COMMUNITY SAVINGS BANKSHARES INC
S-8, 1997-10-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: TRIAD MEDICAL INC, 8-A12G, 1997-10-29
Next: APEX MORTGAGE CAPITAL INC, S-11/A, 1997-10-29





                                                      Registration No. 333-_____
                                                          Filed October 29, 1997

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                    FORM S-8
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

                       Community Savings Bankshares, Inc.
- --------------------------------------------------------------------------------
    (Exact Name of Registrant as specified in its Articles of Incorporation)

      United States                                          65-0780334
- --------------------------                     ---------------------------------
(State of incorporation)                       (IRS Employer Identification No.)


                              660 U.S. Highway One
                         North Palm Beach, Florida 33408
- --------------------------------------------------------------------------------
          (Address of principal executive offices, including zip code)


                       1995 Stock Option Plan, as amended

                            (Full Title of the Plan)



James B. Pittard, Jr.                      Copies to:
President and Chief Executive Officer      Philip R. Bevan, Esq.
Community Savings Bankshares, Inc.         Elias, Matz, Tiernan & Herrick L.L.P.
660 U.S. Highway One                       734 15th Street, N.W.
North Palm Beach, Florida  33408           Washington, D.C.  20005
(561) 881-2212                             (202) 347-0300
- --------------------------------------
(Name, address and telephone number of
agent for service)


<PAGE>

<TABLE>
<CAPTION>

                                             CALCULATION OF REGISTRATION FEE


        Title of                                       Proposed             Proposed
       Securities                                       Maximum              Maximum           Amount of
         to be                 Amount to be          Offering Price         Aggregate        Registration
       Registered              Registered(1)           Per Share          Offering Price         Fee

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

<S>                              <C>                   <C>                <C>                    <C>      
Common Stock, par
  value $1.00                    214,350               $11.40(3)          $2,443,826.25(3)       $  740.55

Common Stock, par
  value $1.00                     17,616               $35.44(4)          $  624,267.00(4)          189.17
                                --------                                  -------------          ---------

Total                            231,966(2)                               $3,068,093.25          $  929.72
                                ========                                  =============          =========

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



(1)       Represents  shares  of the  common  stock,  $1.00  par value per share
          ("Common Stock"), of Community Savings Bankshares, Inc. (the "Company"
          or  "Registrant"),  reserved  for issuance  pursuant to the  Community
          Savings,  F. A.  (the  "Association")  1995  Stock  Option  Plan  (the
          "Plan").

(2)       Represents  shares  currently  reserved for  issuance  pursuant to the
          Plan.

(3)       Estimated solely for the purpose of calculating the registration  fee,
          which has been calculated  pursuant to Rule 457(h)  promulgated  under
          the  Securities  Act of  1933,  as  amended  ("Securities  Act").  The
          Proposed  Maximum  Offering  Price Per Share is equal to the  weighted
          average  exercise  price for  options to  purchase  214,350  shares of
          Common  Stock  which have been  granted  under the Plan as of the date
          hereof but not yet exercised.

(4)       Estimated  solely for the purposes of calculating the registration fee
          in accordance with Rule 457(c)  promulgated  under the Securities Act.
          The Proposed  Maximum  Offering  Price Per Share for 17,616 shares for
          which stock  options have not been granted  under the Plan is equal to
          the average of the high and low sale price of the Common  Stock of the
          Company on October 27, 1997 on the Nasdaq National Market.

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

          This Registration Statement shall become effective  automatically upon
the date of filing in accordance  with Section 8(a) of the Securities Act and 17
C.F.R. ss. 230.462.


                                        2
<PAGE>

                                     PART I*

ITEM 1.         PLAN INFORMATION.*

ITEM 2.         REGISTRANT INFORMATION AND EMPLOYEE PLAN ANNUAL INFORMATION.*


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

*    Information  required  by  Part  I to be  contained  in the  Section  10(a)
prospectus is omitted from the  Registration  Statement in accordance  with Rule
428 under the Securities Act and the Note to Part I of Form S-8.


                                     PART II

               INFORMATION REQUIRED IN THE REGISTRATION STATEMENT

ITEM 3.         INCORPORATION OF DOCUMENTS BY REFERENCE.

        The following  documents  filed or to be filed with the  Securities  and
Exchange  Commission (the  "Commission")  are  incorporated by reference in this
Registration Statement:

                (a) The Association's  Annual Report on Form 10-K for the fiscal
        year  ended   September  30,  1996  filed  with  the  Office  of  Thrift
        Supervision ("OTS") and included as Exhibit 13.1 hereto.

                (b) The Company's  Quarterly Report on Form 10-Q for the quarter
        ended  June 30,  1997 filed with the OTS and  included  as Exhibit  13.2
        hereto.

                (c) The  Association's  Transition  Report  on Form 10-Q for the
        period  October  1, 1996 to  December  31,  1996  filed with the OTS and
        included as Exhibit 13.3 hereto.

                (d) All reports  filed by the Company  pursuant to Section 13(a)
        or 15(d) of the Securities  Exchange Act of 1934, as amended  ("Exchange
        Act"),  since the end of the period covered by the Form 10-Q referred to
        in clause (b) above.

                (e) All  documents  filed by the  Company  pursuant  to Sections
        13(a),  13(c), 14 or 15(d) of the Exchange Act after the date hereof and
        prior to the filing of a  post-effective  amendment which indicates that
        all  securities   offered  have  been  sold  or  which  deregisters  all
        securities then remaining unsold.


                                        3

<PAGE>


          Any  statement  contained  in  this  Registration  Statement,  or in a
document incorporated or deemed to be incorporated by reference herein, shall be
deemed to be modified or superseded for purposes of this Registration  Statement
to the extent that a statement  contained herein,  or in any other  subsequently
filed  document  which  also is or is deemed  to be  incorporated  by  reference
herein, modifies or supersedes such statement. Any such statement so modified or
superseded  shall  not be  deemed,  except  as so  modified  or  superseded,  to
constitute a part of this Registration Statement.

ITEM 4.         DESCRIPTION OF SECURITIES.

          The Company's  Common Stock is deemed  registered  under Section 12 of
the  Exchange  Act as  successor  issuer  to  the  Association  pursuant  to the
provisions of Rule 12(g)(3) promulgated thereunder. The following information is
provided.

          GENERAL. The Charter of the Company authorizes the issuance of capital
stock  consisting of 20,000,000  shares of Company  Common Stock and  10,000,000
shares of preferred stock ("Company Preferred Stock").  The Company Common Stock
represents non-withdrawable capital, is not an insurable type and is not insured
by the Federal Deposit Insurance Corporation.

          In the future,  the authorized  but unissued and unreserved  shares of
Common Stock and the authorized and unissued  shares of Company  Preferred 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, pursuant to stock compensations plans of the Company, or in future
private  placements or public offerings.  Except as otherwise may be required to
approve a merger or other transaction in which the additional  authorized shares
of Common Stock or authorized  shares of Company Preferred Stock would be issued
or as may then be required by the National  Association  of Securities  Dealers,
Inc. for companies to have their equity securities quoted on the Nasdaq National
Market (or by any  exchange  on which the  Company's  capital  stock may then be
listed),  no  shareholder  approval is required for the  issuance of  additional
shares of capital stock of the Company.

          COMPANY COMMON STOCK. Each share of Common Stock has the same relative
rights as, and is  identical in all  respects  with,  each other share of Common
Stock.  Until such time as Company Preferred Stock with voting rights is issued,
if ever,  the  holders  of shares of  Common  Stock  will  possess  all  rights,
including  exclusive  voting  rights,  pertaining  to the  capital  stock of the
Company.  Each share of Common Stock  entitles the holder thereof to one vote on
all matters upon which shareholders have the right to vote.  Shareholders of the
Company are not permitted to cumulate  their votes for the election of directors
prior to October  24,  1999.  The  holders of Common  Stock will be  entitled to
dividends  when, as and if declared by the  Company's  Board of Directors out of
funds legally available therefor.


                                        4

<PAGE>



          Holders of shares of 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 or  redemption  and,  upon receipt by the Company of the full
purchase  price  therefor,  each  share of Common  Stock  will be fully paid and
non-assessable.

          In the event of any  liquidation or  dissolution  of the Company,  the
holders of Common Stock will be entitled to receive,  after payment or provision
for  payment  of all debts and  liabilities  of the  Company,  all assets of the
Company  available for  distribution,  in cash or in kind. If Company  Preferred
Stock should be issued, the holders thereof may have a priority over the holders
of Common Stock in the event of liquidation or dissolution.

          COMPANY  PREFERRED  STOCK.  The Board of  Directors  of the Company is
authorized to issue Company  Preferred  Stock in series and fix and state voting
powers, designations,  preferences or other special rights of the shares of each
such series of Company Preferred Stock and the  qualifications,  limitations and
restrictions  thereof.  Company Preferred Stock may rank prior to Company Common
Stock as to dividend rights, liquidation preferences,  or both, may have full or
limited voting rights,  and may be  convertible  into Company Common Stock.  The
holders  of any class or series of  Company  Preferred  Stock  also may have the
right to vote  separately  as a class or series under the terms of such class or
series or as may be otherwise provided by federal law and regulations.

          PAYMENT OF DIVIDENDS.  It is currently  unclear what  limitations  may
exist with respect to the Company's ability to make capital  distributions since
regulations  with respect to this matter have not been  promulgated  by the OTS,
the chartering authority of the Company.

          BOARD OF DIRECTORS. The Company's Bylaws provide that if less than the
entire  Board is to be removed,  no one of the  directors  may be removed if the
votes cast against the removal  would be  sufficient to elect a director if then
cumulatively  voted at an  election  of the  class of  directors  of which  such
director is a part.


ITEM. 5.        INTERESTS OF NAMED EXPERTS AND COUNSEL.

          Not applicable.

ITEM. 6.        INDEMNIFICATION OF DIRECTORS AND OFFICERS.

          The Board of Directors of the Company adopted the following resolution
in connection with the organization of the Company:


                                        5

<PAGE>


          The Company shall  indemnify its  directors,  its directors  emeritus,
officers,  and employees in accordance  with the following  requirements  noting
that, in all cases,  the references to the masculine gender include the feminine
as well:

(1)     Definitions for purposes of this resolution.

        (a)     ACTION. Any judicial or administrative proceeding, or threatened
                proceeding, whether civil, criminal, or otherwise, including any
                appeal or other proceeding for review.

        (b)     COURT.  Includes,  without limitation,  any court to which or in
                which any appeal or any proceeding for review is brought.

        (c)     FINAL  JUDGMENT.  A  judgment,  decree,  or  order  which is not
                appealable or as to which the period for appeal has expired with
                no appeal taken.

        (d)     SETTLEMENT.   Includes   entry  of  a  judgment  by  consent  or
                confession or a plea of guilty or nolo contendere.

(2)     References  in  this  resolution  to any  individual  or  other  person,
        including the Company, shall include legal  representatives,  successors
        and assigns thereof.

(3)     Subject to paragraph (4) of this resolution, the Company shall indemnify
        any person against whom an action is brought or threatened  because that
        person is or was a director, officer, or employee of the Company, for:


        (a)     Any amount for which that person becomes liable under a judgment
                in such action; and

        (b)     Reasonable costs and expenses,  including reasonable  attorneys'
                fees,  actually  paid or incurred by that person in defending or
                settling  such  action,  or in  enforcing  his rights under this
                resolution   if  he  attains  a  favorable   judgement  in  such
                enforcement action.

(4)     Indemnification  shall be made to such person under  paragraph  (3) only
        if:

        (a)     Final judgment on the merits is in his favor; or

        (b)     In case of: (i) settlement,  (ii) final judgment  against him or
                (iii) final judgment in his favor other than on the merits, if a
                majority of the disinterested directors of the Company determine
                that he was  acting  in  good  faith  within  the  scope  of his
                employment or authority as he could reasonably


                                        6
<PAGE>


                have perceived it under the  circumstances  and for a purpose he
                could  reasonably have believed under the  circumstances  was in
                the best  interests of the Company or its members.  However,  no
                indemnification  shall be made  unless  the  Company  gives  the
                Office of Thrift  Supervision  ("OTS") or its successor at least
                60 days' notice of its  intention to make such  indemnification.
                Such notice shall state the facts on which the action arose, the
                terms of any settlement,  and any disposition of the action by a
                court. Such notice, a copy thereof,  and a certified copy of the
                resolution containing the required determination by the Board of
                Directors  shall be sent to the  Regional  Director,  who  shall
                promptly  acknowledge  receipt thereof.  The notice period shall
                run from the date of such receipt. No such indemnification shall
                be made if the OTS advises  the Company in writing,  within such
                notice period, of its objection thereto.

(5)     The  Company  may obtain  insurance  to  protect  it and its  directors,
        officers,  and  employees  from  potential  losses  arising  from claims
        against  any of  them  for  alleged  wrongful  acts,  or  wrongful  acts
        committed  in  their  capacity  as  directors,  officers  or  employees.
        However, the Company may not obtain insurance which provides for payment
        of losses of any person  incurred  as a  consequence  of his  willful or
        criminal misconduct.

(6)     If a  majority  of  the  directors  of the  Company  concludes  that  in
        connection with an action,  any person ultimately may become entitled to
        indemnification  under this  resolution,  the  directors  may  authorize
        payment  of  reasonable   costs  and  expenses,   including   reasonable
        attorneys' fees,  arising from the defense or settlement of such action.
        Nothing in this  resolution  shall  prevent the directors of the Company
        from  imposing  such  conditions  on a payment of  expenses as they deem
        warranted  and in the interests of the Company.  Before  making  advance
        payment of expenses under this  resolution,  the Company shall obtain an
        agreement  that the Company will be repaid if the person on whose behalf
        payment  is  made  is  later  determined  not  to be  entitled  to  such
        indemnification.

(7)     The Company shall not indemnify any person  referred to in paragraph (3)
        of this resolution or obtain  insurance  referred to in paragraph (5) of
        this resolution other than in accordance with this resolution.

        The foregoing  resolution is consistent with the provisions of 12 C.F.R.
Section 545.121 promulgated by the OTS.

ITEM 7.         EXEMPTION FROM REGISTRATION CLAIMED.

         Not  applicable  since no  restricted  securities  will be reoffered or
resold pursuant to this Registration Statement.


                                        7

<PAGE>


ITEM 8.         EXHIBITS


         The following exhibits are filed with or incorporated by reference into
this Registration  Statement on Form S-8 (numbering corresponds to Exhibit Table
in Item 601 of Regulation S-K):


         No.           Exhibit
         ---           -------

         5             Opinion of Elias, Matz, Tiernan & Herrick L.L.P.
                       as to the legality of the securities

         10.1          1995 Stock Option Plan

         13.1          Annual  Report on Form 10-K of Community  Savings,  F. A.
                       for the year ended September 30, 1996.

         13.2          Quarterly report on Form 10-Q of Community Savings, F. A.
                       for the quarter ended June 30, 1997.

         13.3          Transition Report on Form 10-Q of Community  Savings,  F.
                       A. for the period October 1, 1996 to December 31, 1996.

         23.1          Consent of Elias, Matz, Tiernan & Herrick L.L.P.
                       (contained in the opinion included as Exhibit 5)

         23.2          Consent of Deloitte & Touche LLP

         24            Power of attorney for any subsequent amendments
                       (located in the signature pages of this Registration
                       Statement).

ITEM 9.         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

                                        8

<PAGE>



disclosed  in  the  Registration  Statement  or  any  material  change  in  such
information in the Registration Statement;  provided,  however, that clauses (i)
and  (ii)  do  not  apply  if  the  information  required  to be  included  in a
post-effective amendment by those clauses is contained in periodic reports filed
by the  Registrant  pursuant to Section 13 or Section  15(d) of the Exchange Act
that are incorporated by reference in the Registration Statement.

         2.  That,  for the  purpose  of  determining  any  liability  under the
Securities Act, 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.

         4. That,  for the  purposes  of  determining  any  liability  under the
Securities  Act,  each  filing of the  Registrant's  annual  report  pursuant to
Section  13(a) or Section  15(d) of the  Exchange  Act that is  incorporated  by
reference in the Registration Statement 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.

         5.  Insofar  as  indemnification  for  liabilities  arising  under  the
Securities Act 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  Commission  such
indemnification  is against public policy as expressed in the Securities 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  Securities  Act and will be  governed by the final
adjudication of such issue.


                                        9

<PAGE>



                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-8 and has duly caused this Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in North Palm Beach, Florida, on this 29 day of October 1997.

                                   Community Savings Bankshares, Inc.


                                   By: /s/ James B. Pittard, Jr.
                                      -------------------------------
                                           James B. Pittard, Jr.
                                           President and Chief Executive Officer


         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated. Each person whose signature appears below
hereby makes, constitutes and appoints James B. Pittard, Jr. his or her true and
lawful  attorney,  with full power to sign for such person and in such  person's
name and capacity  indicated  below, and with full power of substitution any and
all amendments to this Registration  Statement,  hereby ratifying and confirming
such  person's  signature  as it may be signed by said  attorney  to any and all
amendments.


/s/ Forest C. Beaty, Jr.                      October 29, 1997
- --------------------------
    Forest C. Beaty, Jr.
    Director


/s/ Robert F. Cromwell                        October 29, 1997
- --------------------------
    Robert F. Cromwell
    Director


/s/ Karl D. Griffin                           October 29, 1997
- --------------------------
    Karl D. Griffin
    Director


                                       10

<PAGE>



/s/ James B. Pittard, Jr.  
- --------------------------                                    October 29, 1997
    James B. Pittard, Jr.
    President, Chief Executive Officer and Director


/s/ Harold I. Stevenson                                       October 29, 1997
- --------------------------
    Harold I. Stevenson
    Director


/s/ Frederick A. Teed                                         October 29, 1997
- --------------------------
    Frederick A. Teed
    Director


/s/ Larry J. Baker                                            October 29, 1997
- --------------------------
    Larry J. Baker
    Senior Vice President and Chief Financial Officer


                                       11

                                 LAW OFFICES
                    ELIAS, MATZ, TIERNAN & HERRICK L.L.P.
TIMOTHY B. MATZ                  12TH FLOOR              JEFFREY D. HAAS
STEPHEN M. EGE              734 15TH STREET, N.W.        KEVIN M. HOULIHAN
RAYMOND A. TIERNAN         WASHINGTON, D.C. 20005        KENNETH B. TABACH
W. MICHAEL HERRICK                  _______              PATRICIA J. WOHL
GERARD L. HAWKINS                                        JEFFREY R. HOULE
NORMAN B. ANTIN           TELEPHONE: (202) 347-0300      DAVID N. PARDYS
JOHN P. SOUKENIK*         FACSIMILE: (202) 347-2172      FIORELLO J. VICENCIO*
GERALD F. HEUPEL, JR.            WWW.EMTH.COM            ______
JEFFREY A. KOEPPEL
DANIEL P. WEITZEL                                        ALLIN P. BAXTER
PHILIP ROSS BEVAN                                        JACK I. ELIAS
HUGH T. WILKINSON                                        SHERYL JONES ALU


*NOT ADMITTED IN D.C.


                                October 29, 1997

                                   VIA EDGAR

Board of Directors
Community Savings Bankshares, Inc.
660 U.S. Highway One
North Palm Beach, Florida  33408

        Re:    Registration Statement on Form S-8;
               231,966 Shares of Common Stock

Ladies and Gentlemen:

        We have acted as special counsel to Community Savings Bankshares,  Inc.,
a federally chartered  corporation (the "Corporation") and Community Savings, F.
A. (the  "Association"),  in connection with the preparation and filing with the
Securities  and Exchange  Commission  pursuant to the Securities Act of 1933, as
amended, of a Registration Statement on Form S-8 (the "Registration Statement"),
relating to the  registration of up to 231,966 shares of common stock, par value
$1.00 per share (the "Common  Stock"),  to be issued  pursuant to the 1995 Stock
Option Plan (the "Plan") of the  Corporation  upon the exercise of stock options
and/or limited stock appreciation rights (the "Option Rights") as defined in the
Plan.  We have been  requested  by the  Corporation  to furnish an opinion to be
included as an exhibit to the Registration Statement.  Capitalized terms defined
in the Registration  Statement and not otherwise  defined herein are used herein
with the meanings as so defined.

        In so acting, we have reviewed the Registration  Statement,  the Charter
and Bylaws of the Corporation, the Plan, a specimen stock certificate evidencing
the Common  Stock and such other  corporate  records  and  documents  as we have
deemed  appropriate.  We are relying upon the originals,  or copies certified or
otherwise  identified  to our  satisfaction,  of the  corporate  records  of the
Corporation  and the Association and such other  instruments,  certificates  and
representations  of  public  officials,  officers  and  representatives  of  the
Corporation and the  Association,  and have made such inquiries of such officers
and  representatives as we have deemed relevant or necessary as a basis for this
opinion.


<PAGE>

        In such examination,  we have assumed, without independent verification,
the  genuineness  of all  signatures  and  the  authenticity  of  all  documents
submitted to us as originals  and the  conformance  in all respects of copies to
originals.  Furthermore,  we have made such factual  inquiries and reviewed such
laws as we determined to be relevant for this opinion.

        For purposes of this opinion,  we have also assumed that: (i) the shares
of Common Stock  issuable  pursuant to the Option Rights granted under the terms
of the Plan will  continue  to be validly  authorized  on the dates on which the
Common Stock is issued pursuant to the Option Rights; (ii) on the dates on which
the Option Rights are  exercised,  the Option Rights  granted under the terms of
the Plan will constitute valid, legal and binding obligations of the Corporation
and  will   (subject   to   applicable   bankruptcy,   moratorium,   insolvency,
reorganization and other laws and legal principles  affecting the enforceability
of  creditors'  rights  generally)  be  enforceable  as to  the  Corporation  in
accordance with their terms; (iii) the Option Rights are exercised in accordance
with their terms and the exercise price therefor is paid in accordance  with the
terms  thereof;  (iv) no change  shall have  occurred in  applicable  law or the
pertinent  facts; and (v) the provisions of "blue sky" and other securities laws
as may be applicable will have been complied with to the extent required.

         Based on the  foregoing,  and  subject  to the  assumptions  set  forth
herein,  we are of the  opinion as of the date  hereof that the shares of Common
Stock to be issued  pursuant to the Plan,  when issued and sold  pursuant to the
Plan and upon receipt of the  consideration  required  thereby,  will be legally
issued, fully paid and non-assessable shares of Common Stock of the Corporation.

        We hereby  consent  to the  filing of this  opinion as an exhibit to the
Registration Statement.

                                           Very truly yours,


                                           ELIAS, MATZ, TIERNAN & HERRICK L.L.P.


                                           By: /s/ Philip Ross Bevan
                                              ----------------------------------
                                                   Philip Ross Bevan, a Partner



                             COMMUNITY SAVINGS, F.A.

                             1995 STOCK OPTION PLAN


1.       PURPOSE

         The purpose of the Community Savings, F. A. 1995 Stock Option Plan (the
"Plan")  is  to  advance  the  interests  of  Community  Savings,   F.  A.  (the
"Association")  and its  shareholders by providing  Employees of the Association
and its affiliates,  including  ComFed,  M. H. C., the mutual holding company of
the Association (the "Company"), upon whose judgment, initiative and efforts the
successful conduct of the business of the Association and its affiliates largely
depends, with an additional incentive to perform in a superior manner as well as
to attract people of experience and ability.

2.       DEFINITIONS

         "AFFILIATE" means any "parent corporation" or "subsidiary  corporation"
of the  Association,  as such terms are  defined  in  Section  424(e) or 424(f),
respectively, of the Internal Revenue Code of 1986, as amended.

         "AWARD" means an Award of Nonstatutory  Stock Options,  Incentive Stock
Options, and/or Limited Rights granted under the provisions of the Plan.

         "BENEFICIARY"  means the person or persons designated by a Recipient to
receive any  benefits  payable  under the Plan in the event of such  Recipient's
death.  Such person or persons shall be designated in writing on forms  provided
for this  purpose  by the  Committee  and may be  changed  from  time to time by
similar  written  notice  to  the  Committee.   In  the  absence  of  a  written
designation,  the Beneficiary shall be the Recipient's surviving spouse, if any,
or if none, his estate.

         "BOARD OF DIRECTORS" means the Board of Directors of the Association.

         "CHANGE IN CONTROL" means:

         (1) a reorganization,  merger, merger conversion, consolidation or sale
of all or substantially all of the assets of the Association, the Company or the
Stock Holding Company,  or a similar  transaction in which the Association,  the
Company or the Stock Holding Company is not the resulting entity;

         (2) individuals who constitute the Incumbent Board of the  Association,
the Company,  or the Stock Holding  Company cease for any reason to constitute a
majority thereof; or

         (3) a change in control within the meaning of 12 C.F.R.  ss. 574.4,  as
determined by the board of directors of the Association or the Company;

         (4) In the event that the Company converts to the Stock Holding Company
on a stand-alone  basis,  a "change in control" of the  Association or the Stock
Holding Company (a) shall mean an event of a nature that would be required to be
reported in response to Item 1a of the current  report on Form 8-K, as in effect
on the date hereof,  pursuant to Section 13 or 15(d) of the Securities  Exchange
Act of 1934 (the  "Exchange  Act"),  or  results  in a Change in  Control of the
Association or the Stock Holding  Company within the meaning of the Home Owners'
Loan Act of 1933 and the  Rules and  Regulations  promulgated  by the  Office of
Thrift Supervision (or its predecessor agency), as in effect on the date hereof,
(b) without  limitation shall be deemed to have occurred at such time as (i) any
"person" (as the term is used in Section  13(d) and 14(d) of the  Exchange  Act)
other than the Stock Holding


<PAGE>

Company is or becomes a  "beneficial  owner" (as  defined in Rule 13-d under the
Exchange  Act)  directly  or  indirectly,   of  securities  of  the  Association
representing 25% or more of the Association's  outstanding securities ordinarily
having the right to vote at the election of directors  except for any securities
of the Association  received by the Stock Holding Company in connection with the
Reorganization and any securities purchased by the Association's  employee stock
ownership plan and trust shall not be counted in  determining  whether such plan
is the beneficial owner of more than 25% of the Association's securities, (ii) a
proxy statement  soliciting  proxies from  stockholders of the  Association,  by
someone  other  than  the  current   management  of  the  Association,   seeking
stockholder approval of a plan of reorganization, merger or consolidation of the
Stock Holding Company of the Association or similar transaction with one or more
corporations  as a result  of  which  the  outstanding  shares  of the  class of
securities  then subject to the plan or  transaction  are exchanged or converted
into cash or property or securities  not issued by the  Association or the Stock
Holding  Company,  or (iii) a tender offer is made for 25% or more of the voting
securities of the Association  and the  shareholders  owning  beneficially or of
record  25% or  more  of the  outstanding  securities  of the  Association  have
tendered or offered to sell their shares  pursuant to such tender offer and such
tendered shares have been accepted by the tender offeror.

         Notwithstanding,   the   foregoing,   a  "Change  in  Control"  of  the
Association  or the Company  shall not be deemed to have occurred if the Company
ceases to own at least 51% of all outstanding shares of stock of the Association
in connection with a conversion of the Company from mutual to stock form.

         "CODE" means the Internal Revenue Code of 1986, as amended.

         "COMMITTEE"  means  the  Stock  Benefits  Committee  of  the  Board  of
Directors  consisting of at least three Outside  Directors of the Association or
the Company,  and all of whom are and must be "disinterested  directors" as that
term is defined under Rule 16b-3 under the  Securities  Exchange Act of 1934, as
amended.

         "COMMON  STOCK"  means the common stock of the  Association,  par value
$1.00 per share.

         "CONVERSION  TRANSACTION"  means the conversion of the Company from the
mutual to stock form of  organization  either on a  stand-alone  basis or in the
context of a merger conversion, as contemplated by regulations of the OTS or any
successor thereof.

         "DATE OF GRANT"  means the actual  date on which an Award is granted by
the Committee.

         "DIRECTOR" means a member of the Board of Directors.

         "DISABILITY"  means  the  permanent  and total  inability  by reason of
mental or  physical  infirmity,  or both,  of an  employee  to perform  the work
customarily assigned to him. Additionally, a medical doctor selected or approved
by the Board of  Directors  must  advise  the  Committee  that it is either  not
possible to determine  when such  Disability  will  terminate or that it appears
probable  that such  Disability  will be permanent  during the remainder of such
employee's lifetime.

         "EMPLOYEE"   means  any  person  who  is  currently   employed  by  the
Association or an Affiliate, including officers.

         "FAIR MARKET  VALUE"  means,  when used in  connection  with the Common
Stock on a certain  date,  the  reported  closing  price of the Common  Stock as
reported by the National  Association of Securities Dealers Automated  Quotation
("Nasdaq")  National  Market  (as  published  by the  WALL  STREET  JOURNAL,  if
published)  on the day prior to such date, or if the Common Stock was not traded
on such date,  on the next  preceding  day on which the Common  Stock was traded
thereon;  PROVIDED,  HOWEVER,  that if the Common  Stock is not  reported on the
Nasdaq National  Market,  Fair Market Value shall mean the average sale price of
all shares of Common Stock sold during the 30-day period  immediately  preceding
the date on which such stock option was granted, and if no shares of stock 


                                       2
<PAGE>

have been sold  within such 30-day  period,  the average  sale price of the last
three sales of Common Stock sold during the 90-day period immediately  preceding
the date on which such stock option was granted.  In the event Fair Market Value
cannot be determined in the manner described above, then Fair Market Value shall
be determined by the Committee.  The Committee  shall be authorized to obtain an
independent appraisal to determine the Fair Market Value of the Common Stock.

         "INCENTIVE  STOCK OPTION" means an Option granted by the Committee to a
Participant, which Option is designated as an Incentive Stock Option pursuant to
Section 8.

         "INCUMBENT  BOARD"  means,  in the case of (i) the Company or the Stock
Holding Company, or (ii) the Association,  the Board of Directors of the Company
or the Association,  respectively,  on the date hereof, provided that any person
becoming a director subsequent to the date hereof whose election was approved by
a vote of at least  three-quarters  of the  directors  comprising  the Incumbent
Board, or whose  nomination for election by members or stockholders was approved
by the same  nominating  committee  serving under an Incumbent  Board,  shall be
considered as though he were a member of the Incumbent Board.

         "LIMITED RIGHT" means the right to receive an amount of cash based upon
the terms set forth in Section 9.

         "NONSTATUTORY STOCK OPTION" means an Option granted by the Committee to
(i) an Outside  Director  or (ii) to any other  Participant  and such  option is
either (A) not designated by the Committee as an Incentive Stock Option,  or (B)
fails to satisfy the  requirements  of an Incentive Stock Option as set forth in
Section 422 of the Code and the regulations thereunder.

         "OFFERING" means the initial public offering of the Common Stock of the
Association.

         "OPTION" means Award granted under Section 7 or Section 8.

         "OUTSIDE DIRECTOR" means a Director who is not also an employee.

         "PARTICIPANT"   means  an  Outside  Director  or  an  Employee  of  the
Association  or its  Affiliates  chosen by the Committee to  participate  in the
Plan.

         "REORGANIZATION"  means the reorganization of Community Savings,  F. A.
as a stock  savings  association  and the  establishment  of the  Company as its
mutual holding company parent.

         "STOCK  HOLDING  COMPANY"  means the holding  company  resulting from a
stock conversion of the Company in a conversion transaction.

         "TERMINATION  FOR CAUSE" means the termination of employment  caused by
the  individual's  personal  dishonesty,  willful  misconduct,  any  breach of a
fiduciary  duty  involving  personal  profit or  intentional  failure to perform
stated duties,  or willful  violation of any law, rule or regulation (other than
traffic violations or similar offenses) or final cease-and-desist  order, any of
which results in material loss to the  Association,  the Company,  or one of its
Affiliates.

3.       ADMINISTRATION

         The Plan shall be  administered  by the  Committee.  The  Committee  is
authorized,  subject to the  provisions of the Plan, to establish such rules and
regulations as it deems necessary for the proper  administration of the Plan and
to make whatever  determinations and interpretations in connection with the Plan
it deems necessary or advisable.  All determinations and interpretations made by
the Committee  shall be binding and conclusive on all  Participants  in the Plan
and on their legal representatives and beneficiaries.


                                       3
<PAGE>

         The Awards of Nonstatutory Options to Outside Directors under Section 7
of the Plan are intended to comply with Rule 16b-3 under the Securities Exchange
Act of 1934.  Notwithstanding any term to the contrary appearing herein,  unless
permitted by Rule  16b-3(c)(2)(ii),  neither the  Committee  nor the Board shall
have the authority to determine the amount and price of securities to be awarded
and/or timing of awards under  Section 7 of the Plan to designated  directors or
categories  of directors,  which terms shall be set forth herein.  To the extent
any provision of the Plan or action by Plan administrators  fails to comply with
this subsection 3, such provision or action shall be deemed null and void to the
extent permitted by law and deemed advisable by the Board.

4.       TYPES OF AWARDS

         Awards under the Plan may be granted in any one or a combination of (a)
Incentive Stock Options as defined in Section 7; (b) Non-Statutory Stock Options
as defined in Section 8; and (c) Limited Rights as defined herein in Section 9.

5.       STOCK SUBJECT TO THE PLAN

         Subject to adjustment as provided in Section 14, the maximum  number of
shares  reserved for issuance  under the Plan is ten percent (10%) of the shares
of Common Stock of the  Association  sold in connection  with the Stock Offering
(or 237,986  shares).  The maximum  number of shares  reserved  for  issuance to
Employees  is seven and  one-half  percent  (7.5%) of the shares of Common Stock
issued in connection  with the Offering.  The maximum number of shares  reserved
for  issuance to Outside  Directors is two and  one-half  percent  (2.5%) of the
shares of Common Stock issued in connection with the Offering.

         The shares of Common  Stock  represented  by such options may be either
authorized but unissued shares or shares previously issued and reacquired by the
Association  or the Company.  To the extent that options or rights granted under
the Plan are exercised, the shares covered will be unavailable for future grants
under the Plan;  to the extent that  options  together  with any related  rights
granted under the Plan  terminate,  expire or are cancelled  without having been
exercised or, in the case of Limited  Rights  exercised for cash, new Awards may
be made with respect to these shares.

6.       ELIGIBILITY

         Officers and other employees of the Association or its affiliates shall
be eligible to receive  Incentive  Stock  Options,  Non-Statutory  Stock Options
and/or  Limited  Rights  under  the Plan.  Directors  who are not  employees  or
officers of the  Association or its affiliates  shall not be eligible to receive
Incentive Stock Options under the Plan.  Outside  Directors shall be eligible to
receive only Nonstatutory Stock Options.

7.       NON-STATUTORY STOCK OPTIONS

         7.1      GRANT OF NON-STATUTORY STOCK OPTIONS

         (a) GRANTS TO OUTSIDE  DIRECTORS.  Each Outside Director who is serving
in such capacity on the date of the Association's  Offering and at the Effective
Date of the Stock Option Plan,  shall be granted  Options to purchase  11,850 of
Common Stock of the Association,  subject to adjustment  pursuant to Section 14.
Each person who becomes an Outside Director  subsequent to the Effective Date of
the Stock Option Plan, shall be granted  Nonstatutory  Stock Options to purchase
200 shares of the Common Stock, subject to adjustment pursuant to Section 14, to
the extent shares remain  available  under this Stock Option Plan.  Nonstatutory
Stock Options  granted  under this Plan are subject to the terms and  conditions
set forth in this Section 7.

         (b) GRANTS TO EMPLOYEES.  The Committee  may, from time to time,  grant
Nonstatutory  Stock  Options  to  eligible  Employees  and,  upon such terms and
conditions as the Committee may determine, grant Nonstatutory


                                       4
<PAGE>

Stock Options in exchange for and upon  surrender of previously  granted  Awards
under the Plan.  Nonstatutory  Stock Options granted under this Plan are subject
to the terms and conditions set forth in this Section 7.

         (c) OPTION  AGREEMENT.  Each  Option  shall be  evidenced  by a written
option agreement between the Association and the employee  specifying the number
of shares  of  Common  Stock  that may be  acquired  through  its  exercise  and
containing  such other terms and conditions that are not  inconsistent  with the
terms of this grant.  The  maximum  number of shares  subject to a  Nonstatutory
Option that may be awarded under the Plan to any Employee shall be 40,000.

         (d) PRICE.  The purchase  price per share of Common  Stock  deliverable
upon the exercise of each Non-Statutory  Stock Option shall be determined by the
Committee  on the date the Option is  granted.  Except as provided  below,  such
purchase  price  shall  not be less than  100% of the Fair  Market  Value of the
Association's Common Stock on the date the Option is granted. The purchase price
per share of Common Stock  deliverable  upon the exercise of each  Non-Statutory
Stock Option  granted in exchange for and upon  surrender of previously  granted
awards shall be not less than 100% of the Fair Market Value of the Association's
Common Stock on the date the Option is granted, but in no event may the purchase
price of any Non-Statutory Stock Option be less than the par value of the Common
Stock.  Shares may be purchased  only upon full  payment of the purchase  price.
Payment of the  purchase  price may be made,  in whole or in part,  through  the
surrender  of shares of the Common Stock of the  Association  at the Fair Market
Value of such shares determined in the manner described in Section 2.

         (e) MANNER OF EXERCISE.  Nonstatutory  Stock Options  granted under the
Stock  Option  Plan shall vest in a  Participant  at the rate of twenty  percent
(20%) per year  commencing  one year from the date of grant.  The vested Options
may be exercised from time to time, in whole or in part, by delivering a written
notice  of  exercise  to  the  President  or  Chief  Executive  Officer  of  the
Association.  Such notice is irrevocable and must be accompanied by full payment
of the purchase price in cash or shares of previously  acquired  Common Stock of
the  Association  at the Fair  Market  Value of such  shares  determined  on the
exercise  date by the  manner  described  in  Section  2 hereof.  If  previously
acquired  shares of Common  Stock are  tendered in payment of all or part of the
exercise  price,  the value of such shares shall be determined as of the date of
such exercise.

         (f) TERMS OF OPTIONS.  The term during which each  Non-Statutory  Stock
Option may be exercised  shall be determined by the  Committee,  but in no event
shall a Non-Statutory  Stock Option be exercisable in whole or in part more than
10 years and one day from the Date of Grant. The  Nonstatutory  Options shall be
exercisable in installments, as determined by the Committee. The Committee shall
determine  the date on which each  installment  shall  become  exercisable.  The
shares  comprising each  installment may be purchased in whole or in part at any
time after such  installment  becomes  exercisable.  The Committee,  in its sole
discretion,  may accelerate the time at which any Non-statutory Stock Option may
be exercised in whole or in part.  Notwithstanding  the above, in the event of a
Change in Control of the  Association,  all  Non-Statutory  Stock  Options shall
become immediately exercisable.

         (g)  TERMINATION OF EMPLOYMENT OR SERVICE.  Upon the  termination of an
Employee's  employment or upon termination of an Outside  Director's service for
any reason other than Disability, death or Termination for Cause, the Employee's
or Outside Director's  Non-Statutory  Stock Options shall be exercisable only as
to those  shares that were  immediately  purchasable  by the Employee or Outside
Directors at the date of termination and only for a period of one year following
termination.  In the  event of  Termination  for  Cause,  all  rights  under his
Non-Statutory  Stock Options shall expire upon termination.  In the event of the
death or Disability of any Employee or Outside Director, all Non-Statutory Stock
Options held by such Employee or Outside Director, whether or not exercisable at
such time, shall be exercisable by such person or his legal  representatives  or
beneficiaries  for one year  following  the date of his  death or  cessation  of
employment or service, applicable, due to Disability,  PROVIDED that in no event
shall the period extend beyond the expiration of the Non-Statutory  Stock Option
term.  Notwithstanding the above, all Nonstatutory Options held by a Participant
whose  employment  as an Employee or service as an Outside  Director  terminates
following a Change in Control of the Association or the Company shall


                                       5
<PAGE>

be  deemed  earned  as of the  last  day  of  employment  or  service  with  the
Association or an Affiliate and shall be exercisable for one year following such
termination of employment or service.

8.       INCENTIVE STOCK OPTIONS

         8.1       GRANT OF INCENTIVE STOCK OPTIONS

         The Committee,  from time to time, may grant Incentive Stock Options to
eligible  Employees.  Incentive Stock Options granted pursuant to the Plan shall
be subject to the following terms and conditions:

         (a) OPTION  AGREEMENT.  Each  Option  shall be  evidenced  by a written
option agreement between the Association and the Employee  specifying the number
of shares  of  Common  Stock  that may be  acquired  through  its  exercise  and
containing  such other terms and conditions that are not  inconsistent  with the
terms of this grant.

         (b) PRICE.  The purchase  price per share of Common  Stock  deliverable
upon the exercise of each Incentive  Stock Option shall be not less than 100% of
the  Fair  Market  Value  of the  Association's  Common  Stock  on the  date the
Incentive Stock Option is granted. However, if an Employee owns stock possessing
more than 10% of the total combined  voting power of all classes of Common Stock
of the  Association (or under Section 424(d) of the Code, is deemed to own stock
representing  more than 10% of the total combined voting power of all classes of
stock of the  Association  or its  Affiliates by reason of the ownership of such
classes of common stock directly or indirectly,  by or for any brother,  sister,
spouse,  ancestor  or  lineal  descendant  of  such  Employee  or by or for  any
corporation,   partnership,  estate  or  trust  of  which  such  employee  is  a
shareholder,  partner or  beneficiary),  the purchase  price per share of Common
Stock  deliverable upon the exercise of each Incentive Stock Option shall not be
less than 110% of the Fair Market Value of the Association's Common Stock on the
date the Incentive  Stock Option is granted.  Shares may be purchased  only upon
payment of the full purchase  price.  Payment of the purchase price may be made,
in whole or in part,  through the surrender of shares of the Common Stock of the
Association.  If  previously  acquired  shares of common  stock are  tendered in
payment of all or part of the exercise price,  the value of such shares shall be
determined as of the date of exercise of the Incentive Stock Option.

         (c) MANNER OF EXERCISE. Incentive Stock Options granted under the Stock
Option Plan shall vest in a Participant  at the rate of twenty percent (20%) per
year  commencing  one year from the date of grant.  The  vested  Options  may be
exercised from time to time, in whole or in part, by delivering a written notice
of exercise to the  President  or Chief  Executive  Officer of the  Association,
PROVIDED, HOWEVER, that no Options shall be exercisable prior to approval of the
Plan by stockholders. Such notice is irrevocable and must be accompanied by full
payment of the purchase  price in cash or shares of previously  acquired  Common
Stock of the  Association.  If  previously  acquired  shares of Common Stock are
tendered  in payment  of all or part of the  exercise  price,  the value of such
shares  shall be  determined  as of the date of such  exercise of the  Incentive
Stock Option.

         (d) AMOUNT OF OPTIONS.  Incentive  Stock  Options may be granted to any
eligible Employee in such amounts as determined by the Committee;  PROVIDED that
the amount  granted is consistent  with the terms of Section 422 of the Internal
Revenue Code of 1986, as amended (the "Code").  Notwithstanding  the above,  the
maximum  number of shares  that may be  subject  to an  Incentive  Stock  Option
awarded under the Plan to any Employee  shall be 40,000.  In granting  Incentive
Stock Options the Committee shall consider the position and  responsibilities of
the  eligible  Employee,  the  length  and  value of his or her  service  to the
Association,   the  compensation  paid  to  the  Employee  and  the  Committee's
evaluation of the performance of the Association  according to measurements that
include,  among others,  key financial ratios,  levels of classified assets, and
independent  audit findings.  In the case of an option intended to qualify as an
Incentive  Stock Option,  the aggregate Fair Market Value  (determined as of the
time the option is granted) of the Common Stock with respect to which  Incentive
Stock  Options  granted are  exercisable  for the first time by the  Participant
during  any  calendar  year  (under  all  plans  of the  Participant's  employer
corporation  and its  parent  and  subsidiary  corporations)  shall  not  exceed
$100,000. The provisions of this


                                       6
<PAGE>

Section 8.1(d) shall be construed and applied in accordance  with Section 422(d)
of the Code and the regulations, if any, promulgated thereunder.

         (e) TERM OF OPTIONS.  The term during which each Incentive Stock Option
may be exercised shall be determined by the Committee,  but in no event shall an
Incentive  Stock  Option be  exercisable  in whole or in part more than 10 years
from the Date of Grant.  If any Employee,  at the time an Incentive Stock Option
is granted to him,  owns Common  Stock  representing  more than 10% of the total
combined  voting power of the  Association or its Affiliates  (or, under Section
424(d) of the Code, is deemed to own Common Stock  representing more than 10% of
the total combined  voting power of all such classes of Common Stock,  by reason
of the ownership of such classes of Common Stock, directly or indirectly,  by or
for any brother, sister, spouse, ancestor or lineal descendent of such Employee,
or by or for any  corporation,  partnership,  estate  or  trust  of  which  such
employee is a shareholder,  partner or beneficiary),  the Incentive Stock Option
granted to him shall not be exercisable  after the expiration of five years from
the Date of  Grant.  No  Incentive  Stock  Option  granted  under  this  Plan is
transferable  except  by will or the laws of  descent  and  distribution  and is
exercisable during his lifetime only by the Employee to which it is granted.

         The Committee  shall  determine the date on which each Incentive  Stock
Option shall become  exercisable  and may provide that an Incentive Stock Option
shall become exercisable in installments. The shares comprising each installment
may be purchased in whole or in part at any time after such installment  becomes
purchasable, provided that the amount able to be first exercised in a given year
is consistent  with the terms of Section 422 of the Code. To the extent required
by Section 422 of the Code, the aggregate  fair market value  (determined at the
time the  Option is  granted)  of the  Common  Stock for which  Incentive  Stock
Options are exercisable for the first time by a Participant  during any calendar
year (under all plans of the Association  and its  Affiliates)  shall not exceed
$100,000.  The  Committee,  in its sole  discretion,  may accelerate the time at
which any Incentive Stock Option may be exercised in whole or in part;  PROVIDED
that it is consistent with the terms of Section 422 of the Code. Notwithstanding
the above, in the event of a Change in Control of the Association, all Incentive
Stock Options shall become immediately  exercisable unless the fair market value
of the  amount  exercisable  as a result of a Change  in  Control  shall  exceed
$100,000 (determined as of the date of grant). In such event, the first $100,000
of  Incentive  Stock  Options  (determined  as of the  date of  grant)  shall be
exercisable  as Incentive  Stock Options and any excess shall be  exercisable as
Nonstatutory Stock Options.

         (f)  TERMINATION OF EMPLOYMENT.  Upon the  termination of an Employee's
employment  for any reason other than  Disability,  Change in Control,  death or
Termination for Cause,  his Incentive Stock Options shall be exercisable only as
to  those  shares  which  were  immediately  purchasable  by him at the  date of
termination and only for a period of three months following termination.  In the
event of  Termination  for Cause all rights under his  Incentive  Stock  Options
shall expire upon termination.

         In the event of death or  Disability  of any  Employee,  all  Incentive
Stock Options held by such  Employee,  whether or not  exercisable at such time,
shall  be  exercisable  by  such  Employee  or  his  legal   representatives  or
beneficiaries  for one year  following  the date of his  death or  cessation  of
employment due to Disability. Upon termination of an Employee's service due to a
Change in Control, all Incentive Stock Options held by such Employee, whether or
not  exercisable  at such time,  shall be  exercisable  for a period of one year
following the date of his cessation of employment;  PROVIDED, HOWEVER, that such
Option shall not be eligible for  treatment as an Incentive  Stock Option in the
event such Option is exercised more than three months  following the date of the
Change in  Control.  In no event shall the  exercise  period  extend  beyond the
expiration of the Incentive Stock Option term.

         (g) COMPLIANCE  WITH CODE. The Options  granted under this Section 8 of
the Plan are intended to qualify as Incentive  Stock Options  within the meaning
of Section  422 of the Code,  but the  Association  makes no  warranty as to the
qualification  of any Option as an incentive  stock option within the meaning of
Section 422 of the


                                       7
<PAGE>

Code. If an Option granted  hereunder  fails for whatever  reason to comply with
the  provisions  of Section 422 of the Code and such failure is not or cannot be
cured, such Option shall be a Nonstatutory Stock Option.

