illinois. At April 30, 1997, these loans were performing in accordance
with their terms. As of the same date, there were no other lending relationships
with carrying values in excess of $1.0 million.

         All of the  Bank's  lending  is  subject  to its  written  underwriting
standards and to loan origination procedures. Decisions on loan applications are
made on the basis of detailed  applications and property valuations  (consistent
with the Bank's appraisal policy).  The loan applications are designed primarily
to determine the borrower's  ability to repay and the more significant  items on
the  application  are  verified   through  use  of  credit  reports,   financial
statements,   tax  returns  or  confirmations.   All  mortgage  loans  currently
originated  by First  Security  are  approved by the loan  committee,  currently
comprised of Directors  Babyk,  Dobrowolsky  and Gawryk and Vice President Korb,
and ratified by the full Board of Directors.

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

         One- to Four-Family Residential Real Estate Lending. The cornerstone of
the Bank's lending  program is the  origination of loans secured by mortgages on
owner-occupied one- to four-family  residences.  Historically,  the Bank focused
its  residential  lending  activities  on fixed  rate  loans with terms up to 30
years.  In the 1980s,  in order to reduce the average  term to  repricing of its
assets,  the Bank began to offer 15 year and 10 year fixed rate loans as well as
ARMs (although,  as a result of customer preference,  the Bank's ARM loan volume
has  been  limited).  Substantially  all  of  the  Bank's  one-  to  four-family
residential  mortgage  originations  are  secured by  properties  located in its
market area.  All mortgage loans  currently  originated by the Bank are retained
and serviced by it.


         The Bank currently  offers  fixed-rate  mortgage loans with  maturities
from 10 to 30 years.  The Bank also offers fixed rate balloon products with a 30
year amortization schedule which are due in five or seven years and which, under
certain  circumstances,  may be extended for an additional term of up to five or
seven years, as applicable.  As of April 30, 1997, the Bank had $22.9 million of
fixed  rate loans  with  original  terms of 10 years or less (most of which were
five or seven  year  balloon  loans),  $38.9  million  of fixed  rate loans with


                                       66

<PAGE>


original  terms of 10-15  years and  $60.6  million  of fixed  rate  loans  with
original terms of more than 15 years. See "- Originations of Loans."

         The Bank also originates  fixed rate home equity loans with terms of up
to ten years.  These loans are written so that the total balance does not exceed
the lesser of $35,000 or 75% of the  appraised  value of the  security  property
when  combined with the balance of the first  mortgage  lien. At April 30, 1997,
the Bank had $786,000 of home equity loans,  all of which are  classified in the
tabular data as one- to four-family residential loans.

         The Bank also offers ARMs which carry  interest rates which adjust at a
margin  (generally  250 basis  points)  over the  yield on the One Year  Average
Monthly U.S.  Treasury  Constant  Maturity Index  ("CMT").  Such loans may carry
terms to maturity of up to 30 years. The ARM loans currently offered by the Bank
provide  for a cap on annual  interest  rate  changes of 200 basis  points and a
lifetime  cap  generally  of 600 basis  points  over the initial  rate.  Initial
interest  rates  offered on the Bank's ARMs may be  approximately  100-150 basis
points below the fully  indexed  rate,  although  borrowers are qualified at the
fully indexed rate. As a result, the risk of default on these loans may increase
as interest rates increase.  At April 30, 1997, one- to four-family ARMs totaled
$15.1 million or 8.92% of the Bank's total loan portfolio.

         First Security will generally lend up to 90% of the lesser of the sales
price or appraised  value of the  security  property on owner  occupied  one- to
four-family  loans;  provided,  however,  that  private  mortgage  insurance  is
obtained in an amount  sufficient to reduce the Bank's exposure to not more than
80% of the sales price or appraised  value,  as  applicable.  The  loan-to-value
ratio on nonowner  occupied,  one- to four-family  loans is generally 80% of the
lesser of the sales price or appraised value of the security property. Non-owner
occupied  one- to  four-family  loans may pose a  greater  risk to the Bank than
traditional  owner occupied one- to four-family  loans. In underwriting  one- to
four-family  residential  real estate loans,  the Bank  currently  evaluates the
borrower's  ability  to  make  principal,  interest  and  escrow  payments,  the
borrower's  credit history,  the value of the property that will secure the loan
and debt to income ratios.

         Residential loans do not currently include  prepayment  penalties,  are
non-assumable and do not produce negative amortization.  The Bank's underwriting
practices do not comply in every way with those  required by most  purchasers in
the  secondary  market.  For  instance,  the  Bank,  on  occasion,  will lend to
borrowers  that have  income/debt  service  ratios  below that  required by many
secondary  market  purchasers.  In that event,  the Bank will  require  that the
borrower  have  other  attributes  which  justify  approving  a loan,  such as a
favorable  repayment  record  with the Bank on previous  lending  relationships,
favorable cash flow, a low loan to value ratio or other assets which can be used
as additional collateral.  The Bank has found that non-compliance with secondary
market  standards  at the time of  origination  does not in and of itself  cause
credit  problems  since the Bank has  engaged in this type of  lending  for many
years  and  its  overall   delinquency   experience  on  these  loans  has  been
satisfactory  to date. In addition,  these loans,  once seasoned,  generally are
saleable on the  secondary  market.  Furthermore,  the Bank has found that these
policies  and  procedures  help the  Bank  maintain  and  improve  its  customer
relations, which is critical in the communities the Bank serves.

         While  the Bank  seeks  to  originate  most of its one- to  four-family
residential  loans in  amounts  which are less  than or equal to the  applicable


                                       67

<PAGE>


Federal Home Loan Mortgage  Corporation maximum (currently  $214,600),  the Bank
does make one- to  four-family  residential  loans in  amounts in excess of such
maximum. The Bank's delinquency experience on such loans has been similar to its
experience on its other residential loans.

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

         Multi-family  and Commercial Real Estate Lending.  In order to increase
the  yield  of  its  loan  portfolio  and  to  complement   residential  lending
opportunities,  the Bank from time to time originates permanent multi-family and
commercial  real estate loans secured by properties in its primary  market area.
At April 30, 1997, the Bank had  multi-family  loans  totaling $9.7 million,  or
5.74% of the Bank's total loan  portfolio,  and $15.4 million in commercial real
estate loans, representing 9.12% of the total loan portfolio.

         The Bank's  multi-family  loan  portfolio  consists  primarily of loans
secured by nine or fewer  units.  The Bank's  commercial  real estate  loans are
primarily  secured by retail  stores,  small office  buildings,  store/apartment
complexes, taverns and store front offices.

         The Bank's  multi-family  real estate loans  generally  carry a maximum
term of 15 years and have fixed  rates,  although  most of these  loans are five
year  balloons.  These loans are  generally  made in amounts of up to 80% of the
lesser of the appraised value or the purchase price of the property. Most of the
Bank's commercial real estate loans are five year balloon loans with fixed rates
of interest.  Also included in the Bank's  commercial real estate loans are $1.2
million of lines of credit  secured by  commercial  real  estate  with  floating
interest rates tied to the prime rate of interest.  Commercial real estate loans
are generally made in amounts up to 75% of the lesser of the appraised  value or
the purchase price of the property.

         Appraisals on properties  securing  multi-family  and  commercial  real
estate loans in excess of  $250,000  are performed by an  independent  appraiser
designated  by the Bank at the time the  loan is  made.  All  appraisals  on and
multi-family  and  commercial  real estate loans are reviewed by the Bank's loan
committee.  In addition, the Bank's underwriting procedures require verification
of the  borrower's  credit  history,  income and financial  statements,  banking
relationships,  references  and income  projections  for the property.  The Bank
obtains personal guarantees on these loans.

         At April  30,  1997,  the  Bank's  largest  commercial  real  estate or
multi-family  loan  outstanding  totaled  $729,000 and was secured by a six-unit
office  building  located  in  Chicago,  Illinois.  The loan was  performing  in
accordance with its terms as of that date.

         Multi-family  and  commercial  real  estate  loans may present a higher
level of risk than loans secured by one- to four-family residences. This greater
risk is due to several  factors,  including the  concentration of principal in a
limited  number  of  loans  and  borrowers,  the  effects  of  general  economic
conditions  on income  producing  properties  and the  increased  difficulty  of
evaluating and monitoring these types of loans.


                                       68

<PAGE>


         Consumer  Lending.  Management  believes  that  offering  consumer loan
products helps to expand the Bank's customer base and to create stronger ties to
its existing  customer base. In addition,  because consumer loans generally have
shorter terms to maturity and carry higher rates of interest than do residential
mortgage loans, they can be valuable asset/liability  management tools. The Bank
originates a variety of different types of consumer loans, including home equity
lines of credit, automobile and deposit account loans for household and personal
purposes.  Due to the tax  advantages  to the  borrower of home equity  lines of
credit,  the Bank has focused its recent  consumer  lending  activities  on home
equity  lending.  At April 30, 1997 consumer loans totaled $5.6 million or 3.32%
of total loans outstanding.

         Consumer loan terms vary according to the type and value of collateral,
length of contract and  creditworthiness  of the  borrower.  Other than the home
equity lines of credit,  the Bank's  consumer  loans are made at fixed  interest
rates, with terms of up to five years.

         The Bank's  home  equity  lines of credit are written so that the total
commitment  amount,  when combined with the balance of the first  mortgage lien,
may not exceed  75% of the  appraised  value of the  property.  These  loans are
written with fixed terms of up to five years and carry interest rates that float
with the prime rate of interest. At April 30, 1997, the Bank's home equity lines
of credit  totaled $4.0 million  outstanding,  or 2.37% of the Bank's total loan
portfolio.

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

Originations of Loans

         Real estate loans are  originated  by First  Security's  staff  through
referrals from existing customers or real estate agents.

         The Bank's ability to originate loans is dependent upon customer demand
for loans in its market and to a lesser extent,  customer  service and marketing
efforts.  Demand is affected by both the local  economy  and the  interest  rate



                                       69

<PAGE>


environment.  As a result of the strong real estate market in the Bank's primary
market areas and its emphasis on customer  service and community  outreach,  the
Bank has  experienced  significant  loan growth in recent years.  See "-- Market
Area." Under current policy, all loans originated by First Security are retained
in the Bank's portfolio.  See "-- One- to Four- Family Residential  Lending" and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Asset/Liability Management."

   
         In order to  supplement  loan  originations,  the Bank has  acquired  a
substantial  amount  of  mortgage-backed  and other  securities  which are held,
depending   on   the   investment   intent,   in   the   "held-to-maturity"   or
"available-for-sale"  portfolios.  See "Investment  Activities - Mortgage-Backed
and  Related  Securities"  and  Note 2 of the  Notes to  Consolidated  Financial
Statements.  In  addition,  depending  on market  conditions,  the Bank may also
consider the purchase of residential  loans from other lenders,  although it has
not done so since 1994.
    

         As a reflection of the Bank's  emphasis on customer  service,  the Bank
has not sold loans in the past and does not intend to do so in the future.

         The following table shows the loan origination,  purchase and repayment
activities of the Bank for the periods indicated.
<TABLE>
<CAPTION>

                                                              Four Months Ended                             Year Ended
                                                                   April 30,                                December 31,
                                                          ------------------------            --------------------------------------
                                                             1997             1996             1996           1995             1994
                                                             ----             ----             ----           ----             ----
                                                                                 (In Thousands)
<S>                                                        <C>             <C>             <C>             <C>             <C>     
Originations by type:
Adjustable rate:
   Real estate - one- to four-family ...............       $    126        $    368        $  3,067        $  1,682        $  9,521
                                                           --------        --------        --------        --------        --------
         Total adjustable-rate .....................            126             368           3,067           1,682           9,521
                                                           --------        --------        --------        --------        --------
 Fixed rate:
   Real estate - one- to four-family ...............         10,727          10,615          34,696          20,024          21,893
                   - multi-family ..................          1,321           1,525           4,329           1,921           1,664
                  - commercial .....................           --               492             682           1,215           5,708
   Non-real estate - consumer ......................            544           1,072           2,039           1,824           1,434
     Loan secured by leases ........................           --               500             500             750             748
                                                           --------        --------        --------        --------        --------
         Total fixed-rate ..........................         12,592          14,204          42,246          25,734          31,447
                                                           --------        --------        --------        --------        --------
         Total loans originated ....................         12,718          14,572          45,313          27,416          40,968
                                                           --------        --------        --------        --------        --------

Purchases:
   Real estate - one- to four-family ...............           --              --              --              --            13,232
                                                           --------        --------        --------        --------        --------
         Total loans purchased .....................           --              --              --              --            13,232
                                                           --------        --------        --------        --------        --------

Principal repayments ...............................        (10,000)        (11,074)        (25,988)        (19,050)        (23,892)
                                                           --------        --------        --------        --------        --------
        Total reductions ...........................        (10,000)        (11,074)        (25,988)        (19,050)        (23,892)
                                                           --------        --------        --------        --------        --------
Increase (decrease) in other
    items, net .....................................           (152)             26            (543)             (7)            (47)
                                                           --------        --------        --------        --------        --------
        Net increase ...............................       $  2,566        $  3,524        $ 18,782        $  8,359        $ 30,261
                                                           ========        ========        ========        ========        ========
</TABLE>


                                       70
<PAGE>


Delinquencies and Non-Performing Assets

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

         Real estate acquired by First Security as a result of foreclosure or by
deed in lieu of foreclosure is classified as real estate owned until it is sold.
When property is acquired by foreclosure or deed in lieu of  foreclosure,  it is
recorded at the lower of cost or fair value less estimated selling costs.  After
acquisition,  all costs incurred in maintaining the property are expensed. Costs
relating to the  development  and  improvement  of the  property,  however,  are
capitalized.

                                      71

<PAGE>



         The following table sets forth the Bank's loan  delinquencies  by type,
by amount and by percentage of type at April 30, 1997.

<TABLE>
<CAPTION>

                                                           Loans Delinquent For:                      
                                  -----------------------------------------------------------------        Total Loans Delinquent
                                           60-89 Days                         90 Days and Over               60 Days or More
                                  ----------------------------       ------------------------------    -----------------------------
                                                       Percent                             Percent                          Percent
                                                       of Loan                             of Loan                          of Loan
                                  Number     Amount    Category       Number    Amount     Category    Number     Amount    Category
                                  ------     ------    --------       ------    ------     --------    ------     ------    --------
                                                                                (Dollars in Thousands)
<S>                                    <C>    <C>         <C>           <C>     <C>             <C>        <C>     <C>        <C> 
Real Estate:
  One- to four-
   family ..................           9      $  352      .26%          11      $  545          .40%       20      $  897     .66%
  Multi-family .............        --          --        --             1          14          .14         1          14     .14
  Commercial ...............        --          --        --             6         838         5.43         6         838    5.43
Consumer ...................        --          --        --            12          22          .39        12          22     .39
                                  ------      ------                  ----       ------                  ----        ----
Total ......................           9      $  352      .21%          30      $1,419          .84%       39      $1,771    1.05%
                                  ======      ======                  ====       ======                  ====       =====
</TABLE>


                                       72

<PAGE>



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

         On the basis of management's  review of its assets,  at April 30, 1997,
the Bank had  classified a total of $2.3 million of its loan and other assets as
follows:

                                                                  At
                                                               April 30,
                                                                 1997
                                                                 ----
                                                            (In Thousands)

Substandard...........................................              $1,027
Doubtful assets.......................................               1,231
Loss assets...........................................                 ---
                                                                 ---------
      Total...........................................               2,258
                                                                   =======
General loss allowance................................               1,666
                                                                   =======
Specific loss allowance...............................                 ---
                                                                 =========
Charge-offs, net......................................                 428
                                                                  ========


         First Security's  classified assets consist of the non-performing loans
referred to below.




                                       73

<PAGE>



   
         Non-Performing  Assets.  The table  below  sets forth the  amounts  and
categories  of  non-performing  assets in the  Bank's  loan  portfolio.  Accrued
interest on loans  delinquent  90  days  or more is  reversed  out of income and
credited to an interest  reserve account which offsets the amount of capitalized
interest in loans receivable.  See Note 1 of the Notes to Consolidated Financial
Statements. Foreclosed assets include assets acquired in settlement of loans.
    
<TABLE>
<CAPTION>
   
                                                                                                    December 31,
                                                                April 30,    -------------------------------------------------------
                                                                  1997       1996        1995         1994        1993       1992
                                                                  ----       ----        ----         ----        ----       ----
                                                                                            (Dollars in Thousands)
<S>                                                              <C>         <C>         <C>         <C>         <C>         <C> 
Non-accruing loans:
  One- to four-family ......................................     $    9      $    9      $    9      $   41      $ --        $ --
  Commercial real estate ...................................       --          --          --           254        --          --
                                                                 ------      ------      ------      ------      ------      ------
       Total ...............................................          9           9           9         295        --          --

Accruing loans delinquent 90 days or more:
  One- to four-family ......................................        536       1,111         971         500         985       1,726
  Multi-family .............................................         14         180         367         330          16          62
  Commercial real estate ...................................        625         882         749         257         887         203
  Consumer .................................................        235         226         189          43          11         181
                                                                 ------      ------      ------      ------      ------      ------
       Total ...............................................      1,410       2,399       2,276       1,130       1,899       2,172

Foreclosed assets:
  One- to four-family ......................................       --            40        --          --          --          --
  Commercial real estate ...................................       --          --           499         207          96         170
                                                                                                                             ------
       Total ...............................................       --            40         499         207          96         170

Non-performing leases(1) ...................................        839       1,272        --          --          --          --
                                                                 ------      ------      ------      ------      ------      ------

Total non-performing assets ................................     $2,258      $3,720      $2,784      $1,632      $1,995      $2,342
                                                                 ======      ======      ======      ======      ======      ======

Total as a percentage of total assets ......................       0.87%       1.44%       1.11%       0.72%       1.05%       1.32%
                                                                 ======      ======      ======      ======      ======      ======
- -------------
(1)   See  "Management's  Discussion  and  Analysis of Financial  Condition  and
      Results of  Operations  --  Comparison  of Operating  Results for the Four
      Months  Ended  April 30,  1997 and April 30,  1996 --  Provision  for Loan
      Losses" for a discussion of the Bank's Bennett Funding leases.
    
</TABLE>
   
         For the year ended  December  31,  1996 and for the four  months  ended
April 30, 1997,  gross interest income (less additions to the interest  reserve)
which would have been recorded had the  non-accruing  loans (and accruing  loans
delinquent 90 days or more)  been  current  in  accordance  with their  original
terms  amounted  to $93,000 and  $94,000,  respectively.  The amounts  that were
included in interest  income on  non-accruing  loans were $0 and $0 for the year
ended  December  31,  1996,  and for the  four  months  ended  April  30,  1997,
respectively.
    

         Other Loans of Concern.  In addition to the  non-performing  assets set
forth in the table above,  as of April 30, 1997,  there were no other loans with
respect to which known  information  about the possible  credit  problems of the
borrowers or the cash flows of the security properties have caused management to
have  concerns as to the ability of the  borrowers  to comply with  present loan
repayment  terms and which may result in the future  inclusion  of such items in
the non-performing asset categories.

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

                                       74

<PAGE>



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

                                                      Four Months
                                                          Ended
                                                        April 30,                              Year Ended December 31,
                                                    ----------------       -------------------------------------------------------
                                                    1997       1996         1996       1995      1994         1993          1992
                                                    ----       ----         ----       ----      ----         ----          ----
                                                                                      (Dollars in Thousands)
<S>                                               <C>       <C>         <C>         <C>         <C>         <C>         <C>    
Balance at beginning of period .................. $ 1,520   $   885     $   885     $   792     $   608     $   360     $   171

Charge-offs:
  One- to four-family ...........................    --        --          --          --          --          --          --
  Multi-family ..................................    --        --          --          --          --          --          --
  Commercial real estate ........................    --          50          68          28        --          --          --
  Construction or development ...................    --        --          --          --          --          --          --
  Consumer ......................................    --        --             3          15        --             1        --
  Leases ........................................     432      --          --          --          --          --          --
                                                  -------   -------     -------     -------     -------     -------     -------
                                                      432        50          71          43        --             1        --

Recoveries:
  One- to four-family ...........................    --        --          --          --          --          --          --
  Multi-family ..................................    --        --          --          --          --          --          --
  Commercial real estate ........................    --        --          --          --          --          --          --
  Construction or development ...................    --        --          --          --          --          --          --
  Consumer ......................................       4      --          --          --             2        --             5
  Leases ........................................    --        --          --          --          --          --          --
                                                  -------   -------     -------     -------     -------     -------     -------
                                                        4      --          --          --             2        --             5
et (charge-offs) recoveries ....................    (428)       (50)        (71)        (43)          2          (1)          5
ditions charged to operations .................      574         42         706         136         182         249         184
                                                  -------    -------     -------     -------     -------     -------     -------
Balance at end of period ........................ $ 1,666   $   877     $ 1,520     $   885     $   792     $   608     $   360
                                                  =======    =======     =======     =======     =======     =======     =======

Ratio of net charge-offs
 (recoveries) during the period
 to average loans outstanding during
  the period ....................................    0.26%     0.03%       0.05%      (0.03)%      ---%        ---%        ---%
                                                  =======    =======     =======     =======     =======     =======     =======

Ratio of net charge-offs
 (recoveries) during the period to
 average non-performing assets ..................   18.95%     1.68%       2.15%      (1.88)%     (0.10)%      0.04%       0.31%
                                                  =======    =======     =======     =======     =======     =======     =======
</TABLE>



                                       75

<PAGE>



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

<TABLE>
<CAPTION>

                                                                                                     December 31,
                                                                                        --------------------------------------
                                                           April 30, 1997                                 1996              
                                               -------------------------------------    --------------------------------------
                                                                             Percent                                   Percent 
                                                                            of Loans                                  of Loans 
                                                 Amount         Loan         in Each       Amount         Loan         in Each 
                                                of Loan       Amounts       Category       of Loan       Amounts      Category 
                                                  Loss           by         of Total        Loss           by         of Total 
                                                Allowance     Category        Loans       Allowance     Category        Loans  
                                                ---------     --------        -----       ---------     --------        -----  
                                                                              (Dollars in Thousands)
<S>                                             <C>            <C>           <C>             <C>        <C>             <C>   
One- to four-family .....................       $    419       $137,479      81.32%          $355       $134,971        81.14%
Multi-family ............................             50          9,708       5.74             56          9,374         5.63
Commercial real estate ..................            311         15,425       9.12            245         15,651         9.41
Construction or
 development ............................           --             --          --             --             --            --   
Consumer ................................             69          5,621       3.32             68          5,086         3.06
Loans secured by
  leases ................................            420            839       0.50            318          1,272         0.76
Unallocated .............................            397           --          --             478           --            --   
                                                --------       --------      ------       --------       --------      -------
     Total ..............................       $  1,666       $169,072      100.00%       $1,520        $166,354      100.00%
                                                ========       ========      =======      ========       ========      =======
</TABLE>

<TABLE>
<CAPTION>

                                                                                 December 31,
                                               -------------------------------------------------------------------------------
                                                                   1995                                 1994              
                                               -------------------------------------    --------------------------------------
                                                                             Percent                                   Percent 
                                                                            of Loans                                  of Loans 
                                                 Amount         Loan         in Each       Amount         Loan         in Each 
                                                of Loan       Amounts       Category       of Loan       Amounts      Category 
                                                  Loss           by         of Total        Loss           by         of Total 
                                                Allowance     Category        Loans       Allowance     Category        Loans  
                                                ---------     --------        -----       ---------     --------        -----  
                                                                              (Dollars in Thousands)
<S>                                             <C>            <C>           <C>             <C>        <C>             <C>   
One- to four-family .................        $    310        $117,379        79.83%        $  284        $110,280       79.53%
Multi-family ........................              56           7,926         5.39             52           7,731        5.58
Commercial real estate ..............             199          15,127        10.29            233          14,344       10.34
Construction or
 development ........................            --              --             --            --              --          --   
Consumer ............................              70           5,838         3.97             71           5,860        4.23
Loans secured by
  leases ............................              76             759         0.52             55             448        0.32
Unallocated .........................             174            --             --             97            --            --   
                                             --------        --------       -------        --------      --------      ------
     Total ..........................        $    885        $147,029       100.00%        $  792        $138,663      100.00%
                                             ========        ========       =======        ========      ========      ======
</TABLE>


<PAGE>


<TABLE>
<CAPTION>

                                                                                 December 31,
                                               -------------------------------------------------------------------------------
                                                                   1993                                 1992              
                                               -------------------------------------    --------------------------------------
                                                                             Percent                                   Percent 
                                                                            of Loans                                  of Loans 
                                                 Amount         Loan         in Each       Amount         Loan         in Each 
                                                of Loan       Amounts       Category       of Loan       Amounts      Category 
                                                  Loss           by         of Total        Loss           by         of Total 
                                                Allowance     Category        Loans       Allowance     Category        Loans  
                                                ---------     --------        -----       ---------     --------        -----  
                                                                              (Dollars in Thousands)
<S>                                             <C>            <C>           <C>             <C>        <C>             <C>   
One- to four-family ................          $    225        $ 84,401        77.89%         $165      $ 76,102         75.90%
Multi-family .......................                45           7,632         7.04            20         6,799          6.78
Commercial real estate .............               206          10,820         9.99           105        11,198         11.16
Construction or
 development .......................                15             185         0.17            15           429          0.43
Consumer ...........................                66           5,317         4.91            45         5,742          5.73
Loans secured by
  leases ...........................              --              --             --            --            --           --
Unallocated ........................                51            --             --            10            --           --
                                              --------        --------       -------         -----     --------        ------
     Total .........................          $    608        $108,355       100.00%         $360      $100,270        100.00%
                                              ========        ========       =======         =====     ========        ======
</TABLE>

                                       76
<PAGE>

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

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

Investment Activities

         General.  Generally,  the  investment  policy of First  Security  is to
invest   funds  among   categories   of   investments   based  upon  the  Bank's
asset/liability  management  policies,  investment  quality,  loan  and  deposit
volume,  liquidity  needs and  performance  objectives.  In accordance  with the
Bank's  asset/liability  management  policy,  the Bank has  recently  focused  a
significant  part of its  investment  activities  on  instruments  with terms to
repricing or maturity of five years or less.

         First Security must maintain  minimum  levels of investments  and other
assets  that  qualify as liquid  assets  under OTS  regulations.  Liquidity  may
increase or decrease  depending upon the  availability  of funds and comparative
yields on  investments in relation to the return on loans.  Historically,  First
Security has maintained  liquid assets at levels above the minimum  requirements
imposed by the OTS regulations  and above levels  believed  adequate to meet the
requirements of normal  operations,  including  potential deposit  outflows.  At
April 30, 1997,  First  Security's  liquidity ratio for regulatory  purposes was
8.90%.  See  "Management's  Discussion  and Analysis of Financial  Condition and
Results of Operations - Asset/Liability Management" and "- Liquidity and Capital
Resources."

          Prior to December 31, 1993,  the Bank recorded its  marketable  equity
securities  at the  lower of cost or  current  market  value  and its  remaining
investment securities at amortized cost. Unrealized declines in the market value
of marketable  equity  securities  were  reflected in the equity  section of the
financial  statements.  Effective  January 1, 1994,  First Security adopted SFAS
115. As required by SFAS 115,  securities are classified into three  categories:
trading, held-to-maturity and available-for-sale. Securities that are bought and
held principally for the purpose of selling them in the near term are classified
as trading  securities and are reported at fair value with unrealized  gains and
losses  included in trading  account  activities in the statement of operations.
Securities  that First  Security has the positive  intent and ability to hold to
maturity are classified as held-to-maturity  and reported at amortized cost. All
other securities not classified as trading or held-to-maturity are classified as
available-for-sale.  At April 30, 1997,  First Security had no securities  which
were classified as trading and $27.5 million of  mortgage-backed  and investment
securities classified as

                                       77

<PAGE>



available-for-sale.  Available-for-sale  securities  are  reported at fair value
with unrealized gains and losses included,  on an after-tax basis, in a separate
component of retained earnings.

         Mortgage-Backed  and Related  Securities.  In order to  supplement  its
lending  activities and achieve its  asset/liability  management goals, the Bank
invests in mortgage-backed and related securities.  As of April 30, 1997, all of
the mortgage-backed and related securities owned by the Bank are issued, insured
or guaranteed  either  directly or  indirectly by a federal  agency or are rated
"AAA" by a nationally  recognized  credit rating agency.  However,  it should be
noted that,  while a (direct or  indirect)  federal  guarantee  or a high credit
rating may indicate a high degree of  protection  against  default,  they do not
indicate that the  securities  will be protected from declines in value based on
changes in interest rates or prepayment speeds.

         Consistent with its asset/liability  management strategy,  at April 30,
1997, $18.6 million,  or 45.4% of First Security's  mortgage-backed  and related
securities were available-for-sale. In addition, on the same date, $17.1 million
or 41.7% of the Bank's mortgage-backed and related securities carried adjustable
rates. Finally, as discussed further below, at April 30, 1997, the Bank had $1.8
million of collateralized mortgage obligations ("CMOs") with anticipated average
lives of five years or less.  For  additional  information  regarding the Bank's
mortgage-backed   securities  portfolio,   see  Note  2  of  the  Notes  to  the
Consolidated Financial Statements.

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

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

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

                                       78

<PAGE>



trading  account or as assets  available-for-sale.  At March 31, 1997,  the most
recent quarterly test date, none of the Bank's  mortgage-backed  securities were
classified as "high-risk."


                                       79

<PAGE>



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

                                                                                           December 31,
                                                            -----------------------------------------------------------------------
                                       April 30, 1997                1996                      1995                   1994
                                    ------------------      --------------------      -------------------      --------------------
                                    Carrying      % of      Carrying       % of       Carrying       % of      Carrying      % of
                                      Value       Total       Value        Total        Value        Total       Value       Total
                                      -----       -----       -----        -----        -----        -----       -----       -----
                                                                                             (Dollars in Thousands)
<S>                                  <C>         <C>        <C>            <C>       <C>            <C>        <C>          <C>   
Mortgage-backed securities
 held-to-maturity:
  GNMA ............................. $ 8,896     21.69%     $ 9,226        21.05%    $ 5,142        11.39%     $ 7,380      17.32%
  FNMA .............................   3,016      7.36        3,294         7.51       4,526        10.02        8,508      19.96
  FHLMC ............................   5,655     13.79        6,280        14.33       9,806        21.71       19,234      45.13
  CMOs/REMICs ......................   4,822     11.76        5,309        12.11       5,646        12.50        7,499      17.59
                                     -------    ------      -------       ------     -------       ------      -------     ------
                                      22,389     54.60       24,109        55.00      25,120        55.62       42,621     100.00
Mortgage-backed securities
 available-for-sale:
  GNMA .............................   3,277      7.99        3,425         7.81       2,924         6.47        --          --
  FNMA .............................   6,197     15.11        6,572        14.99       6,383        14.14        --          --
  FHLMC ............................   8,400     20.49        8,985        20.50       9,992        22.12        --          --
  CMOs/REMICs ......................     742      1.81          745         1.70         745         1.65        --          --
                                     -------    ------      -------       ------     -------       ------     -------      ------
                                      18,616     45.40       19,727        45.00      20,044        44.38        --          --
                                     -------    ------      -------       ------     -------       ------     -------      ------

     Total mortgage-backed
       securities .................. $41,005    100.00%     $43,836       100.00%    $45,164       100.00%    $42,621     100.00%
                                     =======    ======      =======       ======     =======       ======     =======     ======
</TABLE>


                                       80

<PAGE>



         The following table sets forth the contractual maturities of the Bank's
mortgage-backed securities at April 30, 1997.
<TABLE>
<CAPTION>

                                                                                                                April 30,
                                                               Due in                                             1997
                              ----------------------------------------------------------------------   -----------------------------
                              6 Months      6 Months      1 to        3 to 5     5 to 10    10 to 20   Over 20   Amortized  Carrying
                               or Less     to 1 Year     3 Years       Years      Years      Years      Years     Cost       Value
                               -------     ---------     -------       -----      -----      -----      -----     ----       -----
                                                                         (In Thousands)
<S>                           <C>         <C>          <C>          <C>         <C>        <C>          <C>      <C>        <C>
Federal Home Loan
  Mortgage Corporation .....    $ --         $458         $   1      $   172    $ 1,785    $ 3,256    $ 8,598    $14,270    $14,055
Federal National
  Mortgage Association .....      --         --             386         --        1,470      1,179      6,344      9,379      9,213
Government National
  Mortgage Association .....      --         --            --           --          522        718     10,928     12,168     12,173
CMOs and REMICs ............      --         --             780         --        1,364      1,244      2,147      5,535      5,564
                                ------    -------       -------      -------    -------    -------    -------    -------    -------

     Total .................    $ --         $458       $ 1,167      $   172    $ 5,141    $ 6,397    $28,017    $41,352    $41,005
                                ======    =======       =======     ========    =======    =======    =======    =======    =======
</TABLE>






                                       81

<PAGE>



         As of April  30,  1997,  the  Bank  did not  have  any  mortgage-backed
securities in excess of 10% of retained earnings except for FNMA, FHLMC and GNMA
issues,   amounting  to  $9.2  million,   $14.1   million  and  $12.2   million,
respectively.

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

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

<TABLE>
<CAPTION>

                                                          Four Months Ended                                Year Ended
                                                              April 30,                                    December 31,
                                                      -------------------------         --------------------------------------------
                                                         1997              1996            1996             1995             1994
                                                         ----              ----            ----             ----             ----
                                                                                            (In Thousands)
<S>                                                    <C>              <C>              <C>              <C>              <C>     
Purchases:
 Adjustable-rate ..............................        $   --           $  2,396         $  2,396         $  8,197         $  1,460
 Fixed-rate ...................................            --               --              4,583            1,498            3,830
 CMOs .........................................            --                510              510             --              3,446
                                                       --------         --------         --------         --------         --------
  Total purchases .............................            --              2,906            7,489            9,695            8,736

 Principal repayments .........................          (2,872)          (1,169)          (8,639)          (6,999)         (11,211)
 Discount/premium net change ..................              (2)            --                 16              (39)            (349)
 Fair value net change ........................             (39)             (76)            (194)            (114)            --
                                                       --------         --------         --------         --------         --------
  Net increase (decrease) .....................        $ (2,913)        $  1,661         $ (1,328)        $  2,543         $ (2,824)
                                                       ========         ========         ========         ========         ========
</TABLE>


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

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


                                       82

<PAGE>



         In order to complement its lending and mortgage-backed  securities, and
to increase its holding of short and intermediate term assets,  the Bank invests
in liquid investments and in high-quality investments, such as U.S. Treasury and
agency  obligations.  At April  30,  1997 and  December  31,  1996,  the  Bank's
securities portfolio totaled $37.2 million and $34.8 million,  respectively.  At
April 30, 1997,  the Bank did not own any other  securities  of a single  issuer
which exceeded 10% of the Bank's  retained  earnings,  other than federal agency
obligations.  See Note 2 of the Notes to the Consolidated  Financial  Statements
for additional information regarding the Bank's other securities portfolio.


                                       83

<PAGE>



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

                                                                                            December 31,
                                                                --------------------------------------------------------------------
                                             April 30, 1997              1996                  1995                   1994
                                            ---------------     -------------------    -----------------     -----------------------
                                            Carrying   % of     Carrying      % of     Carrying     % of      Carrying      % of
                                             Value     Total      Value       Total      Value      Total       Value       Total
                                             -----     -----      -----       -----      -----      -----       -----       -----
                                                                           (Dollars in Thousands)
<S>                                         <C>        <C>       <C>         <C>       <C>          <C>       <C>           <C>   
Securities held-to-maturity:
  Federal agency obligations ............   $22,801    61.33%    $20,320     58.43%    $15,445      45.02%    $12,452       37.07%
  Municipal bonds .......................     5,207    14.01       5,208     14.98       4,768      13.90       5,120       15.25
  Corporate Notes .......................       251     0.67         251      0.72         353       1.02         354        1.05
                                            -------   ---------  -------   ---------    -------    ---------- -------      ------
                                             28,259    76.01      25,779     74.13      20,566      59.94      17,926       53.37
Securities available-for sale:
  US government securities ..............     3,321     8.93       3,350      9.63       7,936      23.13      10,203       30.38
  Mutual Funds ..........................     5,598    15.06       5,645     16.23       5,737      16.72       5,389       16.04
  Other Equity ..........................      --        --            2      0.01          70       0.21          70        0.21
                                            -------   ---------    ------- ---------    -------    ---------- -------      ------
                                              8,919    23.99       8,997     25.87      13,743      40.06      15,662       46.63
                                            -------   ---------    ------- ---------    -------    ---------- -------      ------

       Total securities .................   $37,178   100.00%    $34,776    100.00%    $34,309     100.00%    $33,588      100.00%
                                            =======   =========  =======   =========   =======     ========== =======      ======

Other earning assets:
  Interest-earning deposits
   with banks ...........................   $   904    18.24%    $ 2,713     44.58%    $ 9,490      71.12%    $ 1,588       38.68%
  FHLB stock ............................     1,852    37.37       1,673     27.49       1,553      11.64       1,318       32.10
  Federal funds sold ....................     2,000    40.35       1,500     24.65       2,100      15.74       1,000       24.35
  Time deposit in other
   financial institutions ...............       200     4.04         200      3.28         200       1.50         200        4.87
                                            -------   ---------    -------  ---------  -------    ----------  -------      ------
        Total ...........................   $ 4,956   100.00%     $6,086    100.00%    $13,343     100.00%     $4,106      100.00%
                                            =======   =========    =======  =========  =======    ==========  =======      ======
</TABLE>



                                       84

<PAGE>



         The  composition  and  maturities  of the other  securities  portfolio,
excluding FHLB stock, are indicated in the following table.
<TABLE>
<CAPTION>

                                                              April 30, 1997
                                     ---------------------------------------------------------------------------
                                      Less Than     1 to 5       5 to 10       Over
                                       1 Year        Years        Years      10 years       Total Securities
                                       ------        -----        -----      --------     ----------------------
 
                                      Amortized    Amortized    Amortized    Amortized     Amortized        Fair
                                        Cost         Cost         Cost         Cost          Cost           Value
                                        ----         ----         ----         ----          ----           -----
                                                                      Dollars in Thousands)
<S>                                  <C>            <C>          <C>            <C>        <C>            <C>    
US government securities ........... $   999        $ 1,991      $  --          259        $ 3,249        $ 3,321
Federal agency obligations(1) ......    --            2,444       15,347      5,010         22,801         22,801(1)
Municipal bonds ....................     100          1,448        2,175      1,484          5,207          5,221
Corporate notes ....................     250           --           --         --              250            251
                                     -------        -------      -------     ------        -------        -------
Total securities ................... $ 1,349        $ 5,883      $17,522    $ 6,753        $31,507        $31,594
                                     =======        =======      =======    =======        =======        =======
Weighted average yield .............    6.89%          6.31%        6.76%      7.20%          6.74%
                                     =======        =======      =======    =======        =======
- ----------------
<FN>

(1) $26 million are callable securities.
</FN>
</TABLE>


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

Sources of Funds

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

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

         The Bank  manages  the  pricing of its  deposits  in  keeping  with its
asset/liability management,  profitability and growth objectives. The variety of
deposit  accounts  offered  by the  Bank has  allowed  it to be  competitive  in
obtaining funds and to respond with  flexibility to changes in consumer  demand.
However,  as some customers have become more interest rate  conscious,  the Bank
has become more  susceptible to short-term  fluctuations  in its  certificate of
deposit flows.

         Management  believes  that the "core"  portion  of the  Bank's  regular
savings, NOW and money market accounts, which amounted to $90.8 million or 41.4%
of total deposits at April 30, 1997, can have a lower cost and be more resistant
to interest rate changes (and competing  non-depository financial products) than
certificate accounts. The Bank utilizes customer service, community outreach and
marketing  initiatives  in an effort to build and  maintain  the  volume of such
deposits. However, there can be no assurance as to whether the Bank will be able
to maintain or increase its core deposits in the future.


                                       85

<PAGE>




         The table  below sets forth the Bank's  deposit  flows for the  periods
indicated.

<TABLE>
<CAPTION>
                                                 Four Months Ended                               Year Ended
                                                     April 30,                                  December 31,
                                           -----------------------------         ----------------------------------------------
                                                 1997              1996             1996              1995               1994
                                                 ----              ----             ----              ----               ----
                                                                        (Dollars In Thousands)
<S>                                          <C>                <C>               <C>               <C>               <C>      
Opening balance......................        $ 219,505          $ 209,387         $ 209,387         $ 195,875         $ 161,715
Deposits.............................          122,486            114,416           347,280           348,404           344,471
Withdrawals..........................        (125,591)          (113,652)         (346,192)         (343,039)         (316,340)
Interest credited....................            2,587              2,602             9,030             8,147             6,029
                                           -----------         ----------        ----------        ----------        ----------

Ending balance.......................        $ 218,987           $212,753          $219,505          $209,387          $195,875
                                             =========           ========          ========          ========          ========

Net increase (decrease)..............     $      (518)         $    3,366         $  10,118         $  13,512         $  34,160
                                          ===========          ==========         =========         =========         =========

Percent increase (decrease)..........            (0.24)%             1.61%             4.83%            6.90%            21.12%
                                                 =====               ====              ====             ====             =====
</TABLE>


                                       86
<PAGE>


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

                                                April 30,                                     December 31,
                                 ------------------------------------   ---------------------------------------------------------
                                       1997               1996               1996                 1995               1994
                                 -----------------   ----------------   ----------------    ----------------    -----------------
                                           Percent            Percent             Percent             Percent             Percent
                                 Amount    of Total  Amount   of Total  Amount    of Total   Amount   of Total  Amount    of Total
                                 ------    --------  ------   --------  ------    --------   ------   --------  ------    --------
                                                                               (Dollars in Thousands)
<S>                             <C>         <C>   <C>           <C>   <C>           <C>   <C>           <C>   <C>           <C>  
Transactions and
Savings Deposits
Passbook Accounts 3.00% ....... $ 71,203    32.5% $ 69,509      32.7% $ 71,167      32.4% $ 69,631      33.3% $ 73,548      37.5%
NOW Accounts 2.23% ............   14,505     6.6    13,077       6.1    14,509       6.6    13,262       6.3    11,673       6.0
Money Market Accounts 3.06% ...    5,137     2.3     5,488       2.6     5,107       2.3     5,612       2.7     6,928       3.5
                                --------   -----    --------   -----    --------   -----    --------   -----    --------   -----

Total Non-Certificates ........   90,845    41.4    88,074      41.4    90,783      41.3    88,505      42.3    92,149      47.0

Certificates:
0.00 - 3.99% ..................     --      --          35       --        119       0.1       310       0.1    20,075      10.2
4.00 - 5.99% ..................  114,663    52.4   106,459      50.0   116,397      53.0    87,775      41.9    76,704      39.2
6.00 - 7.99% ..................   13,365     6.1    18,023       8.5    12,094       5.5    32,629      15.6     6,238       3.2
8.00 - 9.00% ..................      114     0.1       162       0.1       112       0.1       168       0.1       709       0.4
                                --------   -----   --------    -----   --------    -----    ------     -----    ------     -----

Total Certificates ............  128,142    58.6   124,679      58.6   128,722      58.7   120,882      57.7   103,726      53.0
                                --------   -----   --------    -----   --------    -----   -------     -----   -------     -----

Total Deposits ................ $218,987   100.0% $212,753     100.0% $219,505     100.0% $209,387     100.0% $195,875     100.0%
                                ========   =====   ========    =====   ========    =====   =======     =====   =======     =====
- -------
(1)  Includes $4.1 million from not for profit organizations.
</TABLE>

                                       87

<PAGE>


         The following table shows rate and maturity  information for the Bank's
certificates of deposit as of April 30, 1997.

<TABLE>
<CAPTION>

                         Less Than      1 to 2        2 to 3        3 to 4        4 to 5     Greater
                          1 Year         Years         Years         Years         Years    than 5 Years      Total
                          ------         -----         -----         -----         -----    ------------      -----
                                                            (Dollars in Thousands)
<S>                       <C>           <C>            <C>           <C>          <C>             <C>         <C>      
4.00 - 4.99%..........    $   8,774     $      18      $    ---      $    ---     $     ---       $   ---     $   8,792
5.00 - 5.99%..........       91,255        10,136         1,910           961         1,609           ---       105,871
6.00 - 6.99%..........        1,888            95         4,433         1,671         2,695           ---        10,782
7.00 - 7.99%..........          229           ---         1,629           102           623           ---         2,583
8.00 - 8.99%..........           18            46           ---           ---           ---            50           114
                         ----------    ----------     ---------     ---------     ---------       -------   -----------
                           $102,164       $10,295        $7,972        $2,734        $4,927            50      $128,142
                           ========       =======        ======        ======        ======       =======      ========
</TABLE>




         The following table indicates the amount of the Bank's  certificates of
deposit and other  deposits  by time  remaining  until  maturity as of April 30,
1997.
<TABLE>
<CAPTION>

                                                                           Maturity
                                               ----------------------------------------------------------------
                                                                     Over             Over
                                                  3 Months          3 to 6           6 to 12           Over
                                                   or Less          Months           Months          12 Months       Total
                                               --------------   --------------   --------------   --------------   ----------
                                                                                 (In Thousands)
<S>                                             <C>            <C>              <C>               <C>              <C>  
Certificates of deposit less than
 $100,000...................................      $30,123          $26,170          $22,571          $17,639         $ 96,503
Certificates of deposit $100,000
 or more....................................       10,033            7,876            5,391            8,339           31,639
                                                 --------         --------         --------         --------         --------
     Total certificates of deposit..........      $40,156          $34,046          $27,962          $25,978         $128,142
                                                  =======          =======          =======          =======         ========
</TABLE>


         For  additional  information  regarding the  composition  of the Bank's
deposits, see Note 7 of the Notes to the Consolidated Financial Statements.

         Borrowings.  First Security's other available  sources of funds include
advances from the FHLB of Chicago and other borrowings. The Bank's FHLB advances
to date have  primarily  consisted  of  subsidized  borrowings  to fund  special
housing  programs.  As a member of the FHLB of Chicago,  the Bank is required to
own capital stock in the FHLB of Chicago and is authorized to apply for advances
from the FHLB of Chicago.  Each FHLB credit  program has its own interest  rate,
which may be fixed or variable, and range of maturities. The FHLB of Chicago may
prescribe the acceptable uses for these advances,  as well as limitations on the
size of the advances and  repayment  provisions.  See Note 8 of the Notes to the
Consolidated Financial Statements.



                                       88

<PAGE>



         The  following  table  sets forth the  maximum  month-end  balance  and
average balance of FHLB advances for the periods indicated.
<TABLE>
<CAPTION>

                                                         Four Months Ended                             Year Ended
                                                             April 30,                                December 31,
                                                      -----------------------            ---------------------------------------
                                                        1997             1996             1996             1995             1994
                                                        ----             ----             ----             ----             ----
                                                                                (Dollars In Thousands)
<S>                                                    <C>              <C>              <C>             <C>               <C>   
Maximum Balance:
  FHLB Advances.............................           $7,500           $3,000           $4,000          $10,000           $3,000

Average Balance:
  FHLB Advances.............................           $5,400           $3,000           $3,333           $3,769           $2,846

Weighted average interest rate of
  FHLB advances.............................            5.75%            5.17%            5.25%            5.25%            6.30%
</TABLE>


Subsidiary Activities

         As a federally  chartered  savings bank, First Security is permitted by
OTS  regulations  to invest up to 2% of its assets in the stock of, or loans to,
service corporation subsidiaries,  and may invest an additional 1% of its assets
in service  corporations  where such additional funds are used for inner-city or
community   development   purposes.   In  addition  to  investments  in  service
corporations,  federal  institutions are permitted to invest an unlimited amount
in operating  subsidiaries  engaged solely in activities which a federal savings
association may engage in directly.

         At  April  30,  1997,  First  Security  had one  wholly  owned  service
corporation,  Western  Security  Corporation  ("Western"  or the  "Subsidiary").
Western, an Illinois corporation, was incorporated November 1977 for the purpose
of offering customers and members of the general public credit,  life,  mortgage
and disability insurance.  First Security's investment in Western was $47,000 as
of April 30, 1997.  Western  recognized net income (loss) of $(6,000) during the
four months ended April 30, 1997 and $3,000  during the year ended  December 31,
1996.

Competition

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

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


                                       89

<PAGE>

Properties

         The following table sets forth  information  concerning the main office
and each branch  office of the Bank at April 30, 1997.  At April 30,  1997,  the
Bank's premises had an aggregate net book value of approximately $3.8 million.
<TABLE>
<CAPTION>

                                                    Year                           Net Book Value
                                                  Acquired/       Owned or              at
          Location                              Established       Leased          April 30, 1997       Deposits
          --------                              -----------       ------          --------------       --------
                                                                        (In Thousands)
<S>                                            <C>               <C>             <C>                  <C> 
Main Office:

936 North Western Avenue                            1964         Owned                 $1,340          $143,958
Chicago, Illinois 60622-4695

Branch Offices:

2166 Plum Grove Road                                1977          Leased(1)                 4            11,444
Rolling Meadows, Illinois 60008

820 N. Western Avenue                               1983          Owned                   257             2,266
Chicago, Illinois 60622

5670 N. Milwaukee Avenue                            1993          Owned                 1,197            11,321
Chicago, Illinois  60646

7918 Bustleton Avenue                               1994          Owned                   663            49,998
Philadelphia, Pennsylvania 19152

</TABLE>

- ---------
(1)  The lease expires in July 2000.



         The Bank believes that its current  facilities are adequate to meet the
present  and  foreseeable  future  needs of the Bank  and the  Holding  Company.
However,  in the future,  the Bank may  consider the addition of one or more new
branches within the Chicago or Philadelphia areas.

         The Bank's  depositor and borrower  customer files are maintained by an
independent data processing  company.  The net book value of the data processing
and computer  equipment utilized by the Bank at April 30, 1997 was approximately
$110,700.

Legal Proceedings

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



                                       90

<PAGE>



                                   REGULATION

General

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

         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,  First  Security  is required to file
periodic reports with the OTS and is subject to periodic examinations by the OTS
and the FDIC. The last regular OTS and FDIC  examinations of First Security were
as of June 30, 1996 and April 23 1990,  respectively.  Under  agency  scheduling
guidelines,  it is likely that another examination will be initiated in the near
future.  When these  examinations  are  conducted  by the OTS and the FDIC,  the
examiners may require First  Security to provide for higher  general or specific
loan loss  reserves.  All  savings  associations  are  subject to a  semi-annual
assessment,  based upon the  savings  association's  total  assets,  to fund the
operations of the OTS.

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

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


                                       91

<PAGE>



   
         First    Security's    general    permissible    lending    limit   for
loans-to-one-borrower  is equal to the greater of $500,000 or 15% of  unimpaired
capital  and  surplus  (except  for  loans  fully  secured  by  certain  readily
marketable  collateral,  in  which  case  this  limit  is  increased  to  25% of
unimpaired  capital and surplus).  At April 30, 1997, First  Security's  lending
limit under this restriction was $4.5 million.  Assuming the sale of the minimum
number of shares  in the  Conversion  at April 30,  1997,  that  limit  would be
increased  to  $6.9  million.   First   Security  is  in  compliance   with  the
loans-to-one-borrower limitation.
    

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

Insurance of Accounts and Regulation by the FDIC

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

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

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


                                       92

<PAGE>



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

         In order to eliminate this disparity and any  competitive  disadvantage
between  BIF and SAIF  member  institutions  with  respect to deposit  insurance
premiums,  legislation to  recapitalize  the SAIF was enacted in September 1996.
The legislation provides for a one-time assessment to be imposed on all deposits
assessed at the SAIF rates, as of March 31, 1995, in order to  recapitalize  the
SAIF. It also provides for the merger of the BIF and the SAIF on January 1, 1999
if  no  savings  associations  then  exist.  The  special  assessment  rate  was
established  at .657% of deposits and the  assessment was paid in November 1996.
Based on First  Security's  level of SAIF  deposits  at March  31,  1995,  First
Security's  assessment was  approximately  $1.3 million on a pre-tax basis. This
special assessment  significantly  increased  noninterest  expense and adversely
affected the Bank's results of operations for the year ended December 31, 1996.

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

Regulatory Capital Requirements

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

                                       93

<PAGE>

         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 First Security stock and related  income.  In addition,
all  intangible  assets,  other  than a  limited  amount of  purchased  mortgage
servicing  rights,  must be  deducted  from  tangible  capital  for  calculating
compliance with the requirement.  At April 30, 1997, First Security had $400,000
of intangible assets recorded as assets on its financial statements, as a result
of its  acquisition of assets and assumption of liabilities  from the Resolution
Trust  Corporation  in 1994. See Note 6 of the Notes to  Consolidated  Financial
Statements.

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

   
         Assuming   the  Bank  would  have  been  subject  to  the  OTS  capital
requirements,  at April 30, 1997,  First Security had tangible  capital of $29.5
million, or 11.4% of adjusted total assets, which is approximately $25.6 million
above the minimum requirement of 1.5% of adjusted total assets in effect on that
date.  On a pro forma  basis,  after  giving  effect to the sale of the minimum,
midpoint and maximum  number of shares of Common Stock offered in the Conversion
and  investment  of 50% of the net  proceeds in assets not excluded for tangible
capital purposes, First Security would have had tangible capital equal to 16.8%,
17.7% and 18.5%, respectively, of adjusted total assets at April 30, 1997, which
is $42.2  million,  $45.1  million and $48.1  million,  respectively,  above the
requirement.
    

         The capital standards also require core capital equal to at least 3% of
adjusted total assets.  Core capital generally consists of tangible capital plus
certain intangible  assets,  including a limited amount of purchased credit card
relationships.  As a result of the prompt corrective action provisions discussed
below,  however, a savings  association must maintain a core capital ratio of at
least  4%  to  be  considered  adequately  capitalized  unless  its  supervisory
condition is such to allow it to maintain a 3% ratio.

   
         At April 30,  1997,  First  Security  had core  capital  equal to $29.5
million,  or 11.4% of adjusted  total  assets,  which is $21.7 million above the
minimum  leverage  ratio  requirement  of 3% as in effect on that date. On a pro
forma  basis,  after  giving  effect to the sale of the  minimum,  midpoint  and
maximum  number  of  shares  of  Common  Stock  offered  in the  Conversion  and
investment  of 50% of the net proceeds in assets not excluded from core capital,
First  Security  would have had core  capital  equal to 16.8%,  17.7% and 18.5%,
respectively,  of  adjusted  total  assets  at April  30,  1997,  which is $38.0
million, $41.0 million and $43.9 million, respectively, above the requirement.
    

          The OTS risk-based  requirement  requires savings associations to have
total capital of at least 8% of risk-weighted  assets. Total capital consists of
core capital, as defined above, and supplementary capital. Supplementary capital


                                       94

<PAGE>


consists of certain  permanent  and  maturing  capital  instruments  that do not
qualify as core capital and general  valuation loan and lease loss allowances up
to a maximum of 1.25% of risk-weighted assets. Supplementary capital may be used
to satisfy the risk-based  requirement  only to the extent of core capital.  The
OTS is  also  authorized  to  require  a  savings  association  to  maintain  an
additional  amount of total capital to account for  concentration of credit risk
and the risk of  non-traditional  activities.  At April 30, 1997, First Security
had $1.7  million of general loss  reserves of which $1.6  million  qualifies as
supplementary capital, which was less than 1.25% of risk-weighted assets.