9.       LIMITED RIGHTS

         9.1      GRANT OF LIMITED RIGHTS

         The Committee may grant a Limited Right  simultaneously  with the grant
of any Option to any Employee of the Association, with respect to all or some of
the shares  covered by such Option.  Limited  Rights granted under this Plan are
subject to the following terms and conditions:

         (a) TERMS OF RIGHTS.  In no event shall a Limited Right be  exercisable
in whole or in part before the  expiration  of six months from the date of grant
of the Limited  Right.  A Limited Right may be exercised  only in the event of a
Change in Control of the Association.

         The Limited Right may be exercised only when the  underlying  Option is
eligible to be exercised,  provided that the Fair Market Value of the underlying
shares on the day of exercise is greater than the exercise  price of the related
Option.

         Upon exercise of a Limited Right,  the related Option shall cease to be
exercisable.  Upon exercise or  termination  of an Option,  any related  Limited
Rights shall  terminate.  The Limited Rights may be for no more than 100% of the
difference  between the  exercise  price and the Fair Market Value of the Common
Stock subject to the underlying  Option.  The Limited Right is transferable only
when the underlying Option is transferable and under the same conditions.

         (b)  PAYMENT.  Upon  exercise  of a Limited  Right,  the  holder  shall
promptly  receive from the Association an amount of cash equal to the difference
between the Fair Market Value on the Date of Grant of the related Option and the
Fair Market  Value of the  underlying  shares on the date the  Limited  Right is
exercised, multiplied by the number of shares with respect to which such Limited
Right is being  exercised.  In the event of a Change of Control in which pooling
accounting treatment is a condition to the transaction,  the Limited Right shall
be exercisable solely for shares of stock of the Association, or in the event of
a merger transaction, for shares of the acquiring corporation, or its parent, as
applicable.  The number of shares to be received on the exercise of such Limited
Right shall be  determined  by dividing  the amount of cash that would have been
available under the first sentence above by the Fair Market Value at the time of
exercise of the shares underlying the Option subject to the Limited Right.

10.      SURRENDER OF OPTION

         In  the  event  of  a   Participant's   termination  of  employment  or
termination of service as a result of death or Disability,  the  Participant (or
his  personal  representative(s),   heir(s),  or  devisee(s))  may,  in  a  form
acceptable to the  Committee,  make  application to surrender all or part of the
Options  held by such  Participant  in  exchange  for a cash  payment  from  the
Association of an amount equal to the  difference  between the Fair Market Value
of the Common Stock on the date of  termination  of employment  and the exercise
price per share of the  Option on the Date of  Grant.  Whether  the  Association
accepts such  application  or determines  to make payment,  in whole or part, is
within its absolute and sole discretion,  it being expressly understood that the
Association  is under no obligation to any  Participant  whatsoever to make such
payments.  In the  event  that the  Association  accepts  such  application  and
determines to make payment, such payment shall be in lieu of the exercise of the
underlying Option and such Option shall cease to be exercisable.


                                       8
<PAGE>

11.       RIGHTS OF A SHAREHOLDER; NON-TRANSFERABILITY

         An optionee  shall have no rights as a shareholder  with respect to any
shares covered by a Non-Statutory  and/or  Incentive Stock Option until the date
of issuance of a stock  certificate for such shares.  Nothing in this Plan or in
any Award  granted  confers on any person any right to continue in the employ of
the  Association  or its  Affiliates or to continue to perform  services for the
Association  or its  Affiliates  or  interferes in any way with the right of the
Association  or its  Affiliates to terminate his services as an officer or other
employee at any time.

         No Award under the Plan shall be  transferable  by the  optionee  other
than by will or the laws of descent and  distribution  and may only be exercised
during his lifetime by the optionee, or by a guardian or legal representative.

12.      AGREEMENT WITH GRANTEES

         Each Award of Options,  and/or  Limited  Rights will be  evidenced by a
written  agreement,  executed  by the  Participant  and the  Association  or its
Affiliates that describes the conditions for receiving the Awards  including the
date of Award,  the purchase  price if any,  applicable  periods,  and any other
terms and  conditions as may be required by the Board of Directors or applicable
securities law.

13.      DESIGNATION OF BENEFICIARY

         A  Participant,  with the  consent of the  Committee,  may  designate a
person or  persons  to  receive,  in the event of death,  any  Option or Limited
Rights Award to which he would then be entitled.  Such  designation will be made
upon forms  supplied by and delivered to the  Association  and may be revoked in
writing. If a Participant fails effectively to designate a Beneficiary, then his
estate will be deemed to be the Beneficiary.

14.      DILUTION AND OTHER ADJUSTMENTS

         In the event of any change in the outstanding shares of Common Stock of
the  Association  by reason of any stock  dividend  or split,  recapitalization,
merger,  consolidation,  spin-off,  reorganization,  combination  or exchange of
shares, or other similar corporate change, or other increase or decrease in such
shares  without  receipt or payment of  consideration  by the  Association,  the
Committee will make such  adjustments to previously  granted Awards,  to prevent
dilution or enlargement of the rights of the  Participant,  including any or all
of the following:

         (a)  adjustments  in the  aggregate  number or kind of shares of Common
         Stock which may be awarded under the Plan;

         (b)  adjustments  in the  aggregate  number or kind of shares of Common
         Stock covered by Awards already made under the Plan;

         (c) subject to Section 8.1(b) hereof, adjustments in the purchase price
         of outstanding  Incentive and/or  Non-Statutory  Stock Options,  or any
         Limited Rights attached to such options.

         No such  adjustments,  however,  may  change  materially  the  value of
benefits available to a Participant under a previously granted Award.


                                       9
<PAGE>

15.      LIMITATIONS UPON EXERCISE OF OPTIONS

         Notwithstanding any other provision of the Plan, so long as the Company
remains in the mutual form of organization and so long as any applicable statute
or regulation requires the Company to own at least a majority of the outstanding
Common Stock of the  Association,  an Option  granted under this Plan may not be
exercised if the  exercise of such an Option would result in the Company  owning
less than a majority  of the Common  Stock of the  Association.  Nothing  herein
shall preclude the Association from issuing  additional  authorized but unissued
shares of Common Stock to the Company to allow for the exercise of options which
would  otherwise have resulted in the Company owning less than a majority of the
Common Stock of the Association.

16.      TREATMENT OF OPTIONS IN THE EVENT OF A CONVERSION TRANSACTION

         In the event that the Company  converts  to stock form in a  Conversion
Transaction  ("Stock Holding  Company"),  any Options  outstanding shall, at the
option of the holder,  (i) be  convertible  into Options for Common Stock of the
Stock Holding Company, or (ii) be exercised by the holder prior to the effective
date of the Conversion Transaction and the holder shall be entitled to exchange,
in the same manner as other minority stockholders of the Association, the shares
of Common Stock of the  Association  received  upon such  exercise for shares of
Common Stock of the Stock  Holding  Company.  If for any reason such options are
not to be  converted  or such shares are not  exchanged,  the holders of Options
under this plan shall  receive cash payment for the shares of stock  represented
by the  Options in an amount  equal to the fair market  value of the  underlying
Options or the initial  offering  price of the Common Stock of the Stock Holding
Company for which the Common  Stock  underlying  the Option  would  otherwise be
exchanged, less the original exercise price of such options and, with respect to
options that have been  exercised,  the Stock Holding  Company shall redeem such
shares  for cash in the same  manner as such  redemption  would  occur for other
minority stockholders of the Association.  Any exchange,  conversion of Options,
or cash  payment  for shares  shall be subject to  applicable  federal and state
regulations  and,  if  necessary,  subject to the  approval  of the  appropriate
regulatory authorities.

17.      WITHHOLDING

         There may be deducted  from each  distribution  of cash  and/or  Common
Stock under the Plan the amount of tax required by any governmental authority to
be withheld.

18.      AMENDMENT OF THE PLAN

         The Board of Directors may at any time,  and from time to time,  modify
or amend  the Plan in any  respect;  PROVIDED,  HOWEVER,  that if  necessary  to
continue to qualify the Plan under the Securities and Exchange  Commission  Rule
16b-3,  the  approval  by a majority of the shares  represented  in person or by
proxy shall be required for any such modification or amendment that:

         (a)      increases  the maximum  number of shares for which options may
                  be granted under the Plan (SUBJECT, HOWEVER, to the provisions
                  of Section 14 hereof);

         (b)      reduces  the  exercise  price at which  Awards  may be granted
                  (SUBJECT, HOWEVER, to the provisions of Sections 8.1(a) and 14
                  hereof):

         (c)      extends  the period  during  which  options  may be granted or
                  exercised  beyond the times  originally  prescribed  (subject,
                  however, to the provisions of Section 8.1(a) hereof); or

         (d)      changes the persons eligible to participate in the Plan.


                                       10
<PAGE>

         Failure to ratify or approve amendments or modifications to subsections
(a) through (d) of this Section 18 by shareholders shall be effective only as to
the specific  amendment  or  modification  requiring  such  ratification.  Other
provisions, sections, and subsections of this Plan will remain in full force and
effect.

         No such termination, modification or amendment may affect the rights of
a Participant under an outstanding Award.

19.      APPROVAL BY STOCKHOLDERS

         The Plan shall be approved by stockholders of the Association within 12
months after the Plan has been adopted.  No Options granted pursuant to the Plan
shall be exercisable prior to such stockholder approval.

20.      EFFECTIVE DATE OF PLAN

         The Plan shall become  effective  upon the date adopted by the Board of
Directors, following the approval of stockholders (the "Effective Date").

21.      TERMINATION OF THE PLAN

         The  right to grant  Awards  under  the Plan  will  terminate  upon the
earlier of ten (10) years  after the  Effective  Date of the  issuance of Common
Stock or the date on which the  exercise of Options or related  rights  equaling
the  maximum  number of shares  reserved  under the Plan  occurs as set forth in
Section 5 hereof.  The Board of Directors  has the right to suspend or terminate
the Plan at any time;  PROVIDED that no such action will, without the consent of
a Participant, affect adversely his rights under a previously granted Award.

(Remainder of Page Intentionally Left Blank]


                                       11
<PAGE>

22.      APPLICABLE LAW

          The Plan will be administered in accordance with the laws of the State
of Florida.

Adopted January 18, 1995

ATTEST:                                  COMMUNITY SAVINGS, F. A.



/s/ Deborah Rousseau                     /s/ James B. Pittard, Jr.
- -----------------------------------      -------------------------------------
Secretary                                James B. Pittard, Jr., President and
                                             Chief Executive Officer



January 18, 1995
- ------------------------------------
Date Approved by Stockholders





                                       12




                          OFFICE OF THRIFT SUPERVISION
                              WASHINGTON, DC 20552

                                    FORM 10-K

[X]    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE
       ACT OF 1934 [FEE REQUIRED] FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 1996

                                       OR

[ ]    TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR 15(d) OF THE  SECURITIES
       EXCHANGE ACT OF 1934 [NO FEE  REQUIRED] For the  transaction  period from
       ______________________to _______________________

                            OTS Docket Number: 05939

                            COMMUNITY SAVINGS, F. A.
    ------------------------------------------------------------------------
             (Exact Name of Registrant as Specified in its Charter)

            UNITED STATES                             65-0525685
- ---------------------------------       ------------------------------------
 (State or Other Jurisdiction           (IRS Employer Identification Number)
of Incorporation or Organization)                

  660 US HIGHWAY ONE, NORTH PALM BEACH, FL                            33408
- -------------------------------------------                         ----------
   (Address of Principal Executive Offices)                         (Zip Code)

                                 (561) 881-4800
    ------------------------------------------------------------------------
               (Registrant's Telephone Number including area code)

           Securities Registered Pursuant to Section 12(b) of the Act:

                                      NONE
                                      ----

           Securities Registered Pursuant to Section 12(g) of the Act:

                     COMMON STOCK, PAR VALUE $1.00 PER SHARE
                     ---------------------------------------
                                (Title of Class)

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

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

         As of December 12, 1996,  there were issued and  outstanding  5,090,120
shares of the Registrant's Common Stock. The aggregate value of the voting stock
held by  non-affiliates  (persons  other than the Mutual  Holding  Company,  the
employee  stock  ownership  plan,  directors  and  officers) of the  Registrant,
computed by  reference  to the closing  price of the Common Stock as of December
12, 1996 ($18.25) was $39,233,339.

                       DOCUMENTS INCORPORATED BY REFERENCE

1.      Sections  of Annual  Report to  Shareholders  for the fiscal  year ended
        September 30, 1996 (Parts II and IV).
2.      Proxy  Statement for the Annual Meeting of Shareholders (III).


                                       1
<PAGE>

                                     PART I

ITEM 1.           BUSINESS
- --------------------------

GENERAL

         Community Savings,  F. A. (the  "Association") is a federally chartered
stock savings and loan association  headquartered in North Palm Beach,  Florida.
The  Association's  deposits  are  insured  by  the  Federal  Deposit  Insurance
Corporation  ("FDIC").  The  Association  was chartered as a federal savings and
loan  association  in 1955 and has been a member of the  Federal  Home Loan Bank
("FHLB")  System since 1955. At September 30, 1996,  the  Association  had total
assets of $650.3  million,  total  loans of $376.2  million,  total  deposits of
$498.9 million, and total shareholders' equity of $75.1 million.

         The  Association  is primarily  engaged in the  business of  attracting
deposits from the general public in the Association's  market area (as described
below),  and  investing  such  deposits,  together  with other sources of funds,
primarily in loans secured by one- to four-family  residential real estate.  The
Association also originates to a lesser extent  commercial real estate loans and
land loans, as well as construction  loans and multi-family  residential  loans.
See "Lending  Activities."  The Association also invests a portion of its assets
in mortgage-backed  securities,  United States Government and agency securities,
mutual funds, corporate debt securities,  interest-earning  deposits in the FHLB
of  Atlanta  and  FHLB  of  Atlanta  stock.  See  "Mortgage-Backed  and  Related
Securities" and "Investment  Activities." The Association's principal sources of
funds are deposits and principal and interest payments on loans and investments.
Principal sources of income are interest received from loans and securities. The
Association's  principal  expenses  are  interest  paid on deposits and employee
compensation and benefits. See "Sources of Funds."

         On October  24,  1994,  Community  Savings,  F. A. in mutual  form (the
"Mutual Association")  reorganized from a federally chartered mutual savings and
loan  association  into ComFed,  M. H. C., a federally  chartered mutual holding
company (the "Holding Company"), and concurrently formed the Association.

         The  Association's  principal  executive  office is located at 660 U.S.
Highway One, North Palm Beach, Florida, and its telephone number at that address
is (561) 881-4800.

MARKET AREA AND COMPETITION

         The  Association is  headquartered  in North Palm Beach,  Florida,  and
operates in Palm Beach, Martin, St. Lucie, and Indian River counties in Florida.
The  Association has 18 offices in its market area, four of which are located in
Martin County,  eleven of which are located in Palm Beach County, three of which
are located in St. Lucie County as well as a loan  production  office located in
Indian River County.  During fiscal year 1996, the  Association  also operated a
loan production  office in Southern Palm Beach County for a brief time which was
closed on  September  30,  1996.  Palm  Beach and  Martin  counties,  located in
southeastern Florida, have experienced considerable growth and development since
the 1960s,  and had a total  population of  approximately  one million as of the
1990 census. In recent years, this area has been subjected to significant growth
controls  established at the state and local  governmental  levels. In addition,
economic  growth and migration in the  Association's  market area has moderated.
For these reasons,  management  believes growth of the local market area will be
moderate in the future and that demand for mortgages may also be moderate.

         The economy in the Association's market area is service-oriented and is
significantly  dependent  upon  government,  foreign  trade,  tourism,  and  its
continued  attraction as a retirement  area.  Cooperative  efforts  between Palm
Beach  County  and  local  municipalities  are  producing  business  growth  and
expansion  in the  County.  A variety  of County  supported  programs  have been
instituted  to create  new jobs and to  encourage  relocation  or  expansion  of
companies with an emphasis  placed on  high-technology  and service  industries.
Consequently,  commercial building vacancies are at a low level. Major employers
in the  Association's  market  area  include  Pratt &  Whitney,  IBM,  Motorola,
Siemans, St. Mary's Hospital, Florida Power and Light, and Bell South.


                                       2
<PAGE>

         The  Association's  market  area  in  Southeast  Florida  has  a  large
concentration of financial institutions,  many of which are significantly larger
and have greater financial resources than the Association,  and all of which are
competitors of the Association to varying degrees.  As a result, the Association
encounters  strong  competition  both in attracting  deposits and in originating
real estate and other loans.  Its most direct  competition for deposits has come
historically from commercial  banks,  securities  broker-dealers,  other savings
associations,  and credit unions in its market area, and the Association expects
continued strong competition from such financial institutions in the foreseeable
future.  The Association's  market area includes branches of several  commercial
banks that are substantially  larger than the Association in terms of state-wide
deposits.  The  Association  competes for savings by offering  depositors a high
level of personal service and expertise  together with a wide range of financial
services.  In recent years many financial  institutions  have been  aggressively
expanding  through  the  acquisition  of branch  locations  or entire  financial
institutions, thereby increasing competition.

         The competition for real estate and other loans comes  principally from
commercial banks,  mortgage banking companies,  and other savings  associations.
This  competition  for loans has  increased  substantially  in recent years as a
result of the large number of institutions competing in the Association's market
area as well as the  increased  efforts by commercial  banks to expand  mortgage
loan originations.

         The Association competes for loans primarily through the interest rates
and loan fees it charges and the  efficiency and quality of services it provides
borrowers,  real estate brokers,  and builders.  Factors that affect competition
include general and local economic conditions, current interest rate levels, and
volatility of the mortgage markets.

         Based on total  assets as of June 30,  1996,  the  Association  was the
third largest savings  institution  headquartered in Palm Beach County,  and the
Association  held  approximately  2.13%  of all  bank  and  savings  association
deposits in Palm Beach County.

LENDING ACTIVITIES

         GENERAL.   Historically,   the  principal   lending   activity  of  the
Association has been the origination of fixed and adjustable-rate mortgage loans
collateralized  by one- to  four-family  residential  properties  located in its
market  area.  The   Association   currently   emphasizes  the   origination  of
adjustable-rate  mortgage  ("ARM") loans and  fixed-rate  loans with terms of 15
years  or less  for  retention  in its  portfolio.  Generally,  it has  been the
Association's  policy to sell all  fixed-rate  mortgage loan  originations  with
terms greater than 15 years on a servicing  retained  basis.  However,  based on
management's  assessment of the market at a particular time, the Association may
periodically  decide  to  retain  such  loans  in the  Association's  portfolio.
Included in loans  receivable  at September  30, 1996 was $207,000 of loans held
for sale.  Loans  serviced for other  institutions  totaled $22.5  million.  The
Association  participates  with other  financial  institutions in programs which
provide residential mortgage loans to low income and middle income borrowers. At
September 30, 1996, the Association's net loan portfolio totaled $376.2 million,
of which $284.5 million or 75.6%,  consisted of one- to four-family  residential
mortgage loans; $35.7 million,  or 9.5%,  consisted of construction loans; $16.8
million, or 4.5%,  consisted of land loans; $8.2 million, or 2.2%,  consisted of
multi-family loans; $38.4 million, or 10.2%, consisted of commercial real estate
loans; $15.6 million, or 4.2%, consisted of consumer loans; and $1.9 million, or
0.5%,  consisted  of  commercial  business  loans.  At September  30, 1996,  the
weighted average remaining term to maturity of the Association's  loan portfolio
was approximately 16.9 years. At September 30, 1996, $242.9 million, or 64.6% of
the  Association's  total net loan portfolio  consisted of loans with adjustable
interest  rates. To supplement  local loan  originations,  the Association  also
invests in  mortgage-backed  and related  securities that directly or indirectly
provide funds  principally for residential home buyers in the United States.  It
is the  Association's  intention  to offer  varied  products in the  residential
mortgage  loan  area.  In this  regard,  the  Association  offers a  residential
mortgage loan which provides for a fixed-rate of interest  during the first five
or seven years and which thereafter  converts to an ARM loan which interest rate
adjusts on an annual basis.


                                       3
<PAGE>

         ANALYSIS OF LOAN  PORTFOLIO.  Set forth below is selected data relating
to the composition of the Association's loan portfolio by type of loan as of the
dates indicated.
<TABLE>
<CAPTION>

                                                                         Year Ended September 30,
                               ----------------------------------------------------------------------------------------------------
                                        1996                1995                 1994                 1993              1992
                                 -------------------- ------------------   -------------------  ----------------  -----------------
                                 Amount      Percent  Amount    Percent    Amount    Percent    Amount   Percent  Amount    Percent
                                 ------      -------  ------    -------    ------    -------    ------   -------  ------    -------
                                                                          (Dollars in Thousands)

Real estate loans:
<S>                              <C>         <C>     <C>          <C>      <C>         <C>      <C>       <C>     <C>         <C>   
  Residential 1-4 family (1)     $284,474    75.61%  $248,769     75.51%   $247,866    78.16%   $262,480  79.84%  $305,793    79.98%
  Construction loans               35,720     9.49     27,314      8.29      12,265     3.87       7,965   2.42      6,277     1.64
  Land loans                       16,846     4.48     15,601      4.74      20,476     6.46      17,072   5.19     18,725     4.90
  Multi-family (2)                  8,153     2.17      7,351      2.23       6,772     2.14       5,952   1.81      5,385     1.41
  Commercial (3)                   38,433    10.22     35,402     10.75      32,612    10.28      34,953  10.63     40,714    10.65
                                 --------   ------   --------    ------    --------   ------    -------- ------   --------   ------
     Total real estate loans      383,626   101.97    334,437    101.52     319,922   100.91     328,422  99.90    376,894    98.58
                                 --------   ------   --------    ------    --------   ------    -------- ------   --------   ------
Non-real estate loans:
  Consumer loans (4)               15,606     4.15     12,638      3.84      10,237     3.23      10,844   3.30     12,301     3.22
  Commercial business               1,874     0.50      1,958      0.59       1,058     0.33         929   0.28      1,244     0.33
                                 --------   ------   --------    ------    --------   ------    -------- ------   --------   ------
     Total non-real estate loans   17,480     4.65     14,596      4.43      11,295     3.56      11,773   3.58     13,545     3.54
                                 --------   ------   --------    ------    --------   ------    -------- ------   --------   ------
     Total loans receivable       401,106   106.62    349,033    105.95     331,287   104.47     340,195 103.48    390,439   102.12

Less:
  Undisbursed loan proceeds        22,318     5.93     15,253      4.63       9,872     3.11       6,466   1.97      4,182     1.09
  Unearned discount and net
   deferred fees                      257     0.07        846      0.26         908     0.29       1,234   0.38      1,650     0.43
  Allowance for loan losses         2,312     0.61      3,492      1.06       3,390     1.07       3,748   1.14      2,281     0.60
                                 --------   ------   --------    ------    --------   ------    -------- ------   --------   ------
     Total loans receivable, net $376,219   100.00%  $329,442    100.00%   $317,117   100.00%   $328,747 100.00%  $382,236   100.00%
                                 ========   ======   ========    ======    ========   ======    ======== ======   ========   ======
</TABLE>


- -------------------------------
(1) Includes  participations of $1.8 million,  $2.2 million,  $2.6 million, $3.6
    million, and $5.0 million at September 30, 1996, 1995, 1994, 1993, and 1992,
    respectively.
(2) Includes  participations  of  $360,000,$0,  $0, $0, and $0, at September 30,
    1996, 1995, 1994, 1993, and 1992, respectively.
(3  Includes  participations  of $198,000,  $4.9  million,  $5.0  million,  $5.5
    million,  and $5.8 million,  at September 30, 1996,  1995,  1994,  1993, and
    1992, respectively.
(4) Includes primarily home equity lines of credit,  automobile loans, and loans
    secured by savings deposits.  At September 30, 1996 the disbursed portion of
    home equity lines of credit totaled $9.1 million.


                                       4
<PAGE>


         LOAN AND  MORTGAGE-BACKED AND RELATED SECURITIES MATURITY AND REPRICING
SCHEDULE. The following table sets forth certain information as of September 30,
1996,  regarding  the dollar  amount of loans and  mortgage-backed  and  related
securities  maturing in the  Association's  portfolio based on their contractual
terms to maturity.  Demand loans,  loans having no stated schedule of repayments
and no stated maturity,  and overdrafts are reported as due in one year or less.
Adjustable  and floating rate loans are included in the period in which interest
rates are next  scheduled  to adjust  rather  than in which  they  contractually
mature,  and  fixed-rate  loans are  included  in the  period in which the final
contractual repayment is due. Fixed-rate  mortgage-backed securities are assumed
to mature in the  period in which the final  contractual  payment  is due on the
underlying mortgage.
<TABLE>
<CAPTION>

                                             WITHIN 1      1-3        3-5        5-10    MORE THAN
                                               YEAR       YEARS      YEARS      YEARS    10 YEARS      TOTAL
                                               ----       -----      -----      -----    --------      -----
                                                                       (IN THOUSANDS)

Real estate loans:
<S>                                          <C>        <C>        <C>        <C>        <C>        <C>     
   One- to four-family residential           $213,724   $ 30,576   $ 24,795   $ 29,115   $ 15,081   $313,291
   Commercial, multi-family and land           50,603     15,441      1,963      1,347        981     70,335
Consumer loans (excluding lines of credit)      2,955      2,767        674        146          -      6,542
Equity line of credit loans (1)                 9,064          -          -          -          -      9,064
Commercial business loans                       1,716        143         15          -          -      1,874
                                             --------   --------   --------   --------   --------   --------
    Total loans receivable (gross)           $278,062   $ 48,927   $ 27,447   $ 30,608   $ 16,062   $401,106
                                             ========   ========   ========   ========   ========   ========

Mortgage-backed and related securities       $ 22,091   $ 22,012   $ 27,305   $ 34,167   $  2,688   $108,263
                                             ========   ========   ========   ========   ========   ========
</TABLE>

- ----------------------------------------------------------
(1) Variable rate equity lines of credit reprice on a monthly basis.

The following  table sets forth at September 30, 1996,  the dollar amount of all
fixed-rate and adjustable-rate loans due after September 30, 1997.
<TABLE>
<CAPTION>

                                             FIXED  ADJUSTABLE       TOTAL
                                             -----  ----------       -----
                                                  (IN THOUSANDS)

Real estate loans:
<S>                                      <C>          <C>         <C>     
     One- to four-family residential     $ 96,718     $  2,849    $ 99,567
     Commercial, multi-family and land      8,982       10,750      19,732
Consumer and commercial business loans      3,745            -       3,745
                                         --------     --------    --------
           Total                         $109,445     $ 13,599     $123044
                                         ========     ========    ========

Mortgage-backed and related securities   $ 86,172     $      -    $ 86,172
                                         ========     ========    ========
</TABLE>


         ONE- TO FOUR-FAMILY  RESIDENTIAL REAL ESTATE LOANS.  The  Association's
primary  lending  activity  consists of the  origination of one- to four-family,
owner-occupied,  residential mortgage loans secured by properties located in the
Association's  market  area.  One-  to  four-family  residential  owner-occupied
mortgage  loans are  generally  underwritten  in  conformity  with the  criteria
established by the Federal  National  Mortgage  Association  ("FNMA"),  with the
exception of loans exceeding applicable agency dollar limits and loans purchased
through  the   Association's   affiliation   with  a  consortium   of  financial
institutions   which  provides  loans  to  low  and  moderate  income  borrowers
(discussed  below).  The  Association  generally  does  not  originate  one-  to
four-family  residential loans secured by properties outside of its market area.
At September 30, 1996, $284.5 million, or 75.6%, of the Association's total loan
portfolio  consisted of one- to  four-family  residential  mortgage  loans.  The
weighted average contractual maturity of one-to four-family residential mortgage
loans at the time they are  originated is 22.5 years.  However,  it has been the
Association's experience that the average length of time which such loans remain
outstanding is 7.4 years.

         The  Association  currently  offers  one-  to  four-family  residential
mortgage  loans  with  terms  typically  ranging  from 15 to 30 years,  and with
adjustable or fixed interest rates.  Originations  of fixed-rate  mortgage loans
and ARM loans are monitored on an ongoing  basis and are affected  significantly
by the level of market interest rates,  customer  preference,  the Association's
interest  rate  sensitivity  gap  position,  and loan  products  offered  by the
Association's competitors. In a


                                       5
<PAGE>

relatively low interest rate  environment,  which  currently  exists,  borrowers
typically prefer  fixed-rate loans to ARM loans. The Association has in the past
emphasized its ARM loan products.  ARM loan originations  totaled $50.6 million,
or 50.9%,  of all one- to four-family  loan  originations  during the year ended
September  30, 1996.  In connection  with the  Association's  effort to increase
mortgage  lending,  the  Association  offers  residential  mortgage  loans which
provide for a  fixed-rate  of interest  during the first five or seven years and
which  thereafter  convert to ARM loans on which the interest rate adjusts on an
annual basis.  This loan product  allows the  Association to offer a loan with a
relatively  short period  during which the interest rate remains fixed but which
typically  provides for an initial  interest rate which is greater than could be
obtained from ARM loans. This loan may be offered for terms of up to 30 years.

         The  Association's   fixed-rate  loans  generally  are  originated  and
underwritten  according to standards that permit sale in the secondary  mortgage
market.  Whether  the  Association  can or will sell  fixed-rate  loans into the
secondary  market,  however,  depends on a number of factors including the yield
and the term of the  loan,  market  conditions,  and the  Association's  current
interest rate sensitivity gap position.  The Association's  current policy is to
retain in its portfolio  fixed-rate  mortgage loan  originated  with terms of 15
years or less,  and to sell  fixed-rate  mortgage  loans  originated  (servicing
retained)  with terms of more than 15 years.  Periodically,  management  and its
board may  decide to retain  all loans  originated,  including  loans with terms
greater  that  15  years  based  on  conditions  in  effect  at that  time.  The
Association's  fixed-rate  mortgage  loans are amortized on a monthly basis with
principal  and interest due each month.  One- to  four-family  residential  real
estate loans often remain  outstanding  for  significantly  shorter periods than
their contractual terms because borrowers may refinance or prepay loans at their
option.

         The Association participates with other financial institutions in local
consortiums  which are  committed to provide  financing  of one- to  four-family
mortgage loans for low and moderate income borrowers. The consortiums underwrite
and  package  the loans  which are  generally  sold to  participating  financial
institutions  on a whole loan basis.  These loans are  originated  to  borrowers
within  the   Association's   market  area  and  provide  for  either  fixed  or
adjustable-rates  of interest.  The Association  determines  which loans it will
purchase  after  conducting  its own due  diligence  review of the loan  package
offered.  For the fiscal year ended  September 30, 1996, the Association did not
purchase  any  loans  originated  by the  consortiums.  It is the  Association's
intent, subject to market conditions,  to continue to participate in consortiums
of this nature.

         The  Association  also  purchases  loans  from other  sources,  such as
mortgage  origination  companies,  or  brokers,  under  the same  guidelines  as
described above. In addition, such loan purchases include a contract between the
mortgage   origination   company  and  Community   Savings  which   contains  an
indemnification  clause  protecting  the  Association  from loss  resulting from
misrepresentations in the loan applications or other information provided to the
Association. The Association purchased $16.8 million of such loans during fiscal
year 1996. It is the  Association's  intent,  subject to market  conditions,  to
continue purchasing such loans.

         The  Association  currently  offers ARM loans with an initial  interest
rate  adjustment  period of one year  based on changes  in a  designated  market
index.  Each ARM loan currently  adjusts  annually with an annual  interest rate
adjustment  limitation of 200 basis points and a maximum lifetime  adjustment of
600 basis points above the initial rate. Interest rates on the Association's ARM
loans  currently  adjust to either the  changes in the weekly  average  yield on
United States Treasury  Securities  adjusted to a constant  maturity of one year
plus a margin,  or to the National  Monthly  Median Cost of Funds plus a margin.
The Association originates ARM loans with initially discounted rates, which vary
depending upon market  conditions and which provide for an adjustment  period of
one year. The  Association  determines  whether a borrower  qualifies for an ARM
loan  based on the  fully  indexed  rate of the ARM loan at the time the loan is
originated.  The  Association  does not allow negative  amortization  of its ARM
loans.  One- to  four-family  residential  ARM loans totaled  $181.5  million at
September 30, 1996.

         The primary purpose of offering ARM loans is to make the  Association's
loan portfolio more interest rate  sensitive.  However,  as the interest  income
earned on ARM loans varies with  prevailing  interest  rates,  such loans do not
offer the Association as consistently  predictable interest income as long-term,
fixed-rate  loans.  ARM  loans  carry  increased  credit  risk  associated  with
potentially  higher  monthly  payments by borrowers as general  market  interest
rates  increase.  It is  possible,  therefore,  that  during  periods  of rising
interest rates,  the risk of default on ARM loans may increase due to the upward
adjustment of interest costs to the borrower.

         The Association's one- to four-family  residential first mortgage loans
customarily  include  due-on-sale  clauses,  which  are  provisions  giving  the
Association  the right to  declare a loan  immediately  due and  payable  in the
event, among


                                       6
<PAGE>

other things,  that the borrower  sells or otherwise  disposes of the underlying
real  property  serving as  security  for the loan.  Due-on-sale  clauses are an
important means of adjusting the rates on the Association's  fixed-rate mortgage
loan  portfolio  (and to a lesser  extent ARM loans),  and the  Association  has
generally exercised its rights under these clauses.

         Regulations  limit  the  amount  that a  savings  association  may lend
relative  to the  appraised  value of the real  estate  securing  the  loan,  as
determined  by an  appraisal  at the time of loan  origination.  Appraisals  are
generally performed by an independent outside appraiser. Such regulations permit
a maximum  loan-to-value  ratio of 95% for residential  property and 80% for all
other real estate loans. The Association's  lending policies generally limit the
maximum  loan-to-value  ratio on both  fixed-rate and ARM loans without  private
mortgage  insurance to 80% of the lesser of the appraised  value or the purchase
price  of the  property  to  serve  as  collateral  for the  loan.  For  one- to
four-family real estate loans with loan-to-value  ratios of between 80% and 95%,
the  Association  generally  requires  the borrower to obtain  private  mortgage
insurance.  The  Association may charge an origination fee of between 1 % and 2%
of the total  loan  amount on all one- to  four-family  loans  depending  on the
market.  The  Association  requires  fire  and  casualty  insurance  (and  flood
insurance  if the  property is within a designated  flood  plain),  as well as a
title  guaranty  regarding good title,  on all  properties  securing real estate
loans made by the Association.

         In  recent  years,  the  Association  has not  entered  into  any  loan
participations secured by one- to four-family residences. At September 30, 1996,
the Association's  loan portfolio  included $1.8 million of loan  participations
secured by one- to four-family residences.

         CONSTRUCTION   AND  LAND  LOANS.   The  Association   currently  offers
fixed-rate and adjustable-rate  residential construction loans primarily for the
construction of  owner-occupied  single-family  residences in the  Association's
market area to builders  who have a contract  for sale of the property or owners
who have a contract  for  construction.  Such terms would remain the same during
the life of the permanent loan at the end of the construction  period.  Advances
are made as construction is completed.  In addition,  the Association also makes
construction loans to builders for single-family homes held for sale. Such loans
totaled   $2.3  million  at  September   30,   1996.   Construction   loans  for
owner-occupied  single-family  residences  are  generally  structured  to become
permanent loans upon completion of  construction,  and are originated with terms
of up to 30 years with an allowance of up to six months for construction  during
which   period  the  borrower  is  obliged  to  make   interest-only   payments.
Construction loans to builders for homes held for sale are generally  originated
for a term of up to one year and provide for interest-only payments.
Disbursements   are  made  as  affidavits  of  progress  are  presented  to  the
Association.

         At September 30, 1996, the Association's  largest construction loan had
an aggregate  principal  outstanding  balance of $1.5 million,  which balance is
within the Association's  loans-to-one-borrower limit. This loan is secured by a
construction  loan to build a storage unit which is located in the Association's
market area, and is currently performing in accordance with its terms.

         In addition,  the Association  originates  loans within its market area
which are secured by  individual  unimproved  or  improved  lots which are zoned
primarily  to  become  single-family  residences,  as  well  as  commercial  and
agricultural  properties.  Land loans are currently offered with either one-year
adjustable-rates  or  fixed-rates  for  terms  of up to 15  years.  The  maximum
loan-to-value ratio for the Association's land loans is 75%.

         Construction lending generally involves a greater degree of credit risk
than  one-  to  four-family  residential  mortgage  lending.  Risk  of loss on a
construction loan is dependent largely upon the accuracy of the initial estimate
of the property's  value at completion of  construction  or development  and the
estimated cost (including  interest) of  construction.  During the  construction
phase,  a number of factors  could  result in delays and cost  overruns.  If the
estimate of value proves to be inaccurate, the Association may be confronted, at
or prior to the maturity of the loan, with a project,  when completed,  having a
value which is insufficient to assure full repayment.  Loans on lots may run the
risk of adverse zoning changes,  environmental,  or other restrictions on future
use.

         Adjustable-rate single-family construction and land loans are currently
offered  at the  weekly  average  yield on  United  States  Treasury  Securities
adjusted  to a  constant  maturity  of one year plus a  margin.  Adjustable-rate
construction  loans and land loans have an annual interest rate cap of 200 basis
points and a lifetime  interest  rate cap of 600 basis  points  over the initial
interest  rate.  Initial  interest rates may be below the fully indexed rate but
the loan is underwritten at the fully indexed rate. At September 30, 1996, $35.7
million,  or 9.5%, and $16.8 million,  or 4.5%, of the  Association's  total net
loan portfolio consisted of construction loans and land loans, respectively.


                                       7
<PAGE>

         MULTI-FAMILY   RESIDENTIAL   REAL  ESTATE   LOANS.   Loans  secured  by
multi-family real estate constituted approximately $8.2 million, or 2.2%, of the
Association's  total net loan  portfolio at September 30, 1996. At September 30,
1996,  the  Association  had  a  total  of  35  loans  secured  by  multi-family
properties.  The  Association's  multi-family  real estate  loans are secured by
multi-family residences,  such as rental properties with between five and thirty
six  units.  At  September  30,  1996,  substantially  all of the  Association's
multi-family  loans were secured by properties  located within the Association's
market area. At September 30, 1996, the  Association's  multi-family real estate
loans had an average principal balance of approximately $233,000 and the largest
multi-family real estate loan had a principal  balance of $1.4 million,  and was
performing  in  accordance  with its terms.  Multi-family  real estate loans are
currently  offered  with  adjustable  interest  rates,  although in the past the
Association originated fixed-rate  multi-family real estate loans.  Multi-family
loans typically have adjustable interest rates tied to a market index with a 600
basis  point  lifetime  interest  rate cap and a 200  basis  point cap on annual
adjustments,  and amortize over 20 to 25 years.  An  origination  fee of between
1.5% to 2.0% is usually charged on multi-family loans. The Association generally
makes  multi-family  mortgage  loans  up to 75% of the  appraised  value  of the
property  securing the loan.  The initial  interest  rate on  multi-family  real
estate loans is currently  priced at the weekly  average  yield on United States
Treasury  Securities  adjusted to a constant maturity of one year plus a margin,
depending on the nature and size of the project. The Association's  originations
of  multi-family  loans  have been  limited in recent  years due to the  limited
demand for such projects in the Association's market area.

         In underwriting multi-family real estate loans, the Association reviews
the expected net  operating  income  generated by the real estate to support the
debt service,  the age and condition of the collateral,  the financial resources
and income  level of the  borrower and the  borrower's  experience  in owning or
managing  similar  properties and any financial  reserves the borrower may have.
The  Association  generally  requires a debt service  coverage ratio of at least
125% of the monthly loan payment.  The Association  generally  obtains  personal
guarantees from all the principals of the multi-family real estate borrowers.

         Loans secured by multi-family  real estate generally  involve a greater
degree of credit risk than one- to  four-family  residential  mortgage loans and
carry larger loan balances.  This  increased  credit risk is a result of 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.  Furthermore,  the  repayment of loans  secured by  multi-family
property is typically  dependent  upon the  successful  operation of the related
real  estate  property.  If the cash  flow  from the  project  is  reduced,  the
borrower's ability to repay the loan may be impaired.

         COMMERCIAL  REAL ESTATE LOANS.  Loans secured by commercial real estate
constituted  approximately  $38.4 million,  or 10.2%, of the Association's total
net loan  portfolio at September 30, 1996.  The  Association's  commercial  real
estate loans are secured by improved  property  such as offices,  hotels,  small
business  facilities,  strip shopping centers,  warehouses,  commercial land and
other non-residential buildings. At September 30, 1996, substantially all of the
Association's  commercial  real estate loans were secured by properties  located
within the Association's market area. At September 30, 1996, the Association had
a total of 160 loans secured by commercial real estate with an average principal
balance of  approximately  $240,000.  Commercial real estate loans are currently
only offered with  adjustable-rates,  although in the past the  Association  has
originated fixed-rate commercial real estate loans. The terms of each commercial
real estate loan are  negotiated on a  case-by-case  basis,  although such loans
typically have adjustable  interest rates tied to a market index. An origination
fee of up to 2% of the  principal  balance of the loan is  typically  charged on
commercial  real estate loans.  Commercial  real estate loans  originated by the
Association  generally  amortize  over  15  to  20  years  and  have  a  maximum
loan-to-value ratio of 75%.

         During fiscal year 1996, the Association decided that a need existed in
the local  market for  commercial  real estate and business  loans.  In order to
better  serve its  customers  and to increase its share of the  commercial  loan
market,  the  Association  began an expansion of both its commercial real estate
and  business  lending  activities  in late fiscal 1996 with the  addition of an
experienced  commercial  loan  officer  and a  credit  analyst  to  the  lending
department staff. The Association  intends to pursue such loans  aggressively in
the future.

         At September 30, 1996, the Association's largest commercial real estate
borrower had an aggregate principal  outstanding balance of $4.1 million,  which
balance is within the  Association's  loans-to-one-borrower  limit.  The loan is
secured by a hotel which is located in the  Association's  market  area,  and is
currently performing in accordance with its terms.


                                       8
<PAGE>

         In underwriting  commercial  real estate loans the Association  employs
the same  underwriting  standards and procedures as are employed in underwriting
multi-family  real  estate  loans.  Loans  secured  by  commercial  real  estate
generally  involve a higher degree of risk than one- to four-family  residential
mortgage loans and carry larger loan balances.  This increased  credit risk is a
result of 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. Furthermore,  the repayment of loans secured by
commercial real estate is typically  dependent upon the successful  operation of
the related real estate  project.  If the cash flow from the project is reduced,
the borrower's ability to repay the loan may be impaired.

         CONSUMER LOANS. As of September 30, 1996,  consumer loans totaled $15.6
million, or 4.2%, of the Association's  total net loan portfolio.  The principal
types of consumer  loans  offered by the  Association  are home equity  lines of
credit,  fixed-rate second mortgage loans,  automobile loans, unsecured personal
loans,  and loans  secured  by  deposit  accounts.  Consumer  loans are  offered
primarily on a fixed-rate basis with maturities generally of five years or less.
The  Association's  home equity  lines of credit are  secured by the  borrower's
principal residence with a maximum loan-to-value ratio,  including the principal
balances of both the first and second mortgage loans, of 80% or less. Such loans
are offered on a monthly adjustable-rate basis with terms of up to ten years. At
September 30, 1996, the disbursed portion of home equity lines of credit totaled
$9.1 million,  or 58.3%, of consumer loans. The Association  anticipates it will
modestly expand its home equity product line.

         The  underwriting  standards  employed by the  Association for consumer
loans  include  a  determination  of  the  applicant's  credit  history  and  an
assessment of ability to meet existing  obligations and payments on the proposed
loan.  Creditworthiness of the applicant is of primary  consideration;  however,
the  underwriting  process  also  includes  a  comparison  of the  value  of the
collateral  in relation to the  proposed  loan  amount,  and in the case of home
equity  lines of  credit,  the  Association  engages an  independent  company to
conduct a title search.

         Consumer loans  generally have shorter terms and higher  interest rates
than  traditional  mortgage loans, but generally entail greater credit risk than
do residential  mortgage loans,  particularly in the case of consumer loans that
are unsecured or secured by assets that depreciate rapidly, such as automobiles,
mobile homes,  boats,  and  recreational  vehicles.  In such cases,  repossessed
collateral for a defaulted  consumer loan may not provide an adequate  source of
repayment for the outstanding  loan and the remaining  deficiency often does not
warrant  further  substantial   collection  efforts  against  the  borrower.  In
particular,  amounts  realizable on the sale of repossessed  automobiles  may be
significantly reduced based upon the condition of the automobiles and the uneven
demand for used automobiles.

         COMMERCIAL BUSINESS LOANS. The Association  currently offers commercial
business loans to finance small businesses in its market area. Historically, the
Association  offered commercial business loans as a customer service to business
account holders.  During the last quarter of fiscal 1996, the Association  began
expanding its activities in the commercial  business  lending market and intends
to pursue such loans more aggressively in the future. At September 30, 1996, the
Association  had 78  commercial  business  loans  outstanding  with an aggregate
balance of $1.9 million and an average loan  balance of  approximately  $24,000.
Commercial  business loans are offered with both  fixed-and  adjustable-interest
rates.  Adjustable-rates  on commercial  business  loans are priced  against the
Citibank or WALL STREET JOURNAL prime rate, plus a margin. The loans are offered
with prevailing terms of up to five years.

         Underwriting  standards  employed  by the  Association  for  commercial
business  loans  include a  determination  of the  applicant's  ability  to meet
existing  obligations  and payments on the proposed  loan from normal cash flows
generated by the applicant's business.  The financial strength of each applicant
also is  assessed  through  a review of  financial  statements  provided  by the
applicant as well as conducting a credit review.

         Commercial  business loans  generally  bear higher  interest rates than
residential  loans,  but they also may  involve a higher  risk of default  since
their  repayment  is  generally  dependent  on the  successful  operation of the
borrower's business.  The Association generally obtains personal guarantees from
the  borrower or a third  party as a condition  to  originating  its  commercial
business loans.

         LOAN   ORIGINATIONS,   SOLICITATION,   PROCESSING,   COMMITMENTS,   AND
PURCHASES.  Loan  originations are derived from a number of sources such as real
estate broker referrals,  existing customers,  developers and walk-in customers.
Upon receiving a loan application,  the Association  obtains a credit report and
income verification to verify specific 


                                       9
<PAGE>

information relating to the applicant's employment, income, and credit standing.
In the case of a real estate  loan,  an  independent  appraiser  approved by the
Association  appraises the real estate  intended to secure the proposed  loan. A
loan processor in the Association's  loan department checks the loan application
file for accuracy and completeness,  and verifies the information provided.  All
loans  of up to  $200,000  may  be  approved  by any  one  of the  Association's
designated vice presidents in the lending  division;  loans between $200,000 and
$500,000 must be approved by at least two of the designated  vice  presidents in
the lending  division;  loans between  $500,000 and $750,000 must be approved by
both the President and the Senior Vice President of the Lending Division;  loans
between  $750,000  and $1 million  must be approved by three  persons,  who must
include at least one Director, either the President or the Senior Vice President
of the  Lending  Division,  and one of two  designated  vice  presidents  of the
Lending  Division.  Loans in excess of $1 million  must be  approved by the same
persons who may approve loans in excess of $750,000 but only after notifying the
entire Board of Directors that such loan application will be considered and only
if the Board of Directors  does not  disapprove of such loan. The Loan Committee
meets as needed to review and verify that  management's  loan approvals are made
within the scope of management's  authority.  After the loan is approved, a loan
commitment letter is promptly issued to the borrower. At September 30, 1996, the
Association had commitments to originate $16.6 million of loans.

         If the loan is approved,  the commitment letter specifies the terms and
conditions of the proposed loan including the amount of the loan, interest rate,
amortization term, a brief description of the required collateral,  and required
insurance coverage. Fire and casualty insurance is required at the time the loan
is  made  and  throughout  the  term  of  the  loan,  and  upon  request  of the
Association, flood insurance may be required. Title insurance is required on all
loans secured by real property.