         Certain  exclusions from capital and assets are required to be made for
the purpose of calculating  total  capital.  Such  exclusions  consist of equity
investments  (as  defined  by  regulation)  and that  portion  of land loans and
nonresidential  construction  loans in excess of an 80% loan-to-value  ratio and
reciprocal  holdings of qualifying  capital  instruments.  First Security had no
such exclusions from capital and assets at April 30, 1997.

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

         The  OTS  has  adopted  a  final  rule  that  requires   every  savings
association with more than normal interest rate risk exposure to deduct from its
total capital, for purposes of determining compliance with such requirement,  an
amount equal to 50% of its interest-rate risk exposure multiplied by the present
value of its assets.  This exposure is a measure of the potential decline in the
net  portfolio  value of a savings  association,  greater than 2% of the present
value of its  assets,  based upon a  hypothetical  200 basis  point  increase or
decrease  in  interest  rates  (whichever  results  in a greater  decline).  Net
portfolio  value is the  present  value of  expected  cash  flows  from  assets,
liabilities and off-balance sheet contracts. The rule provides for a two quarter
lag between  calculating  interest rate risk and  recognizing any deduction from
capital.  The rule will not become effective until the OTS evaluates the process
by which  savings  associations  may  appeal an  interest  rate  risk  deduction
determination.  It is uncertain as to when this evaluation may be completed. Any
savings  association  with less than $300 million in assets and a total  capital
ratio in excess of 12% is exempt from this requirement unless the OTS determines
otherwise. Based upon its capital level and assets size at April 30, 1997, First
Security would qualify for an exemption from the requirement.

         On April 30, 1997,  First  Security had total  capital of $31.1 million
(including  $29.5  million  in core  capital  and  $1.6  million  in  qualifying
supplementary  capital) and  risk-weighted  assets of $127.5  million;  or total
capital of 24.4% of  risk-weighted  assets.  This amount was $20.9 million above
the 8%  requirement  in effect on that date. On a pro forma basis,  after giving


                                       95

<PAGE>

   
effect to the sale of the  minimum,  midpoint  and  maximum  number of shares of
Common Stock offered in the Conversion, the infusion to First Security of 50% of
the net  Conversion  proceeds  and the  investment  of those  proceeds  to First
Security in 20% risk-weighted  government securities,  First Security would have
had total  capital of 36.7%,  38.8% and 40.9%,  respectively,  of  risk-weighted
assets,  which is above the  current  8%  requirement  by $37.5  million,  $40.5
million and $43.5 million, respectively.
    

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

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

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

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

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

Limitations on Dividends and Other Capital Distributions

         OTS regulations  impose various  restrictions  on savings  associations
with respect to their ability to make  distributions  of capital,  which include
dividends,  stock  redemptions  or  repurchases,   cash-out  mergers  and  other
transactions  charged to the capital  account.  OTS regulations  also prohibit a

                                       96

<PAGE>


savings  association from declaring or paying any dividends or from repurchasing
any of its stock if, as a result,  the  regulatory  capital  of the  association
would be reduced below the amount  required to be maintained for the liquidation
account established in connection with its mutual to stock conversion.  See "The
Conversion--Effects  of Conversion to Stock Form on Depositors  and Borrowers of
the Bank" and "-Restrictions on Repurchase of Stock."

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

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

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

Liquidity

         All savings  associations,  including First  Security,  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 First Security
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%.


                                       97

<PAGE>


         In  addition,  short-term  liquid  assets  (e.g.,  cash,  certain  time
deposits,  certain  bankers  acceptances  and short-term  United States Treasury
obligations)  currently must constitute at least 1% of the association's average
daily  balance of net  withdrawable  deposit  accounts  and current  borrowings.
Penalties may be imposed upon associations for violations of either liquid asset
ratio requirement. At April 30, 1997, First Security was in compliance with both
requirements,  with an  overall  liquid  asset  ratio of 8.90% and a  short-term
liquid assets ratio of 5.60%

Accounting

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

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

Qualified Thrift Lender Test

         All savings  associations,  including First  Security,  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 April 30, 1997,  First  Security met the test with 78.5% of its
portfolio  assets in qualified  thrift  investments  and has always met the test
since its effectiveness.

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


                                       98

<PAGE>

Community Reinvestment Act

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

         The federal banking agencies,  including the OTS, have recently revised
the CRA  regulations  and  the  methodology  for  determining  an  institution's
compliance with the CRA. Due to the heightened  attention being given to the CRA
in the past few years, First Security may be required to devote additional funds
for investment and lending in its local  community.  First Security was examined
for CRA compliance in April 1996 and received a rating of satisfactory.

Transactions with Affiliates

         Generally,   transactions   between  a  savings   association  and  its
affiliates  are  required  to be on terms as  favorable  to the  association  as
transactions with  non-affiliates.  In addition,  certain of these transactions,
such  as  loans  to  an  affiliate,  are  restricted  to  a  percentage  of  the
association's capital.  Affiliates of First Security include the Holding Company
and any company which is under common control with First Security.  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.

Holding Company Regulation

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

                                       99

<PAGE>

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

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

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

Federal Securities Law

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

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

Federal Reserve System

         The Federal  Reserve  Board  requires all  depository  institutions  to
maintain  non-interest  bearing  reserves  at  specified  levels  against  their
transaction accounts (primarily checking,  NOW and Super NOW checking accounts).
At  April  30,  1997,  First  Security  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

                                       100

<PAGE>

associations to exhaust other reasonable alternative sources of funds, including
FHLB borrowings, before borrowing from the Federal Reserve Bank.

Federal Home Loan Bank System

         First  Security is a member of the FHLB of Chicago,  which is one of 12
regional FHLBs,  that  administers the home financing credit function of savings
associations.  Each FHLB  serves as a reserve  or central  bank for its  members
within its assigned  region.  It is funded  primarily from proceeds derived from
the sale of  consolidated  obligations  of the FHLB  System.  It makes  loans to
members (i.e., advances) in accordance with policies and procedures, established
by the board of directors of the FHLB, which are subject to the oversight of the
Federal  Housing  Finance  Board.  All advances from the FHLB are required to be
fully secured by  sufficient  collateral as determined by the FHLB. In addition,
all  long-term  advances  are  required to provide  funds for  residential  home
financing. The aggregate amount of advances cannot exceed 20 times the amount of
FHLB stock held by the institutions.

         As a member,  First Security is required to purchase and maintain stock
in the FHLB of Chicago.  At April 30, 1997,  First  Security had $1.9 million in
FHLB stock, which was in compliance with this requirement.  In past years, First
Security has  received  substantial  dividends on its FHLB stock.  Over the past
five  calendar  years  such  dividends  have  averaged  6.12%  and were 6.8% for
calendar  year 1996.  As a result of its holdings,  the  Bank could borrow up to
$38.0 million from the FHLB.

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

         For the year ended  December  31, 1996,  dividends  paid by the FHLB of
Chicago to First Security totaled $111,000,  which constitute a $13,000 increase
from the  amount of  dividends  received  in  calendar  year 1995.  The  $33,000
dividend  received  for the  four  months  ended  April  30,  1997  reflects  an
annualized  rate of  5.8%,  which is 100  basis  points  less  than the rate for
calendar 1996.

Federal and State Taxation

         In August 1996, legislation was enacted that repeals the reserve method
of  accounting  used by many  thrifts to  calculate  their bad debt  reserve for
federal  income tax purposes.  As a result,  small thrifts such as the Bank must
recapture  that  portion of the reserve that exceeds the balance of its reserves
as of the close of its 1987 tax year. The legislation  also requires  thrifts to
account  for bad debts for  federal  income  tax  purposes  on the same basis as
commercial  banks for tax years beginning after December 31, 1995. The recapture
will occur over a six-year  period,  the  commencement  of which will be delayed
until the first taxable year  beginning  after  December 31, 1997,  provided the


                                       101

<PAGE>



institution meets certain  residential lending  requirements.  The management of
the Company does not believe that the legislation will have a material impact on
the Company or the Bank.

         In addition to the regular income tax, corporations,  including savings
associations such as First Security,  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..

         To the extent earnings appropriated to a savings association's bad debt
reserves for  "qualifying  real property  loans" and deducted for federal income
tax purposes  exceed the allowable  amount of such reserves  computed  under the
experience method and to the extent of the association's  supplemental  reserves
for  losses on loans  ("Excess"),  such  Excess  may not,  without  adverse  tax
consequences,   be  utilized  for  the  payment  of  cash   dividends  or  other
distributions   to  a  shareholder   (including   distributions  on  redemption,
dissolution or  liquidation) or for any other purpose (except to absorb bad debt
losses).  As of December  31,  1996,  First  Security's  excess for tax purposes
totaled approximately $2.0 million.

         First Security files its federal, state and local income tax returns on
a calendar year basis using the accrual method of accounting.

         First  Security  has not  been  audited  by the  IRS  with  respect  to
consolidated  federal income tax returns in the past five years. With respect to
years  examined  by the IRS,  either all  deficiencies  have been  satisfied  or
sufficient reserves have been established to satisfy asserted  deficiencies.  In
the opinion of  management,  any  examination  of still open returns  (including
returns of  subsidiary  and  predecessors  of, or entities  merged  into,  First
Security) would not result in a deficiency  which could have a material  adverse
effect  on the  financial  condition  of  First  Security  and its  consolidated
subsidiary.

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

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


                                       102

<PAGE>

                                   MANAGEMENT

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

         Directors and Executive  Officers of the Holding Company.  The Board of
Directors  of the  Holding  Company  currently  consists  of nine  members.  The
directors of the Holding Company are currently comprised of the directors of the
Bank. See "- Board of Directors of the Bank."  Directors of the Holding  Company
serve  three-year  staggered  terms  so  that  approximately  one-third  of  the
directors will be elected at each annual meeting of  stockholders.  The terms of
the current  directors of the Holding Company are the same as that of the Bank's
board. Upon the completion of the Conversion, the Holding Company intends to pay
directors  a fee of $850 per  board  meeting  attended  and  $100 per  committee
meeting attended.  For information  regarding stock options and restricted stock
proposed to be awarded to directors following  stockholder  ratification of such
plans, see "- Benefit Plans."

         The executive  officers of the Holding Company are elected annually and
hold office until their respective successors have been elected and qualified or
until death,  resignation  or removal by the Board of  Directors.  The following
table  sets  forth  information  regarding  executive  officers  of the  Holding
Company.  Each  executive  officer of the  Holding  Company  has held his or her
position since the incorporation of the Holding Company in July 1997.

       Name                                        Title
       ----                                        -----
Julian Kulas                       President and Chief Executive Officer
Harry I. Kucewicz                  Treasurer and Chief Financial Officer
Mary H. Korb                       Vice-President - Lending
Irene S. Subota                    Vice-President - Savings
Adrian Hawryliw                    Vice President - Philadelphia Branch Manager


         The Holding Company does not initially intend to pay executive officers
any fees in addition to fees payable to such  persons as  executive  officers of
the Bank.  For  information  regarding  compensation  of directors and executive
officers of the Bank, see "Management - Director  Compensation" and "- Executive
Compensation."  For  information  regarding  stock options and restricted  stock
proposed to be awarded to directors and executive officers following stockholder
ratification of the Holding Company's stock-based plans, see "- Benefit Plans."

         Board of Directors of the Bank. Prior to the Conversion,  the direction
and  control of the Bank,  as a mutual  savings  institution,  was vested in its
Board of  Directors.  Upon  conversion  of the Bank to stock  form,  each of the
directors  of the Bank will  continue  to serve as a director  of the  converted
Bank. The Board of Directors of the Bank currently consists of nine members. The
directors serve three-year  staggered terms so that  approximately  one-third of
the directors are elected at each annual meeting of members. Because the Holding
Company will own all of the issued and  outstanding  shares of capital  stock of
the Bank after the  Conversion,  directors of the Holding Company will elect the
directors of the Bank.

                                       103

<PAGE>

         The  following  table  sets forth  certain  information  regarding  the
directors of the Bank.
<TABLE>
<CAPTION>
                                                                                                Director      Term
      Name                        Position(s) Held With the Bank                     Age(1)       Since      Expires
      ----                        ------------------------------                     ------       -----      -------
<S>                         <C>                                                        <C>        <C>         <C> 
Steve Babyk                  Director                                                  50         1993        1998
Lila Maria Bodnar            Director and Recording Secretary                          38         1995        1998
Myron Dobrowolsky            Director                                                  63         1985        2000
Terry Gawryk                 Director and Secretary                                    43         1981        1999
Julian Kulas                 Director, President and Chief Executive Officer           62         1964        2000
George Kawka                 Director                                                  53         1986        1998
Paul Nadzikewycz             Chairman of the Board                                     58         1973        2000
Jaroslav H. Sydorenko        Director                                                  55         1993        1999
Chrysta Wereszczak           Director                                                  41         1993        1999
- --------------------
<FN>

(1)  At April 30, 1997.
</FN>
</TABLE>

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

         Steve Babyk.  Mr. Babyk has worked at Union Tank Car Company since 1969
and is  currently  the  Director  of  Fleet  Leasing.  Mr.  Babyk  is  primarily
responsible  for the care and leasing of over 50,000 railroad cars in the United
States, Canada and Mexico.

         Lila Maria Bodnar. Ms. Bodnar was an accountant with the First National
Bank of Chicago from 1981 to 1985 and was a manager in the accounting department
of the Chicago  branch of the Bank of Montreal from 1985 to 1991. Ms. Bodnar has
a Masters of Business Administration from Loyola University, Chicago, Illinois.

         Myron  Dobrowolsky.  Mr.  Dobrowolsky  has been a construction  project
manager with the engineering  firm of Dames and Moore,  Chicago,  Illinois since
1991.  Previously,  Mr.  Dobrowolsky  was an engineer with the Illinois  Highway
Department.

         Terry Gawryk.  Mr. Gawryk has practiced law in Chicago,  Illinois since
1979.

         Julian Kulas. Mr. Kulas has served as the President and Chief Executive
Officer of the Bank since 1964.  Mr.  Kulas has also been engaged in the private
practice of law since 1959. Mr. Kulas is extremely  active in community  affairs
and holds a variety of positions on not-for-profit organizations.  Mr. Kulas has
been a Commissioner on the Chicago Commission on Human Relations since 1981.

         George  Kawka.  Mr.  Kawka has been a senior  architectural/engineering
project  manager with PAL Telecom  Group since 1994 and was  previously a senior
project manager with AIC Security Systems, all in Chicago, Illinois.

         Paul Nadzikewycz.  Mr. Nadzikewycz,  a licensed podiatrist,  has been a
self-employed  investor  focusing  primarily  on  real  estate  since  1987.  In
addition,  since January 1997, Mr. Nadzikewycz has served as President and Chief
Executive Officer of Oakley Assoc. Ltd., a legal software developer.

                                       104

<PAGE>

         Jaroslav  H.  Sydorenko.  Mr.  Sydorenko  has been a credit  manager at
Kanematsu  USA,  Inc.,  an  import/export  trading  company  located in Chicago,
Illinois since 1985.

         Chrysta   Wereszczak.   Ms.  Wereszczak  was  employed  by  the  Unisys
Corporation  from 1982 to 1989 in a variety of  positions,  including  Financial
Manager and  Regional  Financial  Analyst.  She is currently  involved  with B&B
Formica, a manufacturing  business she owns with her spouse. Ms. Wereszczak is a
member of the St. Nicholas School Board.

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

         Harry  Kucewicz.  Mr.  Kucewicz,  age 40, is  currently  serving as the
Treasurer  and Chief  Operating  and  Financial  Officer  of the Bank.  He began
working at the Bank in 1978 as the  Controller.  He was  elected  Treasurer  and
Chief Financial Officer in 1990 and Chief Operating Officer in August 1994.

         Mary H. Korb.  Ms. Korb,  age 49, is currently Vice President - Lending
of the Bank. In such  capacity,  Ms. Korb  supervises  all aspects of the Bank's
lending operations including lending compliance. Ms. Korb has been with the Bank
since 1970 and has served in her present capacity since March 1991.

         Irene S. Subota. Ms. Subota, age 51, currently serves as Vice President
- - Savings of the Bank. In such capacity,  Ms. Subota is in charge of all aspects
of the  Bank's  savings  function  including  compliance.  Ms.  Subota  has been
employed  by the Bank since 1973 and has served in her  current  position  since
1992.

         Adrian  Hawryliw.  Mr.  Hawryliw,  age 61, has  served as  Philadelphia
Branch Manager of the Bank since 1994 when the Philadelphia, Pennsylvania branch
was  acquired  from the  Resolution  Trust  Corporation  and is currently a Vice
President of the Bank. Mr. Hawryliw is responsible for supervising operations of
the Philadelphia,  Pennsylvania branch,  including business development,  retail
deposits, real estate lending, accounting and marketing. He has over 34 years of
banking experience in the Philadelphia area, holding various positions including
Chief  Financial  Officer  and  Vice  President/   Investments  for  other  area
institutions.

Indemnification

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


                                       105

<PAGE>


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  Holding
Company,  and, with respect to any criminal  action or proceeding,  did not have
reasonable cause to believe his or her conduct was unlawful.

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

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

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

Meetings and Committees of Board of Directors

         The Bank. The Bank's Board of Directors  meets on a monthly basis.  The
Board of Directors met 13 times during the fiscal year ended  December 31, 1996.
During  fiscal  1996,  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 or she served.

         The  Bank  has  standing  Executive,  Audit,  Salary  Review,  Loan and
Investment Committees.

         The Executive  Committee  provides  oversight of Board-related  matters
in-between  regularly  scheduled  Board  Meetings.  The  Executive  Committee is
comprised of Director  Gawryk and  President  Julian Kulas.  This  committee met
approximately five times during fiscal year 1996.

         The Audit  Committee is comprised of Directors  Bodnar,  Sydorenko  and
Wereszczak.  This  Committee  oversees  and  reviews  the Bank's  financial  and
internal  control  matters.  The Audit Committee also reviews the Bank's audited
financial  statements  with the Bank's  outside  auditors  and the Report of the
Examination with the OTS examiners, either separately or with the full Board.
This committee met four times in 1996.

         The  Salary   Review   Committee   oversees   and  reviews  the  Bank's
compensation policies and sets the compensation levels for Executive Management.
This  committee is comprised of Directors  Gawryk,  Nadzikewycz,  Wereszczak and
Babyk and met three times in 1996.


                                       106

<PAGE>


         The Loan Committee is composed of Directors  Dobrowolsky,  Gawryk,  and
Babyk and  Vice-President  Korb.  The Loan Committee  reviews loan  applications
weekly and sets  interest  rates for all loan types.  The Loan  Committee met 24
times in 1996.

         The Investment Committee is composed of President Kulas, Vice President
Hawryliw,  Treasurer Kucewicz and Director Bodnar. This committee meets at least
once a month to handle the  investments for the Bank and the  implementation  of
the  Bank's  strategy  as it  relates  to  interest  rate risk and  reinvestment
options. The Investment Committee met eight times in 1996.

         The Holding Company.  The Board of Directors of the Holding Company has
established standing Executive, Audit, Compensation and Nominating Committees.

Director Compensation

         Directors of the Bank are paid a monthly fee of $850 for service on the
Board of Directors. Chairman Paul Nadzikewycz and Recording Secretary Lila Maria
Bodnar  each  receive an  additional  fee of $250 per month.  Directors  receive
additional compensation of $100 for each committee meeting attended.

Executive Compensation

         The following table sets forth information  concerning the compensation
accrued for  services in all  capacities  to First  Security for the fiscal year
ended December 31, 1996 for the Bank's President and Chief Executive Officer. No
other executive  officer's  aggregate  annual  compensation  (salary plus bonus)
exceeded $100,000 in fiscal 1996.


                           Summary Compensation Table
<TABLE>
<CAPTION>
                                                                                      Long Term Compensation
                                                    Annual Compensation                       Awards
                                             -------------------------------------    ----------------------------
                                                                      Other Annual    Restricted Stock   Options/       All Other
     Name and Principal Position     Year   Salary($)    Bonus($)   Compensation($)     Award ($)(1)   SARs (#)(1)   Compensation($)
     ---------------------------     ----   ---------    --------   ---------------     ------------   -----------   ---------------
<S>                                 <C>    <C>          <C>         <C>               <C>             <C>            <C>
Julian E. Kulas
President, Chief Executive Officer
and Director                         1996   $127,966      $5,419      $7,800                 ---            ---          $22,240(2)

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

   
(1)  Pursuant to the proposed Stock Option Plan, the Holding  Company intends to
     grant  Mr.  Kulas an option to  purchase  a number of shares  equal to 2.5%
     (102,950 shares at the  minimum  and  139,300  shares at the maximum of the
     Estimated  Valuation  Range) of the total  number of shares of Common Stock
     sold  in  the Conversion at an exercise price equal to the market value per
     share of the  Common  Stock on the date of grant.  See "- Stock  Option and
     Incentive  Plan." In addition,  pursuant to the  proposed  RRP, the Holding
     Company  intends  to grant to Mr.  Kulas a number of  shares of  restricted
     stock equal to 1.0% (41,180  shares at the minimum and 55,720 shares at the
     maximum of the Estimated  Valuation Range) of the total number of shares of
     Common  Stock sold in the  Conversion.  See "-  Recognition  and  Retention
     Plan."
    

(2)  This amount consists of $22,240  received through the Bank's Profit Sharing
     Plan.

                                      107

<PAGE>

         Employment  Agreement  and  Severance  Agreements.  The Bank intends to
enter into an employment agreement with President Kulas providing for an initial
term of three years and change in control  severance  agreements  with executive
officers  Kucewicz,  Korb, Subota and Hawryliw  providing for an initial term of
two  years.  The  agreements  have  been  filed  with  the  OTS as  part  of the
application  of the Holding  Company  for  approval to become a savings and loan
holding company.

         Mr. Kulas'  employment  agreement will become effective upon completion
of the  Conversion  and  provide for an annual base salary in an amount not less
than his  current  salary and  provide  for an annual  extension  subject to the
performance  of an annual  formal  evaluation  by the Board of  Directors of the
Bank. The agreement also provides for termination upon the employee's death, for
cause  or in  certain  events  specified  by  OTS  regulations.  The  employment
agreement is terminable by the employee upon 90 days' notice to the Bank.

         The employment agreement provides for payment to Mr. Kulas of an amount
equal to 299% of his five-year  annual average base  compensation,  in the event
there is a  "change  in  control"  of the Bank  where  employment  involuntarily
terminates  in  connection  with such change in control,  as defined,  or within
twelve months thereafter. See "Restrictions on Acquisitions of Stock and Related
Takeover  Defensive  Provisions."  If the  employment  of  Mr.  Kulas  had  been
terminated as of April 30, 1997 under  circumstances  entitling him to severance
pay as described  above,  he would have been entitled to receive a lump sum cash
payment of approximately $382,600. The agreement also provides for the continued
health  coverage  for the  remainder  of the term of his  contract  should he be
involuntarily terminated in the event of change in control.

         The Bank intends to enter into change in control  severance  agreements
with  officers  Kucewicz,  Korb,  Subota and  Hawryliw.  The  agreements  become
effective  upon  completion of the Conversion and provide for an initial term of
24  months.  The  agreements  provide  for  extensions  of  one  year,  on  each
anniversary  of  the  effective  date  of the  agreement,  subject  to a  formal
performance  evaluation  performed  by the  Bank.  The  agreements  provide  for
termination for cause or in certain events specified by OTS regulations.

         The  agreements  provide for a lump sum payment to the employee of 200%
of their annual base  compensation  and the continued  payment for the remaining
term of the contract of life and health  insurance  coverage  maintained  by the
Bank in the event there is a "change in  control"  of the Bank where  employment
terminates  involuntarily  within  12 months of such  change  in  control.  This
termination  payment is subject to reduction to the extent it is  non-deductible
for federal income tax purposes.  See "Restrictions on Acquisitions of Stock and
Related Takeover Defensive Provisions."

                                       108

<PAGE>


         Employee Severance Compensation Plan. The Bank's Board of Directors has
established the First Security Employee  Severance  Compensation Plan which will
provide  certain  employees with severance pay benefits in the event of a change
in control of the Bank or the Holding Company following  Conversion.  Management
personnel with individual  employment  agreements or change in control severance
agreements are not eligible to participate in the Severance  Compensation  Plan.
The purpose of the  Severance  Compensation  Plan is to  recognize  the valuable
services  and  contributions  of the  Bank's  employees  and  the  uncertainties
relating to continuing employment, reduced employee benefits, management changes
and  relocations  in the  event of a change  in  control.  Under  the  Severance
Compensation  Plan, in the event of a change in control,  eligible employees who
are terminated or voluntarily  terminate employment (for reasons specified under
the Severance Compensation Plan), within one year of a change in control will be
entitled  to receive a severance  payment.  Payments  pursuant to the  Severance
Compensation  Plan are equal to the  product of two weeks  salary (as defined in
the  Severance  Compensation  Plan) times the number of years of service up to a
maximum of twelve  years in the case of  officers  or seven years in the case of
other employees.  In general, the Severance  Compensation Plan may be amended or
terminated  by the Board of Directors by a majority  vote at any time prior to a
change in control but may not be amended or terminated thereafter.

Benefit Plans

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

         Profit  Sharing Plan.  The Bank  maintains a tax-exempt  profit sharing
plan and trust (the "Profit Sharing Plan"). All employees serving at least 1,000
hours per year are eligible to participate  subject to certain vesting and other
qualifying   factors.   The  Bank   anticipates   that  future  profit   sharing
contributions  will be reduced in order to offset,  in part,  the expense of the
ESOP.

         Prior to the  completion of the  Conversion,  the Bank intends to amend
the Profit  Sharing Plan in order to give the  participants  the  opportunity to
direct some or all of their vested interests into Holding Company Common Stock.

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

         It is  anticipated  that the ESOP will be  funded  with a loan from the
Holding  Company.  The  interest  rate of the  ESOP  loan  will be  equal to the
applicable  federal  interest rate as determined by the Internal Revenue Service
for the month in which  the loan is made,  as  calculated  pursuant  to  Section
1274(d) of the Code.

         GAAP  generally  requires  that  any  borrowing  by the  ESOP  from  an
unaffiliated  lender  be  reflected  as a  liability  in the  Holding  Company's
Financial  Statements,  whether  or not such  borrowing  is  guaranteed  by,  or


                                       109

<PAGE>

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

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

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

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

   
         Stock  Option  and  Incentive  Plan.  Among  the  benefits  to the Bank
anticipated  from the Conversion is the ability to attract and retain  personnel
through  the  prudent use of stock  options  and other  stock-related  incentive
programs.  The Board of  Directors of the Holding  Company  intends to adopt the
Stock  Option  Plan,  subject to  ratification  by  stockholders  of the Holding
Company at a meeting to be held not earlier than six months after  completion of
the Conversion. Under the terms of the proposed Stock Option Plan, stock options
covering  shares  representing an aggregate of up to 10% of the shares of Common
Stock  sold  in the Conversion  including the Stock  Contribution may be granted
to directors,  officers and employees of the Holding Company or its subsidiaries
under the Stock Option Plan.
    

         Options  granted under the Stock Option Plan may be either options that
qualify  under  the Code as  "incentive  stock  options"  (options  that  afford
preferable tax treatment to recipients upon compliance with certain restrictions


                                       110

<PAGE>

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

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

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

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

   
         The Salary  Review  Committee,  presently  consisting  of  non-employee
Directors  Terry Gawryk,  Chrysta  Wereszczak and Steve Babyk,  intends to grant
options  in  amounts  expressed  as a  percentage  of the  shares  sold  in  the
Conversion, as follows:  President Kulas - 2.5% and to all executive officers as
a group (5 persons) - 5.4%.  In  addition,  under the terms of the Stock  Option
Plan,  the Chairman of the Board and each  non-employee  director of the Holding
Company at the time of stockholder ratification of the Stock Option Plan will be
granted an option to  purchase  shares of Common  Stock  equal to .5% and .314%,
respectively,  of  the  shares  sold  in the  Conversion,  including  the  Stock
Contribution.  The remaining  balance of the available awards is unallocated and
reserved  for future use.  All options  will expire 10 years after the date such
option was granted, which, for the option grants listed above, is expected to be
the date of  stockholder  ratification  of the Stock Option  Plan.  All proposed
option  grants to officers  are  subject to  modification  by the Salary  Review
Committee based upon its performance  evaluation of the option recipients at the
time of stockholder  ratification of the Stock Option Plan following  completion
of the Conversion.
    