         In addition to  originations,  the  Association  also  purchases  loans
secured by one- to four-family residences from consortiums, mortgage origination
companies,   or  brokers,  as  previously  discussed  in  "One-  to  Four-Family
Residential  Real  Estate  Loans." In  addition  the  Association  may  purchase
participation  loans when there is low demand for loans in the local market,  or
to facilitate funding of large projects. Such participation loans, which totaled
$2.4  million  at  September  30,  1996,  are  secured  by one- to  four-family,
multi-family, or commercial real estate loans.

         LOAN SERVICING.  While the Association  primarily  originates loans for
its own portfolio,  it also has sold  fixed-rate  loans to the Federal Home Loan
Mortgage  Corporation  ("FHLMC")  and to the FNMA.  At September  30, 1996,  the
unpaid  balances  of  loans  sold  totaled   approximately  $22.5  million.  The
Association  retains  servicing  of such  loans and  receives  a fee of  between
one-fourth  to  three-eights  of a percent per loan.  The  Association  does not
purchase loan servicing from other sources.


                                       10
<PAGE>

         ORIGINATION,  PURCHASE  AND SALE OF LOANS.  The table  below  shows the
Association's  loan  origination,  purchase  and sales  activity for the periods
indicated.
<TABLE>
<CAPTION>

                                                              YEAR ENDED SEPTEMBER 30,
                                                   ---------------------------------------
                                                            1996         1995         1994
                                                            ----         ----         ----
                                                                (IN THOUSANDS)

<S>                                                    <C>          <C>          <C>      
Loans receivable, beginning of period                  $ 329,442    $ 317,117    $ 328,747
Originations:
  Real estate:
     One- to four-family residential(1)                   82,596       35,909       49,718
     Land loans                                            6,848       18,163        6,418
     Multi-family                                          1,263            -          696
     Commercial                                           16,102        8,197        2,813
                                                       ---------    ---------    ---------
         Total real estate loans                         106,809       62,269       59,645
  Non-real estate loans:
     Consumer                                              5,698        4,154        2,425
     Commercial business                                     796          646          718
                                                       ---------    ---------    ---------
         Total originations                              113,303       67,069       62,788

Transfer of mortgage loans to foreclosed real estate        (400)      (1,394)      (5,528)
Loan purchases                                            16,775        2,728        2,395
Repayments                                               (72,114)     (50,452)     (63,471)
Loan sales                                                (5,429)        (105)      (5,115)
Decrease (increase) in allowance for loan losses           1,180         (102)         358
Decrease in amortization of unearned discount
   and net deferred fees                                     589           62          326
Increase in loans in process                              (7,065)      (5,381)      (3,406)
Change in other                                              (62)        (100)          23
                                                       ---------    ---------    ---------
Net loan activity                                         46,777       12,325      (11,630)
                                                       ---------    ---------    ---------
Total loans receivable at end of period                $ 376,219    $ 329,442    $ 317,117
                                                       =========    =========    =========
</TABLE>

- ----------------------------------------------------------------
(1)  Includes  loans  to  finance  the   construction  of  one-  to  four-family
     residential  properties,  and loans  originated  for sale in the  secondary
     market.

         LOAN ORIGINATION FEES AND OTHER INCOME.  In addition to interest earned
on loans, the Association may receive loan origination  fees. To the extent that
loans are originated or acquired for the Association's  portfolio,  Statement of
Financial  Accounting  Standards No. 91,  "Accounting for Nonrefundable Fees and
Costs Associated with Originating or Acquiring Loans and Initial Direct Costs of
Leases"  ("SFAS No. 91") requires that the  Association  defer loan  origination
fees and costs and amortize such amounts as an adjustment of yield over the life
of the loan by use of the level yield  method.  ARM loans  originated  below the
fully-indexed  interest  rate will have a  substantial  portion of the  deferred
amount  recognized  as income in the initial  adjustment  period.  Fees deferred
under SFAS No. 91 are recognized into income  immediately upon prepayment or the
sale of the related loan. At September 30, 1996, the Association had $257,000 of
unearned  discounts and deferred loan  origination  fees. Loan  origination fees
vary with the  volume  and type of loans  and  commitments  made and  purchased,
principal repayments,  and competitive conditions in the mortgage markets which,
in turn, respond to the demand and availability of money.

         In addition to loan  origination  fees, the  Association  also receives
other fees, service charges,  and other income that consist primarily of deposit
transaction   account  service  charges,   late  charges  and  income  from  REO
operations. The Association recognized fees and service charges of $3.3 million,
$3.4  million and $3.3 million for the fiscal  years ended  September  30, 1996,
1995, and 1994, respectively.

         LOANS-TO-ONE BORROWER. Savings and loan associations are subject to the
same  loans-to-one  borrower limits as those applicable to national banks which,
under current regulations,  restrict loans to one borrower to an amount equal to
15% of unimpaired  capital and unimpaired  surplus on an unsecured basis, and an
additional amount equal to 10% of


                                       11
<PAGE>

unimpaired  capital  and  unimpaired  surplus  if the loan is secured by readily
marketable  collateral  (generally,  financial  instruments and bullion, but not
real  estate).   The  15%  limitation   resulted  in  a  dollar   limitation  of
approximately  $11.3 million at September  30, 1996. At September 30, 1996,  the
Association's  largest lending  relationship totaled $5.4 million, of which $3.2
million  had  been  disbursed,  and  consisted  of  construction  loans to build
single-family homes,  residential  acquisition and development loans, and a line
of credit  secured by commercial  property.  The  Association's  second  largest
lending  relationship  totaled  $4.9  million,  of which $4.8  million  had been
disbursed, and consisted of construction loans to build two single-family homes.
The Association's  third largest lending  relationship  totaled $4.1 million and
was secured by a hotel. The  Association's  fourth largest lending  relationship
totaled $4.0 million,  of which $490,000 had been disbursed,  and consisted of a
loan for the construction of single-family  residences.  The Association's fifth
largest  lending  relationship  totaled $3.5 million,  of which $3.4 million had
been disbursed,  and was comprised of construction  loans on four  single-family
homes. At September 30, 1996 all of the aforementioned  loans were performing in
accordance with their terms.

DELINQUENCIES AND CLASSIFIED ASSETS

         DELINQUENCIES.  The Association's  collection  procedures  provide that
when a loan is 15 days past due, a computer-generated late charge notice is sent
to the borrower  requesting  payment.  If  delinquency  continues,  at 30 days a
delinquent notice is sent and personal contact efforts are attempted,  either in
person or by telephone,  to strengthen the collection process and obtain reasons
for the delinquency. Also, plans to arrange a repayment plan are made. If a loan
becomes  60 days past  due,  and no  progress  has been  made in  resolving  the
delinquency,  the  Association  will send a 10-day  demand  letter  and  attempt
personal  contact.  The loan also  becomes  subject to possible  legal action if
suitable arrangements to repay have not been made. In addition,  the borrower is
advised  that they may obtain  access to consumer  counseling  services,  to the
extent   required  by  regulations  of  the  Department  of  Housing  and  Urban
Development ("HUD"). When a loan continues in a delinquent status for 90 days or
more,  and a  repayment  schedule  has not  been  made or kept by the  borrower,
generally a notice of intent to  foreclose is sent to the  borrower,  giving the
borrower  10 days to  repay  all  outstanding  interest  and  principal.  If the
delinquency is not cured, foreclosure proceedings are initiated.

         DELINQUENT LOANS.  Loans are reviewed on a regular basis and are placed
on a non-accrual  status when, in the opinion of  management,  the collection of
additional  interest is doubtful.  In addition,  loans are placed on non-accrual
status  when either  principal  or interest is 90 days or more past due, or less
than 90 days, in the event the loan has been referred to the Association's legal
counsel  for  foreclosure.  Interest  accrued  and  unpaid at the time a loan is
placed on a non-accrual status is charged against interest income.

         NON-PERFORMING  ASSETS.  At September  30, 1996,  the  Association  had
non-performing  assets  (non-performing  loans and real estate owned ("REO")) of
$2.6 million, and a ratio of non-performing assets to total assets of 0.4%.

         REAL ESTATE OWNED.  Real estate acquired by the Association as a result
of foreclosure or by deed in lieu of foreclosure is classified as REO until such
time as it is sold. REO is recorded at cost which is the estimated fair value of
the  property at the time the loan is  foreclosed.  Subsequent  to  foreclosure,
these properties are carried at lower of cost or fair value less estimated costs
to sell. REO totaled $1.4 million,  $1.9 million,  and $3.7 million at September
30, 1996, 1995, and 1994. respectively.


                                       12
<PAGE>

DELINQUENT LOANS AND NON-PERFORMING ASSETS

         The following table sets forth information  regarding the Association's
non-accrual loans delinquent 90 days or more, and real estate acquired or deemed
acquired by  foreclosure  at the dates  indicated.  When a loan is delinquent 90
days or more, the Association  fully reserves all accrued  interest  thereon and
ceases  to  accrue  interest  thereafter.  For  all  the  dates  indicated,  the
Association did not have any material  restructured  loans within the meaning of
SFAS 15.
<TABLE>
<CAPTION>

                                                         AT SEPTEMBER 30,
                                        --------------------------------------------
                                            1996     1995     1994     1993     1992
                                            ----     ----     ----     ----     ----
                                                 (DOLLARS IN THOUSANDS)
Delinquent loans:
<S>                                       <C>      <C>      <C>      <C>      <C>   
   One- to four-family residential        $  832   $  605   $1,571   $2,374   $2,287
   Commercial and multi-family
     real estate                               -        -    1,282    4,316    1,528
   Consumer and commercial
     business loans                           10       39       20       36       92
   Land                                        -       18       82        9       45
                                          ------   ------   ------   ------   ------
Total delinquent loans                       842      662    2,955    6,735    3,952
REO                                        1,384    1,910    3,686    1,324    4,455
Other non-performing assets                  400        -        -        -        -
                                          ------   ------   ------   ------   ------
        Total non-performing assets (1)   $2,626   $2,572   $6,641   $8,059   $8,407
                                          ======   ======   ======   ======   ======

Total loans delinquent 90 days or more
 to net loans receivable                    0.22%    0.20%    0.93%    2.05%    1.03%
Total loans delinquent 90 days or more
 to total assets                            0.13%    0.12%    0.53%    1.29%    0.73%
Total non-performing loans and REO to
 total assets                               0.40%    0.45%    1.19%    1.54%    1.55%
</TABLE>

- ------------------------------------------
(1)  Net of specific valuation allowances.

         The  Association's  largest  non-performing  asset  had  a  balance  of
$914,000 at September 30, 1996. In December  1985, the  Association  made a land
loan in the  amount  of $1.4  million  for the  purchase  of 37 acres of  vacant
commercial  property  located  in Fort  Pierce,  Florida.  In August  1988,  the
Association  refinanced the loan and increased the principal  amount of the loan
to $1.5  million.  This loan had a balloon  feature  which was due in  September
1993. Upon maturity, the borrower was unable to satisfy the balloon payment. The
Association  subsequently  commenced  foreclosure  proceedings and a foreclosure
sale  occurred in April 1994 at which time the property was  classified  as REO.
During  fiscal year 1996,  the  Association  recovered  $200,000,  reducing  the
balance at September  30, 1996 to $914,000.  The property was  appraised at $1.2
million as of August 1996.

         OTHER  NON-PERFORMING  ASSETS.  In connection  with its mutual  holding
company  reorganization  and stock offering,  the  Association's  employee stock
ownership plan and trust ("the ESOP")  borrowed funds from Nationar,  a New York
trust  company  which was owned by savings  banks in the state of New York,  and
used the funds to  purchase  eight  percent of the  shares of the  Association's
common stock in the open market.  All of such shares were pledges as  collateral
to support the ESOP loan.  On February 6, 1995,  Nationar  was seized by the New
York Banking  Department because of liquidity problems and continuing losses. In
connection  with the  ESOP  loan,  the  Association  placed  $1.2  million  in a
non-insured  interest-earning  deposit  account with  Nationar as  collateral to
secure the ESOP loan.  During the year ended September 30, 1995, the Association
was uncertain as to the recoverability of the collateral securing the ESOP loan.
During  fiscal  year  1995,  the  Superintendent  transferred  $200,000  of  the
Association's   collateral  to  a  new  interest-earning  deposit  account  with
Northwest Savings Bank, leaving $1.0 million in the Nationar account. During the
year ended  September 30, 1996, the Association  received  $400,000 as a partial
settlement from the New York Banking Department.  Management believes,  based on
correspondence with the New York Banking Department, that the full settlement of
$600,000 will be received in December 1996.

         During the year ended  September  30, 1996,  gross  interest  income of
$97,000 would have been  recorded on  non-performing  assets  accounted for on a
non-accrual  basis if the loans  and  assets  had been  current  throughout  the
period.  No  interest  income on  non-accrual  loans and assets was  included in
income during the such periods.


                                       13
<PAGE>

         The following table sets forth  information  with respect to loans past
due 60 to 89 days in the Association's portfolio at the dates indicated.
<TABLE>
<CAPTION>

                                                         AT SEPTEMBER 30,
                                     -------------------------------------------------
                                              1996     1995     1994      1993    1992
                                              ----     ----     ----      ----    ----
                                                       (IN THOUSANDS)

Loans past due 60-89 days:
<S>                                         <C>      <C>      <C>      <C>      <C>   
  One- to four-family residential           $  209   $  493   $  193   $  202   $1,627
  Commercial and multi-family real estate        -        -        -        -      153
  Consumer and commercial
    business loans                               3       24        -        -
  Land loans                                     -        -       95        -      134
                                            ------   ------   ------   ------   ------
         Total past due 60-89 days          $  212   $  517   $  288   $  202   $1,914
                                            ======   ======   ======   ======   ======
</TABLE>

         The following table sets forth information  regarding the Association's
delinquent  loans,  REO and loans to facilitate the sale of REO at September 30,
1996.
<TABLE>
<CAPTION>

                                                     AT SEPTEMBER 30, 1996
                                                     ---------------------
                                                       BALANCE   NUMBER
                                                       -------   ------
                                                     (DOLLARS IN THOUSANDS)

Residential real estate:
<S>                                                     <C>           <C>
  Loans 60 to 89 days delinquent                        $  209        3
  Loans more than 89 days delinquent                       832       17
Commercial and multi-family real estate:
  Loans 60 to 89 days delinquent                             -        -
  Loans more than 89 days delinquent                         -        -
Consumer and commercial business loans:
  Loans 60 to 89 days delinquent                             3        2
  Loans more than 89 days delinquent                        10        1
Land                                                         -        -
REO                                                      1,384        5
Restructured loans within the meaning of Statement of
  Financial Accounting Standards No. 15 (not included
  in other non-performing categories above)                  -        -
Loans to facilitate sale of REO                            226        4
                                                        ------   ------
      Total                                             $2,664       32
                                                        ======   ======
</TABLE>


         CLASSIFICATION  OF  ASSETS.   Federal   regulations   provide  for  the
classification  of loans and other  assets  such as debt and  equity  securities
considered by the Office of Thrift  Supervision  ("OTS") to be of lesser quality
as  "substandard,"   "doubtful,"  or  "loss"  assets.  An  asset  is  considered
"substandard"  if it is  inadequately  protected  by the  current  net worth and
paying  capacity  of  the  obligor  or  of  the  collateral   pledged,  if  any.
"Substandard"  assets include those characterized by the "distinct  possibility"
that the savings  institution  will sustain "some loss" if the  deficiencies are
not  corrected.  Assets  classified  as  "doubtful"  have all of the  weaknesses
inherent in those classified  "substandard," with the added  characteristic that
the weaknesses  present make  "collection or liquidation in full, " on the basis
of currently existing facts,  conditions,  and values,  "highly questionable and
improbable."  Assets  classified as "loss" are those considered  "uncollectible"
and  of  such  little  value  that  their  continuance  as  assets  without  the
establishment  of a specific loss reserve is not  warranted.  Assets that do not
expose the savings  institution to risk sufficient to warrant  classification in
one of the  aforementioned  categories,  but which possess some weaknesses,  are
required to be designated "special mention" by management.

         When  a  savings  institution   classifies  problem  assets  as  either
substandard or doubtful, it is required to establish general allowances for loan
losses in an amount deemed prudent by management.  General allowances  represent
loss  allowances  that have been  established  to recognize  the  inherent  risk
associated with lending activities, but which, unlike specific allowances,  have
not been  allocated to particular  problem  assets.  When a savings  institution
classifies problem


                                       14
<PAGE>

assets as  "loss,"  it is  required  either  to  establish  a  specific
allowance for losses equal to 100% of the amount of the assets so classified, or
to charge  off such  amount.  A savings  institution's  determination  as to the
classification  of its  assets  and the amount of its  valuation  allowances  is
subject to review by the OTS,  which can order the  establishment  of additional
general or specific  loss  allowances.  The  Association  regularly  reviews the
problem  loans  in  its  portfolio  to  determine   whether  any  loans  require
classification in accordance with applicable regulations.

         The   following   table  sets  forth  the   aggregate   amount  of  the
Association's classified assets at the dates indicated.

<TABLE>
<CAPTION>
                                      AT SEPTEMBER 30,
                               ---------------------------
                                  1996      1995      1994
                                  ----      ----      ----
                                      (In Thousands)

<S>                            <C>       <C>       <C>    
Substandard assets             $ 3,745   $ 8,652   $10,166
Doubtful assets                      -         -         -
Loss assets                        544     1,565     1,520
                               -------   -------   -------
     Total classified assets   $ 4,289   $10,217   $11,686
                               =======   =======   =======
</TABLE>

         ALLOWANCE  FOR LOAN  LOSSES.  Management's  policy  is to  provide  for
estimated  losses on the  Association's  loan  portfolio  based on  management's
evaluation of the potential losses that may be incurred.  Provisions for losses,
which  increase the allowances  for loan losses,  are  established by charges to
income. Such allowances  represent the amounts which, in management's  judgment,
are  adequate  to  absorb   charge-offs  of  existing  loans  which  may  become
uncollectible.  The adequacy of the  allowance  is  determined  by  management's
monthly  evaluation of the loan  portfolio and related  collateral,  in light of
past loss experience,  present economic  conditions and other factors considered
relevant  by  management.  Anticipated  changes in  economic  factors  which may
influence  the level of the  allowances  are  considered  in the  evaluation  by
management when the likelihood of the changes can be reasonably determined.

         Management  continues to review the entire loan  portfolio to determine
the extent,  if any, to which further  additional  loan loss  provisions  may be
deemed necessary.  Management believes that the Association's  current allowance
for loan  losses  is  adequate,  However,  there  can be no  assurance  that the
allowance  for loan losses will be adequate to cover  losses that may in fact be
realized in the future or that additional provisions for loan losses will not be
required.


                                       15
<PAGE>

         ANALYSIS OF THE  ALLOWANCE FOR LOAN LOSSES.  The  following  table sets
forth the analysis of the allowance for loan losses for the periods indicated.
<TABLE>
<CAPTION>

                                                                         AT SEPTEMBER 30,
                                            ---------------------------------------------------------------------
                                                   1996            1995          1994          1993          1992
                                                   ----            ----          ----          ----          ----
                                                                      (DOLLARS IN THOUSANDS)

<S>                                           <C>             <C>           <C>           <C>           <C>      
Total loans outstanding                       $ 376,219       $ 329,442     $ 317,117     $ 328,747     $ 382,326
                                              =========       =========     =========     =========     =========
Average loans outstanding for the period      $ 346,880       $ 321,849     $ 321,721     $ 352,173     $ 416,139
                                              =========       =========     =========     =========     =========
Allowance balance (at beginning of period)        3,492           3,390         3,748         2,281         1,017
Provision for losses:
  Real estate loans                                  84             234           967         2,395         1,632
  Consumer and commercial business loans             14               6            22             3            48
Charge-offs:
  Real estate loans                              (1,264)(1)        (132)       (1,325)         (885)         (311)
  Consumer and commercial business loans            (14)             (6)          (22)          (46)         (105)
                                              ---------       ---------     ---------     ---------     ---------
Allowance balance (at end of period)          $   2,312       $   3,492     $   3,390     $   3,748     $   2,281
                                              =========       =========     =========     =========     =========

Allowance for loan losses as a percent
  of net loans receivable at end of period         0.61%           1.06%         1.07%         1.14%         0.60%
Net loans charged off as a percent of average
  loans outstanding                                0.37%            .04%         0.41%         0.26%         0.10%
Ratio of allowance for loan losses to total
  non-performing loans at end of period (2)      274.58%         527.49%       114.72%        55.65%        57.72%
Ratio of allowance for loan losses to total
  non-performing loans and REO
  at end of period (2)                           103.86%         135.77%        51.05%        46.51%        27.13%
</TABLE>

- -------------------------------------
(1) Charge offs at  September  30, 1996  primarily  reflected  the reversal of a
    specific  reserve  of $1.2  million  which was  related  to a  participation
    interest  in a note  which was sold  during  the year.  
(2) Net of  specific reserves.


         ALLOCATION OF ALLOWANCE FOR LOAN LOSSES. The following table sets forth
the  allocation  of allowance  for loan losses by loan  category for the periods
indicated.  Management  believes that the allowance can be allocated by category
only on an approximate basis. The allocation of the allowance by category is not
necessarily  indicative  of future  losses and does not  restrict the use of the
allowance to absorb losses in any category.
<TABLE>
<CAPTION>


                                                                       AT SEPTEMBER 30,
                                         ------------------------------------------------------------------------------
                                                 1996                       1995                         1994
                                         ----------------------   --------------------------   ------------------------
                                                    % OF LOANS                  % OF LOANS                  % OF LOANS
                                                      IN EACH                    IN EACH                    IN EACH
                                                    CATEGORY TO                 CATEGORY TO                CATEGORY TO
                                           AMOUNT   TOTAL LOANS(1)    AMOUNT    TOTAL LOANS(1)    AMOUNT   TOTAL LOANS(1)
                                           ------   -----------       ------    -----------       ------   ----------- 
                                                                     (DOLLARS IN THOUSANDS)
Balance at end of period applicable to:
<S>                                          <C>        <C>             <C>          <C>            <C>         <C>   
   One- to four-family residential
    mortgage                                 $870       79.83%          $790         79.10%         $700        78.52%
   Land loans                                 630        4.20            630          4.47           630         6.18
   Multi-family residential mortgage          300        2.03            300          2.11           300         2.05
   Commercial real estate                     452        9.58          1,712         10.14         1,700         9.84
   Consumer and commercial business            60        4.36             60          4.18            60         3.41
                                           ------      ------         ------        ------        ------       ------
     Total allowance for loan losses       $2,312      100.00%        $3,492        100.00%       $3,390       100.00%
                                           ======      ======         ======        ======        ======       ======
</TABLE>

- ----------------------------------------
(1)      Percentages do not reflect  adjustments for undisbursed  loan proceeds,
         unearned discount and net deferred fees, and allowance for loan losses.


                                       16
<PAGE>


         RECOVERIES. During the year ended September 30, 1996, the Association's
largest  recoveries  of losses  from  previous  years  included  $470,000  which
represented  a final  settlement  of the  Association's  claim with the State of
Florida Department of Insurance,  as Receiver for International Medical Centers,
Inc., of Miami ("IMC"). In addition,  the Association received $400,000 from the
New York Banking  Department as a partial  settlement  for the Nationar  deposit
(see "Other  Non-Performing  Assets").  The Association  also received a partial
payment  of  $200,000  on land  classified  as REO (see  "Delinquent  Loans  and
Non-Performing Assets").

SECURITIES PORTFOLIO

         The  Association's  primary focus is the origination of loans.  However
during past periods when mortgage  loan demand was moderate and the  Association
had  de-emphasized  the  origination  of  fixed-rate  loans,  management  of the
Association invested excess liquidity in investment securities, including mutual
funds,  and in  mortgage-backed  and related  securities  rather than purchasing
whole   loans  or  loan   participations.   Such   securities   are  subject  to
classification based on the intentions of the Association.  Securities purchased
for the Association's  portfolio are classified as either held to maturity or as
available for sale.  The  Association  has no securities  classified as trading.
During  December  1995, the  Association  adopted the provisions of SFAS No. 115
"Questions  and Answers  Guide  ("SFAS No. 115 Q & A") which  allowed a one-time
reclassification  of securities  between held to maturity and available for sale
between  November 15, 1995 and December 31, 1995. The  Association  reclassified
$49.5   million  of   securities   from   investments-held   to   maturity   and
mortgage-backed and related  securities-held to maturity to securities available
for  sale.   Such   reclassification   resulted  in  a  credit  of  $247,000  to
shareholders'  equity.  The  Association   subsequently  sold  $749,000  of  the
securities at no gain or loss.

         The  Association  maintains an  Investment  Committee  which meets on a
monthly  basis  to  review  the  Association's  securities  portfolio  and  make
recommendations  to be carried out by management.  All investments must be rated
BBB or higher by a recognized rating service.  The Investment Committee consists
of the  Association's  Chairman of the Board,  Frederick A. Teed,  President and
Chief Executive Officer,  James B. Pittard, Jr., Director,  Harold I. Stevenson,
and Senior Vice  President,  Chief  Financial  Officer and  Treasurer,  Larry J.
Baker.

         MORTGAGE-BACKED  AND RELATED  SECURITIES.  At September  30, 1996,  net
mortgage-backed  and related  securities  totaled $108.3  million,  or 16.7%, of
total assets.  Of this amount,  $55.0 million was classified as held to maturity
and $53.3 million was  available  for sale.  At September  30, 1996,  the market
value of the  Association's  net  mortgage-backed  securities  portfolio totaled
approximately  $108.3 million.  The Association  primarily invests in fixed-rate
mortgage-backed  securities with weighted  average lives of five to seven years.
Management  believes that  investing in short-term  mortgage-backed  and related
securities  limits the Association's  exposure to higher interest rates.  During
fiscal year 1996,  $43.7 million of  mortgage-backed  securities were purchased.
These purchases were funded with public fund deposits,  odd-term certificates of
deposit and FHLB  advances,  instead of excess  liquidity as in previous  years.
Also  included in the  Association's  mortgage-backed  securities  portfolio  at
September 30, 1996,  was $91.9 million of  collateralized  mortgage  obligations
("CMOs"),  $10.0 million of pass-through  securities  issued by the FHLMC,  $4.1
million  of  pass-through  securities  issued  by the FNMA and $2.2  million  of
pass-through  securities issued by the Government National Mortgage  Association
("GNMA"). The FHLMC and FNMA pass-through  securities are primarily comprised of
five-year  and  seven-year   balloon  mortgage  loans.  The  GNMA   pass-through
securities were purchased in the early 1980s and the loans  underlying the GNMAs
are well  seasoned.  The  Association  has a limited  amount of  mortgage-backed
securities issued by the Agency for International  Development  ("AID"). The AID
mortgage-backed  securities are fixed-rate  instruments and are securitized with
loans to Korea,  Venezuela,  and Israel.  At September 30, 1996, the Association
had $335,000 in AID mortgage-backed  securities. Such mortgage-backed securities
are guaranteed by governmental  agencies or  quasi-governmental  agencies of the
United  States  Government.  By investing  in  mortgage-backed  securities,  the
Association  has  reduced  significantly  the  credit  risk of its asset base in
exchange  for lower  yields than would  typically  be  available  on  internally
generated loans.

         CMOs  are  typically  issued  by  a  special-purpose   entity  (in  the
Association's  case,  private  issuers),  which may be organized in a variety of
legal  forms,  such as a trust,  a  corporation,  or a  partnership.  The entity
aggregates pools of pass-through securities, which are used to collateralize the
CMO. Once combined,  the cash flows are divided into  "tranches" or "classes" of
individual bonds,  thereby creating more predictable  average durations for each
bond  than  the  underlying  pass-through  pools.  Accordingly,  under  the  CMO
structure all principal  paydowns from the various  mortgage pools are allocated
to a CMO's first class until it has been paid off,  then to a second class until
such class has been paid off, and then to the next classes. Substantially all of
the CMOs held in the Association's mortgage-backed securities portfolio


                                       17
<PAGE>

consist of senior sequential tranches, primarily investments in one of the first
three  tranches  of the CMO.  By  purchasing  senior  sequential  tranches,  the
Association  is  attempting  to  ensure  the cash flow  associated  with such an
investment.  Generally,  such tranches have stated  maturities  ranging from 6.5
years to 30 years;  however,  because  of  prepayments,  the  expected  weighted
average  life of  these  securities  is less  than  the  stated  maturities.  At
September 30, 1996, the  Association's  fixed-rate CMOs had coupon rates ranging
from 6.0% to 12.0% with a weighted  average  yield of 7.54%.  The  Association's
adjustable-rate  CMOs are indexed to the London InterBank Offered Rate ("LIBOR")
or to the Ten Year  Treasury  Index.  The  Association's  policy is to  purchase
tranches  in CMOs  which  are  deemed  to be  investment  grade  by the  Federal
Financial  Institutions  Examination  Council.  In  the  past,  the  Association
purchased  CMO  residuals in which the repayment of principal is only made after
the senior tranches of the CMO are repaid in full as to principal. Consequently,
investments in CMO residuals are riskier than  investments in senior  sequential
tranches because of their relatively junior position to more senior tranches and
the  interest  rate risk  associated  with such  securities,  in that they could
result in a loss of a substantial portion of the original investment. Cash flows
from  residual  interests  are very  sensitive to  prepayments  and,  therefore,
contain a high degree of interest  rate risk.  Residual  interests  represent an
ownership  interest in the underlying  collateral,  subject to the first lien of
the  CMO   investors.   At  September  30,  1996,  the  carrying  value  of  the
Association's  CMO residuals was $20,000.  The  Association no longer invests in
CMO residuals.

         The OTS regulations  require the classification of CMOs as high-risk if
they fail the FFIEC test. The Association  does not purchase any CMOs which fail
the FFIEC test at the time of purchase.  The FFIEC test is reperformed  annually
during the life of the  securities.  During  fiscal  year  1996,  two CMO issues
totaling  $9.0 million  failed the FFIEC test and are  currently  classified  as
high-risk for OTS reporting purposes.


                                       18
<PAGE>

         The following  tables set forth the carrying value of, and activity in,
the Association's  mortgage-backed and related securities portfolio at the dates
indicated.
<TABLE>
<CAPTION>

                                                            AT SEPTEMBER 30,
                                                  --------------------------------
                                                         1996       1995      1994
                                                         ----       ----      ----
                                                              (IN THOUSANDS)
Mortgage-backed and related securities:
 Held to maturity:

<S>                                                 <C>        <C>        <C>     
   CMO residuals                                    $     20   $    118   $    155
   Collateralized mortgage obligations                38,308     57,586     21,010
   FHLMCs                                              9,973     11,943     13,460
   GNMAs                                               2,233      2,774      1,075
   FNMAs                                               4,076      4,691      5,079
   Conventional pass-through certificates                 --         --         68
   AID loans                                             335        387        434
                                                    --------   --------   --------
     Total mortgage-backed and related securities     54,945     77,499     41,281
                                                    --------   --------   --------
Available for sale: (shown at market value)
   Collateralized mortgage obligations                53,318         --         --
                                                    --------   --------   --------
     Total mortgage-backed and related securities
      available for sale                              53,318         --         --
                                                    --------   --------   --------
Total mortgage-backed and related securities        $108,263   $ 77,499   $ 41,281
                                                    ========   ========   ========
</TABLE>

<TABLE>
<CAPTION>

                                                                   YEAR ENDED SEPTEMBER 30,
                                                           ---------------------------------------
                                                                    1996         1995         1994
                                                                    ----         ----         ----
                                                                        (IN THOUSANDS)
Mortgage-backed and related securities at:
<S>                                                            <C>          <C>          <C>      
   Beginning of period                                         $  77,499    $  41,281    $  14,290
   Purchases                                                      43,703       41,549       32,460
   Calls                                                            (311)           -            -
   Sales                                                            (749)           -            -
   Repayments                                                    (11,454)      (5,286)      (5,628)
Discount (premium) amortization                                      189          (45)         159
Gain on call                                                         254            -            -
(Increase) decrease in market value available for sale (net)        (868)           -            -
                                                               ---------    ---------    ---------
Mortgage-backed and related securities at
   end of period                                               $ 108,263    $  77,499    $  41,281
                                                               =========    =========    =========
</TABLE>


                                       19
<PAGE>

         The   following   table  sets  forth  the   allocation  of  fixed-  and
adjustable-rate   mortgage-backed   and  related   securities  for  the  periods
indicated.
<TABLE>
<CAPTION>
                                                                             AT SEPTEMBER 30,
                                                -------------------------------------------------------------------------
                                                          1996                       1995                    1994
                                                -------------------------    ----------------------  ---------------------
                                                     $           %               $          %            $          %
                                                -------------------------    ----------------------  ---------------------
                                                                          (DOLLARS IN THOUSANDS)

Mortgage-backed and related securities, net:
   Held to maturity:
<S>                                                  <C>            <C>        <C>           <C>       <C>         <C>  
   Adjustable-rate CMOs                              $3,030         2.80%      $3,980        5.14%     $1,763      4.27%
                                                   --------       ------      -------      ------     -------    ------
     Fixed-rate:
        FHLMCs                                        9,973         9.21       11,943       15.41      13,460     32.62
        FNMAs                                         4,076         3.76        4,691        6.05       5,079     12.30
        GNMAs                                         2,233         2.06        2,774        3.58       1,075      2.60
        CMOs                                         35,298        32.60       53,724       69.32      19,402     47.00
        Conventional pass-through certificates            -            -            -           -          68      0.16
        AID loans                                       335         0.32          387         .50         434      1.05
                                                   --------       ------      -------      ------     -------    ------
           Total fixed-rate                          51,915        47.95       73,519       94.86      39,518     95.73
                                                   --------       ------      -------      ------     -------    ------
             Total mortgage-backed and related
                   securities-held to maturity, net  54,945        50.75       77,499      100.00      41,281    100.00
                                                   --------       ------      -------      ------     -------    ------

   Available for sale: (at market value)
         Adjustable-rate CMOs                         3,670         3.39%           -           -           -         -
         Fixed-rate CMOs                             49,648        45.85%           -           -           -         -
                                                   --------       ------      -------      ------     -------    ------
            Total mortgage-backed and related
                  securities available for sale, net 53,318        49.24%           -           -           -         -
                                                   --------       ------      -------      ------     -------    ------
Total mortgage-backed and related securities, net  $108,263       100.00%     $77,499      100.00%    $41,281    100.00%
                                                   ========       ======      =======      ======     =======    ======
</TABLE>

         INVESTMENTS.  The Association purchases investments which are comprised
primarily of United States Government and agency obligations,  mutual funds that
invest in  mortgage-backed  securities and  government  and agency  obligations,
corporate debt securities and FHLB stock, as well as  interest-earning  deposits
at the FHLB. The carrying value of the Association's  interest-earning deposits,
investments and securities available for sale totaled $128.0 million or 19.7% of
total assets.

         The  Association  is required  under federal  regulations to maintain a
minimum  amount of liquid  assets that may be invested in  specified  short-term
securities  and  certain  other  investments.   The  Association  generally  has
maintained a portfolio of liquid  assets that exceeds  regulatory  requirements.
Liquidity  levels may be  increased or  decreased  depending  upon the yields on
investment  alternatives and upon management's judgment as to the attractiveness
of the  yields  then  available  in  relation  to  other  opportunities  and its
expectation of the level of yield that will be available in the future,  as well
as management's  projections as to the short term demand for funds to be used in
the Association's loan origination and other activities. For further information
regarding  the  Association's  investments  see Notes 1, 2 and 3 to the Notes to
Consolidated  Financial  Statements contained in the Association's Annual Report
to  Shareholders  for the Year Ended  September  30, 1996 (the "Annual  Report")
attached hereto as Exhibit 13.

         INTEREST-EARNING  DEPOSITS.  The Association  primarily  invests excess
funds on a daily basis in an  interest-earning  overnight account at the FHLB of
Atlanta.  The balance of this account was $28.6  million at September  30, 1996.
Such funds are available to provide  liquidity to meet lending  requirements and
daily operations.

         INVESTMENT  SECURITIES.  At September 30, 1996,  investment  securities
included United States Government and agency obligations totaling $11.7 million,
corporate  debt issues  totaling  $10.6  million,  and FHLB stock  totaling $5.4
million.

         Included in corporate  debt issues are  asset-backed  securities  which
include two debt securities secured by automobile loan receivables totaling $3.3
million  at  September  30,  1996  purchased  during  fiscal  year  1994  by the
Association, the repayment of which is secured by automobile receivables.  These
securities  are  rated  BBB or  above  by  Standard  &  Poors  and  provide  the
Association  with an effective  yield of 6.33%.  While these  securities  have a
stated maturity of six years, it is expected that the receivables underlying the
securities have a weighted  average life of 2.2 years.  Debt  instruments  which
depend on the  repayment of automobile  loans  involve a certain  degree of risk
since in the event


                                       20
<PAGE>

that  borrowers of the  automobile  loan default, the issuer of the security may
have  insufficient  funds to repay the  principal or interest of the security in
accordance with its terms.
         The FHLB  requires  its members to own a required  level of FHLB stock.
During 1996,  the FHLB decided to begin  redeeming  all stock held by members in
excess of the required levels.  During September 1996, the Association  received
$2.0 million leaving a FHLB stock balance of $5.4 million.  A further  reduction
of $2.5 million will occur during the first quarter of fiscal year 1997.

         SECURITIES  AVAILABLE  FOR  SALE.  Securities  available  for  sale are
carried on the  Association  books at fair value as required by FASB No. 115 and
totaled $71.0 million at September  30, 1996.  Included in securities  available
for sale are equity securities  totaling  $115,000,  mutual funds totaling $42.9
million,  and United States and Government and agency obligations totaling $27.9
million.

         The  Association's  mutual fund  investments  include mutual funds that
invest  primarily  in  mortgage-backed  securities  and  government  and  agency
securities,  and are classified as available for sale for  accounting  purposes.
The mutual funds which invest in mortgage-backed securities have characteristics
similar  to  the   mortgage-backed   securities   in  which  they  invest.   The
Association's  mutual fund investments  include  approximately  $40.5 million in
funds which invest in adjustable-rate mortgage-backed securities issued by FNMA,
FHLMC and GNMA, as well as CMOs and real estate mortgage investment conduits and
other  securities  collateralized  by or  representing  interests in real estate
mortgages,  and  approximately  $2.4 million in funds which invest in government
and agency  obligations.  Since the  Association's  mutual fund  investments are
available for sale, they are carried at fair value as required by FASB No. 115.

         INVESTMENT PORTFOLIO. The following tables set forth the carrying value
of the Association's investments and investment securities available for sale at
the  dates   indicated.   At  September  30,  1996,  the  market  value  of  the
Association's  investments was approximately $131.6 million. The market value of
investments and securities available for sale includes interest-earning deposits
and FHLB stock at book value, which approximates market value.
<TABLE>
<CAPTION>

                                                                AT SEPTEMBER 30,
                                                    ---------------------------------
                                                           1996       1995       1994
                                                           ----       ----       ----
                                                                 (IN THOUSANDS)
Interest-earning deposits:
<S>                                                    <C>        <C>        <C>     
     FHLB-Atlanta                                      $ 28,580   $ 28,171   $ 54,699
     Other deposits                                         600      1,200          -
                                                       --------   --------   --------
        Total                                            29,180     29,371     54,699
                                                       --------   --------   --------
Investment securities:
     United States Government and agency obligations     11,691     38,987     35,921
     Corporate debt issues                               10,602     13,692     16,283
     Certificates of deposit                                  -      7,000          -
     FHLB stock                                           5,384      7,384      7,384
                                                       --------   --------   --------
        Total                                            27,677     67,063     59,588
                                                       --------   --------   --------
Securities available for sale: (shown at fair value)
     Equity securities (1)                                  115         96         65
     Mutual funds                                        42,912     26,932     26,664
     United States Government and agency obligations     27,942          -          -
                                                       --------   --------   --------
        Total                                            70,969     27,028     26,729
                                                       --------   --------   --------
        Total securities portfolio                     $127,826   $123,462   $141,016
                                                       ========   ========   ========
</TABLE>

- -------------------------------------------------------------------------
(1)      Consists of $14,000 in FNMA stock which was  purchased in order for thE
         Association  to qualify as a FNMA  servicer and $101,000 in  securities
         issued by the Financial Institutions Insurance Group Limited.


                                       21
<PAGE>


         SECURITIES  PORTFOLIO  MATURITIES.  The following  table sets forth the
scheduled maturities,  carrying values, market values and average yields for the
Association's  investment  securities  and  securities  available  for  sale  at
September 30, 1996.
<TABLE>
<CAPTION>

                                                                   At September 30, 1996
                               -----------------------------------------------------------------------------------------------------
                               One Year or Less  One to Five Years  Five to Ten Years    More than Ten Years
                               ----------------  -----------------  -----------------    -------------------
                                       Annualized       Annualized       Annualized       Annualized    Total             Annualized
                                        Weighted         Weighted         Weighted         Weighted --------------- Average Weighted
                                Carrying Average Carrying Average Carrying Average Carrying Average Carrying Market Life in  Average
                                  Value  Yield   Value    Yield   Value    Yield   Value    Yield    Value   Value  Years(1) Yield
                                  -----  -----   -----    -----   -----    -----   -----    -----    -----   -----  --------------


Interest-earning deposits:
<S>                              <C>       <C>       <C>     <C>      <C>     <C>     <C>    <C>     <C>      <C>        <C>  <C>
    FHLB of Atlanta              $28,580   5.80%  $   --     --%   $   --     --%  $   --    --%   $28,580   $28,580     --  5.80%
    Other deposits                   600   1.92       --     --        --     --       --    --        600       600     --   1.92
                                  ------   ----   ------   ----    ------   ----   ------  ----     ------   -------   ----   ----
        Total  Interest-earning   29,180   5.72       --     --        --     --       --    --     29,180    29,180     --   5.72
                                  ------   ----   ------   ----    ------   ----   ------  ----     ------   -------   ----   ----
deposits
Investment securities:
    United  States   Government and
       agency obligations            300   7.50    1,097  11.33     9,842  10.79      452  8.96     11,691    15,125   6.54  10.68
    Corporate debt issues             --     --    3,282   6.33        --     --    7,321  6.66     10,602    10,967  10.14   6.56
    FHLB stock                     2,521   7.25              --        --     --    2,863  7.25      5,384     5,384     --   7.25
                                  ------   ----   ------   ----    ------   ----   ------  ----     ------   -------   ----   ----
        Total investment           2,821   7.28    4,379   7.58     9,842  10.79   10,636  6.92     27,677    31,426   8.25   8.43
                                  ------   ----   ------   ----    ------   ----   ------  ----     ------   -------   ----   ----
securities

Securities available for sale:
    Equity securities                115   1.91       --     --        --     --       --    --        115       115     --   1.91
    Mutual funds:
       Mortgage-backed            40,486   6.01       --     --        --     --       --    --     40,486    10,486     --   6.01
       Government and agency       2,426   5.15       --     --        --     --       --    --      2,426     2,426     --   5.15
backed
     United States Government and
        agency obligations         2,992   4.80   18,968   6.16     5,982   6.93       --    --     27,942    27,942   3.96   6.18
                                  ------   ----   ------   ----    ------   ----   ------  ----     ------   -------   ----   ----
       Total securities available
         for sale                 46,019   5.88   18,968   6.16     5,982   6.93       --    --     70,969    70,969   3.96   6.04
                                  ------   ----   ------   ----    ------   ----   ------  ----     ------   -------   ----   ----
       Total investment
securities and securities         48,840   5.96   23,347   6.43    15,824   9.33   10,636  6.92     98,646   102,445   5.28   6.71
                                  ------   ----   ------   ----    ------   ----   ------  ----     ------   -------   ----   ----
available for sale
       Total securities          $78,020   5.87% $23,347   6.43%  $15,824   9.33% $10,636  6.92%  $127,826  $131,625   5.28% 6.47%
                                 =======   ====  =======   ====   =======   ====  =======  ====   ========  ========   ====   ====
          portfolio
</TABLE>

- --------------------------------
(1) Total  weighted  average  life in years  calculated  only on  United  States
    Government and agency obligations.


                                       22
<PAGE>

SOURCES OF FUNDS

         GENERAL.  Deposits are the major source of the Association's  funds for
lending and other investment purposes. In addition to deposits,  the Association
derives funds from the amortization and prepayment of loans and  mortgage-backed
and related securities,  the maturity of investment securities,  operations and,
if needed,  advances from the FHLB.  Scheduled loan  principal  repayments are a
relatively  stable source of funds,  while deposit inflows and outflows and loan
prepayments are influenced  significantly  by general  interest rates and market
conditions.  Borrowings  may be used on a  short-term  basis to  compensate  for
reductions in the  availability  of funds from other sources or on a longer term
basis for general business purposes.

         DEPOSITS.  Consumer and commercial  deposits are attracted  principally
from  within the  Association's  market  area  through  the  offering of a broad
selection of deposit instruments including non-interest-bearing demand accounts,
NOW accounts,  passbook savings, money market deposit accounts, term certificate
accounts and  individual  retirement  accounts.  While the  Association  accepts
deposits of $100,000 or more, it does not currently offer premium rates for such
deposits.  Deposit account terms vary according to the minimum balance required,
the  period of time  during  which the funds  must  remain on  deposit,  and the
interest rate, among other factors.  The Association has a committee which meets
weekly to  evaluate  the  Association's  internal  cost of funds,  survey  rates
offered  by  competing   institutions,   review  the  Association's   cash  flow
requirements for lending and liquidity and the amount of certificates of deposit
maturing in the upcoming weeks. This committee executes rate changes when deemed
appropriate.  The Association does not obtain funds through brokers, nor does it
solicit funds outside its market area.

         The following table sets forth  information  regarding  interest rates,
terms,  minimum  amounts  and  balances of the  Association's  savings and other
deposits in the Association as of September 30, 1996:
<TABLE>
<CAPTION>

    WEIGHTED                                                                                                 PERCENTAGE
     AVERAGE            MINIMUM                                                  MINIMUM                      OF TOTAL
  INTEREST RATE          TERM          CHECKING AND SAVINGS DEPOSITS (1)          AMOUNT       BALANCES       DEPOSITS
  -------------          ----          ------------------------------             ------       --------       --------
                                                                                           (IN THOUSANDS)

<S>   <C>                <C>               <C>                                       <C>            <C>            <C>
      0.00%              None         Non-interest-bearing account                 None          $ 19,532          3.91%
      1.24               None         NOW accounts                                  $10            63,098         12.65
      1.73               None         Passbook accounts                             100            30,875          6.19
      3.15               None         Money market deposit accounts               1,000            69,421         13.91
                                                                                                 --------        ------
                                      Total checking and savings deposits                         182,926         36.66
                                                                                                 --------        ------

                                          CERTIFICATES OF DEPOSIT (1)
                                          ---------------------------

      4.73        1 - 5 months        Fixed term, fixed-rate                      1,000            13,690          2.75%
      5.04        6-11 months         Fixed term, fixed-rate                      1,000            55,930         11.21
      5.28        12-17 months        Fixed term, fixed-rate                      1,000           137,812         27.62
      5.55        24-30 months        Fixed term, fixed-rate                      1,000            37,636          7.54
      5.70        36-47 months        Fixed term, fixed-rate                      1,000            11,927          2.39
      5.36        48-59 months        Fixed term, fixed-rate                      1,000             2,664          0.53
      6.12        Over 60 months      Fixed term, fixed-rate                      1,000            51,333         10.29
      1.74        Various             Fixed term, fixed-rate                      1,000             1,600          0.32
      4.96        Various             Negotiated Jumbo                          100,000             3,411          0.69
                                                                                                 --------        ------
                                      Total certificates of deposit                               316,003         63.34
                                                                                                 --------        ------
                                      Total deposits                                             $498,929        100.00%
                                                                                                 ========        ======
</TABLE>

- ---------------------------------------------------------------------------
(1)    IRA and KEOGH accounts are generally offered  throughout all terms stated
       above with balances of $40.5 million and $1.4 million, respectively.