                                       111

<PAGE>


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

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

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

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

         Recipients  will earn (i.e.,  become vested in), over a period of time,
the shares of Common Stock covered by the Award. Awards made pursuant to the RRP
will vest in not less than five equal annual  installments  commencing  one year
from  the  date of  grant.  Awards  will  be 100%  vested  upon  termination  of
employment due to death or disability.  In addition,  no awards under the RRP to
directors and executive officers shall vest in any year in which the Bank is not
meeting all of its fully  phased-in  capital  requirements.  When shares  become
vested and are actually  distributed in accordance with the RRP, but in no event
prior to such time,  the  participants  will also receive  amounts  equal to any
accrued  dividends  with  respect  thereto.  Earned  shares are  distributed  to
recipients as soon as practicable following the date on which they are earned.

         The Salary Review Committee presently intends to grant restricted stock
awards at the Purchase Price, in amounts expressed as a percentage of the shares
sold in the  Conversion,  including  the  Stock  Contribution,  as  follows:  to
President Kulas - 1.0% and to all

                                       112

<PAGE>

executive  officers as a group (5 persons) - 2.2%.  Pursuant to the terms of the
proposed  RRP, the Chairman of the Board and each  non-employee  director of the
Holding  Company  at the  time of  stockholder  ratification  of the RRP will be
awarded an amount of shares equal to .2% and .125%, respectively,  of the shares
sold in the Conversion including the Stock Contribution. All proposed RRP awards
to  officers  of the Bank are  subject  to  modification  by the  Salary  Review
Committee based upon its performance  evaluation of the award  recipients at the
time  of  stockholder  ratification  of  the  RRP  following  completion  of the
Conversion.

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

Certain Transactions

         The Bank  follows a policy of granting  loans to the Bank's  directors,
officers and employees.  The loans to executive  officers and directors are made
in the ordinary course of business and on the same terms and conditions as those
of comparable  transactions prevailing at the time (except that the underwriting
fee is waived), in accordance with the Bank's underwriting guidelines and do not
involve more than the normal risk of collectibility or present other unfavorable
features.  All loans to directors and executive officers cannot exceed 5% of the
Bank's capital and unimpaired surplus,  whichever is greater,  unless a majority
of the Board of  Directors  approves  the credit in advance  and the  individual
requesting the credit abstains from voting. Loans to all directors and executive
officers and their associates,  including  outstanding  balances and commitments
totaled  $48,000  at April  30,  1997,  which  was 0.2% of the  Bank's  retained
earnings  at that date.  There were no loans to any single  director,  executive
officer or their  affiliates  made at  preferential  rates or terms which in the
aggregate exceeded $60,000 during the three most recent fiscal years.


                                 THE CONVERSION

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

General

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

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

                                       113

<PAGE>


         Subscription  Rights have been granted to the Eligible  Account Holders
as of December 31, 1995,  Tax-Qualified  Employee  Plans of the Bank and Holding
Company,  Supplemental  Eligible  Account  Holders as of  _______,  1997,  Other
Members,  and  directors,  officers,  and  employees of the Bank.  Additionally,
subject  to the  availability  of shares and  market  conditions  at or near the
completion  of the  Subscription  Offering,  the Common Stock may be offered for
sale in a Direct Community  Offering to selected persons on a best-efforts basis
through FBR. See "- Offering of Holding Company Common Stock." Subscriptions for
shares will be subject to the maximum and minimum purchase limitations set forth
in the Plan of Conversion.

Stock Contribution to the Charitable Foundation

         General. As a reflection of the Bank's long-standing  commitment to the
local  community,  the Bank established  during 1996 The Heritage  Foundation of
First Security Federal Savings Bank, Inc., a private charitable foundation under
the Illinois  General Not For Profit  Corporation  Act (the  "Foundation").  The
Foundation  was  established  as a means of  supporting  the  needs of the local
community while  simultaneously  increasing the visibility and reputation of the
Bank. The  Foundation was initially  funded by the Bank through a series of cash
contributions  aggregating  $2.5 million,  all of which were accrued by the Bank
during the fourth  quarter of 1996.  In addition,  under the Plan and subject to
member approval,  the Holding Company will contribute to the Foundation  250,000
shares of its Common Stock. The Stock Contribution will either be in the form of
a direct  contribution  or a sale of the  shares for their  aggregate  par value
($2,500).

   
         In the future,  the Holding Company may make  additional  contributions
to the  Foundation,  although the Holding Company has no current plans regarding
the  amount or timing of any such  future  contributions.  The  amount of future
contributions,  if any, will be determined based upon,  among other factors,  an
assessment of the Holding Company's then current financial position, operations,
and  prospects  and on the need for  charitable  activities in the Bank's market
area. Any such contributions,  regardless of form, will result in an increase in
non-interest  expense and thus a reduction in net  earnings.  In  addition,  any
contributions  of authorized  but unissued  shares would dilute the interests of
outstanding shares.  However, the Holding Company currently anticipates that any
contributions  of shares by it to the  Foundation  will be funded through shares
repurchased in the open market.  The Holding Company does not intend to make any
contributions  to the Foundation which are not deductible for Federal Income Tax
purposes.

         The Stock Contribution will be considered as a separate matter from the
proposal to approve the Plan of Conversion.  If the Bank's  members  approve the
Plan of Conversion, but not the Stock Contribution, the Bank intends to complete
the  Conversion  without  the Stock  Contribution.  Failure to approve the Stock
Contribution  may  materially  affect the pro forma  market  value of the Common
Stock. If the resulting pro forma market value of the Common Stock to be sold in
the Offering is less than $41.2  million or more than $64.1  million,  or if the
OTS otherwise requires a resolicitation, the Bank will establish a new Estimated
Valuation Range and commence a resolicitation of subscribers.  In the event of a
resolicitation,  unless an affirmative  response is received  within a specified
period of time, all funds will be promptly  returned to investors,  as described
elsewhere herein. See "-- Stock Pricing and - Number of Shares to be Issued."
    

         Purpose of the Stock Contribution.  The purpose of the Foundation is to
provide funding to support  charitable  purposes within the communities in which
the Bank operates.  The Bank has long emphasized community lending and community
development  activities  and  currently  has a  satisfactory  rating  under  the
Community Reinvestment Act ("CRA"). The Foundation is a complement to the Bank's
existing community activities, not a replacement for such activities.

         The  Foundation  is a  means  of  supporting  the  needs  of the  local
community while  simultaneously  increasing the visibility and reputation of the
Bank.  The  Holding  Company  and the  Bank  believe  that  the  funding  of the
Foundation with Common Stock of the Holding Company is a means of establishing a
common bond  between  the Bank and the  communities  in which the Bank  operates

                                       114

<PAGE>

thereby  enabling such  communities to share in the potential growth and success
of the Holding Company over the long-term.  Although the Stock Contribution will
result in a reduction  in the Holding  Company's  conversion  appraisal  and pro
forma  capital  (although  not in its pro forma  capital per  share),  the Board
believes  that the Stock  Contribution  will  enhance the long term value of the
Bank's  franchise  by  increasing  customer  loyalty  as well as the size of its
customer base. The Board  believes that customer  loyalty and community  support
are  critical  for the success of community  oriented  institutions  such as the
Bank.

         The  Board  believes  that  the  Stock  Contribution  will  enable  the
Foundation  to support  charitable  activities  during  periods when the Holding
Company may not be in a position to support  such  activities.  (Similarly,  the
Stock  Contribution  would  enable  the  Foundation  to  offset  the  impact  of
variations  in  contribution  levels by  accumulating  funds  during  periods of
relatively  large  contributions  from the Holding  Company and disbursing  such
funds during periods of relatively small contributions.) In addition,  the Board
believes  that the  Stock  Contribution  will  have a highly  beneficial  public
relations impact.  Finally,  the Board believes that the Stock Contribution will
facilitate  the  participation  of non-Holding  Company  personnel in charitable
activities.  The  Board  believes  that the  Stock  Contribution  represents  an
opportunity to make a significant charitable contribution which will benefit the
Holding Company and the Bank at a time when they have adequate capital, they are
not yet  subject  to  possible  earnings  pressure  resulting  from the  Holding
Company's  status  as a  public  company  and  there  is a need  for  charitable
donations in the Bank's market area.

         Structure of the  Foundation.  The  Foundation is a private  foundation
under the Code.  As a private  foundation,  the  Foundation  will be required to
distribute  annually in grants or  donations  at least 5% of its net  investment
assets.  The  Foundation is dedicated to the  promotion of  charitable  purposes
within the  communities in which the Bank operates,  including,  but not limited
to, providing grants or donations to support cultural activities, not-for-profit
medical  facilities,  elder and youth care,  community groups and other types of
organizations or projects. While the Foundation is authorized to engage directly
in charitable  activities,  in order to limit overhead costs,  the  Foundation's
primary  activity  currently  consists  of  making  grants  to other  charitable
organizations.

   
         The authority for the affairs of the  Foundation is vested in the Board
of Trustees  of the  Foundation  which is  comprised  of  Chairman  Nadzikewycz,
President Kulas and Director Gawryk.  Although all of the  Foundation's  initial
trustees were selected by the Bank, future Foundation  trustees may be nominated
and elected only by its Board of Trustees. As a result, the Board of Trustees is
self-perpetuating.   The  Board  of  Trustees  may  be  expanded  following  the
Conversion to include  additional Bank directors and other community  members as
trustees;  but it is  currently  anticipated  that at  least a  majority  of the
Foundation's  Board of Trustees  will consist of persons who are then current or
former directors of the Bank.
    

         The Foundation's articles of incorporation provide that the earnings of
the Foundation shall not result in any private benefit for its members, trustees
or officers.  In addition,  it is anticipated  that the Foundation  will adopt a
conflicts of interest policy to protect against  inappropriate insider benefits.
While these provisions would not prohibit the payment of reasonable compensation
for  services  rendered,  the members of the Board of Trustees do not  currently
receive fees for such service.  Currently, the Foundation does not have any paid
employees.

                                       115

<PAGE>


         The  trustees are  responsible  for  establishing  and carrying out the
policies  of  the  Foundation  with  respect  to  grants  or  donations  by  the
Foundation,   consistent   with  the  purposes  for  which  the  Foundation  was
established.  The trustees of the Foundation are also  responsible for directing
the activities of the Foundation, and managing its assets.

   
         While the Foundation  does not currently  intend to purchase any shares
of the Common Stock on the open market,  it is  authorized to do so. The OTS has
informed the Holding Company that any such purchases by the Foundation  would be
deemed to be  repurchases  by the Holding  Company  for the  purposes of the OTS
restrictions on post-conversion stock repurchases. See "Use of Proceeds."
    

         Under the order of the OTS approving the Bank's conversion application,
all shares of Common  Stock held by the  Foundation,  including  those  acquired
pursuant to the Stock Contribution, must be voted in the same ratio as all other
shares of the Holding  Company's  Common Stock on all  proposals  considered  by
stockholders of the Holding Company; provided,  however, that the OTS will waive
this voting  restriction  under certain  circumstances  if  compliance  with the
restriction would: (i) cause a violation of the law of the State of Illinois and
the OTS  determines  that federal law would not preempt the  application  of the
laws of the State of Illinois to the  Foundation;  (ii) cause the  Foundation to
lose its  tax-exempt  status  or  otherwise  have a  material  and  adverse  tax
consequence on the Foundation; or (iii) cause the Foundation to be subject to an
excise tax under  Section  4941 of the Code.  In order for the OTS to waive such
voting restriction, the Holding Company's or the Foundation's legal counsel must
render  an  opinion   satisfactory  to  OTS  that  compliance  with  the  voting
restriction would have the effect described in clauses (i), (ii) or (iii) above.
Under  those  circumstances,   the  OTS  will  grant  a  waiver  of  the  voting
restrictions  upon submission of such legal opinion(s) by the Holding Company or
the  Foundation.  In the event that the OTS waives the voting  restriction,  the
trustees  would  direct the voting of the Common  Stock held by the  Foundation.
However, a condition to the OTS approval of the Conversion  provides that in the
event such voting restriction is waived or becomes  unenforceable,  the Director
of the  OTS,  or his  designees,  at that  time  may  impose  conditions  on the
composition of the board of trustees of the Foundation or such other  conditions
or  restrictions  relating  to the  control  of the  Common  Stock  held  by the
Foundation, any of which could limit the ability of the board of trustees of the
Foundation to control the voting of the Common Stock held by the Foundation. The
Company has no current intention to seek such a waiver.

         There  are  no  agreements  or  understandings  with  trustees  of  the
Foundation  regarding the exercise of control  directly or indirectly,  over the
management or policies of the Holding Company or the Bank,  including agreements
related to voting, acquisition or disposition of the Holding Company's stock. As
trustees of a nonprofit corporation, trustees of the Foundation are at all times
bound by their fiduciary duty to advance the Foundation's  charitable  goals, to
protect the assets of the Foundation and to act in a manner  consistent with the
charitable purposes for which the Foundation is established.

         It is currently  anticipated  that the  Foundation  will adopt a policy
addressing  affiliated  transactions  between  the  Foundation  and the  Holding
Company  or the Bank.  Transactions  between  the  Foundation  and the Bank will


                                       116

<PAGE>

comply with applicable provisions of Sections 23A and 23B of the Federal Reserve
Act, as amended,  and the OTS conflicts of interests  rules.  Additionally,  the
Holding  Company (but not the Bank) may provide office space and  administrative
support to the Foundation  without charge provided that such actions comply with
applicable conflicts of interests restrictions.

         The Stock  Contribution.  The Foundation  was initially  funded with an
aggregate of $2.5 million of contributions  from the Bank.  These  contributions
were accrued during 1996. In addition,  under the terms of the Plan, the Holding
Company will contribute, either in the form of a donation or in a sale for their
aggregate par value ($.01 per share), 250,000 shares to the Foundation,  subject
to  stockholder  approval.  Such  Stock  Contribution,  once  made,  will not be
recoverable  by the  Holding  or the  Bank.  The  Holding  Company  and the Bank
determined  to make the Stock  Contribution  with Common  Stock rather than cash
because  it  desired to form a bond with its  community  in a manner  that would
allow the community to share in the potential  growth and success of the Holding
Company and the Bank over the long term.  The funding of the Stock  Contribution
with stock also provides the Foundation with a potentially larger endowment than
if  the  Holding  Company  contributed  cash  to  the  Foundation  since,  as  a
shareholder,  the Foundation  will share in the potential  growth and success of
the Holding Company.  As such, the Stock Contribution of stock to the Foundation
has the potential to provide a  self-sustaining  funding mechanism which reduces
the  amount of cash that the  Holding  Company,  if it were not making the stock
contribution,  would have to  contribute  to the  Foundation  in future years in
order to maintain a level amount of charitable grants and donations.

   
         One of the  conditions  imposed  on the  gift of  Common  Stock  by the
Holding  Company  is that the  amount  of Common  Stock  that may be sold by the
Foundation  in any one year shall not exceed 5% of the average  market  value of
the assets held by the  Foundation,  except  where the board of directors of the
Foundation, by three-fourths vote, determines that the failure to sell an amount
of common stock  greater than such amount would result in a long-term  reduction
of the  value  of the  Foundation's  assets  and as such  would  jeopardize  the
Foundation's  capacity to carry out its charitable purposes.  While there may be
greater  risk  associated  with  a  one-stock   portfolio  in  comparison  to  a
diversified  portfolio,  the Holding Company believes any such risk is mitigated
by the ability of the Foundation's trustees to sell more than 5% of its stock in
such   circumstances.   Upon   completion  of  the   Conversion  and  the  Stock
Contribution,  the Holding Company would have 4,368,000, 5,095,000 and 5,822,000
shares  issued and  outstanding  at the  minimum,  midpoint  and  maximum of the
Estimated  Valuation  Range.  Because the Holding Company will have an increased
number of shares outstanding,  the voting and ownership interest of shareholders
in the Holding  Company's common stock would be diluted by 4.9% at the midpoint,
as compared to their interests in the Holding Company if the Stock  Contribution
were not made. For additional discussion of the dilutive effect, see "Comparison
of Valuation  and Pro Forma  Information  With No Stock  Contribution"  and "Pro
Forma Data."

         If the Stock  Contribution  is  approved  by the  members,  the Holding
Company  will  recognize  a  $2.5  million  expense  (offset,   in  part,  by  a
corresponding  tax  deduction),  during the quarter in which the  Conversion  is
completed,  which is expected to be the third or fourth  quarter of fiscal 1997.
Assuming  the  contribution  of $2.5  million  of  stock,  the  Holding  Company
estimates a net tax effected  expense of $1.5 million.  Such expense will likely
eliminate  earnings in the quarter recognized and have a material adverse impact
on the Holding Company's earnings for fiscal

                                       117

<PAGE>



year 1997. If the Stock  Contribution  had been made at April 30, 1997, the Bank
would have  reported a net loss of $739,000  for the four months ended April 30,
1997  rather  than  net  income  of  $761,000.  For  further  discussion  of the
Foundation and its impact on purchasers in the  Conversion,  see "Risk Factors -
Risks Associated with the Stock  Contribution to the Charitable  Foundation" and
"Pro Forma Data."
    

         Although the Stock  Contribution will be accrued in the third or fourth
quarter of 1997 as described  above,  such  contribution may be paid at any time
during the twelve month period  following the completion of the Conversion.  The
reason for permitting the Holding Company to pay the Stock  Contribution in more
than one tax year is that the five year tax carry  forward  period  commences on
the date of payment rather than the date of accrual and thus that, by paying the
initial  contribution  over more  than one tax year,  the  Holding  Company  can
lengthen the period over which the Stock Contribution may be carried forward for
tax purposes. See "--Tax Considerations" below.

   
         Because  the funding of the  Foundation  will  result in  dilution,  it
reduced  the  estimated  value  of the  stock  to be sold in the  Conversion  by
approximately $4.6 million at the midpoint of the Estimated  Valuation Range. As
a result,  the pro forma  capital of the Holding  Company  will be $2.0  million
lower at the midpoint of the Estimated  Valuation  Range than it would have been
without the Foundation. However, because of the lower number of shares which are
being  offered  (as a result of the lower  appraisal),  per  share  capital  and
earnings will be  essentially  identical.  See  "Comparison of Valuation and Pro
Forma Information with No Stock Contribution."

         As a result  of the $4.6  million  reduction  in the  amount  of shares
offered for sale in the Offering caused by the Stock Contribution, the amount of
shares purchased by directors and executive  officers,  assuming the sale of the
midpoint  number of shares,  increased from 4.0% to 4.3% of the shares sold. See
"The Conversion--Participation by the Board and Executive Officers."

         Tax  Considerations.  The  Holding  Company  has  been  advised  by its
independent  accountants  that the  Foundation  qualifies as a 501(c)(3)  exempt
organization  under the Code, and is classified as a private  foundation  rather
than a public  charity.  The Holding  Company has also received a  determination
letter from the IRS to that effect. A private foundation  typically receives its
support from one person or one corporation whereas a public charity receives its
support from the public. The Foundation has submitted a request to the IRS to be
recognized  as  an  exempt  organization.  As  long  as  the  IRS  approves  the
application,  the  effective  date  of  the  Foundation's  status  as a  Section
501(c)(3) organization was the date of its organization.
    

         A legal  opinion  of the  OTS  which  addresses  the  establishment  of
charitable  foundations  by savings  associations  opines that as a general rule
funds  contributed to a charitable  foundation  should not exceed the deductible
limitation set forth in the Code, and if an association's  contributions  exceed
the deductible  limit,  such action must be justified by the board of directors.
In addition, under Delaware law, the Holding Company is authorized by statute to
make charitable  contributions  and case law has recognized the benefits of such
contributions  to a Delaware  corporation.  In this  regard,  Delaware  case law
provides that a charitable  gift must merely be within  reasonable  limits as to
amount and purpose to be valid.  Under the Code, the Holding  Company may deduct
up to 10% of its taxable  income in any one year and any  contributions  made by
the Holding  Company in excess of the  deductible  amount will be deductible for
federal tax purposes over each of the five succeeding taxable years. The Holding
Company and the Bank believe that the conversion  presents a unique  opportunity
to make the Stock  Contribution  given  the  substantial  amount  of  additional
capital being

                                       118

<PAGE>

   
raised in the Conversion.  In making such a  determination,  the Holding Company
and the Bank  considered the dilutive  impact of the Stock  Contribution  on the
conversion  appraisal.  See  "Comparison of Valuation and Pro Forma  Information
with No Stock Contribution."  Based on such considerations,  the Holding Company
and Bank believe that the Stock  Contribution to the Foundation in excess of the
10% annual  limitation is justified  given the Bank's  capital  position and its
earnings,  the substantial additional capital being raised in the Conversion and
the  potential  benefits  of the  Foundation  to the Bank's  community.  In this
regard,  assuming the sale of the Common Stock at the midpoint of the  Estimated
Valuation Range, the Holding Company would have pro forma  consolidated  capital
of $72.6 million and the Bank's pro forma tangible,  core and risk-based capital
ratios would be 17.7%, 17.7% and 38.8%,  respectively.  See "Regulatory  Capital
Compliance,"  "Capitalization,"  and  "Comparison  of  Valuation  and Pro  Forma
Information  with  No  Stock  Contribution."  Thus,  the  amount  of  the  Stock
Contribution  will not adversely  impact the financial  condition of the Holding
Company and the Bank,  and the Holding  Company and the Bank  therefore  believe
that the amount of the charitable  contribution is reasonable  given the Holding
Company and the Bank's pro forma capital positions. As such, the Holding Company
and the Bank  believe  that the Stock  Contribution  does not raise  safety  and
soundness concerns.
    

         The  Holding  Company  and the Bank have  received  an opinion of their
independent accountants that the Holding Company's contribution of its own stock
to the  Foundation  will not  constitute  an act of  self-dealing,  and that the
Holding  Company  will be  entitled  to a  deduction  in the  amount of the $2.5
million,  subject to a limitation  based on 10% of the Holding  Company's annual
taxable income. The Holding Company, however, would be able to carry forward any
unused  portion of the deduction for five years  following the year in which the
contribution is made for federal and Illinois tax purposes.

         The Holding Company currently  estimates that  substantially all of the
Stock Contribution should be deductible. However, no assurances can be made that
the  Holding  Company  will have  sufficient  pre-tax  income  over the  periods
following  the year in which the  contributions  are made to  utilize  fully the
carryover  related to the excess  contribution.

         Although the Holding Company has received an opinion of its independent
accountants  that the Holding  Company is entitled to a deduction  for the Stock
Contribution,  there  can be no  assurances  that  the IRS  will  recognize  the
Foundation as a Section 501(c)(3) exempt organization or that the deduction will
be  permitted.  In  such  event,  the  Holding  Company's  contribution  to  the


                                       119

<PAGE>

foundation  would be expensed  without tax benefit,  resulting in a reduction in
earnings  in the year in which the IRS  makes  such a  determination.  See "Risk
Factors  - Risks  Associated  with  the  Stock  Contribution  to the  Charitable
Foundation."  In cases of willful,  flagrant or repeated acts or failures to act
which result in violations of the IRS rules  governing  private  foundations,  a
private  foundation's  status  as a  private  foundation  may  be  involuntarily
terminated by the IRS. In such event, the managers of a private foundation could
be liable for excise taxes based on such  violations and the private  foundation
could  be  liable  for a  termination  tax  under  the  Code.  The  Foundation's
certificate of incorporation  provides that it shall have a perpetual existence.
In the event, however, the Foundation were subsequently dissolved as a result of
a loss of its tax exempt status, the Foundation would be required under the Code
and its articles of  incorporation  to  distribute  any assets  remaining in the
Foundation  at that time for one or more exempt  purposes  within the meaning of
Section  501(c)(3)  of the Code,  or to  distribute  such  assets to the federal
government, or to a state or local government, for a public purpose.

         As a private  foundation,  earnings and gains, if any, from the sale of
Common  Stock or other  assets  are  exempt  from  federal  and state  corporate
taxation.  However,  investment income, such as interest,  dividends and capital
gains,  will be subject to a federal excise tax of 2.0%. The Foundation  will be
required to make an annual  filing with the IRS within four and one-half  months
after the close of the  Foundation's  fiscal  year to  maintain  its  tax-exempt
status.  The  Foundation  will be  required  to publish a notice that the annual
information  return will be available for public  inspection for a period of 180
days after the date of such public notice.  The information return for a private
foundation must include, among other things, an itemized list of all grants made
or approved,  showing the amount of each grant, the recipient,  any relationship
between a grant recipient and the Foundation's  managers and a concise statement
of the purpose of each grant.

         Regulatory Conditions Imposed on the Foundation. The Stock Contribution
is subject to the following  conditions  imposed by the OTS: (i) the  Foundation
will be subject to examination by the OTS, at the Foundation's own expense; (ii)
the Foundation must comply with supervisory directives imposed by the OTS; (iii)
the Foundation will provide annual reports to the OTS describing grants made and
grant  recipients;  (iv) the Foundation  will operate in accordance with written
policies  adopted by the board of  trustees,  including  a conflict  of interest
policy;  (v) the Foundation will not engage in self-dealing and will comply with
all laws  necessary to maintain its  tax-exempt  status;  and (vi) any shares of
Common Stock of the Holding  Company held by the Foundation must be voted in the
same ratio as all other  shares of the  Holding  Company's  Common  Stock on all
proposals considered by stockholders of the Holding Company; provided,  however,
that the OTS will waive this voting  restriction under certain  circumstances if
compliance with the voting  restriction  would: (a) cause a violation of the law
of the State of Illinois and the OTS determines the federal law does not preempt
the  application  of the laws of the State of  Illinois to the  Foundation;  (b)
cause the Foundation to lose its tax-exempt  status or otherwise have a material
and adverse tax consequence on the Foundation; or (c) cause the Foundation to be
subject to an excise tax under Section 4941 of the Code. In order for the OTS to
waive such voting  restriction,  the Holding Company's or the Foundation's legal
counsel  must render an opinion  satisfactory  to OTS that  compliance  with the
voting  restriction  would have the effect  described in clauses (a), (b) or (c)
above.  There can be no assurances that either a legal or tax opinion addressing
these  issues  will be  rendered,  or if  rendered,  that the OTS will  grant an
unconditional  waiver of the voting restriction.  In this regard, a condition to
the OTS  approval  of the  Conversion  provides  that in the event  such  voting
restriction is waived or becomes unenforceable,  the Director of the OTS, or his
designees, at that time may impose conditions on the composition of the board of
trustees of the  Foundation  to control  the voting of Common  Stock held by the
Foundation.  In no event will the voting restriction  survive the sale of shares
of the Common Stock held by the Foundation.

                                       120

<PAGE>

         The Stock  Contribution is subject to the approval of a majority of the
total outstanding votes of the Bank's members eligible to be cast at the Special
Meeting.  The Stock  Contribution  will be considered as a separate  matter from
approval of the Plan of Conversion.  If the Bank's  members  approve the Plan of
Conversion,  but not the Stock  Contribution,  the Bank  intends to complete the
Conversion without the Stock Contribution. Failure to approve the Foundation may
materially increase the pro forma market value of the Common Stock being offered
since the Estimated Valuation Range, as set forth herein, takes into account the
after-tax impact of the Stock Contribution. See "Pro Forma Data."