                                       23
<PAGE>

         The following  tables sets forth the change in dollar amount of savings
deposits in the various  types of savings  accounts  offered by the  Association
between the dates indicated:
<TABLE>
<CAPTION>
                                  Balance       Percent               Balance    Percent              Balance      Percent
                                    at            of         Incr.       at         of       Incr.        at          of      Incr.
                                  9/30/96      Deposits     (Decr.)    9/30/95   Deposits   (Decr.)    9/30/94     Deposits  (Decr.)
                                 ----------  ----------------------- ---------- --------------------- ----------- -----------------
                                                                              (Dollars in Thousands)
<S>                                <C>           <C>       <C>       <C>         <C>       <C>        <C>           <C>     <C>   
Non-interest-bearing demand
     accounts                      $19,532       3.91%     $4,688    $14,844     3.39%     $3,490     $11,354       2.47%   $2,017
NOW accounts                        63,098      12.65        (763)    63,861    14.60      (6,141)     70,002      15.22       803
Passbooks                           30,875       6.19       1,174     29,701     6.79      (9,981)     39,682       8.63     6,674
Deposits held pending close
     of reorganization (1)               -          -           -          -        -     (30,332)     30,332       6.59    30,332
Money market deposit
     accounts                       69,421      13.91      (6,299)    75,720    17.32     (21,507)     97,227      21.14       354
Time deposits which mature:
     Within 12 months              240,240      48.15      46,740    193,500    44.24      30,582     162,918      35.41   (30,781)
     Within 12-36 months            42,714       8.56      10,290     32,424     7.41       4,745      27,679       6.02     4,845
     Beyond 36 months               33,049       6.63       5,723     27,326     6.25       6,541      20,785       4.52    (4,621)
                                  --------     ------     -------   --------   ------    --------    --------     ------    ------
          Total                   $498,929     100.00%    $61,553   $437,376   100.00%   $(22,603)   $459,979     100.00%    $9,623
- -----------------------------     ========     ======     =======   ========   ======    =========   ========     ======    ======
</TABLE>

  (1) Deposits submitted in connection with the Association's  reorganization to
      purchase shares of common stock.


                                       24
<PAGE>


         The  following  table  sets  forth the  certificates  of deposit in the
Association classified by rates as of the dates indicated:

                                              AT SEPTEMBER 30,
                              -------------------------------------------------
                                       1996              1995             1994
                                       ----              ----             ----
Rate                                           (IN THOUSANDS)

3.00% or less                      $  1,600          $    930         $    920
3.01    - 3.99%                         903             5,257          119,411
4.00    - 4.99%                      80,831            55,583           51,618
5.00    - 5.99%                     193,281           108,608           24,936
6.00    - 6.99%                      29,571            70,456            9,076
7.00    - 7.99%                       9,817            12,416            5,421
                                   --------          --------         --------
                                   $316,003          $253,250         $211,382
                                   ========          ========         ========


         The   following   table  sets  forth  the  amount  and   maturities  of
certificates of deposit at September 30, 1996.
<TABLE>
<CAPTION>

                                                                 AMOUNT DUE
                     ----------------------------------------------------------------------------------------------------
                        LESS THAN         1-2            2-3            3-4            4-5          AFTER 5
                         ONE YEAR        YEARS          YEARS          YEARS          YEARS          YEARS         TOTAL
                         --------        -----          -----          -----          -----          -----         -----
RATE                                                           (IN THOUSANDS)

<S>                          <C>            <C>           <C>             <C>            <C>        <C>           <C>   
3.00% or less                $176      $     -        $    38        $     2         $    30        $1,354      $  1,600
3.01 - 3.99%                  892            -              -             11               -             -           903
4.00 - 4.99%               77,045        1,346          2,440              -               -             -        80,831
5.00 - 5.99%              152,176       26,463          5,755          2,314           6,572             1       193,281
6.00 - 6.99%                8,781        4,445          2,227          9,979           4,136             3        29,571
7.00% and above             1,170            -              -          8,647               -             -         9,817
                         --------      -------        -------        -------         -------        ------      --------
                         $240,240      $32,254        $10,460        $20,953         $10,738        $1,358      $316,003
                         ========      =======        =======        =======         =======        ======      ========
</TABLE>

         The  following  table   indicates  the  amount  of  the   Association's
negotiable  certificates  of deposit of $100,000 or more by time remaining until
maturity as of September 30, 1996.

                                                               CERTIFICATES
                                                               OF DEPOSIT
                                                              OF $100,000
                  REMAINING MATURITY                            OR MORE
                                                           ------------------
                                                              (IN THOUSANDS)

                  Three months or less                           $28,965
                  Three through six months                        11,010
                  Six through twelve months                        3,263
                  Over twelve months                               9,476
                                                                 -------
                     Total                                       $52,714
                                                                 =======


         The  Association  uses  deposits  to  fund  loan  originations  and the
purchase of securities.  The deposit growth in fiscal year 1996 of $61.4 million
reflected the  introduction  of a 13-month  certificate of deposit  product,  an
increase  in the use of  public  fund  deposits,  as well  as  increased  retail
deposits.


                                       25
<PAGE>

         The  following  table  sets  forth  the  net  changes  in  the  deposit
activities of the Association for the periods indicated:
<TABLE>
<CAPTION>

                                                          YEAR ENDED SEPTEMBER 30,
                                                --------------------------------------------
                                                      1996          1995           1994
                                                      ----          ----           ----
                                                                (IN THOUSANDS)

<S>                                                 <C>           <C>            <C>        
Deposits                                            $ 2,158,898   $ 1,952,009    $ 1,987,409
Withdrawals                                           2,114,903     1,988,577      1,989,071
                                                    -----------   -----------    -----------
Net increase (decrease) before interest credited         43,995       (36,568)        (1,662)
Interest credited                                        17,558        13,965         11,285
                                                    -----------   -----------    -----------
Net increase (decrease) in deposits                 $    61,553   $   (22,603)   $     9,623
                                                    ===========   ===========    ===========
</TABLE>


         BORROWINGS.  Savings  deposits  are the primary  source of funds of the
Association's  lending and investment  activities  and for its general  business
purposes.  If the need arises,  the  Association may rely upon advances from the
FHLB to supplement its supply of lendable  funds and to meet deposit  withdrawal
requirements.  Advances  from  the  FHLB  typically  are  collateralized  by the
Association's stock in the FHLB and a blanket floating lien on the Association's
one- to four-family first mortgage loans. At September 30, 1996, the Association
had $36.4 million of FHLB advances  outstanding with a weighted average interest
rate of 6.36%.

         The FHLB functions as a central  reserve bank providing  credit for the
Association and other member savings institutions and financial institutions. As
a member,  the  Association  is required to own capital stock in the FHLB and is
authorized  to apply for  advances on the  security of such stock and certain of
its  home  mortgages  and  other  assets   (principally,   securities  that  are
obligations of, or guaranteed by, the United States) provided certain  standards
related to creditworthiness have been met. Advances are made pursuant to several
different  programs.  Each credit program has its own interest rate and range of
maturities.  Depending on the program, limitations on the amount of advances are
based either on a fixed percentage of a member institution's net worth or on the
FHLB's assessment of the institution's  creditworthiness.  Although advances may
be used on a short-term basis for cash management  needs, FHLB advances have not
been,  nor are they expected to be, a significant  long-term  funding source for
the Association,  although the Association  periodically utilizes its ability to
access advances in order to take advantage of investment opportunities which may
arise.

         On September  30,  1983,  the  Association  sold two of its branches to
another financial institution. Under terms of the sale, the Association issued a
10.94%,  30-year term  mortgage-backed bond (the "Bond") for approximately $41.6
million.  The Bond  issue  has a stated  interest  rate  which was less than the
market rate  (assumed to have been 17.53 %) for  similar  debt at the  effective
date of the sale.  Accordingly,  the Association recorded a discount on the Bond
which is being  accreted on the interest  method of accounting  over the life of
the Bond.  The Bond bears an interest rate that is adjustable  semi-annually  on
each  April 1 and  October 1 to  reflect  changes  in the  average of the United
States  10-year and 30-year  long-term  bond rates.  At September 30, 1996,  the
outstanding  balance of the Bond was $17.5  million  with a rate of 10.52%.  For
further  information,  see Note 16 to the  Notes to the  Consolidated  Financial
Statements in the Annual Report attached hereto in Exhibit 13.

         On October 24,  1994,  in  connection  with the  Association's  Plan of
Reorganization  into a Mutual Holding  Company,  the Association  established an
Employee  Stock  Ownership  Plan  ("ESOP")  for all  eligible  employees.  As of
September  30,  1995,  the ESOP had  borrowed  $2.8  million  from  Nationar and
purchased 190,388 shares of common stock in the open market.  Collateral for the
loan,   which  was   subsequently   transferred   to   Northwest   Savings  Bank
("Northwest"),   is  the  common  stock  purchased  by  the  ESOP,  as  well  as
Association's  funds  on  deposit  with  Northwest.  The  loan  will  be  repaid
principally from the Association's contributions to the ESOP over a period of up
to seven years and had an  outstanding  balance of $2.1 million at September 30,
1996. The loan bears interest at a monthly average of the Federal Funds high and
low rate  plus  2.35%,  which was  7.77% at  September  30,  1996.  For  further
information,  see  Notes 14 and 15 to the  Notes to the  Consolidated  Financial
Statements  in the  Annual  Report,  attached  hereto in  Exhibit  13.  See also
"Contingencies".


                                       26
<PAGE>

         The  following  table  sets  forth  the  source,  balance,  and rate of
borrowings for the years ended September 30, 1996, 1995, and 1994.
<TABLE>
<CAPTION>

                                                  DURING THE YEAR ENDED SEPTEMBER 30,
                                                 ------------------------------------
                                                    1996       1995       1994
                                                 ----------  ---------  ---------
                                                       (DOLLARS IN THOUSANDS)
FHLB advances:
<S>                                                  <C>        <C>        <C>    
  Maximum month-end balance                          $36,350    $18,679    $25,000
  Balance at end of period                            36,350     18,200          -
  Average balance (1)                                 22,110      3,846      3,846
  Weighted average interest rate during the period      6.36%     10.80%         -
  Weighted average interest rate at end of period       6.70%      6.86%      4.78%

Mortgage-backed bond:
  Maximum month-end balance                          $18,660    $19,618    $20,198
  Balance at end of period                            17,454     18,344     19,233
  Average balance (1)                                 18,033     19,030     19,811
  Weighted average interest rate during the period     10.41%     11.72%     10.02%
  Weighted average interest rate at end of period      10.52%     11.65%      9.39%

ESOP loan:
  Maximum month-end balance                          $ 2,409    $ 2,776          -
  Balance at end of period                             2,114      2,557          -
  Average balance (1)                                  2,273      2,257          -
  Weighted average interest during the period           7.98%      8.83%         -%
  Weighted average interest rate at end of period       7.77%      8.20%         -%
</TABLE>

- -------------------------------------------------------
(1)   Computed on the basis of month-end balances.


SUBSIDIARY ACTIVITIES

         The  Association  has two active  subsidiaries.  A  description  of the
business activities of such subsidiaries is set forth below.

         ComFed  Development Co.  ("ComFed") is a wholly owned subsidiary of the
Association which is engaged in real estate  development  activities under joint
venture  arrangements with local developers.  The principal business activity of
ComFed is its 50%  interest  in a joint  venture  to  develop  and  construct  a
202-unit  single-family  residential  project  located  in Palm  Beach  Gardens,
Florida.  As of September  30, 1996,  201 units had been sold.  At September 30,
1996, the  Association  had an equity  investment in ComFed of $218,000,  all of
which is excluded from the Association's  capital for purposes of satisfying the
Association's  regulatory  capital  requirements.  The joint venture records the
income  from the sale of each  unit when the  related  real  estate  transaction
closes. Consequently,  the income of the joint venture and ComFed fluctuate from
period to period based primarily on the number of units closed.  Prior to fiscal
year 1995,  the  Association  had two other  wholly-owned  subsidiaries,  Select
Florida  Properties,  Inc. and Select Florida  Properties  11, Inc.,  which were
formed to acquire and sell foreclosed  assets, as well as hold delinquent loans.
These  subsidiaries  were dissolved into ComFed during  September  1995, and all
remaining properties were transferred to the Association.  ComFed had a net loss
of $11,000 for the year ended  September 30, 1996.  For  additional  information
regarding the  Association's  investment in ComFed and its business  activities,
see Note 8 to the Notes to the Consolidated  Financial  Statements in the Annual
Report attached herewith as Exhibit 13.

         ComFed,  Inc. was formed in February 1971 for the purpose of owning and
operating an insurance agency,  Community Insurance Agency, which sells property
and casualty  insurance.  ComFed,  Inc. also receives  income and incurs related
expenses  from the sale of third party  mutual funds and  annuities.  Such third
party  mutual  funds and  annuities  include  products  widely  marketed  to the
investing  public and have  investment  advisors  that are not  affiliated  with
ComFed,  Inc.. For the year ended September 30, 1996, ComFed,  Inc. reported net
income  of  $64,000.  At  September  30,  1996,  the  Association  had an equity
investment in ComFed, Inc. of $463,000.


                                       27
<PAGE>

         Under the Financial Institutions Reform,  Recovery, and Enforcement Act
of  1989  ("FIRREA"),   Savings  Association  Insurance  Fund  ("SAIF")  insured
institutions  are required to provide 30 days advance notice to the OTS and FDIC
before  establishing or acquiring a subsidiary or conducting a new activity in a
subsidiary.  The insured institution must also provide the FDIC and the OTS such
information  as may be required by applicable  regulations  and must conduct the
activity  in  accordance  with the rules and orders of the OTS.  In  addition to
other enforcement and supervision powers, the OTS may determine after notice and
opportunity for a hearing that the continuation of an institution's ownership of
or  relation  to a  subsidiary  (i)  constitutes  a serious  risk to the safety,
soundness or  stability of the  institution;  or (ii) is  inconsistent  with the
purposes of FIRREA.  Upon the making of such a determination,  the OTS may order
the institution to divest the subsidiary or take other actions.

CONTINGENCIES.

         In connection with its mutual holding company  reorganization and stock
offering, the Association's employee stock ownership plan and trust (the "ESOP")
borrowed  funds  from  Nationar,  a New York  trust  company  which was owned by
savings  banks in the state of New York,  and used the funds to  purchase  eight
percent of the shares of the Association's  common stock in the open market. All
of such  shares  were  pledged  as  collateral  to  support  the ESOP  loan.  In
connection  with the  ESOP  loan,  the  Association  placed  $1.2  million  in a
non-insured  interest-earning  deposit  account with  Nationar as  collateral to
secure the ESOP loan.  On February 6, 1995,  Nationar was seized by the New York
Banking Department  because of liquidity problems and continuing losses.  During
the year ended  September  30, 1995,  the  Association  was  uncertain as to the
recoverability  of the  collateral  securing the ESOP loan.  During  fiscal year
1995, the Superintendent transferred $200,000 of the Association's collateral to
a new interest-earning  deposit account with Northwest,  leaving $1.0 million in
the Nationar account.  During the year ended September 30, 1996, the Association
received $400,000 as a partial settlement from the New York Banking  Department.
Management  believes,   based  on  correspondence  with  the  New  York  Banking
Department,  that the full  settlement  of $600,000 will be received in December
1996.

         In addition,  the  Association  is  investigating  a possible  employee
defalcation  which may have been  occurring for several years.  The  Association
maintains insurance to cover possible defalcation losses with a claim deductible
of $200,000.  The  Association has established a liability for the amount of the
deductible  in  the  accompanying  financial  statements.  Management  currently
estimates  that the loss in excess of the deductible  will not involve  material
amounts and will be covered by insurance.  Although the Association has notified
its  insurance  company of the  potential  claim and the  insurance  company has
acknowledged  coverage, the insurance company has not begun its investigation of
the claim.

                                   REGULATION

         As a federally chartered SAIF-insured savings and loan association, the
Association is subject to examination,  supervision and extensive  regulation by
the OTS and the FDIC. The  Association is a member of and owns stock in the FHLB
of Atlanta,  which is one of the twelve  regional banks in the Federal Home Loan
Bank  System.  This  regulation  and  supervision  establishes  a  comprehensive
framework  of  activities  in which an  institution  can engage and is  intended
primarily for the protection of the insurance fund and depositors.

         The Association also is subject to regulation by the Board of Governors
of the Federal Reserve System (the "Federal Reserve Board")  governing  reserves
to be maintained against deposits and certain other matters. The Holding Company
is also subject to supervision and regulation by the OTS.

         The OTS regularly examines the Association and prepares reports for the
consideration of the  Association's  Board of Directors on any deficiencies that
they may  find in the  Association's  operations.  The FDIC  also  examines  the
Association  in its role as the  administrator  of the SAIF.  The  Association's
relationship  with its  depositors  and  borrowers  also is regulated to a great
extent  by both  federal  and  state  laws  especially  in such  matters  as the
ownership  of savings  accounts  and the form and  content of the  Association's
mortgage documents. Any change in such regulation,  whether by the FDIC, OTS, or
Congress,  could have a material  adverse impact on the Holding  Company and the
Association and their operations.

INDUSTRY RECAPITALIZATION OF SAIF

         The  deposits  of  savings  and  loans,  such as the  Association,  are
presently  insured by the SAIF. SAIF and the Bank Insurance Fund ("BIF") are the
two insurance funds  administered by the FDIC. On August 8, 1995, in recognition


                                       28
<PAGE>

of BIF  achieving  its  mandated  reserve  ratio,  the FDIC  revised the premium
schedule  for BIF members to provide a new range of .04% to .31% of deposits (as
compared  to  the  range  of  .23%  to  .31%  of  deposits   for  SAIF   insured
institutions).  In 1996,  the FDIC  further  reduced such range to 0% to .27% of
deposits.   As  a  result,   well   capitalized  and  healthy  BIF  members  pay
significantly lower premiums.  Without a substantial  increase in premium rates,
or the imposition of special assessments or other significant developments, such
as a  merger  of SAIF  and  BIF,  it was not  anticipated  that  SAIF  would  be
adequately  recapitalized  until 2002.  As a result of the  disparity in BIF and
SAIF premium  rates,  SAIF members could be placed at a significant  competitive
disadvantage  in relation to BIF  members  with  respect to pricing of loans and
deposits and the ability to lower their operating costs.

         On September 30, 1996 Congress passed,  and the President  signed,  the
Deposit  Insurance Funds Act of 1996 which mandated that all thrifts and savings
banks that are insured by SAIF are required to pay a one-time special assessment
of 65.7 basis points on SAIF-insured deposits (subject to adjustment for certain
types of banks with SAIF  deposits)  that were held at March 31, 1995 payable by
November 27, 1996 to recapitalize the SAIF. The assessment will bring the SAIF's
reserve  ratios  to a  comparable  level of the BIF at  1.25%  of total  insured
deposits.  The  Association's  share of this  special  assessment  totaled  $2.8
million and is reflected in the 1996 operating results.  The FDIC, in connection
with the  recapitalization,  also lowered SAIF  premiums  from $0.23 per $100 to
$0.065 per $100 of insured  deposits  beginning in January 1997 in order to fund
the  Financing   Corporation  bonds  while  BIF  member  institutions  will  pay
approximately $.013 per $100 of insured deposits.

THE FEDERAL DEPOSIT INSURANCE CORPORATION IMPROVEMENT ACT OF 1991

         On  December  19,  1991,  the  Federal  Deposit  Insurance  Corporation
Improvement Act of 1991 ("FDICIA")  became law. FDICIA  primarily  addresses the
recapitalization of the FDIC, which insures the deposits of commercial banks and
savings and loan associations.  In addition,  FDICIA established a number of new
mandatory supervisory measures for savings associations and banks.

         STANDARDS FOR SAFETY AND  SOUNDNESS.  FDICIA  requires the federal bank
regulatory agencies to prescribe regulatory standards for all insured depository
institutions  and  depository  institution  holding  companies  relating to: (i)
internal   controls,   information   systems  and  audit   systems;   (ii)  loan
documentation;  (iii) credit underwriting; (iv) interest rate risk exposure; (v)
asset  growth;  and (vi)  compensation,  fees  and  benefits.  The  compensation
standards  would  prohibit   employment   contracts,   compensation  or  benefit
arrangements,  stock  option  plans,  fee  arrangements  or  other  compensatory
arrangements that provide excessive  compensation,  fees or benefits which could
lead to material  financial loss. In addition,  the federal  banking  regulatory
agencies  are  required to prescribe by  regulation  standards  specifying:  (i)
maximum classified assets to capital ratios; (ii) minimum earnings sufficient to
absorb losses without  impairing  capital;  and (iii) to the extent feasible,  a
minimum  ratio of market  value to book  value  for  publicly  traded  shares of
depository  institutions and depository  institution holding companies.  In July
1995,  the federal  banking  agencies,  including the OTS and the FDIC,  adopted
final rules regarding implementation of these standards.

         FINANCIAL MANAGEMENT REQUIREMENTS. Pursuant to FDICIA, in May 1993, the
FDIC  adopted  rules  establishing   annual  independent  audits  and  financial
reporting requirements for all depository  institutions with assets of more than
$500 million.  The rules also establish new  requirements  for the  composition,
duties,  and  authority of such  institutions'  audit  committees  and boards of
directors,  effective in fiscal years beginning after September 30, 1993.  Among
other things, all depository  institutions with assets in excess of $500 million
are required to prepare and make available to the public annual reports on their
financial  condition  and  management,   including  statements  of  management's
responsibility  under  regulations  relating  to safety  and  soundness,  and an
assessment of the  institution's  compliance  with internal  controls,  laws and
regulations.  The institution's  independent  auditors are required to attest to
these management assessments.  Each such institution also is required to have an
audit committee  composed of independent  directors.  Audit  committees of large
institutions (institutions with assets exceeding $3.0 billion) must: (i) include
members with banking or related financial management  experience;  (ii) have the
ability  to engage  their own  independent  legal  counsel;  and (iii)  must not
include as members any large customers (as defined) of the institution.

         PROMPT CORRECTIVE  ACTION  REGULATION.  FDICIA  establishes a system of
prompt   corrective   action  to  resolve  the   problems  of   undercapitalized
institutions.  Under this system,  which became  effective on December 19, 1992,
the OTS and the other banking  regulators  established  five capital  categories
("well-capitalized,"      "adequately     capitalized,"      "undercapitalized,"
"significantly  undercapitalized" and "critically undercapitalized") and to take
certain  mandatory  supervisory  actions  (and  are  authorized  to  take  other
discretionary actions) with respect to institutions in the three


                                       29
<PAGE>

undercapitalized  categories, the severity of which will depend upon the capital
category in which the  institution  is placed.  Generally,  FDICIA  requires the
requisite  banking  regulator  to  appoint  a  receiver  or  conservator  for an
institution that is critically undercapitalized.

         Under  the  OTS  rule   implementing  the  prompt   corrective   action
provisions, a savings institution that: (i) has a total risk-based capital ratio
of 10.0% or greater, a Tier I (core) risk-based capital ratio of 6.0% or greater
and a leverage ratio of 5.0% or greater;  and (ii) is not subject to any written
agreement, order, capital directive or prompt corrective action directive issued
by the OTS,  is  deemed  to be  well-capitalized.  An  institution  with a total
risk-based  capital ratio of 8.0% or greater,  a Tier I risk-based capital ratio
of 4.0% or greater and a leverage ratio of 4.0% or greater,  is considered to be
adequately  capitalized.  A  savings  institution  that  has a total  risk-based
capital ratio of less than 8.0%, a Tier I risk-based  capital ratio of less than
4.0%,  or a  leverage  ratio  that  is  less  than  4.0  % is  considered  to be
undercapitalized.  A savings  institution  that has a total  risk-based  capital
ratio of less than 6.0%, a Tier I risk-based  capital ratio of less than 3.0% or
a leverage  ratio  that is less than 3.0%,  is  considered  to be  significantly
undercapitalized.  A savings  institution  that has a tangible equity capital to
assets   ratio  equal  to  or  less  than  2.0%  is  deemed  to  be   critically
undercapitalized.  For purposes of the  regulation,  the term "tangible  equity"
includes  core  capital  elements  counted as Tier I capital for purposes of the
risk-based capital standards plus the amount of outstanding cumulative perpetual
preferred stock (including related surplus),  minus all intangible assets except
certain purchased mortgage servicing rights and qualifying supervisory goodwill.
At September 30, 1996, the Association was in the "well capitalized" category.

         FDICIA authorizes the appropriate federal banking agency,  after notice
and an  opportunity  for a  hearing,  to  treat a  well-capitalized,  adequately
capitalized or  undercapitalized  insured depository  institution as if it had a
lower capital  classification  if it is in an unsafe or unsound  condition or is
engaging  in an unsafe or unsound  practice.  Thus,  an  adequately  capitalized
institution   can  be  subjected  to  the   restrictions   on   undercapitalized
institutions (provided that a capital restoration plan cannot be required of the
institution)  described  below  and  an  undercapitalized   institution  can  be
subjected  to the  restrictions  applicable  to  significantly  undercapitalized
institutions.

         OTHER DEPOSIT INSURANCE REFORMS. FDICIA amended the FDI Act to prohibit
insured  depository  institutions that are not  well-capitalized  from accepting
brokered  deposits  unless a waiver  has been  obtained  from the FDIC.  Deposit
brokers are required to register with the FDIC.

         The FDIC is required to  establish a risk-based  assessment  system for
deposit  insurance to become  effective no later than January 1, 1993.  The FDIC
established a  transactional  risk-based  insurance  assessment  system which is
effective  for the  semi-annual  assessment  period  beginning  January 1, 1993.
Furthermore,   the  FDIC  has  proposed  a  risk-based  system  to  replace  the
transitional  system and is in the process of adopting  final  regulations  with
respect to this matter. FDICIA also authorizes the FDIC to privately reinsure up
to 10% of its risk loss with respect to an  institution  and base its assessment
on the cost of such reinsurance.

FEDERAL REGULATIONS

         REGULATORY CAPITAL. The OTS capital requirements consist of a "tangible
capital requirement," a "leverage capital requirement" and a "risk-based capital
requirement."

         Under the tangible  capital  requirement,  a savings  association  must
maintain  tangible capital in an amount equal to at least 1.5% of adjusted total
assets.  Tangible capital is defined as core capital less all intangible  assets
(including supervisory goodwill),  plus a specified amount of purchased mortgage
servicing rights.

         Under the leverage capital requirement adopted by the OTS, associations
maintain  "capital" in an amount equal to at least 3% of adjusted  total assets.
Core  capital is  defined as common  stockholders'  equity  (including  retained
earnings),  non-cumulative  perpetual preferred stock, and minority interests in
the equity  accounts  of  consolidated  subsidiaries,  plus  purchased  mortgage
servicing  rights  valued  at the  lower  of 90% of fair  market  value,  90% of
original cost or the current  amortized book value as determined under generally
accepted accounting principles ("GAAP"), and "qualifying  supervisory goodwill,"
less non-qualifying  intangible assets. At September 30, 1996, the Association's
ratio of core capital to total adjusted assets was 11.30%.

         Under the risk-based capital  requirement,  a savings  association must
maintain  total  capital  (which is defined as core capital  plus  supplementary
capital) equal to at least 8.0% of risk-weighted  assets. A savings  association
must


                                       30
<PAGE>

calculate its  risk-weighted  assets by multiplying  each asset and  off-balance
sheet item by various risk factors,  which range from 0% for cash and securities
issued by the United States  Government or its agencies to 100% for  repossessed
assets  or loans  more than 90 days past  due.  Qualifying  one- to  four-family
residential  real estate  loans and  qualifying  multi-family  residential  real
estate  loans  (not  more  than 90 days  delinquent  and  having an 80% or lower
loan-to-value  ratio),  which at September  30, 1996,  represented  76.9% of the
Association's  total  loans  receivable,  are  weighted  at a 50%  risk  factor.
Supplementary  capital may  include,  among other  items,  cumulative  perpetual
preferred stock, perpetual subordinated debt, mandatory convertible subordinated
debt, intermediate-term preferred stock, and general allowances for loan losses.
The allowance for loan losses includable in supplementary  capital is limited to
1.25% of risk-weighted assets.  Supplementary capital is limited to 100% of core
capital.

         Certain  exclusions from capital and assets are required to be made for
the  purpose of  calculating  total  capital,  in  addition  to the  adjustments
required  for  calculating  core  capital.  Such  exclusions  consist  of equity
investments  (as  defined  by  regulation)  and that  portion  of land loans and
non-residential  construction loans in excess of an 80% loan-to-value  ratio and
reciprocal holdings of qualifying capital  instruments.  However, in calculating
regulatory  capital,  institutions  can add back  unrealized  losses  and deduct
unrealized  gains  net of  taxes,  on debt  securities  reported  as a  separate
component of GAAP capital.

         The OTS regulations establish special  capitalization  requirements for
savings  associations  that own  service  corporations  and other  subsidiaries,
including  subsidiary  savings  associations.  According  to these  regulations,
certain  subsidiaries  are  consolidated  for  capital  purposes  and others are
excluded from assets and capital.  In  determining  compliance  with the capital
requirements,  all  subsidiaries  engaged solely in activities  permissible  for
national banks,  engaged solely in  mortgage-banking  activities,  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,   including   the  assets  of  includable
subsidiaries  in which  the  association  has a  minority  interest  that is not
consolidated for GAAP purposes. For excludable subsidiaries, the debt and equity
investments in such  subsidiaries  are deducted from assets and capital,  with a
five-year  transition  period  beginning on July 1, 1990, for  investments  made
before  April  12,  1989.  During  the  transition  period,  the  assets  of the
subsidiary are consolidated  for capital  purposes in inverse  proportion to the
level of investment that is excluded.  At September 30, 1996 the Association had
$2.7 million of investments (comprised solely of the Association's investment in
ComFed Development Co.) subject to a deduction from tangible capital.

         The OTS amended its risk-based capital  requirements that would require
institutions  with an "above  normal"  level of  interest  rate risk to maintain
additional  capital.  A savings  association  is considered to have a " normal "
level of interest  rate risk if the decline in the market value of its portfolio
equity  after an  immediate  200 basis  point  increase  or  decrease  in market
interest rates (whichever leads to the greater decline) is less than two percent
of the  current  estimated  market  value of its  assets.  The  market  value of
portfolio  equity is defined as the net present  value of expected  cash inflows
and outflows from an  association's  assets,  liabilities and off-balance  sheet
items. The amount of additional capital that an institution with an above normal
interest rate risk is required to maintain (the "interest rate risk  component")
equals  one-half of the dollar  amount by which its measured  interest rate risk
exceeds the normal level of interest rate risk. The interest rate risk component
is in  addition  to the capital  otherwise  required  to satisfy the  risk-based
capital requirement.  Implementation of this component has been postponed by the
OTS. The final rule was to be effective as of January 1, 1994,  subject  however
to a three  quarter lag time in  implementation.  However,  the OTS has recently
indicated  that no savings  association  will be required to deduct  capital for
interest rate risk until further notice.

         The OTS and the  FDIC  generally  are  authorized  to take  enforcement
action   against  a  savings   association   that  fails  to  meet  its  capital
requirements,  which action may include  restrictions  on operations and banking
activities,  the imposition of a capital directive,  a  cease-and-desist  order,
civil money penalties or harsher  measures such as the appointment of a receiver
or conservator or a forced merger into another institution.  In addition,  under
current  regulatory  policy,  an  association  that  fails to meet  its  capital
requirements is prohibited from paying any dividends.

         FEDERAL  HOME  LOAN BANK  SYSTEM.  The  Association  is a member of the
Federal  Home Loan Bank  ("FHLB")  of  Atlanta,  which is one of the 12 regional
FHLBs.  As a member of the FHLB,  the  Association  is required to purchase  and
maintain stock in the FHLB of Atlanta in an amount equal to the greater of 1% of
its aggregate  unpaid  residential  mortgage loans,  home purchase  contracts or
similar  obligations  at the  beginning  of each year,  or 1/20 (or such greater
fraction as established by the FHLB) of outstanding FHLB advances.  During 1996,
the FHLB  required all stock owners


                                       31
<PAGE>

with stock in excess of the  required  amount to redeem the excess stock at par.
The  Association's  excess was $4.5  million of which $2.0  million was redeemed
during  fiscal year 1996,  leaving a balance of $5.4  million at  September  30,
1996. The remaining $2.5 million will be redeemed by the FHLB during fiscal year
1997. In past years,  the Association has received  dividends on its FHLB stock.
Such  dividends  were 7.25% for the fiscal  years ended  September  30, 1996 and
1995.  Certain  provisions of FIRREA  require all 12 FHLBs to provide  financial
assistance for the resolution of troubled savings associations and to contribute
to affordable  housing  programs  through direct loans or interest  subsidies on
advances targeted for community investment and low- and moderate-income  housing
projects. These contributions could cause rates on the FHLB advances to increase
and could affect  adversely  the level of FHLB  dividends  paid and the value of
FHLB stock in the future.

         Each FHLB serves as a reserve or central  bank for its  members  within
its assigned region.  It is funded primarily from proceeds derived from the sale
of consolidated obligations of the FHLB System. It makes loans to members (i.e.,
advances) in accordance with policies and procedures established by the board of
directors  of the  FHLB.  These  policies  and  procedures  are  subject  to the
regulation and oversight of the Federal Housing Finance Board (the "FHFB").

         QUALIFIED THRIFT LENDER TEST. The Qualified Thrift Lender ("QTL") test,
requires that a savings  association  maintain either at least 65 % of its total
tangible  assets in "qualified  thrift  investments" on an average basis in nine
out of every twelve months in accordance  with the Homeowners Loan Act ("HOLA"),
or meet the requirements to qualify as a domestic  building and loan association
as defined in the Internal Revenue Code of 1986, as amended ("Code").

         For  purposes of the test under HOLA,  portfolio  assets are defined as
the total assets of the savings association minus: goodwill and other intangible
assets;  the value of property  used by the savings  association  to conduct its
business; and liquid assets not to exceed 20% of the savings association's total
assets.

         Under the QTL statutory and  regulatory  provisions,  all forms of home
mortgages,  home improvement loans, home equity loans, and loans on the security
of other  residential real estate and mobile homes as well as consumer loans and
small business loans are "qualified thrift  investments," as are shares of stock
of an FHLB,  investments or deposits in other insured  institutions,  securities
issued by the FNMA,  FHLMC,  GNMA,  or the RTC Financing  Corporation  and other
mortgage-related  securities.   Investments  in  nonsubsidiary  corporations  or
partnerships  whose  activities  include  servicing  mortgages  or  real  estate
development are also considered  qualified  thrift  investments in proportion to
the  amount  of  primary  revenue  such  entities  derive  from  housing-related
activities. Also included in qualified thrift investments are mortgage servicing
rights,  whether such rights are purchased by the insured institution or created
when the institution sells loans and retains the right to service such loans.

         A savings  institution that fails to become or maintain its status as a
qualified thrift lender must either become a bank (other than a savings and loan
association) or be subject to certain  restrictions.  A savings institution that
fails  to meet  the QTL  test and  does  not  convert  to a bank  will  be:  (1)
prohibited  from making any investment or engaging in activities  that would not
be permissible for national  banks;  (2) prohibited  from  establishing  any new
branch  office where a national bank located in the savings  institution's  home
state would not be able to establish a branch  office;  (3) ineligible to obtain
new advances  from any FHLB;  and (4) subject to  limitations  on the payment of
dividends  comparable  to the  statutory and  regulatory  dividend  restrictions
applicable  to national  banks.  Also,  beginning  three years after the date on
which the  savings  institution  ceases to be a  qualified  thrift  lender,  the
savings  institution  would be  prohibited  from  retaining  any  investment  or
engaging  in any  activity  not  permissible  for a  national  bank and would be
required to repay any  outstanding  advances to any FHLB. A savings  institution
may requalify as a qualified  thrift  lender if it thereafter  complies with the
QTL test.

         As of September 30, 1996, the  Association  was in compliance  with the
QTL  requirement  with  approximately  79.1% of the  Association's  assets being
"qualified thrift investments."

         LIQUIDITY  REQUIREMENTS.  Federally  insured savings  associations  are
required  to  maintain  an average  daily  balance of liquid  assets  equal to a
certain  percentage  of the sum of average  daily  balances of net  withdrawable
deposit  accounts  and  borrowings  payable in one year or less.  The  liquidity
requirement  may vary from time to time (between 4.0% and 10.0%)  depending upon
economic  conditions  and  savings  flows of all  savings  associations.  At the
present time, the required liquid asset ratio is 5.0%.


                                       32
<PAGE>

         For purposes of this ratio, liquid assets include specified  short-term
assets (such as cash,  certain time deposits,  certain bankers'  acceptances and
short-term  United States Treasury  obligations),  and long-term  assets such as
United States Treasury obligations of more than one and less than five years and
federal agency  obligations with a minimum term of 18 months.  Short-term liquid
assets currently must constitute at least 1% of an  association's  average daily
balance of net withdrawable  deposit accounts and current borrowings.  Penalties
may be imposed upon  associations for violations of the liquidity  requirements.
The monthly  average  liquidity  ratio of the Association for September 1996 was
11.4% and exceeded the then applicable requirement of 5.0%.

         INSURANCE OF ACCOUNTS AND  REGULATION  BY THE FDIC.  The  Association's
deposits  are insured up to $100,000  per insured  member (as defined by law and
regulation)  by the FDIC.  This insurance is backed by the full faith and credit
of the United States Government.  As insurer,  the FDIC is authorized to conduct
examinations of and to require  reporting by insured  associations.  It also may
prohibit  any  insured  association  from  engaging  in any  activity  the  FDIC
determines  by  regulation  or order to pose a serious  threat to the  insurance
fund. The FDIC also has the authority to initiate  enforcement  actions  against
savings  associations,  after first giving the OTS an  opportunity  to take such
action.

         Pursuant  to the  FDICIA,  the FDIC has  issued a new  regulation  that
imposes,  on a transitional  basis, a risk-based deposit insurance premium based
on the  condition of the insured  institution,  and that  increases  the average
assessment  rate paid by insured  institutions.  The  risk-based  system,  which
applies to insured members, establishes nine assessment risk classifications; an
institution  assigned  to the  highest  risk  classification  will  pay  deposit
insurance  premiums  at a rate of 0.31 % while an  institution  assigned  to the
lowest risk classification  will pay a premium of 0.23 %. However,  the FDIC has
recently  adopted  final rules which adjust such premium  levels  between 0% and
 .27%.

         The FDIC may terminate the deposit insurance of any insured  depository
institution if it determines,  after a hearing, that the institution has engaged
or is  engaging  in  unsafe or  unsound  practices,  is in an unsafe or  unsound
condition to continue operations or has violated any applicable law, regulation,
order, or any condition imposed by an agreement with the FDIC. The FDIC also may
suspend deposit  insurance  temporarily for any savings  association  during the
hearing process for the permanent  termination of insurance,  if the association
has no tangible  capital.  If insurance of accounts is  terminated,  the insured
accounts at the  institution  at the time of the  termination,  less  subsequent
withdrawals,  shall  continue  to be  insured  for a period of six months to two
years, as determined by the FDIC.

         OTS  REGULATORY  ASSESSMENTS.  As a result of FIRREA,  the OTS will not
receive funds from  contributions  of the FHLBs and the insurance funds in order
to fund its operations.  The OTS has adopted a regulation to assess fees to fund
its operations and expenses.  These fees include:  ( i) semi-annual  assessments
based on the consolidated assets of a savings association; (ii) fees of $485 per
day, per examiner,  to cover the costs of examinations of savings  associations,
holding companies,  subsidiaries,  and their affiliates;  (iii) application fees
which apply to nearly all regulatory and  securities  applications  and filings;
and (iv) fees to recover the costs of OTS  seminars and  publications.  Based on
its  assets  at  September  30,  1996,  the  Association  is  required  to pay a
semi-annual assessment of approximately $71,000.

         LIMITATIONS   ON  CAPITAL   DISTRIBUTIONS.   OTS   regulations   impose
limitations  on all  capital  distributions  by  savings  institutions.  Capital
distributions  include  cash  dividends,  payments to  repurchase  or  otherwise
acquire the savings  association's  shares,  payments to stockholders of another
institution  in a  cash-out  merger,  and other  distributions  charged  against
capital.  The rule establishes three tiers of institutions.  An institution that
exceeds all fully  phased-in  capital  requirements  before and after a proposed
capital  distribution ("Tier 1 Association") may, after prior notice but without
the approval of the OTS, make capital distributions during a calendar year up to
the greater of (i) 100% of its net income to date during the calendar  year plus
the amount that would reduce by one-half its surplus capital at the beginning of
the  calendar  year  or  (ii)  75%  of its  net  income  over  the  most  recent
four-quarter  period. Any additional capital  distributions  would require prior
regulatory  approval.  An institution that meets its minimum  regulatory capital
requirement  before and after its capital  distribution  ("Tier 2  Association")
may,  after  prior  notice but without the  approval  of the OTS,  make  capital
distributions  of up to 75% of its net income over the most recent four  quarter
period. A savings  institution that does not meet its current regulatory capital
requirement  before or after payment of a proposed  capital  distribution or has
been notified that it needs more than normal  supervision ("Tier 3 Association")
may not make any capital distributions without the prior approval of the OTS. As
of September 30, 1996, the Association was a Tier 1 Association.


                                       33
<PAGE>

         LOAN-TO-VALUE LIMITATIONS. As required by FDICIA, the banking agencies,
including the OTS, recently adopted  regulations that require insured depository
institutions to adopt and maintain a written policy that establishes appropriate
limits and  standards  for  extensions of credit that are secured by liens on or
interests in real estate, or are made for the purpose of constructing  buildings
or  other  improvements.   In  addition,   the  regulations   establish  maximum
loan-to-value  limits for certain categories of loans. A loan-to-value limit has
not  been   established   for  permanent   mortgage  or  home  equity  loans  on
owner-occupied,  one- to four-family residential property. The regulations state
that for my such loan with a  loan-to-value  ratio that equals or exceeds 90% at
origination, an institution should require appropriate credit enhancement in the
form  of  either  mortgage  insurance  or  readily  marketable  collateral.  The
Association's  current internal  loan-to-value  limits are less than the maximum
established by the regulation.

HOLDING COMPANY REGULATION

         Upon  completion of the  Reorganization,  the Holding  Company became a
mutual  savings and loan holding  company within the meaning of Section 10(o) of
the HOLA. As such, the Holding  Company is registered with and is subject to OTS
examination  and  supervision  as well as  certain  reporting  requirements.  In
addition,  the operations of the Holding  Company are subject to the Regulations
as well as other  regulations  promulgated  by the OTS from time to time.  As an
insured  subsidiary of a savings and loan holding  company,  the  Association is
subject to certain  restrictions  in dealing  with the Holding  Company and with
other persons  affiliated with the Holding Company,  and continues to be subject
to examination and supervision by the OTS and the FDIC.

         The HOLA  prohibits a savings  and loan  holding  company,  directly or
indirectly,  from:  (i)  acquiring  control  (as  defined)  of  another  insured
institution  (or holding  company  thereof)  without  prior OTS  approval;  (ii)
acquiring more than 5% of the voting shares of another  insured  institution (or
holding  company  thereof  which  is  not  a  subsidiary),  subject  to  certain
exceptions; (iii) acquiring through merger, consolidation or purchase of assets,
another  savings  association or holding  company  thereof,  or acquiring all or
substantially all of the assets of such institution (or holding company thereof)
without prior OTS approval;  or (iv) acquiring control of a savings  association
not  insured  by the SAIF  (except  through a merger  with and into the  holding
company's savings association subsidiary that is approved by the OTS). A savings
and loan  holding  company  may  acquire  up to 15% of the  voting  shares of an
undercapitalized savings association. A savings and loan holding company may not
acquire  as a separate  subsidiary  an insured  institution  that has  principal
offices  outside of the state  where the  principal  offices  of its  subsidiary
institution  is  located,   except:   (i)  in  the  case  of  certain  emergency
acquisitions  approved by the FDIC; (ii) if the holding  company  controlled (as
defined) such insured  institution  as of March 5, 1987; or (iii) if the laws of
the  state  in  which  the  insured   institution  to  be  acquired  is  located
specifically  authorize  a savings  association  chartered  by that  state to be
acquired by a savings  association  chartered  by the state where the  acquiring
savings  association  or savings and loan  holding  company is located,  or by a
holding company that controls such a state chartered association. No director or
officer of a savings and loan holding  company or person  owning or  controlling
more than 25% of such holding company's voting shares may, except with the prior
approval of the OTS, acquire control of any SAIF-insured institution that is not
a subsidiary of such holding  company.  If the OTS approves such an acquisition,
any holding  company  controlled  by such  officer,  director or person shall be
subject to the activities  limitations  that apply to multiple  savings and loan
holding companies, unless certain supervisory exceptions apply.


                                       34
<PAGE>

         RESTRICTIONS  APPLICABLE  TO  MUTUAL  HOLDING  COMPANIES.  Pursuant  to
Section  10(o) of the HOLA and the  Regulations,  a mutual  holding  company may
engage in the following activities:

             (i)        Investing in the stock of a savings association.

            (ii)        Acquiring  a mutual  association  through  the merger of
                        such association into a savings  association  subsidiary
                        of  such   holding   company  or  an   interim   savings
                        association subsidiary of such holding company.

           (iii)        Merging with or acquiring  another holding company,  one
                        of whose subsidiaries is a savings association.

            (iv)        Investing in a corporation the capital stock of which is
                        available  for purchase by a savings  association  under
                        federal  law or under  the law of any  state  where  the
                        subsidiary  savings  association or  associations  share
                        their home offices.

             (v)        Furnishing  or  performing  management  services  for  a
                        savings association subsidiary of such company.

            (vi)        Holding,   managing,  or  liquidating  assets  owned  or
                        acquired from a savings  association  subsidiary of such
                        company.

           (vii)        Holding or  managing  properties  used or  occupied by a
                        savings association subsidiary of such company.

          (viii)        Acting as trustee under deed of trust.

            (ix)        Any other  activity (A) that the Federal  Reserve Board,
                        by regulation, has determined to be permissible for bank
                        holding companies under section 4(c) of the Bank Holding
                        Company Act of 1956, unless the Director, by regulation,
                        prohibits  or limits any such  activity  for savings and
                        loan holding companies; or (B) in which multiple savings
                        and  loan  holding   companies   were   authorized   (by
                        regulation) to directly engage on March 5, 1987.

             (x)        Purchasing,  holding,  or disposing of stock acquired in
                        connection  with  a  qualified  stock  issuance  if  the
                        purchase of such stock by such  savings and loan holding
                        company is approved by the Director of the OTS.

         If a mutual  holding  company  acquires or merges with another  holding
company, the holding company acquired or the holding company resulting from such
merger or acquisition may only invest in assets and engage in activities  listed
in  (i)  through  (x)  above,  and  has a  period  of two  years  to  cease  any
non-conforming activities and divest of any nonconforming investments.

         TRANSACTIONS WITH AFFILIATES

         Section  11 of HOLA  provides  that  transactions  between  an  insured
subsidiary of a holding company and an affiliate  thereof will be subject to the
restrictions  that apply to  transactions  between banks that are members of the
Federal Reserve System and their affiliates  pursuant to Sections 23A and 23B of
the Federal Reserve Act ("FRA"). Generally,  Sections 23A and 23B: (i) limit the
extent  to which a  financial  institution  or its  subsidiaries  may  engage in
"covered  transactions"  with an  "affiliate,"  to an amount equal to 10% of the
institution's  capital and surplus, and limit all "covered  transactions" in the
aggregate  with all  affiliates  to an amount  equal to 20% of such  capital and
surplus;  and (ii) require that all transactions  with an affiliate,  whether or
not "covered transactions," be on terms substantially,  the same, or at least as
favorable to the institution or subsidiary as those provided to a non-affiliate.
The term "covered transaction" includes the making of loans, purchase of assets,
issuance of a guarantee and similar types of transactions.  Management  believes
that the Association is in compliance with the  requirements of Sections 23A and
23B.  In  addition  to the  restrictions  that apply to  financial  institutions
generally under Sections 23A and 23B,  Section 11 of the HOLA places three other
restrictions on savings associations, including those that are part of a holding
company organization. First, 


                                       35
<PAGE>

savings  associations  may not  make  any  loan or  extension  of  credit  to an
affiliate  unless that affiliate is engaged only in activities  permissible  for
bank holding companies.  Second, savings associations may not purchase or invest
in affiliate securities except for those of a subsidiary.  Finally, the Director
is granted authority to impose more stringent  restrictions when justifiable for
reasons of safety and soundness.