Business Purposes

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

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

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

         The preferred stock and additional  common stock of the Holding Company
being authorized in the Conversion will be available for future acquisitions and
for issuance and sale to raise  additional  equity  capital,  generally  without
stockholder approval or ratification, but subject to market conditions. Although
the Holding Company  currently has no plans with respect to future  issuances of
equity securities, the more flexible operating structure provided by the Holding
Company  and the stock  form of  ownership  is  expected  to assist  the Bank in
competing more aggressively  with other financial  institutions in its principal
market area.
                                       121

<PAGE>

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

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

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

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

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

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

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

         Liquidation  Rights in Present Mutual  Institution.  In addition to the
         protection of FDIC insurance up to applicable limits, in the event of a
         complete  liquidation of the Bank,  each holder of a deposit account in

                                       122

<PAGE>

         the Bank in its present  mutual form would  receive his or her pro rata
         share of any assets of the Bank  remaining  after  payment of claims of
         all creditors  (including the claims of all depositors in the amount of
         the withdrawal value of their  accounts).  Such holder's pro rata share
         of such remaining  assets,  if any, would be in the same  proportion of
         such  assets as the  balance in his or her  deposit  account was to the
         aggregate  balance in all  deposit  accounts in the Bank at the time of
         liquidation.

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

         The Plan of Conversion  provides that there shall be established,  upon
         the completion of the Conversion,  a special "liquidation  account" for
         the benefit of Eligible Account Holders (i.e.,  eligible  depositors at
         December  31,  1995)  and   Supplemental   Account  Holders   (eligible
         depositors at ________ __, 1997) in an amount equal to the net worth of
         the  Bank  as of the  date  of its  latest  consolidated  statement  of
         financial  condition  contained in the final prospectus relating to the
         sale of shares of Holding Company Common Stock in the Conversion.  Each
         Eligible Account Holder and Supplemental  Eligible Account Holder would
         have an initial interest in such  liquidation  account for each deposit
         account held in the Bank on the  qualifying  date. An Eligible  Account
         Holder and Supplemental  Eligible Account Holder's  interest as to each
         deposit   account  would  be  in  the  same  proportion  of  the  total
         liquidation  account as the  balance in his or her  account on December
         31, 1995 and  ________  __, 1997,  respectively,  was to the  aggregate
         balance  in all  deposit  accounts  of  Eligible  Account  Holders  and
         Supplemental  Eligible Account Holders on such dates.  However,  if the
         amount  in  the  deposit  account  of an  Eligible  Account  Holder  or
         Supplemental  Eligible Account Holder on any annual closing date of the
         Bank is less than the lowest  amount in such  account on  December  31,
         1995 or _________ __, 1997 and on any subsequent closing date, then the
         account holder's interest in this special  liquidation account would be
         reduced  by an  amount  proportionate  to any such  reduction,  and the
         account holder's  interest would cease to exist if such deposit account
         were closed.

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

                                       123

<PAGE>

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

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

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

         The Bank will continue, immediately after completion of the Conversion,
to provide its services to  depositors  and  borrowers  pursuant to its existing
policies and will  maintain the existing  management  and employees of the Bank.
Other than for payment of certain expenses incident to the Conversion, no assets
of the Bank will be distributed in the Conversion.  First Security 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 First Security will continue to be directed
by the existing Board of Directors and management.

Offering of Holding Company Common Stock

   
         Under  the Plan of  Conversion,  5,572,000  shares of  Holding  Company
Common Stock will be offered for sale, subject to certain restrictions described
below,  initially through the Offering.  Federal conversion regulations require,
with certain  exceptions,  that all shares  offered in a  conversion  be sold in
order for the conversion to become effective.
    

         The Subscription Offering will expire at noon, Chicago,  Illinois time,
on ________,  1997 (the  "Subscription  Expiration Date") unless extended by the
Bank and the Holding Company. Depending on the availability of shares and market
conditions at or near the completion of the Subscription  Offering,  the Holding
Company may effect a Public Offering of shares to selected  persons through FBR.
To order  Common  Stock  in  connection  with the  Public  Offering  and  Direct

                                       124

<PAGE>

Community  Offering,  if any,  an executed  stock  order and account  withdrawal
authorization and certification must be received by FBR prior to the termination
of the Public Offering and Direct Community  Offering.  The date by which orders
must be  received  in the Public  Offering,  if any,  will be set by the Holding
Company at the time of such offering. OTS regulations require that all shares to
be offered in the  Conversion  be sold  within a period  ending not more than 45
days after the  Subscription  Expiration  Date (or such longer  period as may be
approved by the OTS) or, despite  approval of the Plan of Conversion by members,
the  Conversion  will not be effected and First  Security  will remain in mutual
form. This period expires on _____,  1997,  unless extended with the approval of
the OTS. In  addition,  if the  Offering is extended  beyond  _____,  1997,  all
subscribers will have the right to modify or rescind their  subscriptions and to
have their subscription funds returned promptly with interest. In the event that
the Conversion is not effected,  all funds submitted and not previously refunded
pursuant to the Offering will be promptly  refunded to subscribers with interest
at the Bank's current  passbook rate and all withdrawal  authorizations  will be
terminated.

Stock Pricing and Number of Shares to be Issued

         Federal  regulations  require that the aggregate  purchase price of the
securities of a thrift  institution  sold in connection with its conversion must
be based on an appraised  aggregate market value of the institution as converted
(i.e., taking into account the expected receipt of proceeds from the sale of the
securities  in the  conversion),  as  determined  by an  independent  valuation.
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 Bank and the Holding Company upon Conversion.

         FinPro will receive a fee of approximately $23,000 for its appraisal in
addition to its reasonable  out-of-pocket  expenses  incurred in connection with
the appraisal. FinPro has also agreed to assist in the preparation of the Bank's
business plan and to perform  certain records  management  services for the Bank
for  such  fee.  The  Bank  has  agreed  to  indemnify   FinPro  under   certain
circumstances  against  liabilities and expenses  (including legal fees) arising
out of, related to, or based upon the Conversion.

   
         FinPro has  prepared an  appraisal  of the  estimated  pro forma market
value of the Bank as converted.  The FinPro  appraisal  concluded that, at April
30, 1997, an  appropriate  range for the estimated pro forma market value of the
common stock to be sold in the Offering was from a minimum of  $41,180,000  to a
maximum of $55,720,000 with a midpoint of $48,450,000.  Assuming that the shares
are sold at $10.00 per share in the Conversion,  the estimated  number of shares
to be  issued in the  Conversion  (not  including  the  Stock  Contribution)  is
expected to be between 4,118,000 and 5,572,000. The Purchase Price of $10.00 per
share was  determined by  discussion  among the Boards of Directors of the Bank,
the Holding Company and FinPro,  taking into account,  among other factors,  (i)
the  requirement  under OTS  regulations  that the Common  Stock be offered on a
manner that would achieve the widest  distribution  of shares and (ii) liquidity
in the Common Stock subsequent to the Conversion.
    
         The appraisal  involved a  comparative  evaluation of the operating and
financial  statistics of the Bank with those of other thrift  institutions.  The
appraisal  also took into  account  such other  factors as the market for thrift

                                       125

<PAGE>


   
institution stocks generally,  prevailing economic  conditions,  both nationally
and in  Illinois,  which  affect  the  operations  of thrift  institutions,  the
competitive  environment  within  which the Bank  operates and the effect of the
Bank  becoming a  subsidiary  of the Holding  Company.  No  detailed  individual
analysis of the  separate  components  of the Holding  Company's  and the Bank's
assets and liabilities was performed in connection with the evaluation. The Plan
of Conversion  requires that all of the shares subscribed for in the Offering be
sold at the same price per share. The Board of Directors reviewed the appraisal,
including the methodology and the appropriateness of the assumptions utilized by
FinPro and  determined  that in its opinion the appraisal was not  unreasonable.
The  Estimated  Valuation  Range may be amended  with the approval of the OTS in
connection with changes in the financial  condition or operating  results of the
Bank or market  conditions  generally.  As described  below, an amendment to the
Estimated  Valuation  Range  above  $64,080,000  would  not be  made  without  a
resolicitation of subscriptions and/or proxies except in limited circumstances.
    

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

   
         If, based on the  estimate of FinPro,  the  aggregate  pro forma market
value is not within the Estimated  Valuation Range,  FinPro, upon the consent of
the OTS, will  determine a new Estimated  Valuation  Range  ("Amended  Valuation
Range").  If the aggregate pro forma market value of the stock to be sold in the
Offering has increased in the Amended Valuation Range to an amount that does not
exceed  $64,080,000  (i.e.,  15% above the  maximum of the  Estimated  Valuation
Range),  then the number of shares to be issued may be increased to  accommodate
such increase in value without a resolicitation of subscriptions and/or proxies.
In such  event the Bank and the  Holding  Company  do not  intend  to  resolicit
subscriptions  and/or  proxies  unless  the Bank and the  Holding  Company  then
determine, after consultation with the OTS, that circumstances otherwise require
such a resolicitation.  If, however, the aggregate pro forma market value of the
Common Stock to be sold of the Holding Company,  at that time is less than $41.2
million or more than $64.1  million,  a  resolicitation  of  subscribers  and/or
proxies may be made,  the Plan of  Conversion  may be  terminated  or such other
actions as the OTS may permit may be taken. In the event that upon completion of
the Offering, the pro forma market value of the Common Stock to be sold is below
$41.2  million or above $64.1  million  (15% above the maximum of the  Estimated
Valuation Range), the Holding Company intends to file the revised appraisal with
the SEC by post-effective  amendment to its Registration  Statement on Form S-1.
See "Additional Information." If the Plan of Conversion is terminated, all funds
would be  returned  promptly  with  interest  at the rate of the Bank's  current
passbook  rate,  and  holds on funds  authorized  for  withdrawal  from  deposit
accounts  would be  released.  If there is a  resolicitation  of  subscriptions,
subscribers   will  be  given  the   opportunity   to  cancel  or  change  their
subscriptions and to the extent subscriptions are so canceled or reduced,  funds
will be returned with interest at the Bank's current  passbook rate and holds on
funds  authorized  for  withdrawal  from  deposit  accounts  will be released or
reduced.  Stock  subscriptions  received by the Holding Company and the Bank may
not be withdrawn by the subscriber  and, if accepted by the Holding  Company and
the Bank, are final. If the Conversion is not completed prior to  ______________
(two years after the date of the Special  Meeting),  the Plan of Conversion will
automatically terminate.
    


                                       126

<PAGE>

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

         No sale of the shares will take place  unless,  prior  thereto,  FinPro
confirms  to 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 Purchase Price on an aggregate  basis is  incompatible  with its
estimate of the aggregate pro forma market value of the Holding  Company and the
Bank as converted at the time of the sale. If, however, the facts do not justify
such a statement,  the Offering or other sale may be canceled,  a new  Estimated
Valuation Range set and new offering held.

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

Subscription Offering

         In  accordance  with  OTS  regulations,  non-transferable  Subscription
Rights have been granted under the Plan of  Conversion to the following  persons
in the  following  order of priority:  (1)  Eligible  Account  Holders  (deposit
account holders of the Bank  maintaining an aggregate  balance of $50 or more as
of December  31,  1995),  (2) the Holding  Company and the Bank's  Tax-Qualified
Employee Plans;  provided,  however, that the Tax-Qualified Employee Plans shall
have first priority  Subscription  Rights to the extent that the total number of
shares of  Common  Stock  sold in the  Conversion  exceeds  the  maximum  of the
Estimated  Valuation Range; (3) Supplemental  Eligible Accounts Holders (deposit
account holders of the Bank maintaining a balance of $50 or more as of _____ __,
1997),  (4) Other  Members  (depositors  of the Bank at the close of business on
________ and Borrowers of the Bank on ________________ and _________,  1997, the
voting  record date for the Special  Meeting) and (5)  officers,  directors  and
employees  of the  Bank.  All  subscriptions  received  will be  subject  to the


                                       127

<PAGE>

availability  of  Holding  Company  Common  Stock  after   satisfaction  of  all
subscriptions of all persons having prior rights in the  Subscription  Offering,
and to the  maximum and minimum  purchase  limitations  set forth in the Plan of
Conversion.

         Category No. 1 is reserved  for the Bank's  Eligible  Account  Holders.
Subscription  Rights to purchase  shares under this  category  will be allocated
among Eligible  Account Holders to permit each such depositor to purchase shares
in this  Category in an amount equal to the greater of $250,000 of Common Stock,
one-tenth of one percent (.10%) of the total shares  offered in the  Conversion,
or 15 times the  product  (rounded  down to the next whole  number)  obtained by
multiplying  the  total  number  of  shares  of  Common  Stock to be issued by a
fraction of which the numerator is the amount of the qualifying  deposits of the
Eligible  Account  Holder  and  the  denominator  is  the  total  amount  of the
qualifying  deposit of the Eligible Account Holders in the Bank, in each case on
the  Eligibility  Record Date. To the extent shares are  oversubscribed  in this
category,  shares shall be allocated first to permit each  subscribing  Eligible
Account Holder to purchase,  to the extent  possible,  100 shares and thereafter
among each  subscribing  Eligible Account Holder pro rata in the same proportion
that his  Qualifying  Deposit  bears to the  total  Qualifying  Deposits  of all
subscribing Eligible Account Holders whose subscriptions remain unsatisfied.

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

         Category No. 3 is reserved for the Bank's Supplemental Eligible Account
Holders.  Subscription  Rights to purchase  shares under this  category  will be
allocated  among  Supplemental  Eligible  Account  Holders  to permit  each such
depositor to purchase  shares in this Category in an amount equal to the greater
of $250,000 of Common Stock, one-tenth of one percent (.10%) of the total shares
of Common Stock offered in the Conversion, or 15 times the product (rounded down
to the next whole number)  obtained by multiplying the total number of shares of
Common Stock to be issued by a fraction of which the  numerator is the amount of
the  qualifying  deposit of the  Supplemental  Eligible  Account  Holder and the
denominator  is the total amount of the qualifying  deposit of the  Supplemental
Eligible  Account Holders in the converting Bank in each case on ______ __, 1997
(the "Supplemental  Eligibility  Record Date"),  subject to the overall purchase
limitation  after  satisfying the  subscriptions of Eligible Account Holders and
Tax Qualified Employee Plans. Any non-transferable  Subscription Rights received
by an  Eligible  Account  Holder  shall  reduce,  to  the  extent  thereof,  the
subscription rights to be distributed to such person as a Supplemental  Eligible


                                       128

<PAGE>

Account  Holder.  In the event of an  oversubscription  for  shares,  the shares
available  shall be  allocated  first to permit  each  subscribing  Supplemental
Eligible Account Holder, to the extent possible,  to purchase a number of shares
sufficient to make his total allocation (including the number of shares, if any,
allocated in accordance with Category No. 1) equal to 100 shares, and thereafter
among each subscribing Supplemental Eligible Account Holder pro rata in the same
proportion that his Qualifying Deposit bears to the total Qualifying Deposits of
all subscribing Supplemental Eligible Account Holders whose subscriptions remain
unsatisfied.

         Category No. 4 provides,  to the extent that shares are then  available
after satisfying the  subscriptions  of Eligible Account Holders,  Tax-Qualified
Employee Plans and Supplemental  Eligible  Account Holders,  for the issuance of
Subscription  Rights to Other  Members to  purchase  in this  Category up to the
greater of $250,000 of Common Stock,  or one-tenth of one percent  (.10%) of the
Common Stock offered in the Conversion. In the event of an oversubscription, the
shares available shall be allocated among the subscribing Other Members pro rata
in the same  proportion that his number of votes on the Voting Record Date bears
to the total number of votes on the Voting Record Date of all subscribing  Other
Members on such date.  Such  number of votes  shall be  determined  based on the
Bank's mutual charter and bylaws in effect on the date of approval by members of
this Plan of Conversion.

         Category  No. 5 provides  for the  issuance of  Subscription  Rights to
officers,  directors  and employees of the Bank, to purchase in this Category up
to $250,000 of the Common  Stock to the extent that shares are  available  after
satisfying the subscriptions of eligible subscribers in preference Categories 1,
2, 3 and 4. The total  number  of  shares  which  may be  purchased  under  this
Category  may not exceed 20% of the number of shares of Holding  Company  Common
Stock.  In the  event  of an  oversubscription,  the  available  shares  will be
allocated pro rata among all subscribers in this category based on the number of
shares ordered by each subscriber.

Public Offering and Direct Community Offering

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

         No person,  together with any  associate or group of persons  acting in
concert, will be permitted to purchase more than $250,000 of Common Stock in the
Public  Offering  and  Direct  Community  Offering.  To  order  Common  Stock in
connection with the Public  Offering or Direct  Community  Offering,  if any, an


                                       129

<PAGE>

executed stock order and account withdrawal authorization and certification must
be received by FBR prior to the termination of such Offering.  The date by which
orders must be received in the Public  Offering  and Direct  Community  Offering
will be set by the Holding Company at the time of commencement of such offering;
provided  however,  if the  Offering  is extended  beyond  _______,  1997,  each
subscriber will have the  opportunity to maintain,  modify or rescind his or her
subscription.  In such event, all subscription  funds will be promptly  returned
with  interest  to each  subscriber  unless  he or she  affirmatively  indicates
otherwise.

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

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

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

         If a  subscription  in the  Public  Offering  and/or  Direct  Community
Offering  is  accepted,  promptly  after the  completion  of the  Conversion,  a
certificate  for the  appropriate  amount of shares will be  forwarded to FBR as

                                       130

<PAGE>

   
nominee  for the  beneficial  owner.  In the event  that a  subscription  is not
accepted or the  Conversion is not  consummated,  the Bank will promptly  refund
with interest the subscription  funds to FBR which will then return the funds to
subscribers'  accounts.  If the  aggregate  pro forma market value of the Common
Stock to be sold in the  Offering is less than $41.2  million or more than $64.1
million,  each  subscriber  will have the right to modify or rescind  his or her
subscription.
    

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

Additional Purchase Restrictions

         The Plan also provides for certain additional  limitations to be placed
upon the purchase of shares in the  Conversion.  Specifically,  no person (other
than a Tax-Qualified  Employee Plan) by himself or herself or with an associate,
and no group of persons  acting in concert,  may  subscribe for or purchase more
than $750,000 of Common Stock. For purposes of this limitation,  an associate of
a person does not include a  Tax-Qualified  Employee  Plan or Non-Tax  Qualified
Employee  Plan in which the  person has a  substantial  beneficial  interest  or
serves as a trustee or in a similar fiduciary capacity.  Moreover,  for purposes
of this paragraph, shares held by one or more Tax Qualified or Non-Tax Qualified
Employee  Plans  attributed  to a person  shall not be  aggregated  with  shares
purchased  directly by or otherwise  attributable to that person except for that
portion of a plan which is self-directed  by a person.  See "- Stock Pricing and
Number of Shares to be  Issued"  regarding  potential  changes  in  Subscription
Rights in the event of a  decrease  in the  number of shares to be issued in the
Conversion. Officers and directors and their associates may not purchase, in the
aggregate,  more  than  30% of the  shares  to be  sold in the  Conversion.  For
purposes of the Plan, the members of the Board of Directors are not deemed to be
acting in concert  solely by reason of their Board  membership.  For purposes of
this  limitation,  an  associate  of an officer or  director  does not include a
Tax-Qualified  Employee Plan. Moreover,  any shares attributable to the officers
and directors and their  associates,  but held by a Tax-Qualified  Employee Plan
(other than that portion of a plan which is self-directed) shall not be included
in calculating the number of shares which may be purchased under the limitations
in this  paragraph.  Shares  purchased  by  employees  who are not  officers  or
directors of the Bank, or their associates,  are not subject to this limitation.
The  term   "associate"   is  used  above  to  indicate  any  of  the  following
relationships with a person: (i) any corporation or organization (other than the
Holding  Company  or the  Bank or a  majority-owned  subsidiary  of the  Holding
Company or the Bank) of which a person is an officer or partner or is,  directly
or  indirectly,  the  beneficial  owner of 10% or more of any  class  of  equity
security;  (ii) any trust or other estate in which such person has a substantial
beneficial interest or as to which such person serves as trustee or in a similar
fiduciary  capacity;  and (iii)  any  relative  or spouse of such  person or any
relative  of such  spouse  who  has the  same  home as such  person  or who is a
director or officer of the Holding  Company or the Bank or any subsidiary of the
Holding Company or the Bank.

         The Boards of Directors of the Holding  Company and the Bank,  in their
sole discretion, may increase the maximum purchase limitations referred to above
up to 9.99% of the total  shares to be offered in the  Offering,  provided  that

                                       131

<PAGE>

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

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

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

Marketing Arrangements

         First Security has retained FBR, a  broker-dealer  registered  with the
Securities  and  Exchange  Commission  (the "SEC") and a member of the  National
Association of Securities Dealers, Inc. (the "NASD"), to consult with and advise
the Bank and to  assist in the  distribution  of  shares  in the  Offering  on a
best-efforts  basis.  Among the  services  FBR will perform are (i) training and
educating First Security  employees,  who will be performing certain ministerial
functions in the Offering,  regarding the mechanics and regulatory  requirements
of the stock sale process,  (ii) keeping  records of orders for shares of Common
Stock,  (iii) targeting First Security's sales efforts including  preparation of
marketing  materials,  (iv)  assisting in the collection of proxies from Members
for  use  at the  Special  Meeting,  and  (v)  providing  its  registered  stock
representatives  to staff  the  Stock  Center  and  meeting  with and  assisting
potential subscribers.  For its services, FBR will receive a success fee of 1.0%
of the aggregate Purchase Price of Common Stock sold in the Offering,  excluding
Common Stock  purchased by  directors,  officers and  employees of the Bank,  or
members of their  immediate  families and purchases by  tax-qualified  plans.  A
management fee of $20,000, is being applied against this fee. If the Offering is
terminated  before  completion,  FBR will be entitled  to retain  such  payments
already accrued or received.

         To the extent  registered  broker-dealers  are  utilized,  the  Holding
Company  will  pay a fee  (to be  negotiated,  but  not to  exceed  4.5%  of the
aggregate  Purchase Price of shares of Common Stock sold in the Public  Offering
and  Direct  Community  Offering)  to  such  Selected  Dealers,   including  any
sponsoring  dealer fees. The Holding  Company will also pay FBR a fee of 1.0% of
the aggregate  Purchase  Price of shares of Common Stock sold in the Offering by

                                       132

<PAGE>

Selected  Dealers,  which  together with the fee to be paid to Selected  Dealers
will result in an  aggregate  fee not to exceed 5.5% of the Common Stock sold in
the Offering.  Fees paid to FBR and to any other  broker-dealer may be deemed to
be underwriting fees, and FBR and such other  broker-dealers may be deemed to be
underwriters. The Holding Company has agreed to reimburse FBR for its reasonable
out-of-pocket  expenses (not to exceed $50,000), and its legal fees and expenses
(not  to  exceed  $37,500)  and to  indemnify  FBR  against  certain  claims  or
liabilities, including certain liabilities under the Securities Act.

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

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

         A Stock Center will be established at the Bank's  headquarters  office,
in  an  area  separated  from  the  Bank's  banking  operations.   In  addition,
representatives  of FBR will be  available  to answer  questions at a designated
area in the  Bank's  Philadelphia  office  which is located  away from  publicly
accessible  areas of that office.  No sales  activities will be conducted in the
public  areas  of the  Bank's  offices,  but  persons  will be able to  obtain a
Prospectus  and sales  information  at such places,  and  employees  will inform
prospective  purchasers  to direct their  questions to the Stock Center and will
provide such persons with the telephone  number of the Stock  Center.  Completed
stock orders will be accepted at such places,  and will be promptly forwarded to
the Stock Center for  processing.  No officer,  director or employee of 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.

         The Bank and the Holding Company will make reasonable efforts to comply
with the  securities  laws of all states in the United  States in which  persons
entitled to subscribe for shares,  pursuant to the Plan of  Conversion,  reside.
However,  no shares will be offered or sold under the Plan of  Conversion to any

                                       133

<PAGE>

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

Method of Payment for Subscriptions

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

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

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

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


                                       134

<PAGE>

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

         A depositor interested in using his or her IRA funds to purchase Common
Stock must do so through a self-directed IRA. Since the Bank does not offer such
accounts, it will allow a depositor to make a trustee-to-trustee transfer of the
IRA funds to a trustee  offering a self-directed  IRA program with the agreement
that such funds will be used to purchase the Holding  Company's  Common Stock in
the Offering.  There will be no early  withdrawal or IRS interest  penalties for
such  transfers.  The new trustee would hold the Common Stock in a self-directed
account in the same manner as the Bank now holds the  depositor's  IRA funds. An
annual  administrative  fee  may be  payable  to  the  new  trustee.  Depositors
interested in using funds in a Bank IRA to purchase  Common Stock should contact
the Stock Center at the Bank as soon as possible so that the necessary forms may
be forwarded for execution and returned prior to the Expiration Date.

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

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

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

         To ensure that each  purchaser  receives a prospectus at least 48 hours
prior to the Expiration  Date in accordance  with Rule 15c2-8 under the Exchange
Act, no prospectus will be mailed any later than five days prior to such date or
hand  delivered  any later than two days prior to such  date.  Execution  of the
Order Form will  confirm  receipt or delivery in  accordance  with Rule  15c2-8.
Order Forms will only be distributed with a prospectus. The Bank will accept for
processing  only  orders  submitted  on original  Order  Forms.  Photocopies  or
facsimile  copies of Order Forms will not be accepted.  Payment by cash,  check,
money order,  bank draft or debit  authorization  to an existing  account at the
Bank must accompany the Order Form. No wire transfers will be accepted.

                                       135

<PAGE>

         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 (December 31,
1995), Supplemental Eligibility Record Date (_______ __, 1997) and/or the Voting
Record Date (_____ __, 1997) must list all accounts on the Order Form giving all
names on each account and the account number as of the applicable record date.

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

Restrictions on Transfer of Subscription Rights and Shares

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

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

         Except  as to  directors  and  executive  officers  of the Bank and the
Holding  Company,  the  shares of Common  Stock sold in the  Conversion  will be

                                       136

<PAGE>

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

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

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

Participation by the Board and Executive Officers

   
         The directors and executive  officers of First  Security have indicated
their  intention to purchase in the  Conversion  an aggregate of $2.1 million of
Common Stock,  equal to 5.1%,  4.3%,  3.8% or 3.3% of the number of shares to be
issued in the  Offering,  at the  minimum,  midpoint,  maximum and 15% above the
maximum of the Estimated Valuation Range, respectively. The following table sets
forth information  regarding  Subscription Rights to Common Stock intended to be
exercised  by each of the  directors  of the Bank,  including  members  of their
immediate family and their IRAs, and by all directors and executive  officers as
a group. The following table assumes that 4,845,000 shares,  the midpoint of the
Estimated  Valuation  Range, of Common Stock are issued at the Purchase Price of
$10.00 per share and that  sufficient  shares will be  available  to satisfy the
subscriptions  indicated.  The table  does not  include  shares to be  purchased
through the ESOP or awarded  under the  proposed  RRP or proposed  Stock  Option
Plan.
    