         Extensions  of  credit  by  the  Association  to  executive   officers,
directors,  and principal shareholders and related interests of such persons are
subject to  Sections  22 (g) and 22(h) of the FRA and  Subpart A of the  Federal
Reserve Board's  Regulation 0. These rules prohibit loans to any such individual
where the aggregate  amount  exceeds an amount equal to 15% of an  institution's
unimpaired  capital and surplus plus an additional 10% of unimpaired capital and
surplus  in the case of loans  that are  fully  secured  by  readily  marketable
collateral, and/or when the aggregate amount outstanding to all such individuals
exceeds the institution's  unimpaired capital and unimpaired surplus.  The rules
identify  limited  circumstances  in which an institution is permitted to extend
credit to executive  officers.  Management  believes that the  Association is in
compliance with Sections 22(g) and 22(h) of the FRA and Subpart A of the Federal
Reserve Board's Regulation 0.

         THE FEDERAL RESERVE SYSTEM

         Federal Reserve Board regulations  require all depository  institutions
to maintain  non-interest  earning reserves against their  transaction  accounts
(primarily NOW and Super NOW checking  accounts) and non-personal time deposits.
At September 30, 1996,  the  Association  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.

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

                           FEDERAL AND STATE TAXATION

FEDERAL TAXATION

         For federal income tax purposes, the Association files a federal income
tax return on a fiscal year basis.  Since the Holding Company owns less than 80%
of the outstanding  Common Stock of the Association,  the Holding Company is not
permitted to file a consolidated federal income tax return with the Association.
Because the  Holding  Company  has  nominal  assets  other than the stock of the
Association, it has no material federal income tax liability.

         The  Holding  Company and the  Association  are subject to the rules of
federal income taxation  generally  applicable to  corporations  under the Code.
Most  corporations  are not permitted to make  deductible  additions to bad debt
reserves  under the Code.  However,  savings and loan  associations  and savings
associations such as the Association, which meet certain tests prescribed by the
Code may benefit from favorable  provisions  regarding  deductions  from taxable
income for annual  additions to their bad debt reserve.  For purposes of the bad
debt reserve  deduction,  loans are  separated  into  "qualifying  real property
loans," which  generally are loans  secured by interests in real  property,  and
non-qualifying  loans, which are all other loans. The bad debt reserve deduction
with respect to  non-qualifying  loans must be based on actual loss  experience.
The amount of the bad debt reserve  deduction  with respect to  qualifying  real
property  loans  may be based  upon  actual  loss  experience  (the  "experience
method") or a percentage of taxable  income  determined  without  regard to such
deduction (the "percentage of taxable income method").

         The  Association  has  elected  to use the method  that  results in the
greatest deduction for federal income tax purposes,  which historically has been
the percentage of taxable  income  method.  The amount of the bad debt deduction
that a thrift institution may claim with respect to additions to its reserve for
bad debts is  subject to  certain  limitations.  First,  the full  deduction  is
available only if at least 60% of the  institution's  assets fall within certain
designated categories. Second, under the percentage of taxable income method the
bad debt  deduction  attributable  to  "qualifying  real property  loans" cannot
exceed the greater of (i) the amount  deductible under the experience  method or
(ii) the amount which,  when added to the bad debt deduction for  non-qualifying
loans,  equals the amount by which 12% of the sum of the total  deposits and the
advance  payments by borrowers for taxes and insurance at the end of the taxable
years  exceeds the sum of the surplus,  undivided  profits,  and reserves at the
beginning  of the  taxable  year.  Third,  the amount of the bad debt  deduction


                                       36
<PAGE>

attributable  to qualifying real property loans computed using the percentage of
taxable  income  method is permitted  only to the extent that the  institution's
reserve for losses on qualifying real property loans at the close of the taxable
year does not exceed 6% of such loans outstanding at such time.

         In  August  1996,   Congress  passed   legislation  which  repeals  the
Association's  present method of accounting for bad debts for federal income tax
purposes.  As discussed in Note 13 to the Consolidated  Financial  Statements in
the Annual  Report,  the  Association  currently  uses the percentage of taxable
income  method to determine  its bad debt  deduction in the  computation  of its
taxable income.  Under the new legislation,  the Association will be required to
use the specific  charge-off method,  which may result in a different  deduction
for bad debts in determining taxable income than as presently computed under its
current method. Additionally,  the Association will be required to recapture its
post-1987  additions to its bad debt reserves  over a  six-taxable  year period,
subject  to an  extension  of up to two  years if  certain  residential  lending
requirements  are met. As the  Association  had provided  deferred taxes for the
income  tax bad  debt  reserves  established  after  1987,  management  does not
anticipate any additional income tax liability related to the recapture. The new
legislation is effective for taxable years beginning after December 31, 1995.

         Deferred  income taxes arise from the  recognition  of certain items of
income and expense for tax purposes in years  different from those in which they
are  recognized in the financial  statements.  In February 1992, the FASB issued
SFAS  109  "Accounting  for  Income  Taxes."  SFAS  109 was  implemented  by the
Association  retroactively,  effective  October 1, 1993.  The  liability  method
accounts for deferred  income taxes by applying the enacted  statutory  rates in
effect at the balance  sheet date to  differences  between the book cost and the
tax cost of assets and liabilities.  The resulting  deferred tax liabilities and
assets are adjusted to reflect changes in tax laws.

         The  Association  is subject to the corporate  alternative  minimum tax
which is imposed to the extent it exceeds the  Association's  regular income tax
for the year. The alternative  minimum tax will be imposed at the rate of 20% of
a  specially  computed  tax  base.  Included  in this  base  will be a number of
preference  items,  including the following:  (i) 100% of the excess of a thrift
institution's  bad debt deduction over the amount that would have been allowable
on the basis of actual experience; and (ii) interest on certain tax-exempt bonds
issued after August 7, 1986.  In addition.  for purposes of the new  alternative
minimum tax, the amount of alternative minimum taxable income that may be offset
by net operating losses is limited to 90% of alternative minimum taxable income.

         The Association was audited by the Internal Revenue Service ("IRS") for
the tax year 1990 during fiscal year 1994.  Based upon the audit the Association
received a  "no-change"  letter from the IRS. See Notes 1 and 13 to the Notes to
the Consolidated  Financial Statements in the Annual Report. The Association has
not been audited by the State of Florida.

STATE TAXATION

         Under  the  laws of the  State  of  Florida,  the  Association  and its
subsidiaries  are  generally  subject to 5.5% tax on net income.  The tax may be
reduced by a credit of up to 65% (40% prior to July 1, 1990) of the tax due as a
result of certain  intangible taxes. The tax is deductible by the Association in
determining its federal income tax liability.

PERSONNEL

         As of September  30, 1996,  the  Association  had 206  full-time and 66
part-time  employees.  None of the  Association's  employees is represented by a
collective  bargaining group. The Association believes its relationship with its
employees to be good.


                                       37
<PAGE>

ITEM 2.              PROPERTIES
- -------------------------------

         The Association  conducts its business  through its home office located
in North Palm Beach,  Florida,  and 17 full service branch offices, and one loan
processing  office  located in Palm Beach,  Martin,  St.  Lucie and Indian River
Counties. The following table sets forth certain information concerning the home
office,  each branch office and the loan processing office of the Association at
September 30, 1996. The aggregate net book value of the  Association's  premises
and  equipment  was  $16.4  million  at  September  30,  1996.   For  additional
information regarding the Association's  properties,  see Note 9 to the Notes to
the Consolidated Financial Statements in the Annual Report.

LOCATION                                  OPENING DATE            OWNED/LEASE

Home Office                                 02/19/88                 Owned
660 U.S. Highway I
North Palm Beach, Florida

BRANCH OFFICES
- --------------
Riviera Beach                               08/19/55                 Owned
2600 Broadway
Riviera Beach, Florida

Tequesta                                    07/19/59                 Owned
101 N. U.S. Highway 1
Tequesta, Florida

Port Salerno                                11/05/74                 Owned
5545 SE Federal Highway
Port Salerno, Florida

Palm Beach Gardens                          12/19/74                 Owned
9600 N. Alternate AlA
Palm Beach Gardens, Florida

Jensen Beach                                01/28/75                 Owned
1170 NE Jensen Beach Blvd.
Jensen Beach, Florida

Singer Island                               04/01/75                 Owned
1100 East Blue Heron Blvd.
Riviera Beach, Florida

Gallery Square                              01/30/76                Lease(1)
389 Tequesta Drive
Tequesta, Florida

Ft. Pierce                                  07/23/85                 Owned
1050 Virginia Ave.
Ft. Pierce, Florida

Port St. Lucie                              07/30/84                Lease(2)
1540 SE Floresta Drive
Port St. Lucie, Florida


                                       38
<PAGE>

LOCATION                                 OPENING DATE             OWNED/LEASE
- --------                                 ------------             -----------

Martin Downs                               07/24/85                 Lease(3)
3102 Martin Downs Blvd.
Palm City, Florida

Chasewood                                  02/26/86                 Lease(4)
6350 Indiantown Rd., Suite 1
Jupiter, Florida

Bluffs                                     09/18/86                 Lease(5)
3950 U.S. Highway I
Jupiter, Florida

Village Commons                            06/26/89                 Lease(6)
971 Village Boulevard
West Palm Beach, Florida

Hobe Sound                                 02/05/90                  Owned
11400 SE Federal Highway
Hobe Sound, Florida

St. Lucie West                             06/06/94                  Owned
1549 St. Lucie West Blvd.
Port St. Lucie, Florida

Jupiter                                    07/10/95                  Owned
520 Toney Penna Drive
Jupiter, Florida

PGA                                        04/22/96                 Lease(7)
PGA Shoppes on the Green
7102 Fairway Drive
Palm Beach Gardens, Florida

Vero Loan Processing Office                12/01/95                 Lease(8)
Univest Building
Vero Beach, Florida

(1)This lease  expires on December 31, 2000 and  provides  for a renewal  option
   which runs through December 31, 2015
(2)This lease expires on January 31, 1999and provides for a renewal option which
   runs through January 31, 2004.
(3)Thislease  expires on August 8, 1998 and provides for a renewal  option which
   runs through August 8, 2004.
(4)This lease  expires on January 31,  1998 and  provides  for a renewal  option
   which runs through January 31, 2006.
(5)This lease  expires on October 31,  2001 and  provides  for a renewal  option
   which runs through October31, 2016.
(6)This lease  expires on June 25, 2004 and provides for a  renewal option which
   runs through June 25, 2014.
(7)This lease  expires on December  31,2000 and  provides  for a renewal  option
   which runs through December 31, 2005.
(8)This lease is on a month-to-month basis with no stated expiration date.


                                       39
<PAGE>

ITEM 3.           LEGAL PROCEEDINGS
- -----------------------------------

         There are  various  claims and  lawsuits  in which the  Association  is
periodically involved incident to the Association's  business. In the opinion of
management,  no material  loss is expected  from any of such  pending  claims or
lawsuits.  See Note 14 in the Notes to the Consolidated  Financial Statements in
the Annual Report, attached hereto as Exhibit 13.

ITEM 4            SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- ---------------------------------------------------------------------

         Not Applicable.

                                     PART II

ITEM 5.           MARKET FOR REGISTRANT'S  COMMON STOCK AND RELATED  SHAREHOLDER
                  MATTERS
- --------------------------------------------------------------------------------

         The  Association  had  5,090,120  issued  and  outstanding   shares  at
September 30, 1996. For information  concerning the market for the Association's
common  stock,  see  the  section  captioned  "Corporate   Information"  in  the
Association's Annual Report which is incorporated herein by reference.


ITEM 6.           SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA
- --------------------------------------------------------------------------------

         The "Financial  Highlights" section of the Association's  Annual Report
is incorporated herein by reference.

ITEM 7.           MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION
                  AND RESULTS OF OPERATIONS
- --------------------------------------------------------------------------------

         The  "Management's  Discussion and Analysis of Financial  Condition and
Results  of  Operations"   section  of  the   Association's   Annual  Report  is
incorporated herein by reference.

ITEM 8.           FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

         The  financial  statements  identified  in  Item  14(a)(1)  hereof  are
incorporated by reference to the Association's Annual Report.


ITEM 9.           CHANGES IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS ON ACCOUNTING
                  AND FINANCIAL DISCLOSURE
- --------------------------------------------------------------------------------

         There were no changes in or  disagreements  with the accountants in the
Association's accounting and financial disclosure during fiscal 1996.


                                    PART III

ITEM 10.          DIRECTORS AND OFFICERS OF THE REGISTRANT
- -------------------------------------------------------------------------------

         Information   concerning   Directors  and  Executive  Officers  of  the
Association  is  incorporated   herein  by  reference  from  the   Association's
definitive Proxy Statement for the Annual Meeting of Shareholders dated December
19,  1996  (the  "Proxy   Statement"),   specifically   the  section   captioned
"Information  with  Respect to  Nominees  for  Directors,  Directors  Whose Term
Continues and Executive Officers".


                                       40
<PAGE>

ITEM 11. EXECUTIVE COMPENSATION
- -------------------------------

         Information concerning executive compensation is incorporated herein by
reference from the  Association's  Proxy  Statement,  specifically  the sections
captioned "Management Compensation".

ITEM 12.          SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
- --------------------------------------------------------------------------------

         Information  concerning security ownership of certain beneficial owners
and management is incorporated  herein by reference from the Association's Proxy
Statement,  specifically the section captioned  "Beneficial  Ownership of Common
Stock by Certain Beneficial Owners and Management".

ITEM 13.          CERTAIN  RELATIONSHIPS AND RELATED TRANSACTIONS
- --------------------------------------------------------------------------------

         Information  concerning  relationships and transactions is incorporated
herein by reference from the  Association's  Proxy  Statement,  specifically the
section captioned "Indebtedness of Management and Affiliated Transactions."

                                     PART IV

ITEM 14.          EXHIBITS,  FINANCIAL  STATEMENT  SCHEDULES AND REPORTS ON FORM
                  8-K
- --------------------------------------------------------------------------------

         The exhibits and financial  statement schedules filed as a part of this
Form 10-K are as follows:

         (a)(1)     FINANCIAL STATEMENTS
                    --------------------
                      Independent  Auditors' Report
                      Consolidated  Statements of Financial   Condition,  
                          September   30,   1996  and  1995
                      Consolidated   Statements  of   Operations,
                          Years  Ended September 30, 1996, 1995 and 1994
                      Consolidated  Statements of Shareholders'  Equity, 
                          Years Ended September 30, 1996, 1995 and 1994 
                      Consolidated Statements of Cash Flows,
                          Years Ended   September  30,  1996,   1995  and  1994 
                      Notes  to Consolidated Financial Statements.

         (a)(2)   FINANCIAL STATEMENT SCHEDULES
                  -----------------------------

                    No  financial  statement  schedules  are filed  because  the
                    required information is not applicable or is included in the
                    consolidated financial statements or related notes.

         (a)(3)   EXHIBITS
                  --------

                    *3.1     Federal Stock Charter of Community  Savings,  F. A.
                             (Incorporated  by reference  to Exhibit  2(C)(1) of
                             the Association's Form MHC-1, as amended)

                    *3.2     Bylaws of Community Savings, F. A. (Incorporated by
                             reference to Exhibit  2(C)(2) of the  Association's
                             Form MHC-1, as amended)

                    *4       Common  Stock   Certificate   of  the   Association
                             (Incorporated  by reference  to Exhibit  2(B)(1) of
                             the Association's Form MHC-1, as amended)

                    *10.1    Employee  Stock  Ownership  Plan  (Incorporated  by
                             reference to Exhibit  2(D)(1) of the  Association's
                             Form MHC-1, as amended)

                    *10.2    1995 Stock Option Plan  (Incorporated  by reference
                             to Exhibit 10.2 of the Association's  Form 10-K for
                             the year ended September 30, 1994).


                                       41
<PAGE>


                    *10.3    1995  Recognition  and Retention Plan for Employees
                             and Outside Directors (Incorporated by reference to
                             Exhibit 10.3 of the Association's Form 10-K for the
                             year ended September 30, 1994.)

                    13       1996 Annual Report to Shareholders

                    21       Subsidiaries  of the Registrant - Reference is made
                             to Item 1 "Business" for the required information

         (b)      REPORTS ON FORM 8-K:
                  --------------------

                  The Association did not file any Current Reports on Form 8-K
                  in the fourth quarter of fiscal year 1996.

         (c)      The exhibits listed under (a)(3) above are filed herewith.

         (d)      Not applicable.
         ------------------------

*Previously filed.


                                       42
<PAGE>

                                   SIGNATURES

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

                            COMMUNITY SAVINGS, F. A.


Date: December 23, 1996            By: /s/ JAMES B. PITTARD, JR.
                                       -------------------------
                                           James B. Pittard, Jr.
                                           President and Chief Executive Officer

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

<TABLE>
<CAPTION>

<S>     <C>                                                  <C>
By:   /s/ James B. Pittard, Jr.                              By: /s/ Larry J. Baker, CPA
          ------------------------------------------             ------------------------------------------------
          James B. Pittard, Jr., President and Chief                 Larry J. Baker, CPA, Senior Vice President,
          Executive Officer                                          Chief Financial Officer and Treasurer
          Principal Executive Officer)                               (Principal Financial and Accounting Officer)

Date:     December 23, 1996                                  Date:     December 23, 1996



By:   /s/ FREDERICK A. TEED                                  By: /s/ FOREST C. BEATY, JR.
          ---------------------------------------             ------------------------------------------------
          Frederick A. Teed, Chairman of the Board                   Forest C. Beaty, Jr., Director

Date:     December 23, 1996                                  Date:     December 23, 1996



By:   /s/ ROBERT F. CROMWELL                                   By: /s/ KARL D. GRIFFIN
          ------------------------------------------             ------------------------------------------------
          Robert F. Cromwell, Director                                 Karl D. Griffin, Director

Date:     December 23, 1996                                  Date:     December 23, 1996



By: /s/ HAROLD I. STEVENSON
    -----------------------
        Harold I. Stevenson, CPA, Director

Date:     December 23, 1996
</TABLE>


                                       43
<PAGE>


                                   EXHIBIT 13
                       1996 ANNUAL REPORT TO SHAREHOLDERS


                                       44
<PAGE>
                   [Cover of annual report with graphic logo]



                            Community Savings, F.A.
                                 Annual Report
                                      1996



<PAGE>

                                TABLE OF CONTENTS


President's Message                                              2

Financial Highlights                                             3

Locations                                                        4

Management's Discussion and Analysis                             5

Independent Auditors' Report                                    16
   Consolidated Statements of Financial Condition               17
   Consolidated Statements of Operations                        18
   Consolidated Statements of Changes in Shareholders' Equity   19
   Consolidated Statements of Cash Flows                        20
   Notes to Consolidated Financial Statements                   21

Corporate Directory                                             46
Corporate Information                                           47



                                       1
<PAGE>



[PICTURE OF JAMES B. PITTARD, JR. PRESIDENT OF COMMUNITY SAVINGS, F. A.]


Dear Fellow Shareholders:

Fiscal year 1996 represents our second  complete year as a public company.  This
year was a  significant  year for us based upon our growth as a company.  It was
also significant because some very important  legislation was passed by Congress
on September 30, 1996,  which  affected all Savings  Association  Insurance Fund
("SAIF") insured financial  institutions.  This legislation was a portion of the
Deposit  Insurance  Funds Act of 1996.  Under  this bill,  Community  Savings is
required to pay  approximately  $2.8  million to  increase  the SAIF fund of the
Federal Deposit  Insurance  Corporation  ("FDIC") to the required 1.25% level of
insured  deposits.  Beginning in 1997,  the SAIF premium  expense for  Community
Savings will drop from $1.2 million  annually to around  $325,000 per year. This
will result in an annual expense savings of approximately $875,000.

Net income  for our fiscal  year ended  September  30,  1996,  PRIOR to the SAIF
special  assessment,  was $5.7 million or $1.16 per share, a 23% increase in our
earnings, as compared to our previous year's income of $4.6 million or $0.94 per
share. AFTER the recognition of the SAIF special  assessment,  Community Savings
earned net income for the year ended  September  30,  1996,  of $3.9  million or
$0.79 per share.

As indicated earlier,  we experienced  significant growth during the last twelve
months.  Assets  increased $83.3 million to $650.3 million at September 30, 1996
from $567.0  million at  September  30,  1995.  The increase in total assets was
primarily due to a $46.8 million increase in the Association's loan portfolio as
well as a $37.3  million  increase in the  Association's  securities  portfolio.
These increases  resulted from the Association's  decision to expand its balance
sheet,  which  included  the  implementation  of  a  new  incentive-based   loan
origination   program  as  well  as  the  acquisition  of  specific   investment
transactions.  The  increase  in total  assets was funded  primarily  by a $61.6
million increase in deposits to $498.9 million at September 30, 1996 as compared
to $437.4  million at September  30, 1995.  The deposit  increase  resulted from
increases in our retail deposits and public fund deposits. Additionally, some of
the specific investment transactions were funded by an $18.2 million increase in
Federal Home Loan Bank  ("FHLB")  advances.  Shareholders'  equity  increased to
$75.1  million or $15.33 per share at September  30, 1996 from $72.8  million or
$15.04 per share at September 30, 1995,  reflecting  the net income for the year
less the dividends paid to our shareholders.

Our  Board  of  Directors  is  always  concerned  about  shareholder  value  and
recognizes the importance of the dividends we pay to you, our  shareholders.  On
June 30,  1996,  our  dividend  was  increased  to $.20 per share  per  quarter,
resulting in a current annual payment per share of $.80. Since Community Savings
became a public  company,  dividends  have grown from $.45 per share per year to
$.80 per share per year, which is a 78% increase.

This year,  Community Savings opened its 18th office in the Shoppes on the Green
in the PGA National community. During 1996, an enhancement to Community Savings'
electronic banking was established with the implementation of our website on the
Internet.  We see great potential  convenience for our customers through the use
of electronic  banking.  Community  Savings  already offers  several  electronic
banking  services to keep our  customers  in touch with their  accounts  through
ATM's,  automatic funds transfer,  Informline  voice response  system,  and VISA
CheckCard.

Many exciting  things are happening at Community  Savings and none of them would
be  possible  without our biggest  asset  --our  customers.  We value all of our
customers and want to earn the privilege every day to be their primary financial
institution.  On behalf of all our loyal and dedicated employees,  our officers,
and our  directors,  we would like to thank you for your vote of  confidence  by
owning shares in our company.

We look forward to another successful year in 1997.


/s/ James B. Pittard, Jr.
- -------------------------------------
James B. Pittard, Jr.
President and Chief Executive Officer


                                       2
<PAGE>

FINANCIAL HIGHLIGHTS


Community  Savings'  common stock trades on the Nasdaq National Market under the
symbol "CMSV".

<TABLE>
<CAPTION>
                                                       1996        1995       1994         1993        1992
FOR THE YEAR (In Thousands)
- ------------------------------------------------------------------------------------------------------------
<S>                                                 <C>         <C>         <C>         <C>         <C>     
Interest income                                     $ 43,889    $ 37,720    $ 34,130    $ 39,747    $ 48,438
Interest expense                                      22,859      18,634      15,525      17,639      25,299
Net interest income                                   21,030      19,086      18,605      22,108      23,139
Net income                                             3,915       4,574       3,737       5,401       7,221

AVERAGE FOR THE YEAR (In Thousands)
- ------------------------------------------------------------------------------------------------------------
Assets                                              $612,004    $544,555    $528,286    $532,222    $553,119
Loans receivable, net                                346,880     321,849     321,721     352,173     416,139
Cash and cash equivalents                             48,367      53,736      40,946      36,356      25,677
Mortgage-backed securities                            99,959      53,349      28,843      15,428      23,674
Investments - held to maturity and securities
   available for sale                                 87,280     130,094     106,031      92,897      47,809
Deposits                                             478,955     429,893     452,070     455,816     464,188
Borrowed funds                                        42,416      29,086      23,657      27,040      45,122
Shareholders' equity                                  74,638      69,263      36,376      31,734      25,707

YEAR END (In Thousands)
- ------------------------------------------------------------------------------------------------------------
Assets                                              $650,332    $567,006    $560,268    $523,248    $540,764
Loans receivable net                                 376,219     329,442     317,117     328,747     382,326
Cash and cash equivalents                             44,780      42,497      89,843      35,188      33,142
Mortgage-backed securities                            54,945      77,499      41,281      14,290      17,742
Investments - held to maturity                        22,293      59,679      52,204      43,789      29,983
Securities available for sale                        124,287      27,028      26,729      69,459      39,128
Real estate owned                                      1,384       1,910       3,686       1,324       4,455
Deposits                                             498,929     437,376     459,979     450,356     459,918
Borrowed funds                                        55,867      39,101      19,233      20,113      31,994
Shareholders' equity                                  75,056      72,848      38,110      34,846      29,445

SIGNIFICANT PERFORMANCE RATIOS
- ------------------------------------------------------------------------------------------------------------
Return on average assets                                0.64%       0.84%       0.71%       1.01%       1.31%
Return on average equity                                5.25        6.60       10.27       17.02       28.09
Interest rate spread                                    3.24        3.40        3.69        4.43        4.55
Equity to assets at period end                         11.54       12.85        6.80        6.65        5.45
Non-interest income to average assets                   0.55        0.62        0.63        0.96        0.97
Non-interest expense to average assets                  3.20        2.74        2.82        2.93        2.77
Non-performing loans to total loans                     0.22        0.20        0.93        2.05        1.03
Non-performing assets to total assets                   0.40        0.45        1.25        1.54        1.55
Allowance for loan losses to non-performing loans     274.58      527.49      114.72       55.65       57.72
Allowance for loan losses to net loans receivable       0.61        1.06        1.07        1.14        0.60
</TABLE>


                                       3
<PAGE>



                   [This page dedicated for the Location Map.]

         [GRAPHIC MAP DEPICTING INDIAN RIVER COUNTY, ST. LUCIE COUNTY,
                MARTIN COUNTY AND PALM BEACH GARDENS IN RELATION
                         TO THE ENTIRE STATE OF FLORIDA]


                               PALM BEACH COUNTY

                    Bluffs (Jupiter), 3950 U.S. Highway One
                    Chasewood (Jupiter, 6350 Indiantown Road
                         Jupiter, 520 Toney Penna Drive
                     North Palm Beach, 660 U.S. Highway One
                 Shoppes on the Green (PGA), 7102 Fairway Drive
                   Palm Beach Gardens, 9600 N. Alternate A1A
                          Riviera Beach, 2600 Broadway
                  Singer Island, 1100 E. Blue Herron Boulevard
                       Tequesta, 101 N. U.S. Highway One
                 Gallery Square (Tequesta), 389 Tequesta Drive
            Village Commons (West Palm Beach), 971 Village Boulevard


                                 MARTIN COUNTY

                      Hobe Sound, 11400 SE Federal Highway
                  Jensen Beach, 1170 NE Jensen Beach Boulevard
             Martin Downs (Palm City), 3102 Martin Downs Boulevard
                     Port Salerno, 5545 SE Federal Highway


                                ST. LUCIE COUNTY

                       Fort Pierce, 1050 Virginia Avenue
                     Port St. Lucie, 1540 SE Floresta Drive
                 St. Lucie West, 1549 St. Lucie West Boulevard


                              INDIAN RIVER COUNTY

   Vero Beach Loan Production Office, 2770 Indian River Boulevard, Suite #319

                                       4
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS

GENERAL

Community Savings, F. A. (the "Association" or "Community"), founded in 1955, is
a federally  chartered savings and loan association  headquartered in North Palm
Beach,  Florida.  The  Association's  deposits are federally insured by the FDIC
through the SAIF. The Association has been a member of the FHLB of Atlanta since
1955.  On October 24, 1994,  Community  Savings  successfully  completed a stock
offering by issuing 5,000,000 shares of common stock of which 47.6% or 2,379,856
shares were purchased at $15.00 a share by the public and 2,620,144  shares were
issued to the Association's newly formed mutual holding company, ComFed M. H. C.

The Association is a community-oriented  financial institution engaged primarily
in the business of attracting  deposits  from the general  public and using such
funds, together with borrowings, to invest in various consumer-based real estate
loans and  investment  grade  securities.  Community's  plan is to  operate as a
well-capitalized,  profitable and  independent  institution.  The  Association's
profitability  is highly dependent on its net interest income which, in turn, is
a   function   of  the   relative   amounts  of   interest-earning   assets  and
interest-bearing  liabilities,  combined  with the rates  earned or paid on such
rate-sensitive instruments.  The Association manages interest rate risk exposure
by  better  matching  asset  and  liability   maturities  and  rates.   This  is
accomplished   while  considering  the  credit  risk  of  certain  assets.   The
Association maintains asset quality by utilizing comprehensive loan underwriting
standards and collection  efforts as well as  originating  or purchasing  mainly
secured or guaranteed assets.

LIQUIDITY AND CAPITAL RESOURCES

The  Association  is  required to maintain  minimum  levels of liquid  assets as
defined by Office of Thrift Supervision ("OTS")  regulations.  This requirement,
which varies from time to time  depending  upon economic  conditions and deposit
flows,  is based upon a percentage of deposits and  short-term  borrowings.  The
required ratio  currently is 5.0%. The  Association's  liquidity  ratio averaged
11.4%  during  the  month of  September  1996 and  14.8% for  fiscal  1996.  The
Association  adjusts  its  liquidity  levels in order to meet  funding  needs of
deposit outflows,  payment of real estate taxes on mortgage loans,  repayment of
borrowings  and loan  commitments.  The  Association  also adjusts  liquidity as
appropriate to meet its asset and liability management objectives.

The  Association's  primary  sources  of funds are  deposits,  amortization  and
prepayment  of loans and  mortgage-backed  securities,  maturities of investment
securities and other  short-term  investments,  FHLB advances,  and earnings and
funds provided from operations.  While scheduled  principal  repayments on loans
and  mortgage-backed  securities are a relatively  predictable  source of funds,
deposit flows and loan  prepayments are greatly  influenced by general  interest
rates, economic conditions, and competition. The Association manages the pricing
of its  deposits  to  maintain  a desired  deposit  balance.  In  addition,  the
Association  invests  excess  funds in  short-term  interest-earning  and  other
assets,  which  provide  liquidity  to  meet  lending  requirements.  Short-term
interest-bearing  deposits with the FHLB of Atlanta amounted to $28.6 million at
September  30, 1996.  Other  assets  qualifying  for  liquidity  outstanding  at
September  30,  1996  amounted  to  $34.7  million.   A  major  portion  of  the
Association's  liquidity  consists  of cash and cash  equivalents,  which  are a
product of its operating,  investing,  and financing activities.  For additional
information about cash flows from the Association's  operating,  financing,  and
investing activities,  see Consolidated Statements of Cash Flows included in the
consolidated financial statements.

Liquidity  management  is  both a  daily  and  long-term  function  of  business
management.  If the  Association  requires  funds beyond its ability to generate
them  internally,  borrowing  agreements  exist with the FHLB of  Atlanta  which
provide an additional  source of funds.  At September 30, 1996, the  Association
had $36.4 million in advances  from the FHLB of Atlanta.  At September 30, 1996,
the Association had outstanding loan commitments, excluding the unfunded portion
of loans in  process of $17.6  million  and  commitments  to  purchase  loans of
$619,000.  Certificates of deposit  scheduled to mature in less than one year at
September  30,  1996,  totaled  $240.2  million.   Based  on  prior  experience,
management believes that a significant portion of such deposits will remain with
the Association.

The  deposits of savings and loan  associations,  such as the  Association,  are
presently  insured by the SAIF. SAIF and the Bank Insurance Fund ("BIF") are the
two insurance funds  administered by the FDIC. On August 8, 1995, in recognition
of BIF  achieving  its  mandated  reserve  ratio,  the FDIC  revised the premium
schedule  for BIF members to provide a new range of .04% to .31% of deposits (as
compared  to the  current  range  of .23% to .31% of  deposits  for BIF and SAIF
insured  institutions).  Subsequent  revisions in such schedule resulted in most
BIF-insured  institutions paying the statutory annual minimum premium of $2,000.
As a result,  well capitalized and healthy BIF members pay  significantly  lower
premiums than SAIF-insured institutions.


                                       5
<PAGE>

Without a substantial  increase in premium  rates,  or the imposition of special
assessments or other significant developments, such as a merger of SAIF and BIF,
it was not anticipated that SAIF would be adequately  recapitalized  until 2002.
As a result of the  disparity in BIF and SAIF premium  rates,  SAIF members were
placed at a significant competitive disadvantage in relation to BIF members with
respect  to  pricing  of loans  and  deposits  and the  ability  to lower  their
operating costs.

On September 30, 1996 Congress  passed,  and the President  signed,  the Deposit
Insurance  Funds Act of 1996 which  mandated  that all  institutions  which have
deposits  insured by SAIF are required to pay a one-time  special  assessment of
65.7 basis points on  SAIF-insured  deposits  (subject to adjustment for certain
types of banks with SAIF  deposits)  that were held at March 31, 1995 payable by
November 27, 1996 to  recapitalize  the SAIF. The  assessment  will increase the
SAIF's reserve ratio to a level  comparable to that of the BIF at 1.25% of total
insured  deposits.  The FDIC,  in  connection  with the  recapitalization,  also
lowered SAIF premiums from $0.23 per $100 to $0.065 per $100 of insured deposits
beginning in January 1997. The  Association's  share of this special  assessment
totaled $2.8 million and is reflected in the 1996 operating results.

In August 1996,  Congress  passed  legislation  which repeals the  Association's
present method of accounting  for bad debts for federal income tax purposes.  As
discussed in Note 13 to the consolidated  financial statements,  the Association
currently uses the percentage of taxable income method to determine its bad debt
deduction,  in the computation of its taxable income. Under the new legislation,
the Association will be required to use the specific  charge-off  method,  which
may result in a different  deduction for bad debts in determining taxable income
than  as  presently  computed  under  the  current  method.  Additionally,   the
Association  will be required to recapture  its  post-1987  additions to its bad
debt reserves.  Since the Association had previously provided deferred taxes for
the income tax bad debt reserves  established  after 1987,  management  does not
anticipate any additional income tax liability related to the recapture. The new
legislation is effective for taxable years beginning after December 31, 1995.

IMPACT OF INFLATION AND CHANGING PRICES

The  consolidated  financial  statements of the  Association  and notes thereto,
presented  elsewhere  herein,  have been prepared in accordance  with  generally
accepted  accounting  principles,  which  require the  measurement  of financial
position  and  operating   results  in  terms  of  historical   dollars  without
considering the change in the relative  purchasing  power of money over time and
due to  inflation.  The  impact  is  reflected  in  the  increased  cost  of the
Association's  operations.  Unlike  most  industrial  companies,  nearly all the
assets and liabilities of the Association  are monetary.  As a result,  interest
rates have a greater impact on the Association's performance than do the effects
of general levels of inflation.  Interest rates do not  necessarily  move in the
same direction or to the same extent as the price of goods and services.

FINANCIAL CONDITION
SEPTEMBER 30, 1996 COMPARED TO SEPTEMBER 30, 1995

Total assets  increased $83.3 million to $650.3 million at September 30, 1996 as
compared to $567.0  million at September 30, 1995.  The increase in total assets
was  primarily  due  to a  $46.8  million  increase  in the  Association's  loan
portfolio as well as a $37.3 million  increase in the  Association's  securities
portfolio (which includes securities available for sale, investment  securities,
and mortgage-backed and related securities).  These increases were the result of
implementation of the  Association's  growth strategy for fiscal year 1996. This
strategy  emphasized  increased  loan  production  funded  by  retail  deposits,
combined  with the  purchase  of  securities  funded  by public  fund  deposits,
odd-term  certificates of deposit, or FHLB of Atlanta advances.  To increase the
loan  portfolio,   the  Association   implemented  a  new  incentive-based  loan
origination  program which resulted in new loan  originations of $113.3 million,
as well as purchases  totaling  $16.8  million,  primarily  consisting  of loans
secured  by one- to  four-family  residential  real  estate,  offset  in part by
repayments, sales, and other adjustments of $83.3 million.

The securities  portfolio underwent not only an increase in its overall size but
experienced a shift in its composition  during the year.  Investment  securities
held to maturity  decreased $37.4 million to $22.3 million at September 30, 1996
from $59.7  million at September 30, 1995,  as did  mortgage-backed  and related
securities  which decreased $22.6 million to $54.9 million at September 30, 1996
from $77.5 million at September 30, 1995.  These decreases were due primarily to
a one-time  reclassification  of $49.5 million of securities held to maturity to
securities  available  for sale in accordance  with the  provisions of Financial
Accounting  Standards Board ("FASB") "A Guide to  Implementation of SFAS No. 115
on Accounting for Certain  Investments in Debt and Equity Securities - Questions
and Answers".  Securities  available for sale increased  $97.3 million to $124.3
million at September  30, 1996 from $27.0  million at September  30, 1995 due to
the $49.5 million  reclassification,  as well as purchases of new  securities of
$67.6  million,  which  included  $13.9 million in U. S.  Government  and agency
securities,  $37.7 million in mortgage-backed and related securities,  and $16.0
million in mutual funds. These purchases were partially offset by sales,  calls,
repayments, and other adjustments of $19.8 million.


                                       6
<PAGE>

The increase in total assets was funded primarily by a $61.6 million increase in
deposits to $498.9  million at September 30, 1996 as compared to $437.4  million
at September 30, 1995. The deposit growth  reflected the  introduction in fiscal
1996 of a 13-month  certificate  of deposit  product,  an increase in the use of
public  fund  deposits,  as well as  increased  retail  deposits.  In  addition,
advances from the FHLB increased $18.2 million to $36.4 million at September 30,
1996 from $18.2 million at September 30, 1995  primarily to fund the purchase of
securities.

Shareholders' equity increased to $75.1 million or $15.33 per share at September
30,  1996  from  $72.8  million  or  $15.04  per share at  September  30,  1995,
reflecting net income for the year of $3.9 million offset primarily by dividends
paid on the common stock totaling $1.7 million.

RESULTS OF OPERATIONS
FOR THE YEARS ENDED SEPTEMBER 30, 1996 AND 1995

GENERAL
Net  income  for the year  ended  September  30,  1996  decreased  15.2% to $3.9
million,  or $0.79 per share,  compared to $4.6 million, or $0.94 per share, for
the same  period  last  year due  primarily  to the $2.8  million  special  SAIF
assessment as well as a $1.8 million increase in other operating  expense.  Such
increases  in expenses  were  partially  offset by an  increase in net  interest
income of $1.9 million, a decrease of $142,000 in provision for loan loss, and a
decrease in the provision for income taxes of $2.0 million

INTEREST INCOME
Interest income for the year ended September 30, 1996 totaled $43.9 million,  an
increase  of $6.2  million,  or 16.4%,  from  $37.7  million  for the year ended
September  30, 1995.  The  increase was due  primarily to an increase in average
interest-earning  assets of $70.6  million to $575.9  million for the year ended
September 30, 1996 from $505.3 million for the same period in 1995,  enhanced by
an increase in the average yield on average interest-earning assets to 7.62% for
the year ended  September  30, 1996 from 7.46% for the year ended  September 30,
1995.  Interest  income on loans  increased  $3.4  million,  or 13.7%,  to $28.3
million for the year ended  September 30, 1996 compared to $24.9 million for the
same period in 1995.  Interest  income on real estate  loans  increased  by $3.1
million,  or 11.7%,  to $26.8 million for the year ended September 30, 1996 from
$23.7 million for the same period in 1995,  primarily  because of an increase in
the average  yield on real estate loans to 8.09% from 7.66%,  and an increase in
average balance of real estate loans of $22.4 million,  or 7.3%. Interest income
on consumer  and other loans  increased by $288,000 in 1996 as compared to 1995,
principally  because of an increase in the average balance of such loans of $2.6
million  to $15.7  million  for the year  ended  September  30,  1996 from $13.1
million  for  the  year  ended   September   30,   1995.   Interest   income  on
mortgage-backed and related securities  increased by $205,000,  or 4.9%, to $4.4
million.  The  increase in  interest  income  from  mortgage-backed  and related
securities is primarily  attributable  to an increase in the average  balance of
mortgage-backed  and related  securities to $100.0  million from $53.3  million,
partially  offset  by a  decrease  in the  average  yield to 7.43%  from  7.87%.
Interest  income from  investment  securities and securities  available for sale
increased  by $2.8  million,  or  46.7%,  to $8.7  million  for the  year  ended
September 30, 1996 from $5.9 million for the year ended  September 30, 1995. The
increase in income from investment  securities and securities available for sale
was  primarily  caused by an increase in the average  balance of $3.6 million to
$87.3 million for the year ended  September 30, 1996 from $83.7 million,  offset
by a decrease in the  average  yield to 6.53% for the year ended  September  30,
1996 from 7.11% for the year ended  September  30,  1995.  Interest  income from
other  investments  decreased  $226,000,  or 8.3%,  to $2.5 million for the year
ended  September  30, 1996 from $2.7  million for the year ended  September  30,
1995. The decrease in interest from other investments is primarily  attributable
to a $4.6 million, or 9.9%, decrease in the average balance of other investments
to $41.8 million during 1996 from $46.4 million during 1995, partially offset by
an  increase  in the average  yield on other  investments  to 5.96% for the year
ended September 30, 1996 from 5.85% for the year ended September 30, 1995.

INTEREST EXPENSE
Interest expense increased $4.2 million, or 22.7%, to $22.9 million for the year
ended  September  30,  1996  from  $18.6  million  for the same  period in 1995.
Interest on deposits increased $3.6 million,  or 22.8%, to $19.2 million for the
year ended  September 30, 1996 from $15.7  million for the year ended  September
30,  1995.  The  increase  was due  primarily to the increase in average cost of
deposits to 4.02% from 3.65%, and to a lesser degree, an increase in the average
balance of deposits of $49.1  million,  or 11.4%,  to $479.0 million during 1996
from $429.9  million  during  1995.  In order to maintain,  and if possible,  to
increase its market share of total deposits,  during fiscal 1996 the Association
placed an increased emphasis on certificate of deposit products, including a new
odd-term  certificate  of deposit  product,  as well as existing  certificate of
deposit products as part of its asset liability policy.  Certificates of deposit
typically have a higher interest rate cost to the Association  than  transaction
accounts. Interest expense attributable to borrowed funds increased $657,000, or
22.2%,  to $3.6 million for the year ended  September 30, 1996 from $3.0 million
for the year ended


                                        7
<PAGE>

September 30, 1995. The increase in interest  expense  attributable  to borrowed
funds is due to an increase in the  average  balance of borrowed  funds to $42.4
million  during  fiscal 1996 from $29.1 million  during  fiscal 1995,  partially
offset by a decrease in the average cost of borrowed funds to 8.52% for the year
ended September 30, 1996 from 10.16% for the same period in 1995.  During fiscal
year 1996, the Association  used additional  advances from the FHLB primarily to
fund the purchase of securities  with higher  interest  yields than the interest
cost of the FHLB advances.

PROVISION FOR LOAN LOSSES
The  Association  maintains an  allowance  for loan losses based upon a periodic
evaluation of known and inherent risks in the loan portfolio, the past loan loss
experience,  adverse  situations  that may  affect  borrowers'  ability to repay
loans,  the estimated  value of the underlying loan  collateral,  the nature and
volume of its loan  activities,  and current as well as expected future economic
conditions.  Loan loss  provisions are based upon  management's  estimate of the
fair value of the collateral and the  Association's  actual loss experience,  as
well as standards applied by the OTS and the FDIC. The  Association's  provision
for loan losses was $98,000 for the year ended September 30, 1996 as compared to
$240,000 for the year ended  September  30, 1995.  The decrease in the provision
for loan losses for fiscal 1996 was attributable to management's assessment that
the  allowance  for loan losses was  sufficient  to absorb risk  inherent in the
Association's  portfolio.  Management reviews the adequacy of its allowances for
loan losses  monthly  through asset  classification  review.  The  Association's
allowance for loan losses as a percentage  of net loans  receivable at September
30, 1996 was 0.61%.

OTHER INCOME
Other income consists of servicing income and fee income,  service charges, gain
or loss  on the  sale or call of  mortgage-backed  and  related  securities  and
investment  securities  and income or loss from the  Association's  subsidiary's
real estate venture.  Other income decreased  $50,000,  or 1.5%, to $3.3 million
for the year  ended  September  30,  1996 from $3.4  million  for the year ended
September  30,  1995.  The  decrease  in other  income  was  primarily  due to a
substantial  decrease in the  Association's  income from its  subsidiary's  real
estate  venture  to $47,000  from  $326,000  reflecting  the  smaller  number of
closings on sales of units during fiscal 1996 as the  Association's  real estate
venture has sold the majority of the units,  and a net loss on the sale of loans
of $225,000.  For more information on the real estate venture, see Note 8 to the
Notes to the  Consolidated  Financial  Statements.  Such declines were partially
offset  by  increases  of  $383,000  in NOW  account  and  other  customer  fees
(consisting of fees from money orders, transaction accounts, safe deposit boxes,
and overdraft  fees),  $53,000 in gains on calls of  securities,  and $54,000 in
miscellaneous other income.

OPERATING EXPENSE
Total  operating  expense  increased  $4.7 million to $19.6 million for the year
ended  September  30, 1996 from $14.9  million for the year ended  September 30,
1995. The increase in operating expense is primarily  attributable to a one-time
$2.8 million special assessment for  recapitalization  of the SAIF. This special
assessment was levied against  institutions having  SAIF-insured  deposits as of
March 31, 1995, as mandated by the Deposit  Insurance Funds Act of 1996,  passed
by Congress  and signed by the  President on  September  30, 1996.  In addition,
employee  compensation and benefits increased by $492,000 to $7.8 million during
1996 from $7.3 million during 1995,  miscellaneous expense increased by $636,000
to $3.0 million  during 1996 from $2.3 million  during 1995, and the net gain on
real estate owned  decreased by $569,000 to $243,000 for 1996 from  $812,000 for
1995. During fiscal year 1996, the Association received an additional payment of
$470,000  representing a final  settlement of the  Association's  claim with the
State of Florida Department of Insurance,  as Receiver for International Medical
Centers,  Inc. of Miami ("IMC"). Of this amount,  $260,000 was classified as net
gain on real  estate  owned  while the  remaining  $210,000  was  classified  as
interest  income.  During  fiscal  1995,  the  Association  received  an initial
settlement  of this claim of $816,000  which was  classified as net gain on real
estate owned.  Occupancy and equipment expense increased $75,000 to $4.6 million
for 1996  from $4.5  million  for 1995  primarily  due to the  opening  of a new
office,  and  advertising and promotion  increased  $71,000 to $616,000 for 1996
from  $545,000  for  1995  primarily  due  to  increased   advertising  for  the
Association's lending products.

PROVISION FOR INCOME TAXES
Provision for income taxes decreased $2.0 million to $761,000 for the year ended
September  30, 1996 from $2.8 million for the same period in 1995.  The decrease
in income tax expense  reflected  lower pre-tax  income  during the  comparative
periods as well as the reversal of a $1.1 million prior accrued  liability which
in  management's  opinion was no longer  required and which was reversed  with a
credit to the 1996 income tax provision.


                                       8
<PAGE>


RESULTS OF OPERATIONS
FOR THE YEARS ENDED SEPTEMBER 30, 1995 AND 1994

GENERAL
Net  income  for the year  ended  September  30,  1995  increased  22.4% to $4.6
million,  or $0.94 per share,  compared  to $3.7  million  for  fiscal  1994 due
primarily  to an  increase in net  interest  income of  $481,000,  a decrease of
$749,000 in the provision for loan loss, and a decrease in operating expenses of
$36,000.  This was  partially  offset by an increase in the provision for income
taxes combined with a decrease of $77,000 in other income.

INTEREST INCOME
Interest income for the year ended September 30, 1995 totaled $37.7 million,  an
increase  of $3.6  million,  or 10.6%,  from  $34.1  million  for the year ended
September 30, 1994. The increase was due primarily to an increase in the average
yield on average  interest-earning  assets to 7.46% for the year ended September
30,  1995 from 6.96% for the year  ended  September  30,  1994,  enhanced  by an
increase in the average balance of  interest-earning  assets of $14.6 million to
$505.3 million for the year ended September 30, 1995 from $490.7 million for the
same period in 1994.  Interest income on loans decreased  $303,000,  or 1.3%, to
$23.7  million for the year ended  September  30, 1995 compared to $23.4 million
for the same period in 1994.  Interest  income on real estate loans decreased by
$305,000,  or .1%, to $23.7  million for the year ended  September 30, 1995 from
$24.0  million for the same period in 1994,  primarily  because of a decrease in
the average  yield on real estate  loans to 7.66% from 7.72%,  and a decrease in
average real estate loans of $1.6 million,  or .5%.  Interest income on consumer
and other loans  increased by $187,000 in 1995 as compared to 1994,  principally
because of a $1.8 million increase in the average balance of such loans to $13.1
million for the year ended  September  30, 1995 from $11.3  million for the year
ended  September  30,  1994.  Interest  income on  mortgage-backed  and  related
securities increased by $1.7 million, or 68.0%, to $4.2 million. The increase in
interest  income  from  mortgage-backed  and  related  securities  is  primarily
attributable  to an  increase  in the  average  balance of  mortgage-backed  and
related  securities to $53.3 million from $28.8 million,  partially  offset by a
decrease  in the  average  yield to  7.87%  from  8.82%.  Interest  income  from
investment  securities  increased by $651,000,  or 1.2%, to $5.9 million for the
year ended September 30, 1995 from $5.3 million for the year ended September 30,
1994. The increase in income from investment  securities was primarily caused by
an increase in the average yield of 2.12% to 7.11% from 4.99%, offset by a $22.3
million  decrease  in the  average  balance to $83.7  million for the year ended
September  30, 1995 from $106.0  million for the year ended  September 30, 1994.
Interest income from other  investments  increased $1.4 million,  or 107.7%,  to
$2.7  million for the year ended  September  30, 1995 from $1.3  million for the
year ended  September 30, 1994. The increase in interest from other  investments
is primarily  attributable to a $12.3 million, or 36.1%, increase in the average
balance of other  investments  to $46.4  million  during 1995 from $34.1 million
during 1994, as well as an increase in the average yield on other investments to
5.85%  for the year  ended  September  30,  1995 from  3.87% for the year  ended
September 30, 1994.

INTEREST EXPENSE
Interest expense increased $3.1 million, or 20.0%, to $18.6 million for the year
ended  September  30,  1995  from  $15.5  million  for the same  period in 1994.
Interest on deposits increased $2.4 million,  or 18.0%, to $15.7 million for the
year ended  September 30, 1995 from $13.3  million for the year ended  September
30,  1994.  The  increase  was due  primarily to the increase in average cost of
deposits  to 3.65% from 2.94%,  offset by a decrease  in the average  balance of
deposits of $22.1  million,  or 4.9%, to $429.9  million during 1995 from $452.1
million during 1994.  Interest expense  attributable to borrowed funds increased
$728,000,  or 32.7%,  to $3.0 million for the year ended September 30, 1995 from
$2.2 million for the year ended  September  30,  1994.  The increase in interest
expense  attributable  to  borrowed  funds is due to a increase  in the  average
balance of borrowed funds to $29.1 million during 1995 from $23.7 million during
1994,  as well as an increase in the average cost of borrowed  funds of 77 basis
points to 10.16% for the year ended  September  30, 1995 from 9.39% for the same
period in 1994.  During fiscal year 1995, the Association used advances from the
FHLB to fund  the  purchase  of  mortgage-backed  and  related  securities,  and
borrowed  $2.8  million  from an  unaffiliated  third  party  lender in order to
purchase 190,388 shares of the Association's  common stock in the open market to
fund the ESOP plan.

PROVISION FOR LOAN LOSSES
The  Association's  provision  for loan losses was  $240,000  for the year ended
September  30, 1995 as compared to  $989,000  for the year ended  September  30,
1994. The decrease in provision for loan losses was attributable to management's
assessment  that the  allowance  for loan losses was  sufficient  to absorb risk
inherent in the Association's  portfolio as well as a lower level of charge-offs
for the fiscal  year ended  September  30,  1995 as  compared to the fiscal year
ended September 30, 1994.  Management reviews the adequacy of its allowances for
loan losses  monthly  through asset  classification  review.  The  Association's
allowance for loan losses as a percentage  of net loans  receivable at September
30, 1995 was 1.06%.


                                       9
<PAGE>


OTHER INCOME
Other income consists of servicing income and fee income,  service charges, gain
or loss on the sale of  mortgage-backed  and related  securities  and investment
securities and income or loss from the  Association's  subsidiary's  real estate
venture.  Other income increased $77,000,  or 2.3%, to $3.4 million for the year
ended  September  30, 1995,  from $3.3 million for the year ended  September 30,
1994.  The increase in other income was  primarily  due to a net gain on sale of
securities available for sale of $2,000 for the year ended September 30, 1995 as
compared to a net loss of $369,000 for the same period in 1994. This increase of
$371,000 as well as  increases  of $21,000 in  servicing  income and other fees,
$17,000 in NOW account and other  customer fees  (consisting  of fees from money
orders,  transaction  accounts,  safe deposit boxes,  and overdraft  fees),  and
$41,000 in miscellaneous  other income were offset by a substantial  decrease in
the  Association's  income from its subsidiary's real estate venture to $326,000
from $444,000.  The decrease was due to the fewer number of closings on sales of
units during fiscal 1995 as the  Association's  real estate venture continued to
wind down. In addition,  for the year ended  September 30, 1994, the Association
experienced  net gains on the early  maturity  of  mortgage-backed  and  related
securities and on the sale of loans both of which did not reoccur in 1995.

OPERATING EXPENSE
Total operating  expense  remained  essentially  unchanged during the year ended
September 30, 1995 from the year ended  September 30, 1994. The slight  decrease
in operating expense of $36,000 is primarily  attributable to an increase in net
gain on real estate owned of $907,000 to $812,000  for the year ended  September
30,  1995,  from a loss of $95,000 for the same period in 1994.  The increase in
net  gain  on  real  estate  owned   resulted  from  the  receipt  of  $816,000,
representing a partial  settlement of Community Savings' claim with the State of
Florida Department of Insurance, as Receiver for IMC, offset by other net losses
of real estate owned totaling  $4,000.  This increase was partially offset by an
increase in employee  compensation  and benefits of $487,000 to $7.3 million for
the year ended  September  30,  1995 as  compared  to $6.8  million for the same
period in 1994,  primarily  due to the granting of stock awards  pursuant to the
stock  compensation  benefit plans adopted during fiscal 1995.  Advertising  and
promotion  increased  $228,000 to $545,000 for the year ended September 30, 1995
as  compared  to  $317,000  for the same  period in 1994,  which  resulted  from
increased  marketing efforts promoting new and existing products.  Occupancy and
equipment increased $85,000 in 1995 due primarily to the opening of a new branch
in Jupiter, and miscellaneous  expense increased $91,000 primarily due to public
company related expenses.

PROVISION FOR INCOME TAXES
Provision for income taxes increased $506,000 million, or 22.4%, to $2.8 million
for the year ended  September  30, 1995 from $2.3 million for the same period in
1994. The increase in income tax expense  reflected higher pre-tax income during
fiscal 1995.

IMPACT OF NEW ACCOUNTING STANDARDS

ACCOUNTING  FOR  MORTGAGE  SERVICING  RIGHTS - In May,  1995,  the  FASB  issued
Statement of Financial  Accounting  Standards ("SFAS") No. 122,  "Accounting for
Mortgage Servicing Rights". The Statement, which amends SFAS No. 65, "Accounting
for Certain Mortgage Banking Activities",  requires mortgage banking enterprises
that  acquire  mortgage  servicing  rights  through  either the  purchase  of or
origination of mortgage loans and sell or securitize  those loans with servicing
rights retained to allocate the total cost of the mortgage loans to the mortgage
servicing  rights and the loans based on their  relative  fair values.  Mortgage
banking  enterprises  include  commercial  banks and  thrift  institutions  that
conduct operations substantially similar to the primary operations of a mortgage
banking enterprise. SFAS No. 122 applies prospectively in fiscal years beginning
after  December  15,  1995,  to sales of mortgage  loans with  servicing  rights
retained and to impairment  evaluations  of all amounts  capitalized as mortgage
servicing  rights,  including  those  purchased  before  the  adoption  of  this
Statement.  Management  is in the process of  evaluating  the impact of SFAS No.
122.

ACCOUNTING FOR STOCK-BASED COMPENSATION - In October, 1995, FASB issued SFAS No.
123, "Accounting for Stock-Based Compensation".  This Statement requires certain
disclosures about stock-based employee compensation arrangements,  regardless of
the method  used to account for them,  and defines a fair value based  method of
accounting  for an  employee  stock  option or  similar  equity  instrument  and
encourages  all  entities  to adopt that method of  accounting  for all of their
employee stock compensation plans. However, it also allows an entity to continue
to  measure  compensation  cost for  stock-based  compensation  plans  using the
intrinsic  value  method  of  accounting  prescribed  by  APB  Opinion  No.  25,
"Accounting for Stock Issued to Employees". Entities electing to remain with the
accounting in APB Opinion No. 25 must make pro forma  disclosures  of net income
and, if presented, earnings per share, as if the fair value method of accounting
defined  in this  Statement  had been  applied.  Under  the fair  value  method,
compensation  cost is measured at the grant date based on the value of the award
and is recognized over the service period,  which is usually the vesting period.
Under the intrinsic value based method, compensation cost is the excess, if any,
of the quoted market price of the stock at grant date or other  measurement date
over the amount an  employee  must pay to  acquire  the  stock.  The  disclosure
requirements of this Statement are effective for financial statements for fiscal
years


                                       10
<PAGE>

beginning after December 15, 1995. Pro forma  disclosures  required for entities
that  elect to  continue  to  measure  compensation  cost  using APB No. 25 must
include  the  effects of all awards  granted  in fiscal  years that begin  after
December 15, 1994. Management is in the process of evaluating the impact of SFAS
No. 123.

AVERAGE BALANCE SHEET

The following table sets forth certain information relating to the Association's
average  balance sheet and reflects the average yield on assets and average cost
of liabilities for the periods indicated and the average yields earned and rates
paid.  Such yields and costs are  derived by  dividing  income or expense by the
average  balance  of  assets  or  liabilities,  respectively,  for  the  periods
presented.  The use of monthly  average  balances  (except  as noted  otherwise)
instead of daily average balances has not caused any material  difference in the
information presented.
<TABLE>
<CAPTION>

                                                            For the Years Ended September 30,
   -------------------------------------------------------------------------------------------------------------------------
                                            1996                           1995                           1994
   -------------------------------------------------------------------------------------------------------------------------
                                                      Average                          Average                       Average
                                 Average               Yield/    Average                Yield/   Average             Yield/
                                 Balance   Interest     Cost     Balance   Interest      Cost    Balance  Interest    Cost
   =========================================================================================================================
                                                                  (Dollars In Thousands)
<S>                              <C>        <C>         <C>     <C>        <C>          <C>     <C>       <C>         <C>  
   Interest-earning assets:
      Real estate loans          $331,134   $26,765      8.09%  $308,793   $23,661       7.66%   $310,380  $23,999      7.73%
      Consumer and other loans     15,746     1,508      9.48     13,056     1,197       9.17      11,341      977      8.61
       Mortgage-backed securities  99,959     7,423      7.43     53,349     4,198       7.87      28,843    2,543      8.82
      Investment securities        87,280     5,700      6.53     83,650     5,945       7.11     106,031    5,294      4.99
      Other investments (1)        41,817     2,493      5.96     46,444     2,719       5.85      34,056    1,317      3.87
                                 --------   -------               ------     -----                 ------    -----
   Total interest-earning assets  575,936    43,889      7.62    505,292    37,720       7.46     490,651   34,130      6.96
   Non-interest-earning assets     36,068                         39,263                           37,635
                                 --------                       --------                         --------
             Total assets        $612,004                       $544,555                         $528,286
                                 ========                       ========                         ========

   Interest-bearing liabilities:
      Deposits                   $478,955    19,247      4.02%  $429,893    15,679       3.65%   $452,070   13,298      2.94%
      Stock subscriptions (2)          --        --        --         --        --         --         252        5      1.98
      Borrowed funds               42,416     3,612      8.52     29,086    12,955      10.16      23,657    2,222      9.39
                                 --------   -------             --------    ------               --------   ------
   Total interest-bearing
      liabilities                 521,371    22,859      4.38    458,979    28,634       4.06     475,979   15,525      3.26
   Non-interest-bearing
      liabilities                  15,995                         16,313                           15,931
                                 --------                       --------                         --------
             Total liabilities    537,366                        475,292                          491,910
   Equity                          74,638                         69,263                           36,376
                                 --------                       --------                         --------
              Total liabilities
              and equity         $612,004                       $544,555                         $528,286
                                 ========                       ========                         ========

   Net interest income                      $21,030                        $19,086                         $18,605
                                            =======                        =======                         =======
   Net interest rate spread (3)                          3.24%                           3.40%                         3.69%
                                                       =======                         =======                       =======
      Net yield on interest-
       earning assets (4)                                3.65%                           3.78%                         3.79%
                                                       =======                         =======                       =======
      Ratio of average interest
       -earning assets to average 
       interest-bearing liabilities                    110.47%                         110.09%                       103.08%
                                                       =======                         =======                       =======
</TABLE>

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

   (1) Includes interest-earning deposits and FHLB stock.

   (2) Calculated  on a daily  average  basis - all funds  received in September
       1994.

   (3) Net interest-rate  spread  represents the difference  between the average
       yield  earned on  interest-earning  assets and the  average  rate paid on
       interest-bearing liabilities.

   (4) Net yield on interest-earning  assets represents net interest income as a
       percentage of average interest-earning assets.

                                       11
<PAGE>

RATE VOLUME ANALYSIS

Net  interest  income can also be  analyzed  in terms of the impact of  changing
interest rates on interest-earning  assets and interest-bearing  liabilities and
changing the volume or amount of these  assets and  liabilities.  The  following
table  represents  the extent to which changes in interest  rates and changes in
the volume of  interest-earning  assets and  interest-bearing  liabilities  have
affected  the  Association's  interest  income and interest  expense  during the
periods indicated.  Information is provided in each category with respect to (i)
changes  attributable  to changes in average  volume  (change in average  volume
multiplied by prior rate); (ii) changes attributable to changes in rate (changes
in rate  multiplied  by prior  average  volume);  (iii)  changes in  rate-volume
(changes  in rate  multiplied  by changes in average  volume);  and (iv) the net
change.
<TABLE>
<CAPTION>

                           -----------------------------------------------------------------------------------------------------
                                                                Year Ended September 30,
                           =====================================================================================================
                                   1996 vs. 1995                     1995 vs. 1994                    1994 vs. 1993
                           -----------------------------------------------------------------------------------------------------
                            Increase/(Decrease)                Increase/(Decrease)             Increase/(Decrease)
                                   Due to                             Due to                          Due to 
                           -----------------------    Total    --------------------   Total    -----------------------  Total
                                             Rate/  Increase                  Rate/  Increase                   Rate/  Increase
                            Volume   Rate   Volume (Decrease)Volume  Rate    Volume (Decrease) Volume  Rate    Volume (Decrease)
                           -----------------------------------------------------------------------------------------------------
                                                                     (In Thousands)
INTEREST INCOME:
<S>                         <C>     <C>       <C>   <C>      <C>     <C>     <C>    <C>     <C>      <C>       <C>    <C>     
 First mortgage loans       $1,711  $1,297 $   96   $3,104   $(123)  $(186)  $   4  $ (305) $(2,612) $(3,874)  $ 348  $(6,138)
 Consumer and other loans      247      54     10      311     153      29       5     187      (87)     (10)      2      (95)
 Mortgage-backed securities  3,668   (235)   (208)   3,225   2,161    (274)   (232)  1,655    1,953     (886)   (771)     296
 Investment securities         258   (485)    (18)    (245) (1,117)  2,248    (480)    651      733     (548)    (73)     112
 Interest-earning deposits    (271)    51      (6)    (226)    479     674     249   1,402       96      103       9      208
                            ------  ------  -----   ------  ------   -----   -----   -----  -------  -------   -----  -------
 Total interest-earning 
  assets                     5,613     682   (126)   6,169   1,553   2,491    (454)  3,590       83   (5,215)   (485)  (5,617)
                            ------  ------  -----   ------  ------   -----   --=--   -----  -------  -------   -----  -------
INTEREST EXPENSE
 Deposits                    1,791   1,591    186    3,568    (652)  3,210    (177)  2,381     (201)  (1,595)     (9)  (1,805)
 Borrowed funds              1,354   (477)   (220)     657     482     203      43     728     (317)      22     (14)    (309)
                            ------  ------  -----   ------  ------   -----   -----   -----   ------   ------   -----  -------
 Total interest-bearing 
  liabilities                3,145   1,114    (34)   4,225    (170)  3,413    (134)  3,109     (518)  (1,573)    (23)  (2,114)
                            ------  ------  -----   ------  ------   -----   -----   -----   ------   ------   -----  -------
 Net change in net interest
  income                    $2,467  $(415) $ (108)  $1,944  $1,723   $(922)  $(320) $  481   $  601 $ (3,642) $ (462) $(3,503)
                            ======  ====== ======   ======  ======   =====   =====  ======   ====== ========  ======  =======
</TABLE>


ASSET AND LIABILITY MANAGEMENT-INTEREST RATE SENSITIVITY ANALYSIS

The extent to which assets and  liabilities  are  "interest  rate  sensitive" is
measured  by an  institution's  interest  rate  sensitivity  "gap".  An asset or
liability is said to be interest rate sensitive within a specific time period if
it will mature or reprice within that time period. The interest rate sensitivity
gap is defined as the difference between the amount of  interest-earning  assets
maturing  or  repricing  within  a  specific  time  period  and  the  amount  of
interest-bearing  liabilities  maturing or repricing  within that time period. A
gap is considered  positive when the amount of interest  rate  sensitive  assets
exceeds the amount of interest rate sensitive  liabilities.  A gap is considered
negative  when the amount of interest  rate  sensitive  liabilities  exceeds the
amount of interest rate sensitive  assets.  Based on the model  presented in the
following table,  during a period of rising interest rates, a negative gap would
tend to positively  affect net interest income.  Conversely,  during a period of
falling  interest  rates,  a negative  gap would tend to  positively  affect net
interest income while a positive gap would tend to adversely affect net interest
income.

In the  declining  interest  rate  environment  that has  existed  over the past
several years, the Association  invested a substantial  portion of its assets in
short- and medium-term  liquid assets.  While such  investments  typically yield
less than could be obtained in investments in mortgage  loans,  the  Association
believes such investments will allow it to reinvest at higher yields if interest
rates rise. In this regard,  the  Association  has emphasized the origination of
adjustable-rate  mortgage ("ARM") loans and other  adjustable-rate or short-term
loans, as well as purchased  short-term and medium-term  investments.  In recent
years,  the  Association  has   de-emphasized   the  origination  of  fixed-rate
residential  loans.  In a low interest  rate  environment,  borrowers  typically
prefer fixed-rate loans,  resulting in a decreased volume of loan  originations.
During  fiscal  year  1996,  the   Association   sought  to  increase  its  loan
originations with the implementation of a new  incentive-based  loan origination
program  and  increased  emphasis  on  its  commercial   lending  program.   The
Association   currently  sells  fixed-rate   residential   mortgage  loans  with
maturities of more that 15 years in the secondary market,  and retains ARM loans
and fixed-rate  loans with maturities of 15 years or less. The Association  also
invests  in  United  States   Government  and  agency   securities,   investment
securities,  including mutual funds that invest in  adjustable-rate  securities,
and  short-term  and  medium-term  fixed-rate   mortgage-backed  and  government
securities.  Of the  Association's  total  investment in loans,  mortgage-backed
securities and investment securities at September 30, 1996, $321.9 million, or


                                       12
<PAGE>

53.0%,  had adjustable  interest  rates. In addition,  the Association  does not
solicit  high-rate  certificates  of deposit in excess of  $100,000  or brokered
funds.

At  September  30, 1996,  total  interest-earning  assets  maturing or repricing
within  one  year  exceeded  total  interest-bearing   liabilities  maturing  or
repricing  in the  same  period  by $15.0  million,  representing  a  cumulative
one-year gap ratio of a positive  2.3% (See table on page 14).  The  Association
has  an  Asset-Liability  Committee  which  is  responsible  for  reviewing  the
Association's  asset and liability  policies.  The Committee  meets on a regular
basis and reports to the Board of Directors  on interest  rate risks and trends,
as well as liquidity and capital ratios and requirements.


MARKET VALUE PORTFOLIO EQUITY

In 1994,  the OTS  adopted  amendments  to its  risk-based  capital  regulations
requiring savings  associations to calculate the market value of their portfolio
equity   ("MVPE").   These   calculations   are  based   upon  data   concerning
interest-earning assets,  interest-bearing  liabilities and other rate sensitive
assets and  liabilities  provided  to the OTS on schedule  CMR of the  Quarterly
Thrift Financial Report.  The amendments to the risk-based  capital  regulations
require institutions to hold additional risk-based capital in an amount equal to
one-half  the amount an  institution's  interest  rate risk  exceeds  the normal
amount of interest rate risk.  Normal interest rate risk is defined as 2% of the
MVPE at static  interest  rates.  If,  after  applying a rate shock of 200 basis
points  ("bp") (one basis point  equals .01%) of either a decline or increase in
rates,  the  resultant  negative  change  in MVPE  exceeds  2% of MVPE at static
interest  rates,  an  institution  is deemed to have excess  interest rate risk.
Although the final rule was scheduled to be effective  January 1994, the OTS has
indicated it will delay  invoking  application  of the  interest  rate risk rule
until appeal  procedures  are  implemented  and  evaluated.  The OTS has not yet
established an effective date for the capital deduction.

The following table presents the Association's  internal calculations of MVPE at
September 30, 1996.
<TABLE>
<CAPTION>

 Change in Interest Rates In Basis  Actual Net Market Value of Portfolio Equity
              Points
           (Rate Shock)                 Amount       $ Change       % Change
- ------------------------------------------------------------------------------
                                                     (Dollars in Thousands)
<S>            <C>                     <C>          <C>             <C>    
                400                     61,366       (30,536)        (33.2)%
                300                     68,228       (23,674)        (25.8)%
                200                     75,573       (16,329)        (17.8)%
                100                     83,447        (8,455)         (9.2)%
              Static                    91,902            --            --
               (100)                   100,995         9,093           9.9%
               (200)                   110,790        18,888          20.6%
               (300)                   121,358        29,456          32.1%
               (400)                   132,779        40,877          44.5%
</TABLE>


                                       13
<PAGE>

GAP TABLE

The  following  table sets  forth the  amounts  of  interest-earning  assets and
interest-bearing  liabilities  outstanding  at  September  30,  1996,  which are
expected  to  reprice or mature,  based on certain  assumptions,  in each of the
future time periods  shown.  Except as stated  below,  the amounts of assets and
liabilities  shown  that  reprice  or mature  during a  particular  period  were
determined in accordance  with the earlier term of repricing or the  contractual
terms of the asset or liability.
<TABLE>
<CAPTION>

                                                               Amounts Maturing or Repricing
                                    --------------------------------------------------------------------------------------
                                      Less than    3 to 6   6 Months    1 to 3    3 to 5     5 to 10    More than
                                       3 Months    Months   to 1 Year    Years     Years       Years    10 Years    Total
                                    --------------------------------------------------------------------------------------
                                                                   (Dollars In Thousands)
<S>                                    <C>        <C>        <C>         <C>       <C>       <C>       <C>       <C>     
  Interest-earning assets:
     Real estate loans:
       Residential one- to four-family:
         Market index ARMs             $10,608    $78,740    $89,316     $2,800    $    49   $     --  $     --  $181,513
         Fixed-rate                      5,635      5,329      9,523     27,776     24,746     29,115    15,081   117,205
       Commercial and multi-family:
         ARMs                            9,001     15,528     15,339     10,273        477         --        --    50,618
         Fixed-rate                        665      1,590        734      5,168      1,486      1,347       981    11,971
    Valuation allowances                    --         --         --         --         --         --    (2,312)   (2,312)
    Yield adjustments                      (13)       (13)       (26)      (103)      (102)        --        --      (257)
       Consumer loans                      765        901      1,289      2,767        674        146        --     6,542
       Equity line of credit loans       7,169          1          2          9          9      1,874        --     9,064
       Commercial business loans         1,691         14         11        143         15         --        --     1,874
       Collateralized mortgage
         obligations                     8,863      2,909      5,741     15,733     23,584     32,128     2,688    91,646
       Other mortgage-backed securities  1,247      1,174      2,157      6,279      3,721      2,039        --    16,617
         Investment securities          79,995      3,737        816      7,651     14,262     15,529       452   122,442
       FHLB stock                        5,384         --         --         --         --         --        --     5,384
                                       -------    -------    -------     ------    -------   --------  --------   -------
          Total interest-earning
          assets                       131,010    109,910    124,902     78,496     68,921     82,178    16,890   612,307
                                       -------    -------    -------     ------    -------   --------  --------   -------
  Interest-bearing liabilities:
     Passbook accounts                   1,314      1,314      2,625      6,616      3,200      6,374     9,432    30,875
     NOW accounts                        5,837      5,837     11,674     13,458      2,384      4,799    19,109    63,098
     Money market accounts              13,710     13,710     27,420      1,608        680        584    11,709    69,421
     Certificate accounts               91,087     97,517     51,839     42,510     31,690      1,360        --   316,003
     FHLB advances                       1,588      2,123      3,711     14,843     11,943      2,142        --    36,350
     Borrowed funds                     17,453         --         --         --         --         --        --    17,453
                                       -------    -------    -------     ------    -------   --------  --------   -------
         Total interest-bearing
         liabilities                   133,053    120,501     97,269     79,035     49,897     15,259    40,250   535,264
                                       -------    -------     ------     ------    -------   --------  --------   -------
  Interest-earning assets less
  interest-bearing liabilities
  ("interest rate sensitivity gap")    $(2,043)  $(10,591)   $27,633    $  (539)   $19,024   $ 66,919 $ (23,360)  $77,043
                                       =======   ========    =======    =======    =======   ======== =========   =======
  Cumulative excess (deficiency) of
     interest-sensitive assets
     over interest-sensitive
     liabilities                       $(2,043)  $(12,634)   $14,999    $14,460    $33,484   $100,403  $ 77,043
                                       =======   ========    =======    =======    =======   ========  ========

  Interest sensitivity gap to 
    total assets                         (0.31)%    (1.63)%     4.25%     (0.08)%     2.93%     10.29%    (3.59)%
  Cumulative interest sensitivity
    gap to total assets                  (0.31)%    (1.94)%     2.31%      2.22%      5.15%     15.44%    11.85%
  Ratio of interest-earning
    assets to interest-bearing
    liabilities                          98.46%     91.21%    128.41%     99.32%    138.13%    538.55%    41.96%
  Cumulative ratio of interest-earning
    assets to interest bearing 
    liabilities                          98.46%     95.02%    104.28%    103.36%    106.98%    120.28%   114.39%
  Cumulative interest-sensitive
    assets                            $131,010   $240,920   $365,822   $444,318   $513,239   $595,417  $612,307
  Cumulative interest-bearing
    liabilities                       $133,053   $253,554   $350,823   $429,858   $479,755   $495,014  $535,264
</TABLE>


In  preparing  the  table  above,  it has  been  assumed,  consistent  with  the
assumptions  used by the FHLB of  Atlanta,  as of June 1996,  in  assessing  the
interest rate  sensitivity of savings  associations,  that: (i)  adjustable-rate
first  mortgage  loans will  prepay at a rate of 16% per year;  (ii)  fixed-rate
mortgage  loans on one- to four-family  residences  with terms to maturity of 15
years or less will prepay at a rate of 10% per year; (iii) second mortgage loans
on one- to four-family 

                                       14
<PAGE>

residences will prepay at a rate of 13% per year; (iv) fixed-rate first mortgage
loans on one- to four-family  residential  properties  with  remaining  terms to
maturity of over 15 years will prepay annually as follows:


             Prepayment Interest Rate                   Assumption
    ------------------------------------------------------------------

                 Less than 8%                               9%
                 8 to 8.99%                                11%
                 9 to 9.99%                                14%
                 10 to 10.99%                              21%
                 11 to 11.99%                              21%
                 12 to 13.99%                              21%
                 14% and over                              21%

(v) fixed maturity  deposits will not be withdrawn  prior to maturity;  and (vi)
these  withdrawal  rates as well as loan  prepayment  assumptions  are  based on
certain  assumptions for loan  prepayments and deposit  withdrawals.  Management
believes that these assumptions approximate actual experience and considers them
appropriate and reasonable.  NOW,  passbook and money market accounts will decay
at the following rates:
<TABLE>
<CAPTION>

                                               Over 1     Over 3     Over 5     Over 10
                                    1 Year     Through    Through    Through    Through   Over 20
                                    or Less    3 Years    5 Years   10 Years   20 Years    Years
                                 --------------------------------------------------------------------

<S>                                   <C>        <C>        <C>        <C>        <C>       <C>
NOW accounts                          37%        34%        9%         20%        20%       20%
Passbook accounts                     17%        26%        17%        40%        40%       40%
Money market deposit accounts         79%        11%        5%         5%         5%        5%
</TABLE>

The above  assumptions  utilized by the FHLB of Atlanta  are annual  percentages
based on  remaining  balances  and should not be regarded as  indicative  of the
actual  prepayments and withdrawals  that may be experienced by the Association.
Moreover,  certain  shortcomings  are inherent in the analysis  presented by the
foregoing tables. For example,  although certain assets and liabilities may have
similar maturities or periods to repricing,  they may react in different degrees
to changes in market  interest rates.  Also,  interest rates on certain types of
assets and  liabilities  may  fluctuate  in advance of or lag behind  changes in
market interest rates.  Additionally,  certain assets,  such as ARM loans,  have
features that restrict  changes in interest rates on a short-term basis and over
the life of the assets.  Moreover,  in the event of a change in interest  rates,
prepayment and early withdrawal levels would likely deviate  significantly  from
those  assumed  in  calculating  the  table.   For  information   regarding  the
contractual  maturities of the Association's loans,  investments,  and deposits,
see Notes to Consolidated Financial Statements.


                                       15
<PAGE>

INDEPENDENT AUDITORS' REPORT
- ----------------------------


Community Savings, F. A.:

We have audited the accompanying  consolidated statements of financial condition
of Community  Savings,  F. A. (the  "Association")  and its  subsidiaries  as of
September  30,  1996  and  1995,  and the  related  consolidated  statements  of
operations, changes in shareholders' equity and cash flows for each of the three
years in the period ended  September  30,  1996.  These  consolidated  financial
statements  are  the  responsibility  of  the  Association's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

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

In our opinion,  such consolidated  financial  statements present fairly, in all
material   respects,   the  financial   position  of  the  Association  and  its
subsidiaries  as of  September  30,  1996 and  1995,  and the  results  of their
operations  and their cash flows for each of the three years in the period ended
September 30, 1996, in conformity with generally accepted accounting principles.

As  discussed  in  the  Notes  to the  Consolidated  Financial  Statements,  the
Association  changed its method of  accounting  for debt and equity  securities,
effective  October 1, 1993,  to conform with  Statement of Financial  Accounting
Standards No.
115.



/s/ DELOITTE & TOUCHE LLP
- -------------------------
    Deloitte & Touche LLP



Certified Public Accountants
West Palm Beach, Florida

November 15, 1996


                                       16
<PAGE>

<TABLE>
<CAPTION>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
- -------------------------------------------------------------------------------------------------
                                                                                 September 30,
                                                                              1996          1995
- -------------------------------------------------------------------------------------------------
                                                                                (In Thousands)
<S>                                                                        <C>          <C>      
  ASSETS 
  Cash and cash equivalents:
  Cash and amounts due from depository institutions                        $  15,600    $  13,126
  Interest-bearing deposits (Note 1)                                          29,180       29,371
                                                                           ---------    ---------
      Total cash and cash equivalents                                         44,780       42,497

  Securities available for sale (Approximate cost -
   1996, $125,928; 1995, $27,499)(Notes 1,2)                                 124,287       27,028

  Investments - held to maturity (Approximate fair value - 1996,
   $26,093; 1995, $64,135)(Notes 1,3,6,16)                                    22,293       59,679

  Mortgage-backed and related securities - held to maturity
   (Approximate fair value - 1996, $54,988; 1995, $77,818) (Notes 1,4,6)      54,945       77,499

  Loans receivable, net of allowance for loan losses 
   (1996, $2,312; 1995, $3,492)(Notes 1,5,6)                                 376,219      329,442

  Accrued interest receivable (Notes 1,7)                                      2,208        2,143

  Investment in and advances to real estate venture (Notes 1,8)                  218        1,523

  Office properties and equipment, net (Notes 1,9)                            16,359       16,255

  Real estate owned, net (Notes 1,10)                                          1,384        1,910

  Federal Home Loan Bank Stock - at cost (Notes 3,6)                           5,384        7,384

  Other assets                                                                 2,255        1,646
                                                                           ---------    ---------
  Total assets                                                             $ 650,332    $ 567,006
                                                                           =========    =========

  LIABILITIES
  Deposits (Notes 6,11)                                                    $ 498,929    $ 437,376

  Mortgage-backed bond, net (Notes 6,16)                                      17,453       18,344

  Advances from Federal Home Loan Bank (Notes 6, 12)                          36,350       18,200

  Employee Stock Ownership Plan borrowings (Notes 14, 15)                      2,064        2,557

  Advances by borrowers for taxes and insurance                                6,861        6,997

  Other liabilities (Note 15)                                                 11,599        7,175

  Deferred income taxes, net (Notes 1,13)                                      2,020        3,509
                                                                           ---------    ---------
  Total liabilities                                                          575,276      494,158
                                                                           ---------    ---------
  Commitments and contingencies (Note 14)

  SHAREHOLDERS' EQUITY
  Preferred stock ($1 par value) 10,000,000 authorized shares,
     no shares issued                                                             --           --

  Common stock ($1 par value) 20,000,000 authorized
    shares, 1996, 5,090,120 and 1995, 5,088,900 shares
    issued and outstanding                                                     5,090        5,089

  Additional paid in capital                                                  29,881       30,182

  Retained income - substantially restricted (Notes 13,17)                    43,902       41,666

  Common stock purchased by Employee Stock Ownership Plan                     (1,965)      (2,456)

  Common stock issued to Recognition and Retention Plan                         (654)      (1,162)

  Unrealized decrease in market value of securities available
    for sale, net of income taxes                                             (1,198)        (471)
                                                                           ---------    ---------
  Total shareholders' equity                                                  75,056       72,848
                                                                           ---------    ---------
  Total liabilities and shareholders' equity                               $ 650,332    $ 567,006
                                                                           =========    =========
</TABLE>

See notes to consolidated financial statements.

                                       17
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------------------------
                                                                                   For the Years Ended September 30,
                                                                                   1996           1995          1994
- ----------------------------------------------------------------------------------------------------------------------
                                                                                           (Dollars In Thousands)
<S>                       <C>                                                <C>            <C>            <C>        
Interest income:
  Real estate loans (Note 1)                                                 $    26,765    $    23,661    $    23,999
  Consumer and commercial business loans                                           1,508          1,197            977
  Investment securities and securities available for sale (Notes 2,3)              8,720          5,945          5,294
  Mortgage-backed and related securities (Note 4)                                  4,403          4,198          2,543
  Interest-earning deposits                                                        2,493          2,719          1,317
                                                                             -----------    -----------    -----------
     Total interest income                                                        43,889         37,720         34,130
                                                                             -----------    -----------    -----------

Interest expense:
  Deposits (Note 11)                                                              19,247         15,679         13,298
  Advances from Federal Home Loan Bank and other borrowings (Notes 12, 16)         3,612          2,955          2,227
                                                                             -----------    -----------    -----------
   Total interest expense                                                         22,859         18,634         15,525
                                                                             -----------    -----------    -----------

Net interest income                                                               21,030         19,086         18,605

Provision for loan losses (Notes 1,5)                                                 98            240            989
                                                                             -----------    -----------    -----------

Net interest income after provision for loan losses                               20,932         18,846         17,616
                                                                             -----------    -----------    -----------

Other income:
 Servicing income and other fees                                                     148            184            163
 NOW account and other customer fees                                               3,150          2,767          2,750
 Net loss on sale of securities available for sale                                    --             --           (369)
 Gain on early maturity of investments                                               254             --            236
 Net gain (loss) on sale of loans                                                   (225)            --             19
 Equity in net income of real estate venture (Note 8)                                 47            326            444
 Miscellaneous                                                                       170            117             74
                                                                             -----------    -----------    -----------
   Total other income                                                              3,544          3,394          3,317
                                                                             -----------    -----------    -----------

Operating expense:
 Employee compensation and benefits (Note 15)                                      7,785          7,293          6,806
 Occupancy and equipment (Notes 9,14)                                              4,581          4,506          4,421
 Net (gain) loss on real estate owned                                               (243)          (812)            95
 Advertising and promotion                                                           616            545            317
 Federal deposit insurance premium                                                 3,883          1,029          1,049
 Miscellaneous                                                                     3,178          2,342          2,251
                                                                             -----------    -----------    -----------
   Total operating expense                                                        19,800         14,903         14,939
                                                                             -----------    -----------    -----------

Income before provision for income taxes                                           4,676          7,337          5,994
                                                                             -----------    -----------    -----------

Provision (benefit) for income taxes: (Notes 1,13)
 Current                                                                           1,817          3,126          2,697
 Deferred                                                                         (1,056)          (363)          (440)
                                                                             -----------    -----------    -----------
   Total provision for income taxes                                                  761          2,763          2,257
                                                                             -----------    -----------    -----------

Net income                                                                   $     3,915    $     4,574    $     3,737
                                                                             ===========    ===========    ===========
Primary and fully diluted earnings per share                                 $      0.79    $      0.94            N/A
                                                                             ===========    ===========    ===========
Weighted average common shares outstanding                                     4,936,763      4,845,383            N/A
                                                                             ===========    ===========    ===========
</TABLE>


See notes to consolidated financial statements.

                                       18
<PAGE>

<TABLE>
<CAPTION>
COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
FOR THE YEARS ENDED SEPTEMBER 30, 1996, 1995, AND 1994
- --------------------------------------------------------------------------------------------------------------------------
                                                                                                       Unrealized
                                                                                                        Increase
                                                                                                     (Decrease) in
                                                                                                      Market Value
                                                      Additional   Retained      Employee  Recognition     of
                                                         Paid       Income-        Stock       and     Securities
                                             Common       In     Substantially   Ownership  Retention Available for
                                              Stock     Capital   Restricted       Plan        Plan       Sale      Total
                                         ---------------------------------------------------------------------------------
                                                                              (In Thousands)

<S>                                          <C>       <C>         <C>         <C>         <C>         <C>         <C>    
  Balance - September 30, 1993               $   --    $    --     $34,846     $    --     $    --     $    --     $34,846
  Net income for the year ended
      September 30, 1994                         --         --       3,737          --          --          --       3,737
  Adjustment for change in method
      of accounting for investments
       in mutual funds and equity
       securities (See Notes 1,2)                --         --          --          --          --          69          69
  Unrealized decrease in market value
        of assets available for sale,
        pursuant to adoption of  SFAS
       115 (net of income taxes)                 --         --          --          --          --        (542)       (542)
                                      ------------------------------------------------------------------------------------
  Balance - September 30, 1994                   --         --      38,583          --          --        (473)     38,110
  Issuance of Common Stock
        pursuant to Reorganization, net
        of costs of issuance of $1,712        5,000     28,984          --          --          --          --      33,984
  Assets distributed to Mutual
        Holding Company pursuant to
        Reorganization                           --         --        (200)         --          --          --        (200)
  Purchase of Common Stock by Employee
        Stock Ownership Plan                     --         --          --      (2,753)         --          --      (2,753)
  Distribution of Common Stock to
        Recognition and
        Retention  Plan                          89      1,278          --          --      (1,367)         --          --
  Net income for the year ended
        September 30, 1995                       --         --       4,574          --          --          --       4,574
  Unrealized increase in market value
        of assets available for sale
        (net of income taxes)                    --         --          --          --          --           2           2
  Amortization of deferred
        compensation - Employee Stock
       Ownership Plan and Recognition
       and Retention Plan                        --        (80)         --         297         205          --         422
  Dividends declared                             --         --      (1,291)         --          --          --      (1,291)
                                      ------------------------------------------------------------------------------------
  Balance - September 30, 1995                5,089     30,182      41,666      (2,456)     (1,162)       (471)     72,848
  Net income for the year ended
       September 30, 1996                        --         --       3,915          --          --          --       3,915
  Stock options exercised                         1         12          --          --          --          --          13
  Transfer from securities held  to
    maturity to securities available
    for sale (net of income taxes)               --         --          --          --          --         247         247
  Unrealized  decrease in market value
    of assets available for sale (net of
    income taxes)                                --         --          --          --          --        (974)       (974)
  Adjustment to deferred compensation-
    Recognition and Retention Plan               --       (378)         --          --         378          --          --
  Amortization of deferred compensation
    Employee Stock Ownership Plan and
    Recognition and Retention Plan               --         65          --         491         130          --         686
  Dividends declared                             --         --      (1,679)         --          --          --      (1,679)
                                      ------------------------------------------------------------------------------------
  Balance - September 30, 1996               $5,090    $29,881     $43,902     $(1,965)    $  (654)    $(1,198)    $75,056
                                      ====================================================================================

  See notes to consolidated financial statements.


                                                                 19
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
- -------------------------------------------------------------------------------------------------------------------
                                                                               For the Years Ended September 30,
                                                                                 1996        1995         1994
- -------------------------------------------------------------------------------------------------------------------
                                                                                         (In Thousands)
<S>                                                                           <C>         <C>         <C>     
Cash flows from (for) operating activities:
 Net income                                                                   $  3,915    $  4,574    $  3,737
 Adjustments to reconcile net income to net cash
   provided by (used for) operating activities:
   Depreciation                                                                  1,304       1,353       1,434
   Employee Stock Ownership Plan and Recognition
     compensation expense and Retention Plan                                       686         422          --
   Deferred income tax provision                                                (1,056)       (363)       (440)
   Federal Home Loan Bank stock dividend                                            --          --        (182)
   Accretion of discounts,  amortization of
     items  premiums, and other deferred yield                                  (1,494)     (1,497)     (1,725)
   Provision for losses on other assets                                            200          --          --
   Provision for loan losses                                                        98         240         989
   Provision for losses and net losses on sales of real estate owned               (67)       (102)        (20)
   Amortization of discount on mortgage-backed bond                                496         498         506
   Net (gain) loss on sale of:  Securities available for sale                       --          --         369
                                Loans and other assets                             208           4          (7)
   Net gain on call of securities                                                 (254)         --        (237)
   (Increase) decrease in accrued interest receivable                              (65)     (1,181)        176
   (Increase) decrease in other assets                                            (609)        473        (725)
   Decrease (increase) in loans available for sale                                 109        (316)        566
   Increase in other liabilities                                                 4,424          85         734
                                                                              --------    --------    --------
      Net cash provided by operating activities                                  7,895       4,190       5,175
                                                                              --------    --------    --------
Cash flows from (for) investing activities:
 Loan originations and principal payments on loans - net                       (34,182)    (10,825)      8,290
 Principal payments received on mortgage-backed and related securities          11,454       5,286       5,628
 Principal payments received on investments                                      2,671       2,694         898
 Purchases of:                  Loans                                          (16,775)     (2,728)     (2,395)
                                Mortgage-backed  and  related securities        (6,013)    (41,549)    (32,460)
                                Investments                                         --     (30,085)    (34,053)
                                Securities available for sale                  (67,641)         --     (41,122)
                                Office property and equipment                   (1,481)     (1,805)     (1,762)
 Proceeds from sales of:        Securities available for sale                      749          --      82,712
                                Federal Home Loan Bank  stock                    2,000          --          --
                                Office property and equipment                      443          25         189
                                Real estate acquired in settlement of loans        767       3,130       1,767
                                Loans purchased                                  3,452          --          --
 Proceeds from maturities of investments                                        22,012      21,000      26,687
 Investment in real estate venture                                               1,305       1,588       1,920
 Other investing                                                                  (455)        148         (71)
                                                                              --------    --------    --------
      Net cash provided by (used for) investing activities                     (81,694)    (53,121)     16,228
                                                                              --------    --------    --------
Cash flows from (for) financing activities:
 Net increase (decrease) in:    NOW accounts, demand deposits, and savings
                                  accounts                                      (1,200)    (34,139)      9,848
                                Certificates of deposit                         62,753      41,868     (30,557)
 Stock subscriptions applied or returned                                            --     (55,716)         --
 Proceeds from sale of stock subscriptions                                          --          --      55,716
 Advances from Federal Home Loan Bank                                           22,500      19,000          --
 Repayment of advances from Federal Home Loan Bank                              (4,350)       (800)         --
 Advances by borrowers for taxes and insurance                                    (136)         99        (368)
 Proceeds from borrowings under lines of credit                                     --          --      25,000
 Payments made on lines of credit                                                   --          --     (25,000)
 Employee Stock Ownership Plan loan                                               (493)      2,557          --
 Purchases of Employee Stock Ownership Plan  shares                                 --      (2,753)         --
 Sale of common stock-net of issuance costs                                         13      33,758          --
 Payments made on mortgage-backed bond                                          (1,387)     (1,387)     (1,387)
 Dividends paid                                                                 (1,618)       (902)         --
                                                                              --------    --------    --------
      Net cash provided by  financing activities                                76,082       1,585      33,252
                                                                              --------    --------    --------
Net increase (decrease) in cash and cash equivalents                             2,283     (47,346)     54,655
Cash and cash equivalents, beginning of period                                  42,497      89,843      35,188
                                                                              --------    --------    --------
Cash and cash equivalents, end of period                                      $ 44,780    $ 42,497    $ 89,843
                                                                              ========    ========    ========
</TABLE>


  See notes to consolidated financial statements.


                                                                 20
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED SEPTEMBER 30, 1996, 1995, AND 1994

1.    SIGNIFICANT ACCOUNTING POLICIES

      The accounting  and reporting  policies of Community  Savings,  F. A. (the
      "Association")   and  its  subsidiaries   conform  to  generally  accepted
      accounting principles and to general practices within the savings and loan
      industry.  The following summarizes the more significant of these policies
      and practices:

      PRINCIPLES  OF  CONSOLIDATION  -  The  consolidated  financial  statements
      include  the   accounts  of  the   Association   and  its  wholly-   owned
      subsidiaries,  ComFed, Inc. ("ComFed") and ComFed Development Co. ("ComFed
      Development").  ComFed was formed for the purpose of owning and  operating
      an insurance agency,  Community  Insurance Agency.  ComFed  Development is
      engaged  in  real  estate  development   activities  under  joint  venture
      arrangements  with  local  developers.  Prior to  fiscal  year  1995,  the
      Association  had  two  other  wholly-owned  subsidiaries,  Select  Florida
      Properties, Inc. and Select Florida Properties II, Inc., which were formed
      to acquire and sell foreclosed  assets as well as hold  delinquent  loans.
      These subsidiaries were dissolved into ComFed Development during September
      1995. All significant  intercompany  balances and  transactions  have been
      eliminated.

      USE  OF  ESTIMATES  IN  THE  PREPARATION  OF  FINANCIAL  STATEMENTS  - The
      preparation of financial  statements in conformity with generally accepted
      accounting   principles   requires   management  to  make   estimates  and
      assumptions that affect the reported amounts of assets and liabilities and
      disclosure  of  contingent  assets  and  liabilities  at the  date  of the
      financial  statements and that affect the reported amounts of revenues and
      expenses  during the reporting  periods.  Actual results could differ from
      those estimates.

      CASH AND CASH EQUIVALENTS - For presentation  purposes in the consolidated
      financial  statements,  the  Association  considers all highly liquid debt
      instruments purchased with an original maturity of three months or less to
      be cash equivalents.