                                       137

<PAGE>

<TABLE>
<CAPTION>
   
                                                                                              Number of
                                                                              Aggregate       Shares at     Percent of
                                                                              Purchase         $10.00        Shares at
     Name                                  Title                                Price       per Share(1)     Midpoint
     ----                                  -----                                -----       ------------     --------
<S>                         <C>                                               <C>             <C>            <C>
Julian Kulas                Director, President and Chief Executive Officer   $500,000        50,000            1.03
Paul Nadzikewycz            Chairman of the Board                              500,000        50,000            1.03
Steve Babyk                 Director                                           150,000        15,000            0.31
Lila Maria Bodnar           Director, Recording Secretary                       10,000         1,000            0.02
Myron Dobrowolsky           Director                                            50,000         5,000            0.10
Terry Gawryk                Director, Secretary                                100,000        10,000            0.21
George Kawka                Director                                           200,000        20,000            0.41
Jaroslav H. Sydorenko       Director                                            10,000         1,000            0.02
Chrysta Wereszczak          Director                                           100,000        10,000            0.21
Harry I. Kucewicz           Chief Operating Officer, Treasurer                 200,000        20,000            0.41
Mary H. Korb                Vice President - Lending                           100,000        10,000            0.21
Irene S. Subota             Vice President - Savings                           100,000        10,000            0.21
Adrian Hawryliw             Vice President - Philadelphia Manager              100,000        10,000            0.21
                                                                           -----------      --------           -----
  Total                                                                     $2,120,000       212,000            4.38
                                                                            ==========       =======           =====
- -----------

(1)  Does not include  subscriptions  by the ESOP, or options which are intended
     to be granted  under the  proposed  Stock Option Plan or  restricted  stock
     awards which are intended to be granted under the proposed RRP,  subject to
     stockholder ratification of such plans.
</TABLE>
    

Risk of Delay in Completion of the Offering

         The completion of the sale of all  unsubscribed  shares in the Offering
will be  dependent,  in part,  upon the  Bank's  operating  results  and  market
conditions at the time of the Offering. Under the Plan of Conversion, all shares
offered in the Conversion must be sold within a period ending 24 months from the
date of the Special Meeting.  While the Bank and the Holding Company  anticipate
completing the sale of shares offered in the Conversion  within this period,  if
the Board of  Directors  of the Bank and the Holding  Company are of the opinion
that  economic  conditions  generally or the market for publicly  traded  thrift
institution  stocks  make  undesirable  a sale of the  Common  Stock,  then  the
Offering  may be delayed  until such  conditions  improve.  If the  Offering  is
extended beyond  _________,  1997, all subscribers will have the right to modify
or rescind their  subscriptions  and to have their  subscription  funds returned
with interest.  There can be no assurance that the Offering will not be extended
as set forth above.

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

                                      138

<PAGE>


Approval, Interpretation, Amendment and Termination

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

Restrictions on Repurchase of Stock

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

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

Income Tax Consequences

         Consummation  of the  Conversion  is expressly  conditioned  upon prior
receipt  by the Bank of either a ruling  from the IRS or an  opinion  of Silver,

                                       139

<PAGE>

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

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

         The opinion from Silver,  Freedman & Taff, L.L.P. is based, among other
things,  on certain  assumptions,  including the  assumptions  that the exercise
price of the  Subscription  Rights to purchase Holding Company Common Stock will

                                       140

<PAGE>

be approximately equal to the fair market value of that stock at the time of the
completion of the proposed Conversion.  With respect to the Subscription Rights,
the Bank will receive a letter from FinPro (the "FinPro Letter") which, based on
certain  assumptions,  will conclude that the Subscription Rights to be received
by Eligible  Account  Holders,  Supplemental  Eligible Account Holders and other
eligible  subscribers do not have any economic value at the time of distribution
or at the time the  Subscription  Rights are exercised,  whether or not a Public
Offering takes place.

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

         Notwithstanding  the  FinPro  Letter,  if the  Subscription  Rights are
subsequently  found to have a fair market value and are deemed a distribution of
property,  it is Silver,  Freedman & Taff,  L.L.P.'s opinion that gain or income
will be recognized by various recipients of the Subscription  Rights (in certain
cases,  whether or not the rights are exercised) and the Bank and/or the Holding
Company may be taxable on the distribution of the Subscription Rights.

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

         Unlike a private  letter  ruling,  the  opinions of Silver,  Freedman &
Taff,  L.L.P.  and Crowe,  Chizek and Company LLP, as well as the 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 Delaware or Illinois tax authorities.

                    RESTRICTIONS ON ACQUISITIONS OF STOCK AND
                      RELATED TAKEOVER DEFENSIVE PROVISIONS

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

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

                                       141

<PAGE>

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  contained in the Holding  Company's  certificate  of
incorporation  and bylaws and the Bank's  proposed  stock  charter  and  bylaws,
reference should be made in each case to the document in question, each of which
is part of the Bank's Conversion  Application filed with the OTS and the Holding
Company's   Registration   Statement   filed  with  the  SEC.  See   "Additional
Information."

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

         Directors.  Certain provisions of the Holding Company's  certificate of
incorporation and bylaws will impede changes in majority control of the Board of
Directors.  The Holding Company's certificate of incorporation provides that the
Board of  Directors of the Holding  Company will be divided into three  classes,
with directors in each class elected for three-year  staggered  terms except for
the initial directors.  Thus, assuming a Board of nine directors,  it would take
two annual  elections to replace a majority of the Holding  Company's Board. The
Holding  Company's  certificate of incorporation  also provides that the size of
the Board of Directors may be increased or decreased  only by a majority vote of
the whole Board or by a vote of 80% of the shares eligible to be voted at a duly
constituted  meeting of  stockholders  called for such purpose.  The bylaws also
pro- vide 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 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.

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

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

         Authorization  of Preferred  Stock. The certificate of incorporation of
the Holding Company  authorizes  500,000 shares of serial preferred stock,  $.01
par value.  The Holding Company is authorized to issue preferred stock from time
to time in one or more series  subject to applicable  provisions of law, and the
Board of Directors is authorized to fix the  designations,  powers,  preferences
and relative  participating,  optional and other special  rights of such shares,

                                       142

<PAGE>

including  voting  rights  (which could be multiple or as a separate  class) and
conversion  rights.  In the event of a proposed  merger,  tender  offer or other
attempt to gain control of the Holding  Company that the Board of Directors does
not approve,  it might be possible  for the Board of Directors to authorize  the
issuance of a series of preferred stock with rights and  preferences  that would
impede the completion of such a transaction.  If the Holding  Company issued any
preferred stock which disparately  reduced the voting rights of the Common Stock
within the meaning of Rule 19c-4 under the Exchange  Act, the Common Stock could
be required to be delisted  from the Nasdaq  System.  An effect of the  possible
issuance  of  preferred  stock,  therefore,  may be to deter a  future  takeover
attempt.  The Board of Directors has no present plans or understandings  for the
issuance of any preferred stock and does not intend to issue any preferred stock
except on terms which the Board deems to be in the best interests of the Holding
Company and its stockholders.

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

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

         It should be noted that,  since the Board and  management  (13 persons)
intend to  purchase  approximately  $2.1  million of the  shares  offered in the
Conversion and may control the voting of additional  shares through the ESOP and
proposed  RRP and Stock  Option Plan,  the Board and  management  may be able to
block the approval of  combinations  requiring an 80% vote even where a majority
of the stockholders vote to approve such combinations.

         Amendment to Certificate of Incorporation and Bylaws. Amendments to the
Holding Company's  certificate of incorporation  must be approved by the Holding
Company's Board of Directors and also by a majority of the outstanding shares of
the Holding Company's voting stock, provided, however, that approval by at least
80% of the outstanding voting stock is generally required for certain provisions

                                       143

<PAGE>

(i.e.,  provisions relating to number,  classification,  election and removal of
directors;  amendment of bylaws; call of special stockholder meetings; offers to
acquire  and  acquisitions  of control;  director  liability;  certain  business
combinations; power of indemnification; and amendments to provisions relating to
the foregoing in the certificate of incorporation).

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

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

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

         An unsolicited takeover proposal can seriously disrupt the business and
management of a corporation and cause it great expense.  Although a tender offer
or  other  takeover  attempt  may be made at a price  substantially  above  then
current market  prices,  such offers are sometimes made for less than all of the


                                       144

<PAGE>

outstanding  shares  of a  target  company.  As a  result,  stockholders  may be
presented with the alternative of partially  liquidating  their  investment at a
time that may be disadvantageous, or retaining their investment in an enterprise
which is under different  management and whose  objectives may not be similar to
those of the remaining  stockholders.  The concentration of control, which could
result from a tender  offer or other  takeover  attempt,  could also deprive the
Holding Company's  remaining  stockholders of the benefits of certain protective
provisions of the Exchange Act, if the number of beneficial  owners becomes less
than the 300 required for Exchange Act registration.

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

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

Other Restrictions on Acquisitions of Stock

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

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

                                       145

<PAGE>

         Federal Regulation.  A federal regulation prohibits any person prior to
the completion of a conversion from transferring, or entering into any agreement
or  understanding  to  transfer,  the  legal  or  beneficial  ownership  of  the
subscription  rights issued under a plan of conversion or the stock to be issued
upon their  exercise.  This  regulation  also  prohibits any person prior to the
completion of a conversion from offering,  or making an announcement of an offer
or intent to make an offer, to purchase such  subscription  rights or stock. For
three years following conversion,  this regulation prohibits any person, without
the prior  approval of the OTS, from acquiring or making an offer to acquire (if
the offer is opposed by the savings  association)  more than 10% of the stock of
any converted  savings  institution if such person is, or after  consummation of
such acquisition  would be, the beneficial owner of more than 10% of such stock.
In the event that any person, directly or indirectly,  violates this regulation,
the  securities  beneficially  owned by such  person in excess of 10% may not be
counted as shares entitled to vote and may not be voted by any person or counted
as  voting  shares  in  connection  with  any  matter  submitted  to a  vote  of
stockholders.   Like  the  charter  provisions  outlined  above,  these  federal
regulations can make a change in control more difficult,  even if desired by the
holders  of the  majority  of the shares of the  stock.  The Board of  Directors
reserves the right to ask the OTS or other  federal  regulators to enforce these
restrictions  against persons seeking to obtain control of the Holding  Company,
whether in a proxy  solicitation  or otherwise.  The policy of the Board is that
these legal restrictions must be observed in every case,  including instances in
which an acquisition of control of the Holding  Company is favored by a majority
of the stockholders.

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

         Control,  as defined  under  federal law, in general  means  ownership,
control  of or holding  irrevocable  proxies  representing  more than 25% of any
class of voting stock,  control in any manner of the election of a majority of a
savings association's directors, or a determination by the OTS that

                                       146

<PAGE>

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

                          DESCRIPTION OF CAPITAL STOCK

Holding Company Capital Stock

   
         The 8,500,000 shares of capital stock authorized by the Holding Company
certificate  of  incorporation  are  divided  into two  classes,  consisting  of
8,000,000  shares of Common Stock (par value $.01 per share) and 500,000  shares
of serial  preferred  stock (par  value $.01 per  share).  The  Holding  Company
currently  expects  to issue  (not  including  the Stock  Contribution)  between
4,118,000  and  5,572,000  shares  (subject to increase to  6,408,000) of Common
Stock in the Conversion and no shares of serial  preferred  stock. The aggregate
par value of the  issued  shares  will  constitute  the  capital  account of the
Holding Company on a consolidated basis. Upon payment of the Purchase Price, all
shares  issued  in the  Conversion  will  be duly  authorized,  fully  paid  and
nonassessable.  The balance of the purchase price of Common Stock, less expenses
of Conversion, will be reflected as paid-in capital on a consolidated basis. See
"Capitalization."
    

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

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

         Liquidation  or   Dissolution.   In  the  event  of  any   liquidation,
dissolution or winding up of the Bank, the Holding  Company,  as the sole holder
of the Bank's  capital  stock would be entitled  to  receive,  after  payment or
provision for payment of all debts and  liabilities  of the Bank  (including all
deposit  accounts and accrued  interest  thereon) and after  distribution of the
balance in the special liquidation account to Eligible and Supplemental  Account
Holders, all assets of the Bank available

                                       147

<PAGE>

for distribution. In the event of liquidation,  dissolution or winding up of the
Holding  Company,  the holders of its Common Stock would be entitled to receive,
after payment or provision for payment of all its debts and liabilities,  all of
the  assets  of  the  Holding  Company  available  for  distribution.  See  "The
Conversion - Effects of Conversion to Stock Form on Depositors  and Borrowers of
the  Bank." If  preferred  stock is issued  subsequent  to the  Conversion,  the
holders  thereof  may have a priority  over the  holders of Common  Stock in the
event of liquidation or dissolution.

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

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

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

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

         Dividends.  The Holding  Company's  Board of  Directors  may consider a
policy of paying cash  dividends on the Common Stock in the future.  No decision
has been made,  however,  as to the amount or timing of such dividends,  if any.
The declaration and payment of dividends are subject to, among other things, the
Holding Company's then current and projected consolidated operating

                                       148

<PAGE>

results, financial condition,  regulatory restrictions,  future growth plans and
other  factors the Board deems  relevant.  Therefore,  no assurance can be given
that any dividends will be declared.

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

         Delaware law generally  limits  dividends of the Holding  Company to an
amount  equal to the excess of its net assets  over its  paid-in  capital or, if
there is no such excess,  to its net  earnings  for the current and  immediately
preceding fiscal year. In addition,  as the Holding Company does not anticipate,
for the immediate  future,  engaging in  activities  other than (i) investing in
cash,  short-term  securities  and  investment  and  mortgage-backed  securities
similar to those  invested  in by the Bank and (ii)  holding  the stock of First
Security,  the Holding  Company's  ability to pay dividends will be limited,  in
part, by the Bank's ability to pay dividends, as set forth above.

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

                              LEGAL AND TAX MATTERS

         The  legality  of  the  Common   Stock  and  the  federal   income  tax
consequences  of the  Conversion  will be passed upon for First  Security by the
firm of  Silver,  Freedman  & Taff,  L.L.P.  (a  limited  liability  partnership
including  professional  corporations),  7th Floor,  East  Tower,  1100 New York
Avenue, NW, Washington,  DC 20005. Silver, Freedman & Taff, L.L.P. has consented
to the references  herein to its opinions.  The Illinois income tax consequences
of the Conversion  will be passed upon by Crowe,  Chizek and Company LLP. Crowe,
Chizek and Company LLP has  consented to references  herein to its opinion.  FBR
has been  represented in the  Conversion by Chapman and Cutler,  111 West Monroe
Street, Chicago, Illinois 60603.

                                     EXPERTS

         The consolidated  financial statements of First Security as of December
31, 1996 and 1995 and for the three year period ended December 31, 1996 included
in this  Prospectus  have  been  audited  by  Crowe,  Chizek  and  Company  LLP,
independent  auditors, as indicated in their report which is included herein and
has been so included in reliance  upon such report,  given the authority of that
firm as experts in accounting and auditing.

         FinPro has  consented  to the  inclusion  herein of the  summary of its
letter to the Bank  setting  forth its  opinion  as to the  estimated  pro forma
market  value  of the  Holding  Company  and the  Bank as  converted  and to the
reference to its opinion that subscription rights received by Eligible Account

                                       149

<PAGE>


Holders, Supplemental Eligible Account Holders and other eligible subscribers do
not have any economic value.

                             ADDITIONAL INFORMATION

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

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

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

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


                                       150

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                                Chicago, Illinois

                        CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)




                                    CONTENTS




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


FINANCIAL STATEMENTS

     CONSOLIDATED BALANCE SHEETS ..........................................  F-3

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

     CONSOLIDATED STATEMENTS OF EQUITY ....................................  F-5

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

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


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


                Financial Statements of the Holding Company have
         not been provided because First SecurityFed Financial, Inc. has
                    not conducted any operations to date and
                            has not been capitalized.






                                                                            F-1.


<PAGE>


                              [CROWE CHIZEK LOGO]







                         REPORT OF INDEPENDENT AUDITORS



Board of Directors
1st Security Federal Savings Bank
Chicago, Illinois


We have audited the  accompanying  consolidated  balance  sheets of 1st Security
Federal  Savings Bank and  Subsidiary as of December 31, 1996 and 1995,  and the
related  consolidated  statements of income,  equity, and cash flows for each of
the  three  years  in the  period  ended  December  31,  1996.  These  financial
statements  are  the  responsibility  of  the  Savings  Bank's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects, the financial position of 1st Security Federal
Savings Bank and  Subsidiary  at December 31, 1996 and 1995,  and the results of
their  operations and their cash flows for each of the three years in the period
ended  December 31, 1996,  in  conformity  with  generally  accepted  accounting
principles.


                                               /s/ Crowe, Chizek and Company LLP
                                                   _____________________________
                                                   Crowe, Chizek and Company LLP

Oak Brook, Illinois
February 8, 1997






                                                                            F-2.


<PAGE>


                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY


                           CONSOLIDATED BALANCE SHEETS
                           December 31, 1996 and 1995
                           April 30, 1997 (Unaudited)
                             (Dollars in thousands)

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

                                            (Unaudited)       December 31,
                                              April 30,   ----------------------
                                                1997        1996         1995
                                                ----        ----         ----
ASSETS
Cash and due from bank ...................   $   5,104    $   5,800    $  17,073
Federal funds sold .......................       2,000        1,500        2,100
                                             ---------    ---------    ---------
    Total cash and cash equivalents ......       7,104        7,300       19,173
Time deposits in other financial
 institutions ............................         200          200          200
Securities available-for-sale ............      27,535       28,724       33,787
Securities held-to-maturity (fair
 value of $50,007 in 1997, $49,881
 in 1996 and $46,115 in 1995) ............      50,648       49,888       45,686
Loans, net of allowance for loan losses ..     165,914      163,348      144,566
Federal Home Loan Bank stock, at cost ....       1,852        1,673        1,553
Premises and equipment, net ..............       3,845        3,923        4,006
Accrued interest receivable ..............       1,949        1,764        1,616
Intangible assets ........................         332          352          419
Real estate owned ........................        --             40          499
Other assets .............................         623          903          417
                                             ---------    ---------    ---------

    Total assets .........................   $ 260,002    $ 258,115    $ 251,922
                                             =========    =========    =========

LIABILITIES
Deposits .................................   $ 218,987    $ 219,505    $ 209,387
Advance payments by borrowers for
 taxes and insurance .....................       1,586        2,118        1,681
Advances from Federal Home Loan Bank .....       7,500        4,000       10,000
Accrued interest payable and other
 liabilities .............................       1,979        3,231        1,816
                                             ---------    ---------    ---------
    Total liabilities ....................     230,052      228,854      222,884

Commitments and contingencies                       --           --           --

EQUITY
Retained earnings, substantially
 restricted ..............................      30,226       29,465       29,013
Net unrealized gain (loss) on securities
 available-for-sale, net of income taxes .        (276)        (204)          25
                                             ---------    ---------    ---------
    Total equity .........................      29,950       29,261       29,038
                                             ---------    ---------    ---------

       Total liabilities and equity ......   $ 260,002    $ 258,115    $ 251,922
                                             =========    =========    =========

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

          See accompanying notes to consoldiated financial statements.

                                                                            F-3.
<PAGE>


                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY

                        CONSOLIDATED STATEMENTS OF INCOME
                  Years ended December 31, 1996, 1995, and 1994
              Four months ended April 30, 1997 and 1996 (Unaudited)
                             (Dollars in thousands)

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                   (Unaudited)
                                                     April 30,                           December 31,
                                             ----------------------          -------------------------------------
                                               1997         1996             1996           1995            1994
                                               ----         ----             ----           ----            ----
<S>                                         <C>            <C>             <C>            <C>            <C>     
Interest and dividend income
    Loans ...............................   $  4,653       $  4,197        $ 13,068       $ 12,080       $ 11,118
    Securities
       Taxable ..........................        497            533           1,664          1,944          1,334
       Tax-exempt .......................         97             94             277            327            378
    Mortgage-backed securities ..........      1,131          1,158           3,673          2,867          2,535
    Federal funds sold and other
      interest earning assets ...........        117            142             324            432            345
                                            --------       --------        --------       --------       --------
                                               6,495          6,124          19,006         17,650         15,710

Interest expense
    NOW and money market ................        123            122             369            377            370
    Passbook savings ....................        705            692           2,120          2,113          2,047
    Certificates of deposit .............      2,285          2,293           6,827          6,044          3,987
    Federal Home Loan Bank
      advances and other borrowings .....        107             56             178            193            180
                                            --------       --------        --------       --------       --------
                                               3,220          3,163           9,494          8,727          6,584
                                            --------       --------        --------       --------       --------

Net interest income .....................      3,275          2,961           9,512          8,923          9,126

Provision for loan losses ...............        574             42             706            136            182
                                             -------       --------        --------       --------       --------


Net interest income after
  provision for loan losses .............      2,701          2,919           8,806          8,787          8,944

Noninterest income
    Deposit service charges .............        116            121             362            378            326
    Insurance commissions ...............         15             18              54             58             58
    Net gain on sales and calls of
      securities ..........                       --             --              55             24              5
    Net gain (loss) on sale of real
      estate owned ......................          1            (10)             50            147             --
    Other income ........................         65             65             224            249            188
                                            --------       --------        --------       --------       --------
                                                 197            194             745            856            577

Noninterest expense
    Compensation and benefits ...........        851            726           2,411          2,370          2,043
    Occupancy and equipment .............        225            209             678            630            610
    Data processing .....................         94             87             269            260            282
    SAIF assessment .....................         --             --           1,293             --             --
    Federal insurance premiums ..........         43            182             553            521            444
    Charitable and foundation
      contributions .....................         43             21           2,558             67            100
    Other expense .......................        401            295             931            842            792
                                            --------       --------        --------       --------       --------
                                               1,657          1,520           8,693          4,690          4,271
                                            --------       --------        --------       --------       --------


Income before income taxes ..............      1,241          1,593             858          4,953          5,250

Income tax provision ....................        480            603             406          1,760          1,825
                                            --------       --------        --------       --------       --------


Net income ..............................   $    761        $   990            $452       $  3,193       $  3,425
                                            ========       ========        ========       ========       ========
</TABLE>


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

          See accompanying notes to consolidated financial statements.
                                                                            F-4.
<PAGE>


                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                       CONSOLIDATED STATEMENTS OF EQUITY
                  Years ended December 31, 1996, 1995, and 1994
                  Four months ended April 30, 1997 (Unaudited)
                             (Dollars in thousands)


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

                                                            Unrealized
                                                           Gain (Loss)
                                                          on Securities
                                                Retained   Available-
                                                Earnings   for-Sale      Total
                                                --------   --------      -----

Balance at January 1, 1994 ..................   $ 22,395   $   --      $ 22,395

Net income ..................................      3,425       --         3,425

Effect of adopting SFAS No. 115, as of
  January 1, 1994, net of income
  taxes of $189 .............................       --          295         295

Change in valuation allowance for
  securities available-for-sale, net
  of income taxes of $358 ...................       --         (560)       (560)
                                                --------   --------    --------


Balance at December  31, 1994 ...............     25,820       (265)     25,555

Net income ..................................      3,193       --         3,193

Reclassification of securities from
  held-to-maturity to available-for-sale,
  net of income taxes of $44 ................       --          114         114

Change in valuation allowance for
  securities available-for-sale, net of
  income taxes of $141 ......................       --          176         176
                                                --------   --------    --------


Balance at December 31, 1995 ................     29,013         25      29,038

Net income ..................................        452       --           452

Change in valuation allowance for
  securities available-for-sale, net of
  income taxes of $146 ......................       --         (229)       (229)
                                                --------   --------    --------


Balance at December 31, 1996 ................     29,465       (204)     29,261

Net income (unaudited) ......................        761       --           761

Change in valuation allowance for
  securities available- for-sale,
  net of income taxes of $47 (unaudited) ....       --          (72)        (72)
                                                --------   --------    --------


Balance at April 30, 1997 (unaudited) .......   $ 30,226   $   (276)   $ 29,950
                                                ========   ========    ========


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

          See accompanying notes to consolidated financial statements.

                                                                            F-5.
<PAGE>


                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  Years ended December 31, 1996, 1995, and 1994
              Four months ended April 30, 1997 and 1996 (Unaudited)
                             (Dollars in thousands)

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

<TABLE>
<CAPTION>
                                                  (Unaudited)
                                                   April 30,                  December 31,
                                              ------------------    --------------------------------
                                                1997       1996       1996        1995        1994
                                                ----       ----       ----        ----        ----
<S>                                           <C>        <C>        <C>         <C>         <C>     
Cash flows from operating activities
  Net income                                  $   761    $   990    $    452    $  3,193    $  3,425
  Adjustments to reconcile net income
    to net cash from operating activities
     Depreciation and amortization
       of intangibles                             121         99         358         329         268
     Net amortization (accretion) of
       securities                                  36         --         (90)        138         318
     Net gain on sales and calls of
       securities                                  --         --         (55)        (24)         (5)
     Provision for loan losses                    574         42         706         136         182
     Net (gain) loss on real estate owned          (1)        10         (50)        (79)         --
     Deferred loan origination fees                 2        (12)        (80)        (75)       (118)
     Federal Home Loan Bank
       stock dividend                              --         --          --         (20)         --
     Provision for deferred income taxes           24         --        (937)        135         212
     Net change in:
        Accrued interest receivable              (185)       (97)       (148)        119        (618)
        Accrued interest payable                  465        391          (4)        217          52
        Other assets                              302        180        (141)        182        (215)
        Other liabilities                      (1,717)      (240)      2,129        (190)         59
                                              -------    -------    --------    --------    --------
            Net cash provided by
              operating activities                382      1,363       2,140       4,061       3,560

Cash flows from investing activities
  Purchase of securities available-for-sale        --     (1,985)     (2,989)         --      (3,973)
  Purchase of securities held-to-maturity      (3,598)    (9,951)    (20,129)    (30,451)    (20,131)
  Proceeds from sales of securities
    available-for-sale                             --         --          --       1,504          --
  Proceeds from calls and maturities
    of securities                               1,000      5,850      15,814      20,112       2,167
  Net loan originations                        (3,151)    (3,566)    (19,548)     (8,696)    (16,360)
  Principal payments on mortgage-
    backed and related securities               2,872      3,519       7,965       5,916      10,436
  Purchase of Federal Home Loan
    Bank stock                                   (179)      (120)       (215)       (171)
  Acquisition of Ukrainian Federal
    Savings and Loan Association
    branch, net of cash                            --         --          --          --       8,308
  Net change in federal funds purchased            --         --          --          --      (2,000)
  Property and equipment  expenditures            (15)       (24)       (189)       (119)       (759)
  Real estate owned  expenditures                  --         53          (5)        (44)         --
  Proceeds from sale of real estate owned          41         75         614          79          --
                                              -------    -------    --------    --------    --------
     Net cash used in investing activities     (3,030)    (6,149)    (18,587)    (11,914)    (22,483)
</TABLE>

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

                                  (Continued)

                                                                             F-6

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  Years ended December 31, 1996, 1995, and 1994
              Four months ended April 30, 1997 and 1996 (Unaudited)
                             (Dollars in thousands)

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

<TABLE>
<CAPTION>
                                                  (Unaudited)
                                                   April 30,                  December 31,
                                              ------------------    --------------------------------
                                                1997       1996       1996        1995        1994
                                                ----       ----       ----        ----        ----
<S>                                           <C>        <C>        <C>         <C>         <C>     
Cash flows from financing activities
  Net change in deposits                      $  (516)   $  3,372    $ 10,137    $ 13,568    $ 11,931
  Net change in advance payments
    by borrowers for taxes and insurance         (532)       (369)        437        (342)        428
  Change in advances from Federal
    Home Loan Bank                              3,500      (7,000)     (6,000)      7,000       2,000
                                              -------    --------    --------    --------    --------
     Net cash provided by
       (used in) financing activities           2,452      (3,997)      4,574      20,226      14,359
                                              -------    --------    --------    --------    --------
Net change in cash and cash equivalents          (196)     (8,783)    (11,873)     12,373      (4,564)

Cash and cash equivalents at
  beginning of period                           7,300      19,173      19,173       6,800      11,364
                                              -------    --------    --------    --------    --------
Cash and cash equivalents at
  end of period                               $ 7,104    $ 10,390    $  7,300    $ 19,173    $  6,800
                                              =======    ========    ========    ========    ========
Supplemental disclosures of
 cash flow information
   Cash paid during the period for
     Interest                                 $ 2,755    $  2,773    $  9,498    $  8,510    $  6,352
     Income taxes                                 218         451       1,497       1,620       1,658

   Schedule of noncash investing
     and financing activities
      Transfer of securities from
        held-to-maturity to available-
        for-sale                                   --          --          --      20,158          --
      Real estate acquired in settlement
        of loans                                   --          --         140         276          --
      Purchase of branch savings bank
        Fair value of  assets acquired                                                       $ 13,965
        Cash received                                                                           8,308
                                                                                             --------
            Liabilities assumed                                                              $ 22,273
                                                                                             ========
</TABLE>

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

          See accompanying notes to consolidated financial statements.