      INVESTMENTS  - HELD TO  MATURITY  -  Investments  - held to  maturity  are
      carried at cost,  adjusted for  amortization  of premiums and accretion of
      discounts  using the interest  method.  The Association has the intent and
      ability to hold these securities to maturity.

      SECURITIES  AVAILABLE FOR SALE - Securities available for sale are carried
      at fair value.  In  accordance  with  Statement  of  Financial  Accounting
      Standards No. 115 ("SFAS No. 115"), "Accounting for Certain Investments in
      Debt and  Equity  Securities",  unrealized  gains  or  losses  related  to
      securities available for sale are excluded from earnings and reported as a
      net amount as a separate component of equity. The Association  adopted the
      provisions of SFAS No. 115, effective October 1, 1993. Gains and losses on
      sales of  securities  available  for sale are computed  using the specific
      identification method.

      MORTGAGE-BACKED   AND   RELATED   SECURITIES   -  HELD   TO   MATURITY   -
      Mortgage-backed  and related  securities - held to maturity are carried at
      cost,  adjusted for  amortization  of premiums and  accretion of discounts
      using the interest  method.  The Association has the intent and ability to
      hold these securities to maturity.

      INTEREST RATE RISK - The  Association is engaged  principally in providing
      first mortgage loans (both  adjustable-rate and fixed-rate) to individuals
      and  commercial   enterprises.   At  September  30,  1996  and  1995,  the
      Association's assets consisted primarily of assets that earned interest at
      adjustable  interest  rates.  Those  assets  were  funded  primarily  with
      short-term  liabilities  that have  interest  rates that vary with  market
      rates over time.

      PROVISIONS  FOR  LOSSES  -  Provisions  for  losses,  which  increase  the
      allowances  for loan losses and real estate  losses,  are  established  by
      charges to  income.  Such  allowances  represent  the  amounts  which,  in
      management's judgment, are adequate to absorb charge-offs of both existing
      loans which may become  uncollectable  and for future declines in the fair
      value of real estate owned.  The adequacy of the allowances are determined
      by management's  monthly evaluation of the loan and real estate portfolios
      in light of past loss experience,  present  economic  conditions and other
      factors considered relevant by management. Anticipated changes in economic
      factors which may influence the level of the  allowances are considered in
      the  evaluation  by management  when the  likelihood of the changes can be
      reasonably determined.

      UNCOLLECTED  INTEREST  - The  Association  reverses  accrued  interest  on
      mortgage  loans  which  are more  than  ninety  days  past due and  ceases
      accruing interest on such loans thereafter.  Any such interest  ultimately
      collected is credited to income in the period of recovery.

                                       21
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      OFFICE  PROPERTIES  AND  EQUIPMENT - Office  properties  and equipment are
      carried at cost less accumulated depreciation. Depreciation is computed on
      the  straight-line  method over the  estimated  useful lives of the assets
      which range from 13 to 50 years for  buildings,  executed  lease terms for
      leasehold  improvements,  and  from  3  to  10  years  for  furniture  and
      equipment.

      LOANS HELD FOR SALE - Mortgage  loans  originated and intended for sale in
      the  secondary  market are carried at the lower of cost or estimated  fair
      value  determined on an aggregate loan basis.  Net  unrealized  losses are
      recognized in a valuation allowance by charges to income.

      REAL  ESTATE  OWNED - Real  estate  owned is recorded at cost which is the
      estimated  fair value of the property at the time the loan is  foreclosed.
      Subsequent to  foreclosure,  these  properties are carried at the lower of
      cost or fair value minus estimated costs to sell. Provisions for losses on
      real estate owned are summarized in Note 10.

      The amounts the  Association  could  ultimately  recover  from real estate
      owned could differ materially from the amounts used in arriving at the net
      carrying  value of the assets  because of future market factors beyond the
      Association's  control  or  changes  in  the  Association's  strategy  for
      recovering its investment.

      LOAN FEES - Loan  origination  fees and certain direct  incremental  costs
      related to such loans are  deferred.  Net deferred loan fees are amortized
      to income using the interest method over the contractual life of the loan.
      Unamortized  net loan fees on loans sold prior to maturity are credited to
      income as an adjustment to the gain or loss at the time of sale.

      PREMIUMS AND DISCOUNTS ON LOANS - Unearned  discounts on home  improvement
      loans and other  installment  loans are amortized to income over the terms
      of the related loans using the interest method.  Premiums and discounts on
      loans purchased are amortized to income using the interest method.

      INCOME TAXES - The  Association  and its  subsidiaries  file  consolidated
      federal  and  state  income  tax  returns.   Income  taxes  are  allocated
      proportionately to the Association and its subsidiaries as though separate
      tax returns were being filed.

      Deferred  income  taxes are  provided on items  recognized  for  financial
      reporting purposes in periods different than such items are recognized for
      income tax purposes in  accordance  with the  provisions  of SFAS No. 109,
      "Accounting for Income Taxes" ("SFAS No.109").

      EARNINGS PER SHARE - The weighted average number of shares of common stock
      used  in  calculating  earnings  per  share  was  determined  by  reducing
      outstanding shares by unallocated Employee Stock Ownership ("ESOP") shares
      and unvested  Recognition and Retention Plan ("RRP") shares. The effect of
      stock options on weighted average shares  outstanding are calculated using
      the Treasury Stock method.  Fully diluted shares  outstanding  include the
      maximum  dilutive  effect of stock  issuable upon exercise of common stock
      options and unallocated ESOP and RRP shares of common stock.  Earnings per
      share  information for periods prior to 1995 are not presented because the
      Association did not complete its Reorganization until October 24, 1994.

      IMPACT OF NEW ACCOUNTING  ISSUES - In May, 1995, the Financial  Accounting
      Standards  Board ("FASB")  issued SFAS No. 122,  "Accounting  for Mortgage
      Servicing  Rights" ("SFAS No. 122"). The Statement,  which amends SFAS No.
      65,  "Accounting  for  Certain  Mortgage  Banking  Activities",   requires
      mortgage  banking  enterprises  that  acquire  mortgage  servicing  rights
      through  either the purchase of or  origination of mortgage loans and sell
      or securitize  those loans with servicing  rights retained to allocate the
      total cost of the mortgage loans to the mortgage  servicing rights and the
      loans based on their relative fair values.  Mortgage  banking  enterprises
      include  commercial banks and thrift  institutions that conduct operations
      substantially  similar to the  primary  operations  of a mortgage  banking
      enterprise.  SFAS No. 122 applies  prospectively in fiscal years beginning
      after December 15, 1995 to sales of mortgage  loans with servicing  rights
      retained  and to  impairment  evaluations  of all amounts  capitalized  as
      mortgage  servicing rights,  including those purchased before the adoption
      of this  Statement.  Management is in the process of evaluating the impact
      of SFAS No. 122.

      In October,  1995,  FASB issued SFAS No. 123,  "Accounting for Stock-Based
      Compensation"   ("SFAS  No.  123").   This  Statement   requires   certain
      disclosures  about   stock-based   employee   compensation   arrangements,
      regardless  of the method used to account  for them,  defines a fair value
      based method of accounting  for an employee stock option or similar equity
      instrument, and encourages all entities to adopt that method of accounting
      for all of their  employee  stock  compensation  plans.  However,  it also
      allows an entity to continue to measure  compensation cost for stock-based
      compensation   plans  using  the  intrinsic  value  method  of  accounting
      prescribed  by APB  Opinion  No.  25,  "Accounting  for  Stock  Issued  to
      Employees"  ("APB Opinion No. 25").  Entities  electing to remain with the
      accounting  in APB Opinion No. 25 must make pro forma

                                       22
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      disclosures of net income and, if presented, earnings per share, as if the
      fair  value  method  of  accounting  defined  in this  Statement  had been
      applied. Under the fair value method, compensation cost is measured at the
      grant  date  based on the value of the award  and is  recognized  over the
      service period,  which is usually the vesting period.  Under the intrinsic
      value based method, compensation cost is the excess, if any, of the quoted
      market price of the stock at grant date or other measurement date over the
      amount  an  employee  must  pay  to  acquire  the  stock.  The  disclosure
      requirements of this Statement are effective for financial  statements for
      fiscal years  beginning  after  December 15, 1995.  Pro forma  disclosures
      required for entities that elect to continue to measure  compensation cost
      using APB Opinion No. 25 must include the effects of all awards granted in
      fiscal  years that begin after  December 15,  1994.  Management  is in the
      process of evaluating the impact of SFAS No. 123.

      IMPACT OF NEW LEGISLATIVE ISSUES.

      In  August  1996,   Congress   passed   legislation   which   repeals  the
      Association's  present  method of  accounting  for bad  debts for  federal
      income tax purposes. As discussed in Note 13 to the consolidated financial
      statements,  the  Association  currently  uses the  percentage  of taxable
      income method to determine its bad debt  deduction,  in the computation of
      its taxable income.  Under the new  legislation,  the Association  will be
      required  to use the  specific  charge-off  method,  which may result in a
      different  deduction for bad debts in  determining  taxable income than as
      presently computed under the current method. Additionally, the Association
      will be required to  recapture  its  post-1987  additions  to its bad debt
      reserves.  As the Association  had provided  deferred taxes for the income
      tax  bad  debt  reserves  established  after  1987,  management  does  not
      anticipate any additional  income tax liability  related to the recapture.
      The new  legislation  is  effective  for  taxable  years  beginning  after
      December 31, 1995.

      On September 30, 1996,  Congress  passed,  and the President  signed,  the
      Deposit  Insurance Fund Act of 1996 which  mandated that all  institutions
      which have  SAIF-insured  deposits are required to pay a one-time  special
      assessment  of 65.7  basis  points  (subject  to certain  adjustments)  on
      SAIF-insured deposits that were held at March 31, 1995 payable by November
      27, 1996 to  recapitalize  the SAIF which is  administered  by the Federal
      Deposit  Insurance  Corporation  ("FDIC").  The assessment  will bring the
      SAIF's reserve ratio to a comparable  level of the Bank  Insurance  Fund's
      ("BIF'") at 1.25 percent of total insured deposits. The FDIC in connection
      with the  recapitalization  also lowered SAIF premiums from $0.23 per $100
      to $0.065 per $100 of insured  deposits  beginning  in January  1997.  The
      Association's  share of this special assessment totaled $2.8 million,  and
      is included in the  consolidated  financial  statements  at September  30,
      1996.

      RECLASSIFICATIONS  -  Certain  amounts  in the 1995 and 1994  consolidated
      financial statements have been reclassified to conform to the presentation
      for 1996.


                                       23
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

2.    SECURITIES AVAILABLE FOR SALE

      During the quarter ended  December 31, 1995, the  Association  adopted the
      provisions  of SFAS No. 115  Questions  and Answers  Guide  ("SFAS No. 115
      Q&A") which allowed a one time reclassification of securities between held
      to maturity and available for sale between  November 15, 1995 and December
      31, 1995. The  Association  reclassified  $49.5 million of securities from
      held to maturity to available for sale. Such reclassification  resulted in
      a credit of $247,000 to shareholders' equity. The Association subsequently
      sold $749,000 of such securities at no gain or loss.

      Securities  available  for  sale  at  September  30,  1996  and  1995  are
      summarized as follows:
<TABLE>
<CAPTION>

       ---------------------------------------------------------------------------------------------------------
                                                                             Gross        Gross
                                                           Amortized       Unrealized   Unrealized        Fair
                                                             Cost            Gains        Losses         Value
       ---------------------------------------------------------------------------------------------------------
                                                                        (Dollars In Thousands)
<S>                                                           <C>               <C>        <C>           <C>   
       September 30, 1996:
         Equity securities                                  $     57          $ 58       $   --        $    115
         United States Government and agency obligations      28,238            31         (327)         27,942
         Mutual funds                                         43,443             5         (536)         42,912
         Collateralized mortgage obligations:
            Government backed                                  3,677            --           (7)          3,670
            Private issue                                     50,513           239       (1,104)         49,648
                                                            --------          ----       ------        --------
            Total collateralized mortgage obligations         54,190           239       (1,111)         53,318
                                                            --------          ----       ------        --------
            Total securities available for sale             $125,928          $333      $(1.974)       $124,287
                                                            ========          ====      ========       ========

       Weighted average interest rate                           6.60%
                                                               ======

       September 30, 1995:
         Equity securities                                  $     57          $ 39       $   --        $     96
         Mutual funds                                         27,442            --         (510)         26,932
                                                            --------          ----       ------        --------
            Total securities available for sale             $ 27,499          $ 39       $ (510)       $ 27,028
                                                            ========          ====       ======        ========

       Weighted average interest rate                           6.11%
                                                               ======
</TABLE>


      All  securities  available  for sale at  September  30,  1996 and 1995 had
      contractual maturities of one year or less.

      Proceeds from the sale of securities available for sale were $749,000,  $0
      and $82,712,000  during the fiscal years ended  September 30, 1996,  1995,
      and  1994,  respectively.  There  were no gross  realized  gains or losses
      during the fiscal years ended  September  30, 1996 and 1995.  For the year
      ended September 30, 1994, sales resulted in gross losses of $369,000.

      The fair value of securities  available for sale is based on quoted market
      prices.


                                       24
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 3.   INVESTMENTS - HELD TO MATURITY

      Investments  - held to  maturity  at  September  30,  1996  and  1995  are
      summarized as follows:
<TABLE>
<CAPTION>

       ---------------------------------------------------------------------------------------------------------------------
                                                                                             Gross        Gross
                                                                           Amortized      Unrealized   Unrealized      Fair
                                                                              Cost           Gains       Losses       Value
       ---------------------------------------------------------------------------------------------------------------------
                                                                                          (Dollars In Thousands)
<S>                                                                          <C>            <C>          <C>        <C>    
       September 30, 1996:
        United States Government and agency obligations                      $11,391        $3,431       $  --      $14,822
        Municipal obligations                                                    300             4          --          304
        Corporate debt issues:
           Chase Federal mortgage-backed bond                                  7,320           359          --        7,679
           Auto Bond Receivables Corp.                                         3,282             8          (2)       3,288
                                                                             -------        ------       -----      -------
            Total corporate debt issues                                       10,602           367          (2)      10,967
                                                                             -------        ------       -----      -------
            Total investment securities                                      $22,293        $3,802       $  (2)     $26,093
                                                                             =======        ======       =====      =======

       Weighted average interest rate                                          8.72%
                                                                             =======

       September 30, 1995:
        United States Government and agency obligations                      $38,187        $4,134       $(134)     $42,187
        Certificates of deposit                                                7,000            33                    7,033
        Municipal obligations                                                    800            23          --          823
         Corporate debt issues:
           Chase Federal mortgage-backed bond                                  7,673           392          --        8,065
           Pru-Bache zero coupon                                                 468            17          --          485
           Auto Bond Receivables Corp.                                         5,551            19         (28)       5,542
                                                                             -------        ------       -----      -------
            Total corporate debt issues                                       13,692           428         (28)      14,092
                                                                             -------        ------       -----      -------
            Total investment securities                                      $59,679        $4,618       $(162)     $64,135
                                                                             =======        ======       =====      =======

       Weighted average interest rate                                          7.05%
                                                                             =======
</TABLE>

      The table below sets forth the  contractual  maturity  distribution of the
      Association's investment securities at September 30, 1996 and 1995:
<TABLE>
<CAPTION>

       ---------------------------------------------------------------------------------------------------------------------
                                                                             September 30, 1996        September 30, 1995
                                                                           Carrying         Fair      Carrying        Fair
                                                                             Value         Value        Value        Value
       ---------------------------------------------------------------------------------------------------------------------
                                                                                          (In Thousands)

<S>                                                                         <C>           <C>           <C>         <C>    
       Due in one year or less                                              $   300       $   304       $ 9,566     $ 9,608
       Due after one year through five years                                  4,379         4,517        24,871      24,958
       Due after five years through ten years                                 9,843        13,049        17,150      20,975
       Due after ten years                                                    7,771         8,223         8,092       8,594
                                                                            -------       -------       -------     -------
       Total                                                                $22,293       $26,093       $59,679     $64,135
                                                                            =======       =======       =======     =======
</TABLE>

      There  were no sales of  investment  securities  during  the  years  ended
      September  30,  1996,  1995,  and  1994.  The  fair  value  of  investment
      securities is based on quoted market prices.


                                       25
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      FEDERAL  HOME  LOAN  BANK  STOCK - At  September  30,  1996  and  1995 the
      Association held $5,384,000 and $7,384,000,  respectively,  of FHLB Stock,
      which  approximates fair value. FHLB Stock is not readily marketable as it
      is not traded on a registered security exchange.

4.    MORTGAGE-BACKED AND RELATED SECURITIES - HELD TO MATURITY

      Mortgage-backed and related securities - held to maturity at September 30,
      1996 and 1995 are summarized as follows:
<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------------------
                                                                             Gross         Gross
                                                           Amortized      Unrealized     Unrealized       Fair
                                                              Cost           Gains         Losses         Value
- ----------------------------------------------------------------------------------------------------------------
                                                                                     (In Thousands)
<S>                                                         <C>             <C>          <C>            <C>    
       September 30, 1996:
         FHLMC                                              $ 9,973         $   73       $  (269)       $ 9,777
         GNMA - pass throughs                                 2,233             79           (14)         2,298
         FNMA - pass throughs                                 4,076              2          (140)         3,938
         Agency for International
           Development - pass throughs                          335             --            --            335
         Collateralized mortgage obligations:
           Government-backed                                 12,763            510           (34)        13,239
           Private issue                                     25,545            353          (517)        25,381
                                                            -------         ------         -----        -------
            Total collateralized mortgage obligations        38,308            863          (551)        38,620
         CMO residual interest bonds                             20             --            --             20
                                                            -------         ------       -------        -------
            Total mortgage-backed and related securities    $54,945         $1,017       $  (974)       $54,988
                                                            =======         ======       =======        =======


       September 30, 1995:
         FHLMC                                              $11,943         $   73       $  (291)       $11,725
         GNMA - pass throughs                                 2,774            108            (6)         2,876
         FNMA - pass throughs                                 4,691             --           (46)         4,645
         Agency for International
           Development - pass throughs                          387             --            --            387
         Collateralized mortgage obligations:
           Government-backed                                 15,395            761          (213)        15,943
           Private issue                                     42,191            321          (528)        41,984
                                                            -------         ------       -------        -------
            Total collateralized mortgage obligations        57,586          1,082          (741)        57,927
         CMO residual interest bonds                            118            140            --            258
                                                            -------         ------       -------        -------
            Total mortgage-backed and related securities    $77,499         $1,403       $(1,084)       $77,818
                                                            =======         ======       =======        =======
</TABLE>

      There were no sales of  mortgage-backed  and related securities during the
      years  ended  September  30,  1996,  1995,  and  1994.  The fair  value of
      mortgage-backed and related securities is based on quoted market prices.

      Mortgage-backed  securities represent  participating  interest in pools of
      long-term first mortgage loans.  Although  mortgage-backed  securities are
      initially  issued with a stated  maturity date,  the  underlying  mortgage
      collateral  may  be  prepaid  by  the  mortgagee  and,   therefore,   such
      certificates may not reach their maturity date.

      The  Association  also  invests  in  mortgage-related  securities  such as
      collateralized mortgage obligations ("CMOs"), CMO residual interest bonds,
      and real estate  investment  conduits  ("REMICs").  These  securities  are
      generally  divided into tranches  whereby  principal  repayments  from the
      underlying  mortgages  are used  sequentially  to  retire  the  securities
      according  to  the  priority  of the  tranches.  The  Association  invests
      primarily in senior sequential tranches of collateralized


                                       26
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      mortgage  obligations.  Such tranches have stated maturities  ranging from
      6.5 years to 30 years;  however,  because  of  prepayments,  the  expected
      weighted  average  life of  these  securities  is  less  than  the  stated
      maturities. At September 30, 1996, the Association had $38,328,000 in such
      mortgage-related  securities,  which  were held for  investment  and had a
      market value of $38,640,000. The Association's fixed-rate CMOs have coupon
      rates ranging from 6.0% to 12.0%.

      The Association's  variable-rate  CMOs are indexed to the London Interbank
      Offered Rate ("LIBOR") or the Ten-Year  Treasury  Index,  and the residual
      tranches do not have a stated  coupon.  The weighted  average yield of the
      Association's CMO securities was 7.54% at September 30, 1996. The residual
      interest  is in a CMO in which at least one class of bonds has a  variable
      interest rate. In these  investments,  a rise in the  variable-rate  index
      reduces the cash flows available to the residual owner.  Conversely,  in a
      low  interest  rate  environment,   collateral  prepayments  will  usually
      accelerate. The Association's ability to recover its investment in the CMO
      residuals  is  dependent on the future  outcome of the above  factors.  At
      September 30, 1996, the  Association's  interest in CMO residual bonds was
      $20,000 with a market value of $20,000.

5.    LOANS RECEIVABLE

      Loans receivable consisted of the following:
<TABLE>
<CAPTION>

       -------------------------------------------------------------------------
                                                                 September 30,
                                                             1996          1995
       -------------------------------------------------------------------------
                                                                (In Thousands)
<S>                                                       <C>                 <C>
       Real estate loans:
         Residential 1-4 family                           $284,267      $248,453
         Residential  1-4 family held for sale (at 
           lower of cost or estimated fair value)              207           316
         Residential construction loans                     33,520        27,314
         Nonresidential construction loans                   2,200            --
         Land loans                                         16,846        15,601
         Multi-family loans                                  8,153         7,351
         Commercial                                         38,433        35,402
                                                          --------      --------
           Total real estate loans                         383,626       334,437
                                                          --------      --------

       Non-real estate loans:
         Consumer loans                                     15,606        12,638
         Commercial business                                 1,874         1,958
                                                          --------      --------
           Total non-real estate loans                      17,480        14,596
                                                          --------      --------
           Total loans receivable                          401,106       349,033

       Less:
         Undisbursed loan proceeds                          22,318        15,253
         Unearned discount and net deferred loan fees          257           846
         Allowance for loan losses                           2,312         3,492
                                                          --------      --------
       Total loans receivable, net                        $376,219      $329,442
                                                          ========      ========
</TABLE>

      The  Association's  lending market is concentrated in Palm Beach,  Martin,
      St. Lucie, and Indian River Counties, Florida.

      The amount of loans on which the Association has ceased accruing  interest
      aggregated  approximately $842,000,  $662,000, and $3,195,000 at September
      30, 1996, 1995, and 1994, respectively. The amount of interest not accrued
      related to these loans was approximately $44,000, $49,000, and $243,000 at
      September 30, 1996, 1995, and 1994, respectively.


                                       27
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      An analysis of the changes in the  allowance for loan losses for the years
      ended September 30, 1996, 1995, and 1994 is as follows:

      --------------------------------------------------------------------------
                                         For the Years Ended September 30,
                                            1996        1995       1994
      --------------------------------------------------------------------------
                                                    (In Thousands)

      Balance, beginning of period         $ 3,492    $ 3,390    $ 3,748
      Provision charged to income               98        240        989
      Losses charged to allowance           (1,278)      (138)    (1,292)
      Recoveries                                --         --        (55)
                                           -------    -------    -------
      Balance, end of year                 $ 2,312    $ 3,492    $ 3,390
                                           =======    =======    =======

      During  the  year  ended  September  30,  1996,  the  Association  sold  a
      participation  interest in a note with a net carrying value of $3,453,000.
      Included in the allowance for loan losses for the year ended September 30,
      1995 was a  $1,200,000  specific  reserve  related  to such  participation
      interest. In connection with the sale of the participation  interest,  the
      Association recorded an additional loss of $217,000.

      LOANS HELD FOR SALE - The  Association  originates  both  adjustable-  and
      fixed-rate loans. The adjustable-rate  loans are held in the Association's
      portfolio and currently, all fixed-rate loans with maturities greater than
      15 years are sold when  originated,  except those  originated  for special
      financing  on low income  housing.  Included  in the loans  receivable  at
      September  30, 1996 and 1995 are $207,000 and $316,000,  respectively,  of
      loans held for sale.

      LOANS  SERVICED  FOR OTHERS - Mortgage  loans  serviced for others are not
      included  in  the  accompanying   consolidated   statements  of  financial
      condition. The unpaid balances of these loans at September 30, 1996, 1995,
      and 1994 were  $22,466,000,  $26,466,000,  and $32,380,000,  respectively.
      Custodial escrow balances maintained in connection with the foregoing loan
      servicing were $497,000, $600,000, and $595,000, respectively.

      RATE COMPOSITION OF LOANS - The Association  originates and purchases both
      adjustable- and fixed-rate loans. At September 30, 1996,  fixed-rate loans
      totaled $133,338,000 and adjustable-rate loans totaled  $242,881,000.  The
      adjustable-rate  loans have interest rate  adjustment  limitations and are
      generally indexed to the OTS National Monthly Median Cost of Funds. Future
      market factors may affect the  correlation of the interest rate adjustment
      with the rates the Association  pays on the short-term  deposits that have
      been primarily utilized to fund those loans.

      COMMERCIAL REAL ESTATE LENDING - The Association  originates and purchases
      commercial real estate and construction  loans, which totaled  $40,633,000
      and $35,402,000 at September 30, 1996 and 1995, respectively.  These loans
      are  considered  by  management  to  be  of a  somewhat  greater  risk  of
      collectibility  due to the  dependency  on  income  production  or  future
      development  of  the  real  estate.  Accordingly,  Association  management
      establishes  a greater  provision for  probable,  but not yet  identified,
      losses on these loans than on less risky  residential  mortgage loans. The
      composition of commercial real estate loans and its primary  collateral at
      September 30, 1996 and 1995 are approximately as follows:


      --------------------------------------------------------------------------
                                                               September 30,
                                                              1996      1995
      --------------------------------------------------------------------------
                                                              (In Thousands)

      Commercial land                                       $   120   $   495
      Office buildings                                        4,583     8,986
      Hotel property                                          4,310     5,113
      Shopping centers                                        3,293     3,115
      Light industrial and warehouses                         7,444     4,276
      Churches                                                4,433     3,854
      Other commercial                                       14,250     9,563
                                                            -------   -------
      Total commercial real estate                           38,433    35,402

      Commercial construction projects                        2,200        --
                                                            -------   -------
      Total commercial real estate and construction loans   $40,633   $35,402
                                                            =======   =======

                                       28
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      Under the Financial Institutions Reform,  Recovery, and Enforcement Act of
      1989  ("FIRREA"),  a federally  chartered  savings and loan  association's
      aggregate  commercial real estate loans may not exceed 400% of its capital
      as  determined  under the  capital  standards  provisions  of FIRREA.  The
      Association is federally chartered and subject to this limitation.  FIRREA
      does not  require  divestiture  of any loan  that was  lawful  when it was
      originated.  At September 30, 1996, the Association  estimates that, while
      complying  with  this   limitation,   it  could  originate  an  additional
      $261,791,000 of commercial  real estate loans,  but has no immediate plans
      to do so.

      LOANS TO ONE-BORROWER  LIMITATION - Under FIRREA,  the Association may not
      make real estate loans to one borrower in excess of 15% of its  unimpaired
      capital and surplus. This 15% limitation results in a dollar limitation of
      approximately  $11,258,000  at September  30, 1996. At September 30, 1996,
      the  Association  met the loans to one borrower  limitation  under current
      regulations.

      LOANS TO OFFICERS  AND  DIRECTORS - The  Association  offers  loans to its
      employees, including directors and senior management, at prevailing market
      interest  rates.  The  Association  waives the points charged for employee
      loans,  however,  directors  and senior  management  pay  points  based on
      current  loan  terms.  These  loans  are made in the  ordinary  course  of
      business and on substantially  the same terms and collateral  requirements
      as those of  comparable  transactions  prevailing  at the time.  The total
      loans to such persons did not exceed 5% of retained  earnings at September
      30,  1996.  At  September  30,  1996,  the  total of  loans to  directors,
      executive officers, and associates of such persons was $337,000.

      TROUBLED DEBT  RESTRUCTURING  - Included in loans  receivable at September
      30, 1996 and 1995 are loans  considered to be troubled  debt  restructured
      with an  aggregate  recorded  investment  of  $1,081,000  and  $1,577,000,
      respectively. Included in interest income is interest on these loans which
      totaled  $94,000,  $69,000,  and $34,000 for the years ended September 30,
      1996, 1995, and 1994, respectively.

      IMPAIRED  LOANS -  Impaired  loans  owned  by the  Association  have  been
      recognized in conformity  with SFAS No. 114,  "Accounting by Creditors for
      Impairment of a Loan" as amended by SFAS No. 118, "Accounting by Creditors
      for Impairment of a Loan-Income Recognition and Disclosures" as of October
      1, 1995. A loan is impaired when, based on current information and events,
      it is probable  that a creditor  will be unable to collect all amounts due
      according to the contractual  terms of the loan agreement.  An analysis of
      the Association's  recorded  investment in impaired loans at September 30,
      1996 and 1995 and the related allowance for those loans is as follows:

      --------------------------------------------------------------------------
                                                       September 30,
                                                   1996            1995
      --------------------------------------------------------------------------
                                                      (In Thousands)

        Impaired loan balance                     $1,081          $6,244
        Related allowance                         $  252          $1,452

      The  Association's  policy  on  interest  income on  impaired  loans is to
      reverse all accrued  interest  against  interest  income if a loan becomes
      more than 90 days delinquent and cease accruing interest thereafter.  Such
      interest  ultimately  collected  is  credited  to income in the  period of
      recovery.


6.    PLEDGED ASSETS

      In the normal  course of doing  business  the  Association  is required to
      comply with certain collateral requirements.


                                       29
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The following tables set forth amounts of various asset components,  as of
      September 30, 1996 and 1995, which were pledged as collateral.

      --------------------------------------------------------------------------
                                                             September 30,
                                                            1996      1995
      --------------------------------------------------------------------------
                                                            (In Thousands)

      Real estate loans (unpaid principal balance)        $30,833   $10,682
      FHLB Stock and accrued interest                       5,517     7,518
                                                          -------   -------
      Total pledged to the FHLB                           $36,350   $18,200
                                                          =======   =======

      Other pledged assets:
      Deposits of public funds - State of Florida
        Mortgage-backed and related securities            $21,681   $ 5,100
      Line of credit - Federal Reserve Bank of Atlanta
        United States Government and agency obligations     1,800     1,950
      Treasury tax and loan deposits
        United States Government and agency obligations       200        50
      Mortgage-backed bond
        Unpaid principal balance of loans                  38,863    35,604
                                                          -------   -------
      Total for other pledged assets                      $62,544   $42,704
                                                          =======   =======

      FHLB ADVANCES - The  Association  has a security  agreement  with the FHLB
      which  includes a blanket  floating lien that requires the  Association to
      maintain as collateral for its advances,  the  Association's  FHLB capital
      stock and first  mortgage loans equal to 100% of the unpaid amount of FHLB
      advances outstanding.

7.    ACCRUED INTEREST RECEIVABLE

      Accrued  interest  receivable at September 30, 1996 and 1995  consisted of
      the following:

      --------------------------------------------------------------------------
                                                              September 30,
                                                        1996                1995
      --------------------------------------------------------------------------
                                                             (In Thousands)

       Loans                                          $  612              $  253
       Investments                                       184               1,080
       Securities available for sale                     979                 140
       Mortgage-backed and related securities            433                 670
                                                      ------              ------
       Total accrued interest receivable              $2,208              $2,143
                                                      ======              ======

8.    INVESTMENT IN AND ADVANCES TO REAL ESTATE VENTURE

      On February 27, 1989, the Association's  wholly-owned  subsidiary,  ComFed
      Development,  entered  into a  Development  Agreement  ("Agreement")  with
      Channing Corporation XX ("Channing") to construct and sell patio homes and
      townhouses on a parcel of land owned by the Association at PGA National in
      Palm Beach County, Florida.

      The terms of the  Agreement  provide  for ComFed  Development  to fund all
      construction  and development  costs, via advances from the Association to
      ComFed  Development,  including  the costs of acquiring  the land,  and to
      receive  interest  on any  outstanding  funding.  Such loans are  included
      within  "Investment  in  and  Advances  to  Real  Estate  Venture"  in the
      Consolidated  Statements of Financial Condition.  Profits from home sales,
      after  interest,  are to be split evenly  between ComFed  Development  and
      Channing.  Cash flows are first allocated to ComFed Development to pay off
      any  outstanding  funding  and  interest,  then split  evenly  between the
      parties.


                                       30
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      Since the  substance  of the  Agreement  is that of a joint  venture,  the
      Association  accounts for it as such. The condensed financial  information
      is as follows:
<TABLE>
<CAPTION>

       --------------------------------------------------------------------------------------
                                                                          September 30,
       Balance Sheet                                                1996                1995
       --------------------------------------------------------------------------------------
                                                                          (In Thousands)
<S>                                                                  <C>                 <C>
       Assets:
       Cash                                                       $   40              $   40
       Cash  escrow deposits                                          --                  85
       Land                                                           38                 431
       Construction in progress                                      117               1,209
       Receivables from partners                                     805               2,349
                                                                  ------              ------
       Total assets                                               $1,000              $4,114
                                                                  ======              ======

       Liabilities and partners' capital:
       Customers' deposits                                        $   --              $   85
       Interest payable to ComFed Development                         --               3,021
       Partners' capital:
         ComFed Development                                          500                 504
         Channing Corporation                                        500                 504
                                                                  ------              ------
       Total liabilities and partners' capital                    $1,000              $4,114
                                                                  ======              ======
</TABLE>

<TABLE>
<CAPTION>

       -------------------------------------------------------------------------
                                              For the Years Ended September 30,
       Summary of Operations                  1996           1995        1994
       -------------------------------------------------------------------------
                                                     (Dollars In Thousands)
       Income:
<S>                                          <C>            <C>         <C>   
         Sales                               $2,406         $4,579      $6,788
         Miscellaneous                           28            154          80
                                             ------         ------      ------
         Total income                         2,434          4,733       6,868
                                             ------         ------      ------

       Expenses:
         Cost of sales                        2,050          4,044       6,094
         General and administrative             392            813         962
                                             ------         ------      ------
         Total expenses                       2,442          4,857       7,056
                                             ------         ------      ------
       Net loss                              $   (8)        $ (124)     $ (188)
                                             ======         ======      ======

       Units sold and closed                    201            189         166
       Units under contract                      --              7          12
       Units under construction                  --              6          24
       Remaining units                            1             --          --
                                             ------         ------      ------
       Total Units                              202            202         202
                                             ======         ======      ======
</TABLE>


                                       31
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Income from real estate  venture  consisted of the  Association's  proportionate
share of income or loss in the venture and interest.
<TABLE>
<CAPTION>

       -------------------------------------------------------------------------------------------------
                                                                        For the Year Ended September 30,
       Reconciliation of Joint Venture Activity                           1996          1995      1994
       -------------------------------------------------------------------------------------------------
                                                                                   (In Thousands)

<S>                                                                       <C>         <C>        <C>   
       Net loss                                                           $ (8)       $ (124)    $(188)
       Adjustments to convert joint venture accounting
           to that followed by the Association and 
           to eliminate partners' share                                      6            62        95
       Adjustments to reflect interest recognized on project loan
            to the joint venture                                            53           388       539
       Other adjustments                                                    (4)           --        (2)
                                                                          ----            --     -----
       Equity in net income of real estate venture                        $ 47        $  326     $ 444
                                                                          ====        ======     =====
</TABLE>


9.    OFFICE PROPERTIES AND EQUIPMENT

         Office  properties  and  equipment at  September  30, 1996 and 1995 are
         summarized as follows:

       -------------------------------------------------------------------------
                                                             September 30,
                                                          1996           1995
       -------------------------------------------------------------------------
                                                           (In Thousands)

       Land                                            $ 3,317        $ 2,835
       Buildings and improvements                       15,558         15,387
       Furniture and equipment                          12,974         12,397
                                                       -------        -------
       Total                                            31,849         30,619
       Less accumulated depreciation                    15,490         14,364
                                                       -------        -------
       Total office properties and equipment - net     $16,359        $16,255
                                                       =======        =======

10.   REAL ESTATE OWNED

      Real estate owned consisted of the following:

      -------------------------------------------------------------------------
                                                               September 30,
                                                            1996          1995
      -------------------------------------------------------------------------
                                                              (In Thousands)

      Real estate owned                                   $1,476        $2,023
      Less allowance for loss                                 92           113
                                                          ------        ------
      Total real estate owned                             $1,384        $1,910
                                                          ======        ======


                                       32
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

       Changes in allowance for losses on real estate owned were as follows:

       ------------------------------------------------------------------------
                                                        September 30,
                                              1996          1995       1994
       ------------------------------------------------------------------------
                                                       (In Thousands)


       Balance, beginning of period           $113         $  80      $ --
       Provision charged to income               8           141       129
       Losses charged to allowance             (29)         (108)      (49)
                                              ----         -----       ---
       Balance, end of period                 $ 92         $ 113      $ 80
                                              ====         =====      ====

11.   DEPOSITS

      The weighted-average  interest rates on deposits at September 30, 1996 and
      1995 were 4.09% and 4.05%,  respectively.  Deposit  accounts,  by type and
      range of rates at September 30, 1996 and 1995 consisted of the following:
<TABLE>
<CAPTION>

      ------------------------------------------------------------------------------------------
                                                                               September 30,
                                                                             1996          1995
      ------------------------------------------------------------------------------------------
                                                                              (In Thousands)
<S>                                                                       <C>           <C>     

      Account type and rate:
      Non-interest-earning NOW accounts                                   $ 19,532      $ 14,844
      NOW, Super NOW and funds transfer accounts 1996, 1995,
        and 1994, 1.24% through 1.98%                                       63,098        63,861
      Passbook and statement accounts 1996, 1995, and
        1994, 1.73% through 1.98%                                           30,875        29,701
      Money market accounts 1996, 1995, and 1994, 2.27% through 3.15%       69,421        75,720
                                                                          --------      --------
      Total non-certificate accounts                                       182,926       184,126
                                                                          --------      --------

      Certificates:
       3.00% or less                                                         1,600           930
       3.01% - 3.99%                                                           903         5,257
       4.00% - 4.99%                                                        80,831        55,583
       5.00% - 5.99%                                                       193,281       108,608
       6.00% - 6.99%                                                        29,571        70,456
       7.00% - 7.99%                                                         9,817        12,416
                                                                          --------      --------
       Total certificates of deposit                                       316,003       253,250
                                                                          --------      --------
       Total deposits                                                     $498,929      $437,376
                                                                          ========      ========
</TABLE>

      Individual  deposits  greater than $100,000 at September 30, 1996 and 1995
      aggregated  approximately   $67,467,000  and  $36,189,000,   respectively.
      Deposits in excess of $100,000 are not insured.


                                       33
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      Scheduled maturities of certificate accounts were as follows:

       -------------------------------------------------------------------------
                                                             September 30,
                                                          1996           1995
       -------------------------------------------------------------------------
                                                            (In Thousands)

       Maturity
       Less than 1 year                                 $240,240       $193,500
       1 year - 2 years                                   32,254         16,956
       2 years - 3 years                                  10,460         15,468
       3 years - 4 years                                  20,953          6,430
       4 years - 5 years                                  10,738         20,103
       Thereafter                                          1,358            793
                                                        --------       --------
       Total certificates of deposit                    $316,003       $253,250
                                                        ========       ========


      Interest  expense on deposits  consisted of the following during the years
      ended September 30, 1996, 1995, and 1994:

      --------------------------------------------------------------------------
                                             For the Years Ended September 30,
                                             1996          1995           1994
      --------------------------------------------------------------------------
                                                      (In Thousands)

      Passbook accounts                    $   560       $   625        $   660
      NOW accounts                             930         1,002          1,111
      Money market accounts                  2,023         2,143          2,306
      Certificate accounts                  15,734        11,909          9,221
                                           -------       -------        -------
      Total interest expense               $19,247       $15,679        $13,298
                                           =======       =======        =======

12.   ADVANCES FROM FEDERAL HOME LOAN BANK

      At  September  30,  1996,  outstanding  advances  from  the  FHLB  totaled
      $36,350,000.

      Scheduled maturities of FHLB advances are as follows:

      --------------------------------------------------------------------------
             Years Ending             Average Interest                     $
             September 30                   Rate                        Maturing
      --------------------------------------------------------------------------
                                                          (Dollars in Thousands)

                 1997                       6.79%                       $ 7,422
                 1998                       6.79                          7,422
                 1999                       6.79                          7,422
                 2000                       6.85                          3,871
                 2001                       6.38                          8,071
                 2002                       6.63                          1,071
                 2003                       6.63                          1,071
                                                                        -------

          Total FHLB advances               6.70%                       $36,350
                                            =====                       =======


                                       34
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

13.   INCOME TAXES

      The Association is permitted under the Internal  Revenue Code to deduct an
      annual addition to a reserve for bad debts in determining  taxable income,
      subject to certain limitations. The bad debt deduction allowable equals 8%
      of taxable  income  determined  without  regard to that deduction and with
      certain  adjustments.  This  addition  differs from the provision for loan
      losses used for financial reporting  purposes.  Pursuant to the provisions
      of SFAS No. 109, no deferred  taxes have been  provided for the income tax
      bad debt  reserves  prior to September 30, 1988 of  $11,388,000.  This tax
      reserve for bad debts is included in taxable income of later years only if
      the bad debt  reserve  is used  subsequently  for  purposes  other than to
      absorb bad debt losses. Because the Association does not intend to use the
      reserve for purposes other than to absorb losses, no deferred income taxes
      have been provided.  SFAS No. 109 requires the recognition of deferred tax
      consequences due to differences between financial statement and income tax
      treatment of allowances for loan losses arising after September 30, 1988.

      Income tax provision  consists of the following  components  for the years
      ended September 30, 1996, 1995, and 1994:

      --------------------------------------------------------------------------
                                              For the Years Ended September 30,
                                               1996          1995         1994
      --------------------------------------------------------------------------
                                                         (In Thousands)

       Current - federal                     $  1,592        $2,789      $2,384
       Current - state                            225           337         313
                                             --------        ------      ------
       Total current                            1,817         3,126       2,697

       Deferred - federal and state            (1,056)         (363)       (440)
                                             --------        ------      ------
       Total provision for income taxes      $    761        $2,763      $2,257
                                             ========        ======      ======


      The  Association's  provision  for income  taxes  differs from the amounts
      determined  by applying the  statutory  federal  income tax rate to income
      before income taxes for the following reasons:
<TABLE>
<CAPTION>

      ------------------------------------------------------------------------------------------------------
                                                              For the Years Ended September 30,
                                                       1996                   1995                 1994
                                               Amount        %        Amount         %       Amount      %
      ------------------------------------------------------------------------------------------------------
                                                                       (In Thousands)

<S>                                          <C>            <C>       <C>          <C>      <C>        <C>  
      Tax at federal tax rate                $  1,637       35.0%     $2,568       35.0%    $2,098     35.0%
        State income taxes, net of
         federal income tax benefits              139        3.0         186        2.5        259      4.3
        Reversal of prior year liability       (1,140)     (24.4)         --         --         --       --
        Other                                     172        3.7          82        1.1        (40)    (0.7)
      Benefit of graduated tax rate               (47)      (1.0)        (73)      (1.0)       (60)    (1.0)
                                             --------      -----      ------      -----     ------    -----
      Total provision for income taxes       $    761       16.3%     $2,763       37.6%    $2,257     37.6%
                                             ========      =====      ======      =====     ======    =====
</TABLE>

      During the year ended  September  30, 1996,  management  concluded  that a
      liability  accrued in prior years was no longer required and reversed such
      liability  resulting  in a  $1,140,000  credit  to  the  1996  income  tax
      provision.

      For the year ended  September 30, 1996, the  Association's  taxable income
      did not exceed $10,000,000.  Therefore, the Association was taxed at a 34%
      federal income tax rate.


                                       35
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The tax effect of  temporary  differences  that gave rise to deferred  tax
      assets and deferred tax liabilities are presented below:
<TABLE>
<CAPTION>

       ------------------------------------------------------------------------------------------------------
                                                                                 September 30,
                                                                     1996            1995            1994
       -----------------------------------------------------------------------------------------------------
                                                                                (In Thousands)
<S>                                                                <C>              <C>            <C>   
       Deferred tax liabilities:
         Depreciation                                              $  639           $  551         $  558
         Loan fee income                                              188              319            582
         FHLB stock dividends                                         868            1,172          1,166
         Deferred loan costs                                          392              208            183
         Unamortized discount on mortgage-backed bond               2,350            2,526          2,718
         Book over tax on investments in partnerships                 937              882            696
         Other                                                         --               17             --
                                                                   ------           ------         ------
       Gross deferred tax liabilities                               5,374            5,675          5,903
                                                                   ------           ------         ------

       Deferred tax assets:
         Excess of book bad debt reserve over tax reserve             907            1,298          1,263
         Retirement plans                                             686              586            602
         Unrealized loss on decrease in fair value
            of securities available for sale                          615              182            297
         Deferred loss on loans held for sale                          48               60             63
         Deferred compensation                                        109              105             84
         SAIF recapitalization                                      1,088               --             --
         Other                                                         83              117             20
                                                                   ------           ------         ------
       Gross deferred tax assets                                    3,536            2,348          2,329
                                                                   ------           ------         ------
       Valuation  allowance  on  unrealized  loss 
           on  decrease in fair value
           of securities available for sale                          (182)            (182)            --
                                                                   ------           ------             --
       Gross deferred tax assets - net of valuation allowance       3,354            2,166          2,329
                                                                   ------           ------         ------
       Net deferred tax liability                                  $2,020           $3,509         $3,574
                                                                   ======           ======         ======
</TABLE>

14.   COMMITMENTS AND CONTINGENCIES

      LOAN COMMITMENTS - In the normal course of business, the Association makes
      commitments to extend credit.  Commitments to extend credit are agreements
      to lend to a customer as long as there is no  violation  of any  condition
      established  in the  contract.  The  interest  rates  on both  fixed-  and
      variable-rate loans are based on the market rates in effect on the date of
      closing.

      Commitments  generally  have fixed  expiration  dates of 30 to 60 days and
      other termination  clauses.  Since many of the commitments are expected to
      expire  without  being drawn  upon,  the total  commitment  amounts do not
      necessarily represent future cash requirements.  The Association evaluates
      each customer's  creditworthiness  on a case-by-case  basis. The amount of
      collateral  obtained if deemed necessary by the Association upon extension
      of credit is based on  management's  credit  evaluation  of the  customer.
      Collateral held varies, but may include  single-family  homes,  marketable
      securities and  income-producing  residential  and commercial  properties.
      Credit  losses  may occur  when one of the  parties  fails to  perform  in
      accordance with the terms of the contract.  The Association's  exposure to
      credit risk is represented by the contractual amount of the commitments to
      extend  credit.  The  Association  had  commitments  to extend  credit for
      mortgage  loans,  excluding  undisbursed  portions  of loans  in  process,
      approximating   $16,551,000  at  September  30,  1996  and  $8,485,000  at
      September  30,  1995.  At  September  30, 1996,  the  $16,551,000  of loan
      commitments  were  comprised of  approximately  $7,194,000  of  fixed-rate
      commitments and $9,357,000 of variable-rate commitments. These commitments
      are at  prevailing  market rates and terms.  Interest  rates on fixed-rate
      loan  commitments  were  from  6.750% to  9.125%  and  7.000% to 8.500% at
      September 30, 1996 and September 30, 1995,  respectively.  The Association
      places no value on the commitments as the borrower is required to close at
      the market rates in effect on the date of closing. No fees are received in
      connection  with such  commitments.  The  Association  had unused consumer
      lines of credit of  $5,657,000  and  $6,321,000  at September 30, 1996 and
      1995, respectively.


                                       36
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The Association had commercial  lines and letters of credit and other loan
      commitments of $4,345,000 and  $13,309,000 at September 30, 1996 and 1995,
      respectively.  The  Association  had  commitments to sell loans to FNMA of
      $207,000 and $316,000,  respectively,  at September 30, 1996 and 1995. The
      Association had commitments to purchase loans of approximately $619,000 at
      September 30, 1996 and $765,000 at September 30, 1995.