                                                                             F-7

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation and Nature of Business:  The consolidated  financial
statements  include the accounts of 1st Security  Federal  Savings Bank (Savings
Bank) and its wholly-owned  subsidiary,  Western  Security Service  Corporation.
Significant  intercompany  accounts and transactions  have been eliminated.  The
consolidated  financial  statements for the  four-month  periods ended April 30,
1997 and 1996 are  unaudited,  but in the  opinion of  management,  reflect  all
necessary  adjustments,  consisting only of normal recurring items necessary for
fair  presentation.  The Savings Bank's  revenues  primarily arise from interest
income from residential real estate loans, with operations conducted through its
main  office,  three  branches in Cook County,  and one branch in  Philadelphia,
Pennsylvania.

Use of  Estimates:  In  preparing  financial  statements,  management  must make
estimates and  assumptions.  These estimates and assumptions  affect the amounts
reported for assets, liabilities, income, and expenses, as well as affecting the
disclosures  provided.  Actual results could differ from the current  estimates.
The collectibility of loans, fair values of financial instruments, and status of
contingencies are particularly subject to change.

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

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

Allowance  for Loan  Losses:  Because  some loans may not be repaid in full,  an
allowance for loan losses is maintained. Increases to the allowance are recorded
by a provision for loan losses  charged to expense.  Estimating the risk of loss
and the amount of loss on any loan is necessarily subjective.  Accordingly,  the
valuation  allowance is maintained at levels considered adequate to cover losses
that are currently anticipated based on delinquencies, property appraisals,

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

                                  (Continued)

                                                                             F-8

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

past loss experience,  general economic  conditions,  information about specific
borrower situations  including their financial  position,  and other factors and
estimates  which  are  subject  to  change  over  time.   While  management  may
periodically  allocate  portions of the  allowance  for  specific  problem  loan
situations,  including  impaired loans discussed  below,  the whole allowance is
available for any charge-offs  that occur.  Loans are charged off in whole or in
part when management's estimate of the undiscounted cash flows from the loan are
less than the  recorded  investment  in the loan,  although  collection  efforts
continue and future recoveries may occur.

Statement of Financial  Accounting  Standards (SFAS) No. 114, as amended by SFAS
No.  118,  was  adopted  at  January  1, 1995.  Under  these  statements,  loans
considered  to be impaired are reduced to the present  value of expected  future
cash flows or to the fair value of  collateral,  by  allocating a portion of the
allowance  for loan  losses  to such  loans.  If  these  allocations  cause  the
allowance  for loan losses to require  increase,  such increase is reported as a
provision  for  loan  losses.  The  adoption  of this  statement  did not have a
material effect on the financial statements.

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

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

                                  (Continued)

                                                                             F-9

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

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

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

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

Income Taxes:  The provision for income taxes is based on an asset and liability
approach in  accordance  with SFAS No.  109.  The asset and  liability  approach
requires the recognition of deferred tax assets and liabilities for the expected
future tax  consequences of temporary  differences  between the carrying amounts
and the tax bases of assets and liabilities.

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

Reclassifications:  Certain prior period items have been reclassified to conform
to the current period's presentation.

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

                                  (Continued)

                                                                            F-10

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 2 - SECURITIES

The Bank's securities are as follows:

<TABLE>
<CAPTION>
                                                                  (Unaudited)
                                                                 April 30, 1997
                                                 -----------------------------------------------
                                                                Gross        Gross
                                                 Amortized   Unrealized   Unrealized        Fair
                                                    Cost        Gains       Losses         Value
                                                    ----        -----       ------         -----
<S>                                               <C>          <C>         <C>            <C>    
Securities available-for-sale
  U.S. government and agencies                    $ 3,249      $  87       $    (15)      $ 3,321
  Mutual funds                                      5,775         --           (177)        5,598
                                                  -------      -----       --------       -------
                                                    9,024         87           (192)        8,919

  Mortgage-backed securities
    Federal Home Loan  Mortgage Corporation         8,615          8           (223)        8,400
    Government National Mortgage Association        3,272         27            (22)        3,277
    Federal National Mortgage Association           6,363         11           (177)        6,197
    Collateralized mortgage obligations               713         29             --           742
                                                  -------      -----       --------       -------
                                                   18,963         75           (422)       18,616
                                                  -------      -----       --------       -------
                                                  $27,987      $ 162       $   (614)      $27,535
                                                  =======      =====       ========       =======

Securities held-to-maturity
  U.S. government agencies                        $22,801      $   1       $   (404)      $22,398
  States and political subdivisions                 5,207         87            (73)        5,221
  Corporate notes                                     251         --             --           251
                                                  -------      -----       --------       -------
                                                   28,259         88           (477)       27,870

  Mortgage-backed securities
    Federal Home Loan Mortgage Corporation          5,655         59           (158)        5,556
    Government National Mortgage Association        8,896        102            (80)        8,918
    Federal National Mortgage Association           3,016         17            (85)        2,948
    Collateralized mortgage obligations             4,822         --           (107)        4,715
                                                  -------      -----       --------       -------
                                                   22,389        178           (430)       22,137
                                                  -------      -----       --------       -------
                                                  $50,648      $ 266       $   (907)      $50,007
                                                  =======      =====       ========       =======
</TABLE>

At April  30,  1997  (unaudited),  collateralized  mortgage  obligations  with a
carrying  value of $4.8  million of the total $5.6 million  were  guaranteed  or
insured by governmental agencies (e.g., GNMA, FNMA, FHMC).

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

                                  (Continued)

                                                                            F-11

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 2 - SECURITIES (Continued)

<TABLE>
<CAPTION>
                                                                December 31, 1996
                                                 -----------------------------------------------
                                                                Gross        Gross
                                                 Amortized   Unrealized   Unrealized        Fair
                                                    Cost        Gains       Losses         Value
                                                    ----        -----       ------         -----
<S>                                               <C>          <C>         <C>            <C>    
Securities available-for-sale
  U.S. government and agencies                    $ 3,245      $ 105       $     --       $ 3,350
  Mutual funds                                      5,776         32           (163)        5,645
  Other equity investments                              2         --             --             2
                                                  -------      -----       --------       -------
                                                    9,023        137           (163)        8,997

  Mortgage-backed securities
    Federal Home Loan Mortgage Corporation          9,238         16           (269)        8,985
    Government National Mortgage Association        3,399         39            (13)        3,425
    Federal National Mortgage Association           6,685         14           (127)        6,572
    Collateralized mortgage obligations               713         32             --           745
                                                  -------      -----       --------       -------
                                                   20,035        101           (409)       19,727
                                                  -------      -----       --------       -------
                                                  $29,058      $ 238       $   (572)      $28,724
                                                  =======      =====       ========       =======

Securities held-to-maturity
  U.S. government agencies                        $20,320      $  41       $    (81)      $20,280
  States and political subdivisions                 5,208        150            (15)        5,343
  Corporate notes                                     251         --             --           251
                                                  -------      -----       --------       -------
                                                   25,779        191            (96)       25,874

  Mortgage-backed securities
    Federal Home Loan Mortgage Corporation          6,280         89           (190)        6,179
    Government National Mortgage Association        9,226        142            (43)        9,325
    Federal National Mortgage Association           3,294         19            (42)        3,271
    Collateralized mortgage obligations             5,309         --            (77)        5,232
                                                  -------      -----       --------       -------
                                                   24,109        250           (352)       24,007
                                                  -------      -----       --------       -------
                                                  $49,888      $ 441       $   (448)      $49,881
                                                  =======      =====       ========       =======
</TABLE>

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

                                  (Continued)

                                                                            F-12

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 2 - SECURITIES (Continued)

On  December  29,  1995,  the  Savings  Bank   reclassified  a  portion  of  its
held-to-maturity securities to available-for-sale in accordance with "A Guide to
Implementation  of Statement No. 115 on Accounting  for Certain  Investments  in
Debt and Equity  Securities" in order to improve the Savings Bank's  flexibility
in meeting liquidity needs. The amortized cost and unrealized gain on securities
transferred to available-for-sale were $20,157,729 and $113,950, respectively.

<TABLE>
<CAPTION>
                                                                December 31, 1995
                                                 -----------------------------------------------
                                                                Gross        Gross
                                                 Amortized   Unrealized   Unrealized        Fair
                                                    Cost        Gains       Losses         Value
                                                    ----        -----       ------         -----
<S>                                               <C>          <C>         <C>            <C>    
Securities available-for-sale
  U.S. government and agencies                    $ 7,743      $ 195       $     (2)      $ 7,936
  Mutual funds                                      5,776         42            (81)        5,737
  Other equity investments                             70         --             --            70
                                                  -------      -----       --------       -------
                                                   13,589        237            (83)       13,743

  Mortgage-backed securities
    Federal Home Loan Mortgage Corporation         10,101         17           (126)        9,992
    Government National Mortgage Association        2,901         44            (21)        2,924
    Federal National Mortgage Association           6,436         18            (71)        6,383
    Collateralized mortgage obligations               720         25             --           745
                                                  -------      -----       --------       -------
                                                   20,158        104           (218)       20,044
                                                  -------      -----       --------       -------
                                                  $33,747      $ 341       $   (301)      $33,787
                                                  =======      =====       ========       =======

Securities held-to-maturity
  U.S. government agencies                        $15,446      $  93       $    (20)      $15,519
  States and political subdivisions                 4,768        207             (5)        4,970
  Corporate notes                                     352          1             --           353
                                                  -------      -----       --------       -------
                                                   20,566        301            (25)       20,842

  Mortgage-backed securities
    Federal Home Loan Mortgage Corporation          9,806        258           (283)        9,781
    Government National Mortgage Association        5,142        233            (28)        5,347
    Federal National Mortgage Association           4,526         35            (47)        4,514
    Collateralized mortgage obligations             5,646         20            (35)        5,631
                                                  -------      -----       --------       -------
                                                   25,120        546           (393)       25,273
                                                  -------      -----       --------       -------
                                                  $45,686      $ 847       $   (418)      $46,115
                                                  =======      =====       ========       =======
</TABLE>

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

                                  (Continued)

                                                                            F-13

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 2 - SECURITIES (Continued)

There were no sales of  securities  during the four months  ended April 30, 1997
(unaudited) or during 1996. The Savings Bank  recognized a gain of $4,447 on the
sale of one  security  available  for sale during  1995.  Call  premiums on debt
securities  of $55,376 and $19,625  were  recognized  by the Savings Bank during
1996 and 1995, respectively.

The carrying values and fair values of debt securities, by contractual maturity,
are shown below.  Expected  maturities will differ from  contractual  maturities
because  borrowers  may have the  right to call or  prepay  obligations  with or
without call or prepayment penalties.

<TABLE>
<CAPTION>
                                                     (Unaudited)
                                                    April 30, 1997        December 31, 1996
                                                 --------------------    --------------------
                                                 Amortized      Fair     Amortized      Fair
                                                    Cost       Value        Cost       Value
                                                    ----       -----        ----       -----
<S>                                               <C>         <C>         <C>         <C>    
Securities available-for-sale
  Due in one year or less                         $   999     $ 1,002     $   997     $ 1,007
  Due after one year through five years             1,991       1,977       1,989       1,989
  Due after ten years                                 259         342         259         354
                                                  -------     -------     -------     -------
                                                    3,249       3,321       3,245       3,350

  Mutual funds                                      5,775       5,598       5,776       5,645
    Other equity investments                           --          --           2           2
    Mortgage-backed securities
      and collateralized mortgage obligations      18,963      18,616      20,035      19,727
                                                  -------     -------     -------     -------
                                                   24,738      24,214      25,813      25,374
                                                  -------     -------     -------     -------
                                                  $27,987     $27,535     $29,058     $28,724
                                                  =======     =======     =======     =======

Securities held-to-maturity
  Due in one year or less                         $   351     $   353     $   351     $   356
  Due after one year through five years             5,944       5,784       3,244       3,273
  Due after five years through ten years           15,472      15,395      14,289      14,353
  Due after ten years                               6,492       6,338       7,895       7,892
                                                  -------     -------     -------     -------
                                                   28,259      27,870      25,779      25,874

  Mortgage-backed securities and
    collateralized mortgage obligations            22,389      22,137      24,109      24,007
                                                  -------     -------     -------     -------
                                                  $50,648     $50,007     $49,888     $49,881
                                                  =======     =======     =======     =======
</TABLE>

There was one  security in the amount of $250,000  pledged to secure  government
deposits at December 31, 1996. There were no securities  pledged at December 31,
1995.

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

                                  (Continued)

                                                                            F-14

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 3 - LOANS RECEIVABLE

Loans receivable consisted of the following:

<TABLE>
<CAPTION>
                                                 (Unaudited)           December 31,
                                                   April 30,     -----------------------
                                                     1997          1996          1995
                                                     ----          ----          ----
<S>                                                <C>           <C>           <C>      
First mortgage loans, including loans purchased
  Secured by one-to-four-family residences         $ 137,479     $ 134,971     $ 117,379
  Secured by multifamily residences                    9,708         9,374         7,926
  Secured by commercial real estate                   15,425        15,651        15,127
                                                   ---------     ---------     ---------
                                                     162,612       159,996       140,432

Home equity loans                                      4,006         3,431         3,684
Less
  Net deferred loan origination fees                  (1,472)       (1,470)       (1,550)
                                                   ---------     ---------     ---------
    Total mortgage loans                             165,146       161,957       142,566

Consumer and other loans
  Automobile                                              72            74           110
  Share loans                                          1,182         1,174         1,570
  Improvement                                             10            12            29
  Loans secured by leases                                839         1,272           759
  Other                                                  351           395           445
                                                   ---------     ---------     ---------
                                                       2,454         2,927         2,913
Less unearned discounts                                  (20)          (16)          (28)
                                                   ---------     ---------     ---------
  Total consumer and other loans                       2,434         2,911         2,885
Less allowance for loan losses                        (1,666)       (1,520)         (885)
                                                   ---------     ---------     ---------
                                                   $ 165,914     $ 163,348     $ 144,566
                                                   =========     =========     =========
</TABLE>

The  principal  balance  of  loans  on  nonaccrual  status  at  April  30,  1997
approximated  $9,000  (unaudited).  The principal balance of loans on nonaccrual
status at December  31,  1996 and 1995  approximated  $9,000 in both years.  The
Savings Bank maintains an allowance for uncollected  interest for mortgage loans
with payments past due. The allowance  was  approximately  $94,000  (unaudited),
$93,000  and  $89,000  at April  30,  1997,  and  December  31,  1996 and  1995,
respectively.

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

                                  (Continued)

                                                                            F-15

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 4 - ALLOWANCE FOR LOAN LOSSES

Activity in the allowance for loan losses is summarized as follows:

                                   (Unaudited)
                                    April 30,                December 31,
                                -----------------      -------------------------
                                  1997       1996      1996       1995      1994
                                  ----       ----      ----       ----      ----

Balance, beginning of period    $ 1,520     $ 885     $   885     $ 792     $608
Provision for loan losses           574        42         706       136      182
Recoveries                            4        --          --        --        2
Charge-offs                        (432)      (50)        (71)      (43)      --
                                -------     -----     -------     -----     ----
  Balance, end of period        $ 1,666     $ 877     $ 1,520     $ 885     $792
                                =======     =====     =======     =====     ====

Information regarding impaired loans is as follows:

                                                      (Unaudited)
                                                        For the      For the
                                                      Four Months      Year
                                                         Ended        Ended
                                                        April 30,   December 31,
                                                          1997         1996
                                                          ----         ----

Average investment in impaired loans                      $1,055      $1,087
Interest income recognized on impaired loans
  including interest income recognized on cash basis          --          11
Interest income recognized on impaired loans on
  cash basis                                                  --          11


                                                         April 30,  December 31,
                                                           1997         1996
                                                           ----         ----
Balance of impaired loans                                 $  839       $1,272
Less portion for which no allowance for loan
  Losses is allocated                                         --           --
                                                          ------       ------

Portion of impaired loan balance for which an
  allowance for credit losses is allocated                $  839       $1,272
                                                          ======       ======

         Portion of allowance for loan losses allocated
           to the impaired loan balance                   $  420       $  318
                                                          ======       ======

There were no impaired loans at December 31, 1995.

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

                                  (Continued)

                                                                            F-16

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 5 - PREMISES AND EQUIPMENT

Premises and equipment consisted of the following:

                                            (Unaudited)        December 31,
                                             April 30,     --------------------
                                               1997         1996          1995
                                               ----         ----          ----

Land                                          $   545      $   545      $   545
Buildings and improvements                      3,609        3,620        3,528
Furniture and equipment                         1,920        1,894        1,796
Real estate acquired for future expansion         377          377          377
                                              -------      -------      -------
    Total cost                                  6,451        6,436        6,246
Less accumulated depreciation                  (2,606)      (2,513)      (2,240)
                                              -------      -------      -------
                                              $ 3,845      $ 3,923      $ 4,006
                                              =======      =======      =======


NOTE 6 - INTANGIBLE ASSETS

Intangible assets, which arose from the Savings Bank's acquisition of assets and
assumption of liabilities from the Resolution Trust Corporation consisted of the
following:

                                            (Unaudited)        December 31,
                                             April 30,     --------------------
                                               1997         1996          1995
                                               ----         ----          ----
Excess of purchase price over net
  assets acquired                             $ 156        $ 156         $ 156
Core deposit intangible assets                  377          377           377
                                              -----          533           533
Less accumulated amortization                  (201)        (181)         (114)
                                              -----        -----         -----
   Intangible assets, net                     $ 332        $ 352         $ 419
                                              =====        =====         =====

The excess of purchase  price over net assets  acquired is being  amortized over
fifteen years in relation to the remaining lives of the long-term earning assets
acquired.  Amortization  charged to expense was $3,467 in the four months  ended
April  30,  1997 and 1996  (unaudited).  Amortization  charged  to  expense  was
$10,400,  $10,430,  and $5,255 in the years ended  December 31, 1996,  1995, and
1994, respectively.

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

                                  (Continued)

                                                                            F-17

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 6 - INTANGIBLE ASSETS (Continued)

The core deposit intangible assets were determined in consideration of the value
of non-interest-bearing  demand, NOW, savings, and money market deposit accounts
assumed.  The valuation method  estimated annual cash flow  differentials of the
core deposit interest and handling costs of alternative  funds sources,  such as
certificates of deposit,  and then discounted  such cash flow  differentials  to
their present value.  The core deposit  intangible asset is being amortized over
ten years on an accelerated method.  Amortization charged to expense in the four
months  ended  April 30, 1997 and 1996 was  $17,001  and  $18,833,  respectively
(unaudited).  Amortization  charged to expense in the years ended  December  31,
1996, 1995, and 1994 was $56,500, $64,000, and $34,000, respectively.


NOTE 7 - DEPOSITS

Certificate  of deposit  accounts  with  balances of  $100,000  or more  totaled
$31,639,423 (unaudited), $39,439,746 and $33,879,449 at April 30, 1997, December
31, 1996 and December 31, 1995, respectively. Deposits greater than $100,000 are
not insured.

At April 30, 1997  (unaudited),  the  scheduled  maturities of  certificates  of
deposit are as follows:

            April 30, 1998                             $102,164
            April 30, 1999                               10,295
            April 30, 2000                                7,972
            April 30, 2001                                2,734
            April 30, 2002 and thereafter                 4,977
                                                       --------
                                                       $128,142
                                                       ========

At December 31, 1996, the scheduled maturities of certificates of deposit are as
follows:

            December 31, 1997                          $105,026
            December 31, 1998                            11,166
            December 31, 1999                             3,240
            December 31, 2000                             5,645
            December 31, 2001 and thereafter              3,645
                                                       --------
                                                       $128,722
                                                       ========

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

                                  (Continued)

                                                                            F-18

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 8 - ADVANCES FROM FEDERAL HOME LOAN BANK

Advances from the Federal Home Loan Bank of Chicago were as follows:

                                                        Principal Balance
                                                 -------------------------------
                    Contractual     Frequency    (Unaudited)     December 31,
    Maturity         Interest        of Rate      April 30,   ------------------
      Date             Rate        Adjustment       1997       1996        1995
      ----             ----        ----------       ----       ----        ----

March 17, 1996         5.72%          Fixed       $   --      $   --     $ 1,000
February 11, 1997      4.80           Fixed           --       2,000       2,000
March 18, 1997         5.51           Fixed           --       1,000          --
June 17, 1997          5.56           Fixed        2,500          --          --
February 11, 1998      5.88           Fixed        2,000          --          --
March 20, 1998         5.91           Fixed        1,000       1,000          --
February 21, 2000      5.48           Fixed        1,000          --          --
February 21, 2000      6.08           Fixed        1,000          --          --
Open line              5.31           Daily           --          --       7,000
                                                  ------      ------     -------
                                                  $7,500      $4,000     $10,000
                                                  ======      ======     =======

The Savings  Bank  maintains a  collateral  pledge  agreement  covering  secured
advances  whereby the Savings Bank has agreed to at all times keep on hand, free
of all other pledges,  liens,  and  encumbrances,  whole first mortgage loans on
improved residential  property not more than 90 days delinquent,  aggregating no
less than 167% of the  outstanding  secured  advances from the Federal Home Loan
Bank of Chicago.

NOTE 9 - INCOME TAXES

An analysis of the provision for income taxes is as follows:

                              (Unaudited)
                       For the Four Months Ended       For the Years Ended
                               April 30,                   December 31,
                             -------------        ------------------------------
                             1997     1996          1996        1995       1994
                             ----     ----          ----        ----       ----
Current 
  Federal                    $380     $482        $ 1,132      $1,377     $1,372
  State                        76      121            211         248        241
Deferred                       24       --         (1,117)        135        212
Valuation allowance            --       --            180          --         --
                             ----     ----        -------      ------     ------
                             $480     $603        $   406      $1,760     $1,825
                             ====     ====        =======      ======     ======

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

                                  (Continued)

                                                                            F-19

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 9 - INCOME TAXES (Continued)

The net  deferred tax asset  (liability)  included in the  accompanying  balance
sheets consist of the following:

                                              
                                              (Unaudited)       December 31,
                                               April 30,     ------------------
                                                 1997         1996         1995
                                                 ----         ----         ----
Deferred tax assets
  Bad debts                                     $    72      $    42      $  --
  Amortization of intangible assets                  39           36         23
  Contribution carryforward                         772          851         --
  Unrealized loss on securities
    available-for-sale                              177          130         --
                                                -------      -------      -----
                                                  1,060        1,059         23
Deferred tax liabilities
  Bad debts                                          --           --       (208)
  Depreciation                                      (97)        (102)      (117)
  FHLB stock dividend                               (65)         (65)       (65)
  Loan fees                                        (323)        (340)      (328)
  Unrealized gain on securities
    available-for-sale                               --           --        (16)
                                                -------      -------      -----
                                                   (485)        (507)      (734)

Valuation allowance on deferred tax assets         (180)        (180)        --
                                                -------      -------      -----
  Total deferred tax asset (liability)          $   395      $   372      $(711)
                                                =======      =======      =====

The  valuation  allowance  at April 30,  1997 and  December  31,  1996  reflects
management's  estimate  of  temporary  deductible  differences  that  may not be
realized.

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

                                  (Continued)

                                                                            F-20

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 9 - INCOME TAXES (Continued)

The difference  between the provision for income taxes shown on the consolidated
statements  of income and amounts  computed by applying  the  statutory  federal
income tax rate to income before taxes follows:

<TABLE>
<CAPTION>
                                                                       (Unaudited)
                                                                 For the Four Months Ended
                                                                         April 30,
                                                          ---------------------------------------
                                                                 1997                   1996
                                                          ----------------       ----------------
<S>                                                       <C>         <C>        <C>         <C>  
Provision for federal income taxes computed
  at statutory rate of 34%                                $ 422       34.0%      $ 542       34.0%
Tax-exempt income                                           (30)      (2.4)        (30)      (1.9)
State income taxes, net of federal income tax benefit        72        5.8          77        4.8
Other                                                        16        1.3          14        1.0
                                                          -----       ----       -----       ----
                                                          $ 480       38.7%      $ 603       37.9%
                                                          =====       ====       =====       ====
</TABLE>

<TABLE>
<CAPTION>
                                                       For the Years Ended
                                                           December 31,
                                  --------------------------------------------------------------
                                       1 9 9 6              1 9 9 5                1 9 9 4
                                  -----------------    -------------------    -------------------
<S>                               <C>         <C>      <C>           <C>      <C>           <C>  
Provision for federal income
  taxes computed at statutory
  rate of 34%                     $ 292       34.0%    $ 1,684       34.0%    $ 1,785       34.0%
Tax-exempt income                   (85)      (9.9)                  (2.1)       (120)      (2.3)
State income taxes, net of
  federal income tax benefit         37        4.3         197        4.0         204        3.9
Other                               (18)      (2.1)        (19)       (.4)        (44)       (.8)
Valuation allowance                 180       21.0          --         --          --         --
                                  -----       ----     -------       ----     -------       ----
                                  $ 406       47.3%    $ 1,760       35.5%    $ 1,825       34.8%
                                  =====       ====     =======       ====     =======       ====
</TABLE>

The Savings Bank has qualified  under  provisions  of the Internal  Revenue Code
which  permit it to deduct from taxable  income a provision  for bad debts which
differs  from the  provision  charged  to  income on the  financial  statements.
Retained  earnings at April 30, 1997  (unaudited) and December 31, 1996 and 1995
include  approximately  $2,023,000  for which no  deferred  federal  income  tax
liability has been recorded. Tax legislation passed August 1996 now requires all
thrift  institutions  to deduct a provision for bad debts for tax purposes based
on actual loss experience and recapture the excess bad debt reserve  accumulated
in the tax years after 1987. The related amount of deferred tax liability  which
must be recaptured is $573,000 and is payable over a six-year  period,  starting
no later than 1998.

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

                                  (Continued)

                                                                            F-21

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 10 - COMMITMENTS AND CONTINGENCIES

The Savings Bank is party to financial instruments with  off-balance-sheet  risk
in the normal course of business to meet financing needs of its customers. These
financial  instruments include commitments to fund loans and previously approved
unused lines of credit.  The Savings Bank's exposure to credit loss in the event
of nonperformance  by the parties to these financial  instruments is represented
by the  contractual  amount of the  instruments.  The Savings Bank uses the same
credit  policy  for  commitments  as it uses  for  on-balance-sheet  items.  The
contract amount of these financial instruments is summarized as follows:

                                         (Unaudited)       December 31,
                                          April 30,     ------------------
                                            1997         1996        1995
                                            ----         ----        ----

     Commitments to extend credit          $3,322       $1,802      $1,542
     Unused lines of credit                 4,371        4,186       2,498

At April 30, 1997  (unaudited)  and  December 31,  1996,  commitments  to extend
credit  consist of  $2,673,000  and  $1,253,000  of fixed rate and  $649,000 and
$549,000 of variable rate loan commitments. The fixed rate loan commitments have
rates ranging from 7.375% to 8.875%.  These commitments are due to expire within
90 days of issuance.  Since many  commitments  expire  without  being used,  the
amounts above do not necessarily  represent future cash commitments.  Collateral
may be obtained  upon  exercise of a  commitment.  The amount of  collateral  is
determined by management and may include  commercial and residential real estate
and other business and consumer assets.

The Savings Bank's principal loan customers are located in Chicago, Illinois and
Philadelphia,  Pennsylvania.  Most  loans are  secured by  specific  collateral,
including residential and commercial real estate.

The  deposits  of savings  institutions  are  presently  insured by the  Savings
Association  Insurance  Fund (SAIF),  which,  along with the Bank Insurance Fund
(BIF),  is one of the two insurance  funds  administered  by the Federal Deposit
Insurance Corporation (FDIC). Due to the inadequate  capitalization of the SAIF,
a recapitalization plan was signed into law on September 30, 1996 which required
a special assessment of approximately .65% of all SAIF-insured  deposit balances
as of March 31, 1995.  The Bank's  assessment  of $1,292,882 is reflected in the
1996 statement of income.

The Savings Bank  established The Heritage  Foundation of First Security Federal
Savings Bank,  Inc.  (the  Foundation)  in December  1996.  The  Foundation is a
not-for-profit  charitable foundation.  In 1996, the Board approved a $2,500,000
unconditional  contribution  to the  Foundation,  of which  $250,000 was paid in
1996. An additional  $1,850,000 was funded through April 30, 1997. The remaining
$400,000  (unaudited)  is included in other  liabilities in the balance sheet at
April 30, 1997.

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

                                  (Continued)

                                                                            F-22

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 11 - REGULATORY MATTERS

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

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Savings  Bank to maintain  minimum  amounts and ratios (set forth in
the table below) of Total and Tier I capital (as defined in the  regulations) to
risk-weighted assets (as defined), and of Tier I capital (as defined) to average
assets (as defined). Management believes, as of April 30, 1997, that the Savings
Bank meets all capital adequacy requirements to which it is subject.

As of April 30,  1997,  the most recent  notification  from the Office of Thrift
Supervision   categorized  the  Savings  Bank  as  well  capitalized  under  the
regulatory  framework for prompt  corrective  action.  To be categorized as well
capitalized,  the Savings Bank must maintain  minimum Total  risk-based,  Tier I
risk-based,  and Tier I  leverage  ratios as set forth in the  following  table.
There are no  conditions  or events  since  that  notification  that  management
believes have changed the Savings Bank's category.

The Savings Bank's actual  capital  amounts and ratios are also presented in the
table.

<TABLE>
<CAPTION>

                                                                      To be Well Capitalized
                                                    For Capital       Under Prompt Corrective
                                   Actual        Adequacy Purposes       Action Provisions
                              ---------------    -----------------    -----------------------
(Unaudited)                    Amount   Ratio    Amount      Ratio     Amount          Ratio
                               ------   -----    ------      -----     ------          -----
<S>                           <C>       <C>      <C>          <C>     <C>              <C>  
As of April 30, 1997:
   Total capital (to
     risk-weighted assets)    $31,066   24.4%    $10,186      8.0%    $12,733          10.0%
   Tier I Capital (to risk-
     weighted assets)          29,468   23.1       5,093      4.0       7,640           6.0
   Tier I Capital (to
     average assets)           29,468   11.4      10,377      4.0      12,971           5.0
</TABLE>

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

                                  (Continued)

                                                                            F-23

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 11 - REGULATORY MATTERS (Continued)

<TABLE>
<CAPTION>

                                                                      To be Well Capitalized
                                                    For Capital       Under Prompt Corrective
                                   Actual        Adequacy Purposes       Action Provisions
                              ---------------    -----------------    -----------------------
(Unaudited)                    Amount   Ratio    Amount      Ratio     Amount          Ratio
                               ------   -----    ------      -----     ------          -----
<S>                           <C>       <C>      <C>          <C>     <C>              <C>  
As of December 31, 1996:
   Total capital (to
     risk-weighted assets)    $29,954   23.9%    $10,045      8.0%    $12,556          10.0%
   Tier I Capital (to risk-
     weighted assets)          28,437   22.6       5,022      4.0       7,534           6.0
   Tier I Capital (to
     average assets)           28,437   11.2      10,193      4.0      12,742           5.0
</TABLE>


A reconciliation of GAAP capital to regulatory capital is as follows:


                                       April 30, 1997        December 31, 1996
                                     ------------------     --------------------
                                     Total       Tier I      Total      Tier I
                                     -----       ------      -----      ------
GAAP capital ...................   $ 29,950    $ 29,950    $ 29,261    $ 29,261
Goodwill and intangible assets .       (400)       (400)       (429)       (429)
Unrealized losses on securities
 available-for-sale ............        144         144          80          80
Disallowed deferred tax assets .       (226)       (226)       (475)       (475)
Allowance for loan losses ......      1,598        --         1,517        --
                                   --------    --------    --------    --------
                                   $ 31,066    $ 29,468    $ 29,954    $ 28,437
                                   ========    ========    ========    ========


NOTE 12 - RELATED PARTY TRANSACTIONS

The Savings Bank has lending  transactions with directors,  executive  officers,
and their associates.  Loans to these individuals totaled  approximately $48,000
(unaudited),  $50,511 and  $316,000  at April 30,  1997,  December  31, 1996 and
December 31, 1995, respectively.

<PAGE>

NOTE 13 - FAIR VALUES OF FINANCIAL INSTRUMENTS

The   approximate   carrying  amount  and  estimated  fair  value  of  financial
instruments are as follows:

<TABLE>
<CAPTION>
                                          (Unaudited)                                 December 31,
                                           April 30,             -------------------------------------------------------
                                            1 9 9 7                       1 9 9 6                      1 9 9 5
                                    ------------------------     -------------------------     -------------------------
                                    Approximate    Estimated     Approximate     Estimated     Approximate     Estimated
                                     Carrying         Fair        Carrying          Fair         Carrying         Fair
                                      Amount         Value         Amount          Value          Amount         Value
                                      ------         -----         ------          -----          ------         -----
<S>                                 <C>            <C>            <C>            <C>            <C>            <C>      
Financial assets
  Cash and cash equivalents         $   7,104      $   7,104      $   7,300      $   7,300      $  19,173      $  19,173
  Time deposits in other
    financial institutions                200            200            200            200            200            200
  Securities available-for-sale        27,535         27,535         28,724         28,724         33,787         33,787
  Securities held-to-maturity          50,648         50,007         49,888         49,881         45,686         46,115
  Loans, net of allowance for
    loan losses                       165,914        169,903        163,348        165,738        144,566        148,670
  Accrued interest receivable           1,949          1,949          1,764          1,764          1,616          1,616

Financial liabilities
  NOW accounts                        (19,642)       (19,642)       (19,616)       (19,616)       (18,874)       (18,874)
  Savings                             (71,203)       (71,203)       (71,167)       (71,167)       (69,631)       (69,631)
  Time deposits                      (128,142)      (128,594)      (128,722)      (128,805)      (120,882)      (121,032)
  Advance payments by borrowers
    for taxes and insurance            (1,586)        (1,586)        (2,118)        (2,118)        (1,681)        (1,681)
  Advances from Federal
    Home Loan Bank                     (7,500)        (7,489)        (4,000)        (3,995)       (10,000)        (9,852)
    Accrued interest payable             (998)          (998)          (533)          (533)          (537)          (537)
</TABLE>

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

                                  (Continued)

                                                                            F-24

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 13 - FAIR VALUES OF FINANCIAL INSTRUMENTS (Continued)

For purposes of the above, the following assumptions were used:

Cash and Cash Equivalents: The fair value for cash and cash equivalents is based
on their carrying value due to the short-term nature of these assets.

Securities: The fair value of securities is based on the quoted market value for
the individual security or its equivalent.

Loans:  The fair value for loans has been  determined by calculating the present
value of future  cash flows based on the  current  rate the  Savings  Bank would
charge for similar loans with similar maturities at April 30, 1997, December 31,
1996 and December 31, 1995,  applied for an estimated time period until the loan
is assumed to be repriced or repaid.

Deposit  Liabilities:  The fair value for time  deposits has been  determined by
calculating  the present  value of future cash flows based on estimates of rates
the Savings Bank would pay on such deposits at April 30, 1997, December 31, 1996
and December 31, 1995, applied for the time period until maturity. The estimated
fair value of NOW and savings accounts is assumed to approximate  carrying value
as management  establishes  rates on these deposits at a level that approximates
the local market area.

Advances  from Federal Home Loan Bank:  The fair value for the Federal Home Loan
Bank  advances was  determined by  calculating  the present value of future cash
flows using the current rate for an advance with a similar length to maturity.

Accrued Interest:  The fair value of accrued interest  receivable and payable is
assumed to equal the carrying value.

Off-Balance-Sheet  Instruments:  Off-balance-sheet  items consist principally of
unfunded loan commitments. The fair value of these commitments is not material.

Other  assets and  liabilities  of the  Savings  Bank not  defined as  financial
instruments,  such as  property  and  equipment,  are not  included in the above
disclosures.  Also not  included  are  nonfinancial  instruments  typically  not
recognized  in financial  statements  such as the value of core  deposits,  loan
servicing rights, customer goodwill, and similar items.

While  the  above  estimates  are  based on  judgments  of the most  appropriate
factors,  there is no assurance that if the Savings Bank disposed of these items
on April 30, 1997, December 31, 1996 and December 31, 1995, the fair value would
have been  achieved,  because  the  market  value may  differ  depending  on the
circumstances. The fair values at April 30, 1997, December 31, 1996 and December
31, 1995 should not necessarily be considered to apply at subsequent dates.

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

                                  (Continued)

                                                                            F-25

<PAGE>

                1ST SECURITY FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1996, 1995, and 1994
                       April 30, 1997 and 1996 (Unaudited)
                          (Table amounts in thousands)

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

NOTE 14 - ADOPTION OF PLAN OF CONVERSION (UNAUDITED)

On June 23,  1997,  the Board of  Directors  of the  Savings  Bank,  subject  to
regulatory  approval and approval by the members of the Savings Bank,  adopted a
Plan of  Conversion to convert from a federal  mutual  savings bank to a federal
stock savings bank with the  concurrent  formation of a holding  company and the
adoption  of a  federal  thrift  charter.  The  conversion  is  expected  to  be
accomplished through the amendment of the Savings Bank's charter and the sale of
the holding  company's  common stock in an amount equal to the  consolidated pro
forma  market  value of the holding  company and the Savings  Bank after  giving
effect to the conversion.  A subscription offering of the shares of common stock
will be  offered  initially  to the  Savings  Bank's  eligible  deposit  account
holders,  then to other members of the Savings  Bank.  Any shares of the holding
company's common stock not sold in the subscription offering will be offered for
sale to the general public, giving preference to the Savings Bank's market area.

The Board of  Directors  of the Savings  Bank or the holding  company  intend to
adopt an Employee  Stock  Ownership  Plan and various stock option and incentive
plans,  subject to ratification by the stockholders of the holding company after
conversion,  if such  stockholder  approval is required by any  regulatory  body
having  jurisdiction  to  require  such  approval.  In  addition,  the  Board of
Directors is authorized to enter into employment contracts with key employees.

At the time of conversion, the Savings Bank will establish a liquidation account
in an  amount  equal to its  total  net  worth  as of the  latest  statement  of
financial condition  appearing in the final prospectus.  The liquidation account
will be  maintained  for the  benefit of  eligible  depositors  who  continue to
maintain  their  accounts  at  the  Savings  Bank  after  the  conversion.   The
liquidation  account  will be  reduced  annually  to the  extent  that  eligible
depositors have reduced their qualifying deposits. Subsequent increases will not
restore an eligible account holder's interest in the liquidation account. In the
event of a complete  liquidation,  each eligible  depositor  will be entitled to
receive a distribution from the liquidation  account in an amount  proportionate
to the  current  adjusted  qualifying  balances  for  accounts  then  held.  The
liquidation account balance is not available for payment of dividends.

         The Bank may not declare or pay cash  dividends on or repurchase any of
its shares of capital  stock if the effect  thereof would cause its net worth to
be  reduced  below  applicable  regulatory  requirements  or the  amount  of the
liquidation  accounts of such a declaration and payment would otherwise  violate
regulatory requirements.


Conversion  costs will be deferred and deducted  from the proceeds of the shares
sold in the  conversion.  If the conversion is not completed,  all costs will be
charged to expense. At April 30, 1997, no expenses have been deferred.

- --------------------------------------------------------------------------------
                                                                            F-26

<PAGE>

        No person has been  authorized  to give any  information  or to make any
representation other than as contained in this Prospectus in connection with the
offering  made  hereby,  and,  if given  or  made,  such  other  information  or
representation  must not be relied upon as having been authorized by the Holding
Company or the Bank.  This  Prospectus does not constitute an offer to sell or a
solicitation  of an offer to buy any of the  securities  offered  hereby  to any
person in any jurisdiction in which such offer or solicitation is not authorized
or in which the person making such offer or  solicitation is not qualified to do
so, or to any person to whom it is unlawful  to make such offer or  solicitation
in such  jurisdiction.  Neither  the  delivery of this  Prospectus  nor any sale
hereunder shall under any  circumstances  create any implication  that there has
been no change in the  affairs of the  Holding  Company or the Bank since any of
the dates as of which information is furnished herein or since the date hereof.

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

                                TABLE OF CONTENTS

                                                                 Page
                                                                 ----
Prospectus Summary........................................         
Selected Financial Information............................         
Recent Financial Data.....................................         
Risk Factors..............................................         
First SecurityFed Financial, Inc..........................         
First Security ...........................................         
Use of Proceeds...........................................         
Dividends.................................................         
Market for Common Stock...................................         
Pro Forma Data............................................         
Comparison of Valuation and Pro Forma Information
 With No Stock Contribution...............................         
Pro Forma Regulatory Capital Analysis.....................         
Capitalization............................................         
Management's Discussion and Analysis of Financial
   Condition and Results of Operations....................         
Business .................................................         
Regulation................................................         
Management ...............................................         
The Conversion............................................         
Restrictions on Acquisitions of Stock and Related
   Takeover Defensive Provisions..........................         
Description of Capital Stock..............................         
Legal and Tax Matters.....................................         
Experts...................................................         
Additional Information....................................         
Index to Financial Statements.............................      F-1

                                   ----------

     Until the later of  ________,  1997 or 25 days  after  commencement  of the
offering of Common Stock, all dealers  effecting  transactions in the registered
securities,  whether or not participating in this distribution,  may be required
to deliver a  prospectus.  This is in addition to the  obligation  of dealers to
deliver a  prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.

<PAGE>


   
                                     Up to
                                55,720,000 Shares
    

                       FIRST SECURITYFED FINANCIAL, INC.
                           (Proposed Holding Company
                    for First Security Federal Savings Bank)


                                  COMMON STOCK


                                   ----------
                                   PROSPECTUS
                                   ----------


                     FRIEDMAN, BILLINGS, RAMSEY & CO., INC.


                                 _______, 1997


<PAGE>
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 13.  Other Expenses of Issuance and Distribution

     Set forth below is an estimate  of the amount of fees and  expenses  (other
than  underwriting  discounts and commissions) to be incurred in connection with
the issuance of the shares.

   
SEC registration fees...............................................    $ 17,258
NASD fee............................................................       6,200
Nasdaq registration fee.............................................      32,000
OTS filing fees.....................................................      14,400
Counsel fees and expenses...........................................     135,000
Accounting fees and expenses........................................      80,000
Appraisal and business plan fees and expenses.......................      25,000
Conversion agent fees and expenses..................................      17,000
Marketing agent's expenses..........................................      25,000
Marketing agent's fee...............................................     492,000
Marketing agent's counsel fees and expenses.........................      37,500
Printing, postage and mailing.......................................     120,000
Blue sky fees and expenses..........................................       5,000
Other expenses......................................................      25,642
                                                                      ----------
     TOTAL..........................................................  $1,032,000
                                                                      ==========
- ---------
(1) Based on maximum of  Estimated  Valuation  Range and  assumptions  set forth
under "Pro Forma Data" in the Prospectus.
    

Item 14.  Indemnification of Directors and Officers

     Article  Eleventh of the Holding  Company's  Certificate  of  Incorporation
provides for  indemnification  of directors and officers of the Holding  Company
against any and all liabilities,  judgments,  fines and reasonable  settlements,
costs,  expenses  and  attorneys'  fees  incurred in any actual,  threatened  or
potential proceeding,  except to the extent that such indemnification is limited
by  Delaware  law and such law cannot be varied by  contract  or bylaw.  Article
Eleventh  also  provides for the  authority to purchase  insurance  with respect
thereto.

     Section  145 of the  General  Corporation  Law of  the  State  of  Delaware
authorizes a  corporation's  Board of Directors to grant indemnity under certain
circumstances  to directors and  officers,  when made, or threatened to be made,
parties to certain proceedings by reason of such

                                      II-1

<PAGE>

status with the corporation, against judgments, fines, settlements and expenses,
including attorneys' fees. In addition, under certain circumstances such persons
may be indemnified  against expenses actually and reasonably incurred in defense
of a proceeding by or on behalf of the corporation.  Similarly, the corporation,
under certain  circumstances,  is authorized to indemnify directors and officers
of other  corporations  or enterprises who are serving as such at the request of
the corporation,  when such persons are made, or threatened to be made,  parties
to certain  proceedings  by reason of such  status,  against  judgments,  fines,
settlements  and  expenses,   including   attorneys'  fees;  and  under  certain
circumstances,  such persons may be indemnified  against  expenses  actually and
reasonably incurred in connection with the defense or settlement of a proceeding
by or in the right of such other corporation or enterprise.  Indemnification  is
permitted  where such person (i) was acting in good faith;  (ii) was acting in a
manner he reasonably  believed to be in or not opposed to the best  interests of
the corporation or other corporation or enterprise,  as appropriate;  (iii) with
respect to a criminal proceeding, has no reasonable cause to believe his conduct
was unlawful; and (iv) was not adjudged to be liable to the corporation or other
corporation  or enterprise  (unless the court where the  proceeding  was brought
determines that such person is fairly and reasonably entitled to indemnity).

     Unless  ordered by a court,  indemnification  may be made only  following a
determination that such  indemnification is permissible because the person being
indemnified has met the requisite standard of conduct. Such determination may be
made (i) by the Board of Directors of the Holding  Company by a majority vote of
a quorum consisting of directors not at the time parties to such proceeding;  or
(ii) if such a quorum  cannot be  obtained  or the  quorum so  directs,  then by
independent legal counsel in a written opinion; or (iii) by the stockholders.

     Section 145 also permits  expenses  incurred by  directors  and officers in
defending a  proceeding  to be paid by the  corporation  in advance of the final
disposition  of such  proceedings  upon the  receipt  of an  undertaking  by the
director or officer to repay such amount if it is ultimately  determined that he
is not entitled to be indemnified by the corporation against such expenses.

Item 15.  Recent Sales of Unregistered Securities

     The Registrant is newly  incorporated,  solely for the purpose of acting as
the holding company of First Security  Federal Savings Bank pursuant to the Plan
of Conversion  (filed as Exhibit 2 herein),  and no sales of its securities have
occurred to date, other than the sale of one share of the Registrant's  stock to
its  incorporator for the purpose of qualifying the Registrant to do business in
Illinois.

                                      II-2

<PAGE>

Item 16.  Exhibits and Financial Statement Schedules

(a) Exhibits:

   
    1.1   Letter Agreement  regarding  marketing and consulting services
          with Friedman, Billings, Ramsey & Co., Inc.*
    1.2   Form of Agency Agreement*
    2     Plan of Conversion*
    3.1   Certificate of Incorporation of the Holding Company*
    3.2   Bylaws of the Holding Company*
    3.3   Charter of First Security Federal Savings Bank in stock form*
    3.4   Bylaws of First Security Federal Savings Bank in stock form*
    4     Form of Stock Certificate of the Holding Company*
    5     Opinion of Silver, Freedman & Taff, L.L.P. with respect to legality
          of stock*
    8.1   Opinion of Silver, Freedman & Taff, L.L.P. with respect to Federal
          income tax consequences of the Conversion*
    8.2   Opinion of Crowe, Chizek and Company LLP with respect to Illinois
          income tax consequences of the Conversion*
    8.3   FinPro Letter with respect to estimated pro forma market value and
          Subscription Rights*
    10.1  Employee Stock Ownership Plan*
    10.2  Form of Proposed Stock Option and Incentive Plan*
    10.3  Form of Proposed Recognition and Retention Plan*
    10.4  Form of Employment Agreement with Julian E. Kulas*
    10.5  Form of Change-In-Control Severance Agreement with Harry I. Kucewicz*
    10.6  Form of Change-In-Control Severance Agreement with Mary H. Korb*
    10.7  Form of Change-In-Control Severance Agreement with Irene S. Subota*
    10.8  Form of Change-In-Control Severance Agreement with Adrian Hawryliw*
    21    Subsidiaries*
    23.1  Consent of Silver, Freedman & Taff, L.L.P.*
    23.2  Consent of Crowe, Chizek and Company LLP
    23.3  Consent of FinPro*
    24    Power of Attorney (set forth on signature page)
    99.1  Appraisal*
    99.2  Proxy Statement and form of proxy to be furnished to First Security
          Federal Savings Bank account holders*
    99.3  Stock Order Form and Order Form Instructions*
    99.4  Question and Answer Brochure*
    99.5  Advertising, Training and Community Informational Meeting Materials*
- ----------
*  Previously filed.
    

                                      II-3

<PAGE>

Item 17.  Undertakings

     The undersigned Registrant hereby undertakes:

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

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

     (ii)  To reflect in the  Prospectus any facts or events  arising  after the
           effective  date of the  Registration  Statement (or the  most  recent
           post-effective  amendment thereof)  which,  individually  or  in  the
           aggregate,  represent a  fundamental  change  in the  information set
           forth in the Registration Statement; and

     (iii) To include  any  material  information  with  respect  to the plan of
           distribution not  previously disclosed in the  Registration Statement
           or  any  material  change  to such  information  in the  Registration
           Statement.

     (2) That, for the purpose of determining any liability under the Securities
Act of 1933,  each  such  post-effective  amendment  shall be deemed to be a new
Registration  Statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

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

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

     The undersigned Registrant hereby undertakes that:

     (1) For purposes of determining  any liability  under the Securities Act of
1933, the information  omitted from the form of prospectus filed as part of this
Registration  Statement  in reliance  upon Rule 430A and  contained in a form of
prospectus filed by the Registrant pursuant

                                      II-4

<PAGE>

to Rule  424(b)(1) or (4) or 497(h) under the  Securities Act shall be deemed to
be part of this Registration Statement as of the time it was declared effective.

     (2) For the purpose of determining  any liability  under the Securities Act
of 1933, each post-effective  amendment that contains a form of prospectus shall
be deemed to be a new Registration  Statement relating to the securities offered
therein,  and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

                                      II-5

<PAGE>

                                   SIGNATURES

   
     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Chicago, State of Illinois
on September 11, 1997.
    

                         FIRST SECURITYFED FINANCIAL, INC.


                         By: /s/ Julian E. Kulas
                             ---------------------------------------------------
                             Julian E. Kulas, President, Chief Executive Officer
                             and Director
                             (Duly Authorized Representative)

     KNOW ALL MEN BY THESE PRESENTS,  that each person whose  signature  appears
below   constitutes  and  appoints   Julian  E.  Kulas,   his  true  and  lawful
attorney-in-fact and agent, with full power of substitution and re-substitution,
for him and in his name, place and stead, in any and all capacities, to sign any
and all amendments  (including  post-effective  amendments) to this Registration
Statement,  and to file the  same,  with all  exhibits  thereto,  and all  other
documents in connection therewith,  with the Securities and Exchange Commission,
granting unto said attorney-in-fact and agent full power and authority to do and
perform each and every act and thing  requisite  and  necessary  to be done,  as
fully to all  intents  and  purposes  as he might or could do in person,  hereby
ratifying and confirming all said  attorney-in-fact and agent or his substitutes
or substitute may lawfully do or cause to be done by virtue hereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  has been signed below by the  following  persons in the
capacities and on the dates indicated.

   

/s/ Julian E. Kulas                                 /s/ Steve Babyk
- --------------------------------------              ----------------------------
Julian E. Kulas                                     Steve Babyk
President, Chief Executive Officer and              Director
Director
(Principal Executive Officer)

Date: September 11, 1997                            Date: September 11, 1997





/s/ Lila Maria Bodnar                               /s/ Myron Dobrowolsky
- --------------------------------------              ----------------------------
Lila Maria Bodnar                                   Myron Dobrowolsky
Recording Secretary and Director                    Director

Date: September 11, 1997                            Date: September 11, 1997

    

                                      II-6

<PAGE>

   

/s/ Terry Gawryk                                    /s/ George Kawka
- --------------------------------------              ----------------------------
Terry Gawryk                                        George Kawka
Secretary and Director                              Director

Date: September 11, 1997                            Date: September 11, 1997





/s/ Paul Nadzikewycz                                /s/ Jaroslay H. Sydorenko
- --------------------------------------              ----------------------------
Paul Nadzikewycz                                    Jaroslav H. Sydorenko
Chairman of the Board                               Director

Date: September 11, 1997                            Date: September 11, 1997





/s/ Chrysta Wereszczak
- --------------------------------------
Chrysta Wereszczak
Director

Date: September 11, 1997

    

                                      II-7

<PAGE>

    As filed with the Securities and Exchange Commission on September , 1997
                                                      Registration No. 333-31739

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

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549


                           EXHIBITS TO PRE-EFFECTIVE
                            AMENDMENT NO. ONE TO THE
                                    FORM S-1
                                     UNDER
                           THE SECURITIES ACT OF 1933



                       FIRST SECURITYFED FINANCIAL, INC.

                            936 North Western Avenue
                          Chicago, Illinois 60622-4695

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

<PAGE>


                                  EXHIBIT INDEX


   
Exhibits:
   1.1     Letter Agreement regarding marketing and consulting services with
           Friedman, Billings, Ramsey & Co., Inc.*
   1.2     Form of Agency Agreement*
   2       Plan of Conversion*
   3.1     Certificate of Incorporation of the Holding Company*
   3.2     Bylaws of the Holding Company*
   3.3     Charter of First Security Federal Savings Bank in stock form*
   3.4     Bylaws of First Security Federal Savings Bank in stock form*
   4       Form of Stock Certificate of the Holding Company*
   5       Opinion of Silver, Freedman & Taff, L.L.P. with respect to legality
           of stock*
   8.1     Opinion of Silver, Freedman & Taff, L.L.P. with respect to Federal
           income tax consequences of the Conversion*
   8.2     Opinion of Crowe, Chizek and Company LLP with respect to Illinois
           income tax consequences of the Conversion*
   8.3     FinPro Letter with respect to estimated pro forma market value and
           Subscription Rights*
  10.1     Employee Stock Ownership Plan*
  10.2     Form of Proposed Stock Option and Incentive Plan*
  10.3     Form of Proposed Recognition and Retention Plan*
  10.4     Form of Employment Agreement with Julian E. Kulas*
  10.5     Form of Change-In-Control Severance Agreement with Harry I. Kucewicz*
  10.6     Form of Change-In-Control Severance Agreement with Mary H. Korb*
  10.7     Form of Change-In-Control Severance Agreement with Irene S. Subota*
  10.8     Form of Change-In-Control Severance Agreement with Adrian Hawryliw*
  21       Subsidiaries*
  23.1     Consent of Silver, Freedman & Taff, L.L.P.*
  23.2     Consent of Crowe, Chizek and Company LLP
  23.3     Consent of FinPro*
  24       Power of Attorney (set forth on signature page)
  99.1     Appraisal*
  99.2     Proxy Statement and form of proxy to be furnished to First Security
           Federal Savings Bank account holders*
  99.3     Stock Order Form and Order Form Instructions*
  99.4     Question and Answer Brochure*
  99.5     Advertising, Training and Community Informational Meeting Materials*
- ----------
*  Previously filed.
    


                                                                    Exhibit 23.2


              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


The Board of Directors
1st Security Federal Savings Bank

We consent to the use in this  Registration  Statment on Form S-1 filed with the
Securities and Exchange Commission and Amendment No. 2 to Form AC filed with the
Office of Thrift Supervision on September 11, 1997, of our report dated February
8, 1997, on the financial  statements of 1st Security  Federal  Savings Bank. We
also consent to the reference to us under the headings "The  Conversion - Income
Tax Consequences"  and "-The  Contribution" and "-Effects of Conversion to Stock
Form on  Depositors  and Borrowers of the Bank";  "Experts";  and "Legal and Tax
Matters" in this Registration Statement on Forms S-1 and AC.


                                             /s/ Crowe, Chizek and Company LLP

                                                 Crowe, Chizek and Company LLP

Oak Brook, Illinois
September 11, 1997





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