      LEASE COMMITMENTS - The Association leases various properties for original
      periods  ranging  from 2 to 25 years.  Rent  expense  for the years  ended
      September 30, 1996, 1995, and 1994, was approximately $545,000,  $535,000,
      and $523,000  respectively.  At September 30, 1996,  future  minimum lease
      payments under these operating leases are as follows:

                      ---------------------------------------
                          Years Ending
                          September 30,                Amount
                      ---------------------------------------
                                               (In Thousands)

                              1997                     $  529
                              1998                        501
                              1999                        444
                              2000                        444
                              2001                        335
                           Thereafter                     396
                              Total                    $2,649

      LINE OF CREDIT - The Association has a $1,800,000 available line of credit
      with the Federal Reserve Bank of Atlanta which is secured by United States
      Government and agency  obligations (see Note 6). At September 30, 1996 and
      1995, the Association had no outstanding advances.

      CONTINGENCIES   -  In   connection   with  its  mutual   holding   company
      reorganization  and  stock  offering,  the  Association's  employee  stock
      ownership plan and trust (the "ESOP") borrowed funds from Nationar,  a New
      York trust  company  which was owned by savings  banks in the state of New
      York,  and used the funds to purchase  eight  percent of the shares of the
      Association's  common  stock in the open  market.  All of such shares were
      pledged as collateral  to support the ESOP loan.  In  connection  with the
      ESOP  loan,   the   Association   placed   $1,200,000   in  a  non-insured
      interest-earning deposit account with Nationar as collateral to secure the
      ESOP  loan.  On  February  6,  1995,  Nationar  was seized by the New York
      Banking  Department  because of liquidity  problems and continuing losses.
      During the year ended September 30, 1995, the Association was uncertain as
      to the  recoverability  of the collateral  securing the ESOP loan.  During
      fiscal  year  1995,  the  Superintendent   transferred   $200,000  of  the
      Association's  collateral to a new  interest-earning  deposit account with
      Northwest Savings Bank, leaving $1,000,000 in the Nationar account. During
      the year ended September 30, 1996, the Association  received $400,000 as a
      partial  settlement  from  the New  York  Banking  Department.  Management
      believes,  based on correspondence  with the New York Banking  Department,
      that the full settlement of $600,000 will be received in December 1996.

      In  addition,   the  Association  is  investigating  a  possible  employee
      defalcation   which  may  have  been  occurring  for  several  years.  The
      Association  maintains insurance to cover possible defalcation losses with
      a  claim  deductible  of  $200,000.  The  Association  has  established  a
      liability for the amount of the deductible in the  accompanying  financial
      statements.  Management currently estimates that the loss in excess of the
      deductible  will not  involve  material  amounts  and will be  covered  by
      insurance.  Although the Association has notified its insurance company of
      the potential claim and the insurance  company has acknowledged  coverage,
      the insurance company has not begun its investigation of the claim.

15.   BENEFIT PLANS

      PENSION PLAN - The Association has a  noncontributory,  qualified  pension
      plan covering substantially all employees.  The plan calls for benefits to
      be paid to eligible  employees at retirement based primarily upon years of
      service with the  Association and  compensation  rates during those years.
      Currently,  the Association's  policy is to fund the qualified  retirement
      plan in an  amount  that is  determined  in  accordance  with the  minimum
      funding  standards of the Employee  Retirement  Income  Security  Act, but
      falls below the tax deductible contribution. Plan assets consist primarily
      of corporate and government agency bonds,  mutual funds, common stock, and
      managed funds.


                                       37
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


      Pension  expense for the plan amounted to $403,000,  $578,000 and $581,000
      for the years ended September 30, 1996, 1995, and 1994, respectively,  and
      included the following components:

      --------------------------------------------------------------------------
                                                    Years ended September 30,
                                                  1996        1995        1994
      --------------------------------------------------------------------------
                                                        (In Thousands)

       Service cost                               $551        $603        $636
       Interest cost                               453         460         540
       Actual return on assets                    (533)       (417)       (184)
       Net amortization and deferral               (68)        (68)       (411)
                                                  ----        ----        ----
              Net periodic pension cost           $403        $578        $581
                                                  ====        ====        ====

      For the years ended  September 30, 1996,  1995, and 1994,  pension expense
      amounts were based upon actuarial computations.

      In accordance with the actuarially  determined  computation under SFAS No.
      87, no funding was required for the 1996, 1995, and 1994 plan years.

      The following sets forth the funded status of the qualified plan:
<TABLE>
<CAPTION>
      -------------------------------------------------------------------------------------
                                                                             September 30,
                                                                            1996      1995
      -------------------------------------------------------------------------------------
                                                                             (In Thousands)
<S>                                                                        <C>       <C>   
      Actuarial present value of benefit obligations:
         Vested benefits                                                   $3,515    $3,598
         Nonvested benefits                                                   442       447
                                                                           ------    ------
         Accumulated benefit obligation                                     3,957     4,045
      Effect of anticipated future compensation levels and other events     2,683     2,943
                                                                           ------    ------
      Projected benefit obligation                                          6,640     6,988
      Fair value of assets held in the plan (estimated)                     7,381     6,679
                                                                           ------    ------
      Unfunded  plan assets over projected benefit obligation              $  741    $  309
                                                                           ======    ======

      The unfunded plan assets consist of the following:
      Unamortized net asset transition                                     $  428    $ (500)
      Accrued pension cost                                                 (1,272)    1,031
      Unrecognized net loss (gain) due to changes in assumptions            1,616      (256)
      Prior service cost                                                      (31)       34
                                                                           ------    ------
      Total                                                                $  741    $  309
                                                                           ======    ======
</TABLE>

      The pension plan  invests  primarily  in GNMA  certificates,  conventional
      mortgage pass-through certificates, mutual funds, and common and preferred
      stocks.

      SUPPLEMENTAL RETIREMENT INCOME PLAN - During 1989, the Association's Board
      of Directors  established a nonqualified unfunded defined benefit plan for
      certain officers.  For the years ended September 30, 1996, 1995, and 1994,
      the net periodic expense for the officers' plan totaled $60,000,  $65,000,
      and $52,000 respectively. The projected benefit obligation as of September
      30, 1996 and 1995 was estimated at $380,000 and $358,000, respectively.


                                       38
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The actuarial present value of benefit obligations was as follows:

       ------------------------------------------------------------------------
                                                              September 30,
                                                         1996              1995
       ------------------------------------------------------------------------
                                                              (In Thousands)

       Projected benefit obligation                      $380              $358
       Prior service cost                                  43                50
       Unrecognized net gains                              87                58
                                                         ----              ----

       Accrued retirement plan cost                       510               466
       Prior years accrual                               (466)             (417)
       Employer contributions                              16                16
                                                         ----              ----
       Net periodic retirement plan expense              $ 60              $ 65
                                                         ====              ====

      ACTUARIAL  ASSUMPTIONS  - Actuarial  assumptions  represent  estimates  of
      future experience based on the characteristics of the plan and its covered
      employees.  The  actuarial  assumptions  used  in  the  pension  plan  and
      retirement        plan       valuations       were       as       follows:
      -------------------------------------------------------------------------
                                               Year ended September 30,
                                       1996              1995             1994
       ------------------------------------------------------------------------

         Discount rate                 6.50%             6.50%            7.00%
         Asset rate                    8.00%             8.00%            8.00%
         Salary scale                  5.00%             6.00%            6.00%

      The  Association   does  not  provide  any  material   postretirement   or
      postemployment benefits.

      EMPLOYEE STOCK  OWNERSHIP  PLAN - On October 24, 1994, in connection  with
      the Association's  Plan of Reorganization  (the  "Reorganization")  into a
      Mutual  Holding  Company (See Note 19),  the  Association  established  an
      Employee Stock Ownership Plan ("ESOP") for all eligible  employees.  As of
      September  30, 1995,  the ESOP had borrowed  $2,800,000  from Nationar and
      purchased  190,388  shares of common stock in the open market.  Collateral
      for  the  loan  is the  common  stock  purchased  by the  ESOP  as well as
      Association's  funds on deposit with Nationar (See Note 14). The loan will
      be repaid  principally  from the  Association's  contributions to the ESOP
      over a period of up to seven  years,  and bears  interest  at the  monthly
      average of Federal Funds high and low rate plus 2.35%,  which was 7.77% at
      September 30, 1996.

      Statement of Position  93-6  "Employers'  Accounting  for  Employee  Stock
      Ownership Plan" ("SOP 93-6") requires that the Association  reflect shares
      allocated to  employees  under the ESOP as  compensation  expense at their
      fair value,  rather  than cost.  The  difference  between the cost of such
      shares and their fair value is treated,  net of tax, as an  adjustment  of
      additional paid in capital.  During the years ended September 30, 1996 and
      1995, the Association incurred compensation expense related to the ESOP of
      $556,000 and $272,000,  respectively. No expense was incurred for the year
      ended  September  30,  1994 as the  ESOP  was  established  as part of the
      Reorganization.

      Contributions  to  the  ESOP  will  be in an  amount  proportional  to the
      repayment of the ESOP loan, and will be allocated  among  participants  on
      the  basis of  compensation  in the year of  allocation,  up to an  annual
      adjusted  maximum  level of  compensation.  In accordance  with  generally
      accepted  accounting  principles,  the unallocated shares held by the ESOP
      are shown as a deduction from shareholders' equity.


                                       39
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      RECOGNITION AND RETENTION PLAN - In January 1995, the  shareholders of the
      Association  approved the Recognition and Retention Plan (the "Recognition
      Plan") for certain officers and non-employee directors of the Association.
      Concurrent  with such  approval,  such officers and directors were awarded
      88,900 shares of the Association's  common stock, which vest in five equal
      annual  installments,  starting January 1996. The fair value of the shares
      on the date of award will be recognized as  compensation  expense over the
      vesting period.  To fund this plan, the  Association  issued 88,900 shares
      from authorized but unissued shares of the  Association's  common stock in
      July 1995. During the year ended September 30, 1996,  unamortized deferred
      compensation  and  additional  paid in capital  were  adjusted  to correct
      amounts  initially  recorded  in  connection  with the  Recognition  Plan.
      Unamortized  deferred  compensation  of $654,000 at September  30, 1996 is
      reflected as a reduction of  shareholders'  equity.  Compensation  expense
      related  to this  plan was  $130,000  and  $148,000  for the  years  ended
      September 30, 1996 and 1995, respectively.

      STOCK  OPTION PLAN - The  Association  has adopted a stock option plan for
      the benefit of directors, officers, and other key employees. The number of
      shares of common stock  reserved for issuance  under the stock option plan
      was equal to 237,986  shares or 10% of the total  number of common  shares
      issued to persons other than ComFed,  M.H.C. pursuant to the Association's
      conversion  to the stock  form of  ownership.  The option  exercise  price
      cannot be less than the fair value of the  underlying  common  stock as of
      the date of the option grant and the maximum option term cannot exceed ten
      years. The stock options granted to the directors, officers, and employees
      are exercisable in five equal annual  installments.  The first installment
      became  exercisable  on January 18, 1996. At January 18, 1995,  there were
      237,450 options granted with 536 options reserved for future use. Below is
      a summary of transactions:

                       Options Outstanding:
                         Balance - September 30, 1994                 --
                             Granted - January 18, 1995          237,450
                             Exercised                                --
                             Canceled                            (14,500)
                                                                 -------
                         Balance - September 30, 1995            222,950
                             Granted                                  --
                             Exercised                            (1,220)
                             Canceled                             (4,880)
                                                                 -------
                       Balance - September 30, 1996              216,850
                                                                 =======
                         Options exercisable at year
                           end under stock option plan            43,370
                                                                 =======
                         Option price per share of all 
                           outstanding options                   $11,125
                                                                 =======

16.   MORTGAGE-BACKED BOND

      On September 30, 1983, the  Association  sold two of its branch offices to
      another  financial  institution with the approval of the Federal Home Loan
      Bank Board  ("FHLBB").  Under terms of the sale, the Association  issued a
      10.94%,  30-year term  mortgage-backed bond (the "Bond") for approximately
      $41,601,000. The Bond issue has a stated interest rate which was less than
      the market  rate  (assumed to have been  17.53%)  for similar  debt at the
      effective  date of the  sale.  Accordingly,  the  Association  recorded  a
      discount on the Bond which is being  accreted on the interest  method over
      the life of the Bond.

      The Bond bears an interest rate that is adjustable semi-annually, on April
      1 and October 1, to reflect  changes in the  average of the United  States
      10-year and 30-year  long-term  bond rates.  The Bond's  interest  rate on
      September  30,  1996  and  1995  was  5.7%  and  6.59%  respectively.  The
      unamortized  discount at September  30, 1996 and 1995 was  $6,052,000  and
      $6,548,000,   respectively.   Principal  and  interest  payments  are  due
      quarterly.  During the fiscal years ended  September 30, 1996,  1995,  and
      1994, approximately $496,000, $498,000, and $506,000, respectively, of the
      discount was accreted.

      At September  30, 1996 and 1995,  the  Association  held  $11,391,000  and
      $10,233,000   (net  of  discounts   of   $11,809,000   and   $12,967,000),
      respectively,  of Salomon  Brothers  Certificates  of Accrual on  Treasury
      Securities  ("CATS")  which  were  purchased  at the time of  issuing  the
      mortgage-backed  bond.  The accrual of  interest  on the CATS  offsets the
      discount  amortization of the mortgage-backed  bond. The CATS are included
      in  United  States  Government  and  agency  obligations  in Note 3 to the
      consolidated financial statements.


                                       40
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The Bond at September 30, 1996 was repayable as follows:

                 -----------------------------------------------------
                           Years Ending                     Amount
                           September 30,                (In Thousands)
                 -----------------------------------------------------

                              1997                         $ 1,387
                              1998                           1,387
                              1999                           1,387
                              2000                           1,387
                              2001                           1,387
                              2002 and after                16,570
                                                           -------
                              Total                         23,505

                     Less unamortized discount               6,052
                                                           -------
                     Total mortgage-backed bond            $17,453
                                                           =======

17.   REGULATORY   RESTRICTIONS  ON  RETAINED  INCOME  AND  REGULATORY   CAPITAL
      REQUIREMENT

      The  Association  is subject to various  regulatory  capital  requirements
      administered by the Office of Thrift Supervision ("OTS").  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  Association's  financial
      statements. Under capital adequacy guidelines and the regulatory framework
      for prompt corrective  action,  the Association must meet specific capital
      guidelines that involve quantitative measures of the Association's assets,
      liabilities,  and  certain  off-balance-sheet  items as  calculated  under
      regulatory  accounting  practices.  The Association's  capital amounts and
      classifications  are also subject to  qualitative  judgments by regulators
      about components, risk-weighting, and other factors.

      Quantitative measures established by regulation to ensure capital adequacy
      require the Association to maintain minimum amounts and ratios of Tangible
      capital of not less that 1.5% of adjusted  total assets,  Total capital to
      risk-weighted  assets  of not less  that  8.0%,  Tier I  capital  equal to
      adjusted total assets of 3.0%, and Tier I capital to risk-weighted  assets
      of 4.0%  (as  defined  in the  regulations).  Management  believes,  as of
      September  30,  1996,  that the  Association  meets all  capital  adequacy
      requirements to which it is subject.

      As of  September  30,  1996,  the most  recent  notification  from the OTS
      categorized the Association as "Well  Capitalized" under the framework for
      prompt  corrective  action. To be considered well capitalized under Prompt
      Corrective  Action   Provisions,   the  Association  must  maintain  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  Association's
      categorization.


                                       41
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The  Association's  actual capital amounts and ratios are presented in the
      following table:

<TABLE>
<CAPTION>

                                                                              Minimum for             To be Considered
                                                                                Capital               Well Capitalized
                                                                               Adequacy            for Prompt Corrective
                                                        Actual                 Purposes              Action Provisions
                                              ---------------------------------------------------------------------------
                                                  Ratio       Amount       Ratio        Amount        Ratio      Amount
                                              ---------------------------------------------------------------------------
<S>     <C>                                       <C>       <C>            <C>        <C>               <C>      <C> 

        As of September 30, 1996:
        Shareholders' equity, and ratio
           to total assets                        11.5%     $ 75,056
                                                  =====
        Investment in subsidiary                              (2,655)
        Intangible assets                                      1,198
                                                            --------
        Tangible capital, and ratio to
           adjusted total assets                  11.3%     $ 73,599        1.5%       $ 9,770
                                                  =====     ========        ====       =======
        Tier 1 (core) capital, and ratio
           to adjusted total assets               11.3%     $ 73,599        4.0%       $26,052         5.0%     $32,565
                                                  =====     ========        ====       =======         ====     =======
        Tier 1 (core) capital, and ratio to
           risk-weighted total assets             23.4%     $ 73,599                                   6.0%     $18,837
                                                  =====     --------                                   ====     =======

        Allowance for loan and lease losses                    2,060
        Equity investments                                      (682)
                                                            --------
        Tier 2 capital                                         1,378
                                                            --------
        Total risk-based capital, and ratio
        to risk-weighted total assets             23.9%     $ 74,977        8.0%       $25,115        10.0%     $31,394
                                                  =====     ========        ====       =======        =====     =======

        Total assets                                        $650,332
                                                            ========
        Adjusted total assets                               $651,306
                                                            ========
        Risk-weighted assets                                $313,942
                                                            ========
        As of September 30, 1995:
        Shareholders' equity, and ratio
           to total assets                        12.8%     $ 72,848
                                                  =====
        Investment in subsidiary                              (3,956)
        Intangible assets                                        472
                                                            --------
        Tangible capital, and ratio to
           adjusted total assets                  12.3%     $ 69,364        1.5%       $ 8,489
                                                  =====     ========        ====       =======
        Tier 1 (core) capital, and ratio
           to adjusted total assets               12.3%     $ 69,364        4.0%       $22,638         5.0%     $28,297
                                                  =====     ========        ====       =======         ====     =======
        Tier 1 (core) capital, and ratio to
           risk-weighted total assets             24.1%     $ 69,364                                   6.0%     $17,263
                                                  =====     --------                                   ====     =======

        Allowance for loan and lease losses                    2,040
        Equity investments                                      (132)
                                                            --------
        Tier 2 capital                                         1,908
                                                            --------
        Total risk-based capital, and ratio to
           risk-weighted total assets             24.8%     $ 71,272        8.0%       $23,018        10.0%     $28,772
                                                  =====     ========        ====       =======        =====     =======

        Total assets                                        $567,006
                                                            ========
        Adjusted total assets                               $565,942
                                                            ========
        Risk-weighted assets                                $287,720
                                                            ========


                                                                 42
</TABLE>

<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
18.   SUPPLEMENTAL DISCLOSURE OF CASH FLOWS

      ---------------------------------------------------------------------------------------------------------------------
                                                                                       For the Years Ended September 30,
                                                                                     1996             1995           1994
      ---------------------------------------------------------------------------------------------------------------------
                                                                                                (In Thousands)
<S>                                                                               <C>               <C>            <C>    
      Supplemental disclosure of cash flow information:
          Cash paid for income taxes                                              $ 1,877           $ 3,200        $ 2,737
                                                                                  =======           =======        =======
          Cash paid for interest on deposits and other borrowings                 $22,146           $17,949        $15,031
                                                                                  =======           =======        =======

       Supplemental schedule of noncash investing and financing activities:
           Real estate acquired in settlement of loans                            $   400           $ 1,394        $ 5,528
                                                                                  =======           =======        =======

          Distribution of Common Stock to fund the Recognition
            and Retention Plan                                                    $    --           $   989        $    --
                                                                                  =======           =======        =======
</TABLE>

19.   CONVERSION TO MUTUAL HOLDING COMPANY

      On March 31, 1994, the Board of Directors of the  Association  unanimously
      adopted  a plan  of  reorganization  pursuant  to  which  the  Association
      proposed to reorganize into a federally  chartered mutual holding company.
      The  Reorganization  was  completed  on October 24,  1994.  As part of the
      Reorganization,  the Association organized a new federally chartered stock
      savings  association  (the "Stock Savings  Association")  and  transferred
      substantially  all of its  assets  and  liabilities  to the Stock  Savings
      Association  in exchange  for a majority of the common  stock of the Stock
      Savings  Association  outstanding upon consummation of the Reorganization.
      In connection with the  Reorganization,  $200,000 of the net proceeds were
      contributed to the holding company, ComFed, M.H.C.

      Concurrent with the Reorganization,  the Association undertook an offering
      of 2,379,856  shares of newly issued common stock at a price of $15.00 per
      share.  Costs of issuing the common stock in the amount of $1,712,000 were
      deducted from the gross proceeds  totaling  $35,697,000,  resulting in net
      proceeds of $33,984,000.  In addition,  the Association  issued  2,620,144
      shares of common stock to ComFed, M.H.C.

      The  Reorganization was accounted for as change in corporate form with the
      historic  basis  of  the  Association's  assets,  liabilities  and  equity
      unchanged  as a result.  Subsequent  to the  Reorganization,  the existing
      rights  of  the  Association's  depositors  upon  liquidation  as  of  the
      effective  date  were  transferred  to the  holding  company  and  records
      maintained to ensure such rights receive  statutory  priority in the event
      of a future  mutual to stock  conversion,  or in the event of the  holding
      company's liquidation.

20.   FAIR VALUE OF FINANCIAL INSTRUMENTS

      SFAS No. 107, as amended by SFAS No. 119, "Disclosures about Fair Value of
      Financial  Instruments" ("SFAS No. 107"),  requires the estimation of fair
      values of financial instruments, as defined in SFAS No. 107.

      Estimates  of fair value are made at a specific  date,  based upon,  where
      available,  relevant  market  prices and  information  about the financial
      instrument.  For a  substantial  portion  of the  Association's  financial
      instruments,  no quoted market exists. Therefore,  estimates of fair value
      are  necessarily  based on a number of  significant  assumptions  (many of
      which involve events outside the control of management).  Such assumptions
      include  assessments  of  current  economic  conditions,  perceived  risks
      associated  with these  financial  instruments  and their  counterparties,
      future expected loss experience and other factors. Given the uncertainties
      surrounding  these   assumptions,   the  reported  fair  values  represent
      estimates  only and,  therefore,  cannot  be  compared  to the  historical
      accounting model. Use of different assumptions or methodologies are likely
      to result in significantly different fair value estimates.

      Although management uses its best judgment in estimating the fair value of
      the  financial   instruments,   there  are  inherent  limitations  in  any
      estimation technique. Therefore, the fair value estimates presented herein
      are not necessarily  indicative of the amounts which the Association could
      realize in a current transaction.


                                       43
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The estimated fair values presented neither include nor give effect to the
      values associated with the Association's existing customer  relationships,
      extensive branch banking network or property,  or certain tax implications
      related to the realization of unrealized gains or losses.  Also under SFAS
      No.   107,   the  fair  value  of   non-interest-bearing   NOW   deposits,
      interest-bearing NOW accounts,  passbook and statement accounts, and money
      market  accounts is equal to the carrying  amount  because these  deposits
      have no stated  maturity.  The approach to estimating  fair value excludes
      the significant benefit that results from the low-cost funding provided by
      such deposit liabilities, as compared to alternative sources of funding.

      The following methods and assumptions were used to estimate the fair value
      of each major  classification  of financial  instruments  at September 30,
      1996 and 1995:

      CASH AND CASH EQUIVALENTS - The carrying amounts reported in the Statement
      of Financial  Condition for cash and cash equivalents  approximates  their
      fair value.

      INVESTMENTS  - HELD TO MATURITY AND  SECURITIES  AVAILABLE FOR SALE - Fair
      value is  determined  by  reference to quoted  market  prices or by use of
      broker price estimates.

      LOANS RECEIVABLE - The fair value of loans was estimated by using a method
      which  approximates  the effect of discounting  the estimated  future cash
      flows over the  expected  repayment  periods  using rates  which  consider
      credit risk, servicing costs and other relevant factors.

      MORTGAGE-BACKED  AND  RELATED  SECURITIES  - Fair value is  determined  by
      reference to quoted market prices or by use of broker price estimates.

      DEPOSITS - Current  carrying amounts  approximate  estimated fair value of
      deposits with no stated  maturity,  including  demand  deposits,  interest
      bearing NOW accounts,  passbooks and statement accounts,  and money market
      accounts.  Fair value for fixed maturity  certificate of deposit  accounts
      was estimated by discounting the contractual  cash flow using a rate which
      reflects  the  Association's  cost  of  funds  adjusted  for  the  cost of
      servicing deposit accounts.

      MORTGAGE-BACKED  BOND - The carrying amount of the mortgage-backed bond is
      a reasonable estimate of fair market value.

      ADVANCES  FROM FEDERAL HOME LOAN BANK - Fair value is estimated  using the
      Association's cost of funds adjusted for the cost of operations.

      ESOP LOAN - The carrying amount of the ESOP loan is a reasonable  estimate
      of fair market value.

      COMMITMENTS  TO EXTEND CREDIT - At September  30, 1996 and 1995,  the fair
      value of commitments to extend credit was considered  insignificant due to
      the short-term nature of the commitments.

      The estimated fair values of the Association's  financial instruments were
      as follows:
<TABLE>
<CAPTION>

      ----------------------------------------------------------------------------------------------------------
                                                     September 30, 1996          September 30, 1995
                                                 Carrying Value Fair Value  Carrying Value  Fair Value
      ----------------------------------------------------------------------------------------------------------
                                                                      (In Thousands)
<S>                                                 <C>          <C>           <C>          <C>     
      Financial Assets:
      Cash and cash equivalents                     $ 44,780     $ 44,780      $ 42,497     $ 42,497
      Investments - held to maturity                  22,293       26,093        59,679       64,135
      Securities available for sale                  124,287      124,287        27,028       27,028
      Mortgage-backed and related securities          54,945       54,988        77,499       77,818
      Loans receivable - net                         376,219      385,491       329,442      335,627

      Financial Liabilities:
      Deposits                                      $498,929     $496,529      $437,376     $435,867
      Mortgage-backed bond                            17,453       17,453        18,344       18,344
      Advances from FHLB                              36,350       36,545        18,200       18,365
      ESOP borrowings                                  2,064        2,064         2,557        2,557
</TABLE>


                                                     44
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

21.   QUARTERLY FINANCIAL DATA (UNAUDITED)
<TABLE>
<CAPTION>

                                                              First Quarter   Second Quarter  Third Quarter   Fourth Quarter
      ----------------------------------------------------------------------------------------------------------------------
                                                                                  (Dollars In Thousands)
<S>                                                             <C>               <C>            <C>              <C>      
      Year ended September 30, 1996:
           Interest income                                      $  10,205         $  10,748      $  11,091       $   11,845
           Interest expense                                         5,349             5,834          5,724            5,952
                                                                ---------         ---------      ---------       ----------
                Net interest income                                 4,856             4,914          5,367            5,893

           Provision for loan losses                                   30                 2             38               28
           Other income                                             1,080               967            370              927
           Operating expense                                        4,189             3,992          4,277            7,142
           Provision (benefit) for income taxes                       667               619           (361)            (164)
                                                                ---------         ---------      ---------       ----------
           Net income (loss)                                    $   1,050         $   1,268      $   1,783       $     (186)
                                                                =========         =========      =========       ==========

           Earnings (loss) per share                            $    0.22         $    0.26      $    0.36       $    (0.04)
                                                                =========         =========      =========       ==========
           Weighted average common
              shares outstanding                                4,850,672         4,876,633      4,885,991        4,956,358
                                                                =========         =========      =========       ==========
</TABLE>
<TABLE>
<CAPTION>

                                                              First Quarter    Second Quarter  Third Quarter  Fourth Quarter
      ----------------------------------------------------------------------------------------------------------------------
                                                                               (Dollars In Thousands)
<S>                                                             <C>               <C>            <C>              <C>      
      Year ended September 30, 1995:
           Interest income                                      $   8,872         $   9,076      $   9,657        $  10,115
           Interest expense                                         3,960             4,278          5,087            5,309
                                                                ---------         ---------      ---------        ---------
                Net interest income                                 4,912             4,798          4,570            4,806

           Provision for loan losses                                  108                37            156             (61)
           Other income                                               850               827            796              921
           Operating expense                                        3,915             3,983          3,016            3,989
           Provision for income taxes                                 673               617            822              651
                                                                ---------         ---------      ---------        ---------
           Net income                                           $   1,066         $     988      $   1,372        $   1,148
                                                                =========         =========      =========       ==========
           Earnings per share                                   $    0.22         $    0.21      $    0.28        $    0.24
                                                                =========         =========      =========       ==========
           Weighted average common
              shares outstanding                                4,887,160         4,817,262      4,822,362        4,838,575
                                                                =========         =========      =========        =========
</TABLE>

      The fiscal 1996 third quarter  results of operations  include a $1,140,000
      credit to the income tax provision  related to the reversal of a liability
      accrued in prior years which management concluded was no longer necessary.

      The fiscal 1996 fourth  quarter  results of operations  include a one-time
      special  assessment of $2.8 million for the  recapitalization  of the SAIF
      administered by the FDIC.


                                       45
<PAGE>
<TABLE>
<CAPTION>


                                                 C O R P O R A T E    D I R E C T O R Y

                                                           BOARD OF DIRECTORS

<S>       <C>                                     <C>                                        <C>  
            FREDERICK A. TEED                       FOREST C. BEATY, JR.                      ROBERT F. CROMWELL
          CHAIRMAN OF THE BOARD                           DIRECTOR                   DIRECTOR AND CHAIRMAN EMERITUS OF THE
                                                                                                     BOARD

             KARL D. GRIFFIN                        JAMES B. PITTARD, JR.                  HAROLD I. STEVENSON, CPA
 DIRECTOR AND SECRETARY EMERITUS OF THE     PRESIDENT AND CHIEF EXECUTIVE OFFICER                  DIRECTOR
                  BOARD

                                               COMMUNITY SAVINGS' MANAGEMENT

                                                  ADMINISTRATIVE DIVISION

         James B. Pittard, Jr.                          Joe L. Knorr                           Juanita Parkinson
        CHIEF EXECUTIVE OFFICER                       INTERNAL AUDITOR                       MARKETING COORDINATOR

          Deborah M. Rousseau                         Judith M. Hogan                            Jane H. Ryder
          CORPORATE SECRETARY                        COMPLIANCE OFFICER                        PERSONNEL MANAGER

                                                     FINANCE DIVISION

          Larry J. Baker, CPA                      Donna L. Sheppard, CPA                       Bruce C. Tissot
        CHIEF FINANCIAL OFFICER                          CONTROLLER                            STAFF ACCOUNTANT
      DIVISION DIRECTOR - FINANCE

                                                       LOAN DIVISION

          Cecil F. Howard, Jr.                       Charles J. Gifford                      Michael E. Reinhardt
      DIVISION DIRECTOR - LENDING               NEW LOAN OPERATIONS MANAGER              LOAN SERVICE AND ASSOCIATION
                                                                                              PROPERTIES MANAGER

            Johnny L. Morris                          Mildred C. Lodge                          Carla Alexander
         LENDING SALES MANAGER             LOAN OFFICER/CONSUMER AND RESIDENTIAL                LOAN ORIGINATOR

          Priscilla D. Bailey                           Carole Blair                             Bruce Kerman
              LOAN OFFICER                            LOAN ORIGINATOR                           LOAN ORIGINATOR

             Donna Lubinsky                                                                   Lawrence Richardson
            LOAN ORIGINATOR                                                                     LOAN ORIGINATOR

                                                   OPERATIONS DIVISION

            Mary L. Kaminske                        Elizabeth A. DeLosh                         Rizwana Khalid
     DIVISION DIRECTOR - OPERATIONS              BRANCH OPERATIONS MANAGER                 DEPOSITS PRODUCTS MANAGER

           Cindy L. Sheppard                         Theresa J. Brooks                           Patricia Dent
          DATA SYSTEMS MANAGER                    REGIONAL BRANCH MANAGER                DEPOSIT SALES REPRESENTATIVE

                                                     Darlene L. Deaton                           Allen Revell
                                                  REGIONAL BRANCH MANAGER                DEPOSIT SALES REPRESENTATIVE

                                                       BRANCH MANAGERS

                                                         NORTH REGION
        Helena Dumich                   Deana Fessel                    Judy Hamm                      Diane Lents
          HOBE SOUND                    JENSEN BEACH                  PORT ST. LUCIE                   FORT PIERCE

         Lesa Murphy                   Jeanne Powell                   Kevin Smith
         MARTIN DOWNS                   PORT SALERNO                  ST. LUCIE WEST

                                                         SOUTH REGION
          Naomi Belk                  Elizabeth Colgan                 Wendy Green                    Teresa Hazel
        RIVIERA BEACH                 VILLAGE COMMONS                    TEQUESTA                    GALLERY SQUARE

       Mary Beth Hoyla                Corliss Jackson                Charlene McBride                 Calvin Miller
             PGA                      NORTH PALM BEACH                    BLUFFS                      SINGER ISLAND

         Diana Miner                  Eileen St. Denis                 Thomas Welly
         TONEY PENNA                 PALM BEACH GARDENS                 CHASEWOOD
</TABLE>


                                                                 46
<PAGE>

<TABLE>
<CAPTION>


                                         C O R P O R A T E   I N F O R M A T I O N

<S>                      <C>                                                         <C>    
                         HOME OFFICE                                                    AUDITORS
                  & CORPORATE HEADQUARTERS                                        Deloitte & Touche LLP
                    660 U.S. Highway One                               1645 Palm Beach Lakes Boulevard, Suite 900
                 North Palm Beach, FL 33408                                     West Palm Beach, FL 33401

                       ANNUAL MEETING                                                SPECIAL COUNSEL
                      January 15, 1997                                    Elias, Matz, Tiernan & Herrick L.L.P.
                          1:30 p.m.                                                734 15th Street, NW
                     Embassy Suites PGA                                                12th Floor
                     4350 PGA Boulevard                                           Washington, DC 20005
                Palm Beach Gardens, FL 33410
                                                                                        FORM 10-K
                 REGISTRAR & TRANSFER AGENT                           A copy of the Association's Annual Report on
          ChaseMellon Shareholder Services, L.L.C.                    Form 10-K, as filed with the Office of Thrift
                    450 West 33rd Street                                Supervision, is available without charge.
                         15th Floor
                   New York, NY 10001-2697
                       (800) 526-0801                                                 STOCK LISTING
                                                                                    The Common Stock
                      DIVIDEND SERVICES                                        of Community Savings, F. A.
             Dividend Reinvestment and Optional                             is traded on the Nasdaq National
        Cash Investment Plan - provides shareholders                          Market under the symbol CMSV.
               a regular way of investing cash                                 Many newspaper stock tables
             dividends in additional shares and                                  list Community Savings'
              investing optional cash payments                                      stock as CommSv.
          without payment of brokerage commissions.
                                                                                  SHAREHOLDER RELATIONS
               SHAREHOLDER ACCOUNT ASSISTANCE                                      Deborah M. Rousseau
          Shareholders who wish to change the name                                 Corporate Secretary
        address or ownership of stock or report lost                                 (561) 881-2212
          certificates should contact the Registrar
              and Transfer Agent at the address                                    INVESTOR RELATIONS
                   or phone number above.                                         James B. Pittard, Jr.
                                                                                 Chief Executive Officer
                       GENERAL COUNSEL                                               (561) 881-2213
             Cromwell, Pfaffenberger, Dahlmeier
                  Barner, Griffin & Colton                                         Larry J. Baker, CPA
               631 U.S. Highway One, Suite 410                                   Chief Financial Officer
                 North Palm Beach, FL 33408                                          (561) 881-2213
</TABLE>

Community  Savings'  Common  Stock  began  trading on October  24,  1994.  As of
September 30, 1996, there were 5,090,120 shares of Common Stock  outstanding and
930  shareholders  of record,  not  including  the number of persons or entities
whose stock is held in nominee or "street" name through various  brokerage firms
or banks. The following tables sets forth quarter ending book value,  high, low,
and closing trade prices, and dividend per share information.
<TABLE>
<CAPTION>

                                                  QUARTERLY COMMON STOCK DATA

                                                          CLOSING PRICES
                             BOOK      -------------------------------------------------     DIVIDEND
                             VALUE           HIGH              LOW             CLOSE         PER SHARE
                             -----           ----              ---             -----         ---------

<S>                         <C>              <C>              <C>             <C>               <C> 
September 30, 1996          $15.33           $17              $15 3/4          $16 3/4        $  .20
June 30, 1996               $15.38           $16              $14 1/4          $16            $  .20
March 31, 1996              $15.35           $17              $15 1/2          $15 1/2        $.1750
December 31, 1995           $15.35           $18 3/8          $16 3/4          $17            $.1750

September 30, 1995          $15.04           $17 3/4          $14 5/8          $17 5/8        $.1750
June 30, 1995               $14.93           $15 1/4          $11 3/8          $14 7/8        $.15
March 31, 1995              $14.69           $13 1/8          $10 3/4          $11 7/8        $.15
December 31, 1994           $14.51           $15              $10              $11            $.1125
</TABLE>


                                       47
<PAGE>
                         [BACK COVER OF ANNUAL REPORT]




                            COMMUNITY SAVINGS, F.A.
             660 U.S. HIGHWAY ONE, NORTH PALM BEACH, FLORIDA 33408



                          OFFICE OF THRIFT SUPERVISION
                              WASHINGTON, DC 20552

                                    --------

                                    FORM 10-Q

(Mark One)

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


For the quarterly period ended:  JUNE 30, 1997
                               -------------------- 

                                       OR

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


For the transition period from                to
                               ---------------  ---------------

                             OTS Docket number 05939
                                              ------

                            COMMUNITY SAVINGS, F. A.
- --------------------------------------------------------------------------------
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

             UNITED STATES                                65-0525685
- ----------------------------------------       ---------------------------------
    (STATE OR OTHER JURISDICTION OF                      (IRS EMPLOYER
    INCORPORATION OR ORGANIZATION)                     IDENTIFICATION NO.)

          660 US Highway One
         North Palm Beach, FL                                 33408
- ----------------------------------------       ---------------------------------
    (ADDRESS OF PRINCIPAL EXECUTIVE                         (ZIP CODE)
               OFFICES)

        REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE (561) 881-4800
                                                          ----------------------

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

      As of August  11,  1997 there were  5,090,120  shares of the  Registrant's
common stock outstanding.


<PAGE>


                    COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
PART I. FINANCIAL INFORMATION                                                            PAGE
- -----------------------------                                                            ----

Item 1.  Financial Statements
<S>                                                                                       <C>
         Unaudited Consolidated Statements of Financial Condition as of June 30,        
         1997 and December 31, 1996 (Unaudited)                                           2

         Consolidated  Statements of Operations for the three and the six months
         ended June 30, 1997 and 1996 (Unaudited)                                         3

         Consolidated Statements of Changes in Shareholders' Equity for the year
         ended  December  31,  1996 and for the six months  ended June 30,  1997
         (Unaudited)                                                                      4

         Consolidated Statements of Cash Flows for the six months ended June 30,
         1997 and 1996 (Unaudited)                                                        5

         Notes to Consolidated Financial Statements (Unaudited)                           6

Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations                                                                   10

PART II. OTHER INFORMATION
- --------------------------

Item 1   Legal Proceedings                                                               16

Item 2   Changes in Securities                                                           16

Item 3   Default Upon Senior Securities                                                  16

Item 4   Submission of Matters to a Vote of Security Holders                             16

Item 5   Other Information                                                               16

Item 6   Exhibits and Reports on Form 8-K                                                16

         Signature Page                                                                  17
</TABLE>


                                       1
<PAGE>


ITEM 1.  FINANCIAL STATEMENTS.

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
AT JUNE 30, 1997 AND DECEMBER 31, 1996
<TABLE>
<CAPTION>

                                                                                    June 30,          December 31,
                                                                                      1997                1996
                                                                                      ----                ----
                                                                                              (Unaudited)
ASSETS                                                                                      (In Thousands)
  Cash and cash equivalents:
<S>                                                                                 <C>                  <C>    
     Cash and amounts due from depository institutions                              $14,524              $13,547
     Interest-bearing deposits                                                       23,546               28,895
                                                                                     ------               ------
        Total cash and cash equivalents                                              38,070               42,442

  Securities available for sale                                                     150,106              123,152
  Investments - held to maturity                                                     21,563               22,139
  Mortgage-backed and related securities - held to maturity                          50,206               53,405
  Loans receivable, net of allowance for loan losses                                409,895              389,040
  Accrued interest receivable                                                         2,880                2,354
  Office properties and equipment, net                                               18,467               16,368
  Investment in and advances to real estate venture                                      89                   62
  Real estate owned, net                                                              1,353                1,455
  Federal Home Loan Bank stock - at cost                                              3,263                2,864
  Other assets                                                                        3,895                1,928
                                                                                   --------             --------
        Total assets                                                               $699,787             $655,209
                                                                                   ========             ========

LIABILITIES
  Deposits                                                                         $540,533             $513,709
  Mortgage-backed bond - net                                                         16,782               17,230
  Advances from Federal Home Loan Bank                                               46,052               34,763
  ESOP borrowings                                                                     1,719                1,915
  Advances by borrowers for taxes and insurance                                       4,835                1,059
  Other liabilities                                                                   8,904                8,378
  Deferred income taxes                                                               2,284                2,036
                                                                                    -------              -------
        Total liabilities                                                           621,109              579,090
                                                                                    -------              -------

SHAREHOLDERS' EQUITY
  Preferred stock ($1 par value): 10,000,000 authorized
   shares, no shares issued                                                              --                   --
  Common stock ($1 par value): 20,000,000 authorized
   shares, 5,090,120 shares outstanding                                               5,090                5,090
  Additional paid in capital                                                         30,000               29,950
  Retained income - substantially restricted                                         46,308               44,603
  Common stock purchased by Employee Stock Ownership Plan                            (1,620)              (1,848)
  Common stock issued to Recognition and Retention Plan                                (515)                (608)
  Unrealized decrease in market value of assets available
   for sale, net of income taxes                                                       (585)              (1,068)
                                                                                   --------             --------
        Total shareholders' equity                                                   78,678               76,119
                                                                                   --------             --------
        Total liabilities and shareholders' equity                                 $699,787             $655,209
                                                                                   ========             ========
</TABLE>

See notes to consolidated financial statements.


                                       2
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 1997 AND JUNE 30, 1996
<TABLE>
<CAPTION>
                                                                      For the three months       For the six months
                                                                          ended June 30,             ended June 30,
                                                                       1997          1996         1997         1996
                                                                       ----          ----         ----         ----
                                                                                       (Unaudited)
                                                                                      (In Thousands)
<S>                                                                  <C>           <C>         <C>          <C>    
Interest income:
  Real estate loans                                                  $7,791        $6,718      $15,479      $13,190
  Consumer and commercial business loans                                410           355          817          707
  Investment securities and securities available for sale             2,909         2,383        5,280        4,316
  Mortgage-backed and related securities                              1,021         1,070        2,010        2,190
  Interest-earning deposits                                             426           565          991        1,436
                                                                     ------        ------       ------       ------
     Total interest income                                           12,557        11,091       24,577       21,839
                                                                     ------        ------       ------       ------

Interest expense:
  Deposits                                                            5,661         4,873       11,031        9,764
  Advances from Federal Home Loan Bank
    and other borrowings                                              1,152           851        2,229        1,794
                                                                     ------        ------       ------       ------
     Total interest expense                                           6,813         5,724       13,260       11,558
                                                                     ------        ------       ------       ------

Net interest income                                                   5,744         5,367       11,317       10,281

Provision for loan losses                                                53            38           83           40
                                                                     ------        ------       ------       ------

Net interest income after provision for loan losses                   5,691         5,329       11,234       10,241
                                                                     ------        ------       ------       ------

Other income:
 Servicing income and other fees                                        104            32          158           63
 NOW account and other customer fees                                    829           767        1,608        1,543
 Net gain on sale of securities

   available for sale                                                     -             -            -          138
 Net loss on amounts due from depository institutions                     -          (200)           -         (200)
 Net loss on sale of loans receivable                                     -          (218)           -         (218)
 Loss incurred in real estate venture                                     -           (48)          (1)         (58)
 Miscellaneous                                                           38            37           97           69
                                                                     ------        ------       ------       ------
     Total other income                                                 971           370        1,862        1,337
                                                                     ------        ------       ------       ------

Operating expense:
 Employee compensation and benefits                                   2,122         1,933        4,253        3,794
 Occupancy and equipment                                              1,226         1,137        2,420        2,257
 Net gain on real estate owned                                           (9)           (5)          (3)         (82)
 Advertising and promotion                                              238           210          432          362
 Federal deposit insurance premium                                       83           265           99          518
 Miscellaneous                                                          852           737        1,604        1,420
                                                                     ------        ------       ------       ------
     Total operating expense                                          4,512         4,277        8,805        8,269
                                                                     ------        ------       ------       ------

Income before provision for (benefit from) income taxes               2,150         1,422        4,291        3,309

Provision for (benefit from) income taxes                               767          (361)       1,556          258
                                                                     ------        ------       ------       ------
Net income                                                           $1,383        $1,783       $2,735       $3,051
                                                                     ======        ======       ======       ======
Primary and fully diluted earnings per share                         $ 0.27        $ 0.36       $ 0.54       $ 0.62
                                                                     ======        ======       ======       ======
</TABLE>

See notes to consolidated financial statements.


                                       3
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
FOR THE YEAR ENDED DECEMBER 31, 1996 AND
FOR THE SIX MONTHS ENDED JUNE 30, 1997  (UNAUDITED)
<TABLE>
<CAPTION>

                                                                                                    Unrealized
                                                                                                     Increase
                                                                                                   (Decrease) in
                                                                Retained     Employee  Recognition  Market Value
                                                    Additional   Income-      Stock        and       of Assets
                                           Common    Paid In  Substantially  Ownership  Retention  Available for
                                           Stock     Capital   Restricted     Plan        Plan        Sale         Total

                                       ==================================================================================
                                                                           (In Thousands)

<S>                                      <C>        <C>        <C>         <C>         <C>         <C>         <C>     
  Balance - September 30, 1996           $  5,090   $ 29,881   $ 43,902    $ (1,965)   $   (654)   $ (1,198)   $ 75,056
  Net income for three months ended
        December 31, 1996                      --         --      1,160          --          --          --       1,160
  Stock options exercised                      --          4         --          --          --          --           4
  Unrealized increase in market value
        of assets available for sale
        (net of income taxes)                  --         --         --          --          --         130         130
  Amortization of deferred
        compensation - Employee Stock
        Ownership Plan and Recognition
        and Retention Plan                     --         65         --         117          46          --         228
  Dividends declared                           --         --       (459)         --          --          --        (459)
                                        --------------------------------------------------------------------------------
  Balance - December 31, 1996 (unaudited)   5,090     29,950     44,603      (1,848)        608)     (1,068)     76,119
  Net income for six months ended
        June 30, 1997                          --         --      2,735          --          --          --       2,735
  Unrealized increase in market value
        of assets available for sale
        (net of income taxes)                  --         --         --          --          --         483         483
  Amortization of deferred
        compensation - Employee Stock
        Ownership Plan and Recognition
        and Retention Plan                     --         50         --         228          93          --         371
  Dividends declared                           --         --     (1,030)         --          --          --      (1,030)
                                        --------------------------------------------------------------------------------

  Balance-June 30, 1997(unaudited)       $  5,090   $ 30,000   $ 46,308    $ (1,620)   $   (515)   $   (585)   $ 78,678
                                        ================================================================================

</TABLE>

  See notes to consolidated financial statements.


                                                                  4
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 1997 AND 1996

<TABLE>
<CAPTION>
                                                                          For the six months ended
                                                                                  June 30,         
                                                                              1997         1996
                                                                              ----         ----
                                                                                (Unaudited)
                                                                               (In Thousands)     
CASH FLOWS FROM (FOR) OPERATING ACTIVITIES:
<S>                                                                       <C>         <C>     
 Net income                                                               $  2,735    $  3,051
 Adjustments to reconcile net income to net cash provided by operating
  activities:
   Depreciation                                                                677         606
   ESOP and Recognition and Retention Plan compensation expense                371         243
   Accretion of discounts, amortization of premiums, and other deferred
     yield items                                                              (766)       (737)
   Provision for losses on other assets                                         --         200
   Provision for loan losses                                                    83          40
   Provision for gains and net gains on sales of real estate owned              (2)        (99)
   Amortization of discount on mortgage-backed bond                            246         248
   Net (gain)loss on sale of other assets                                      (14)        220
 Increase in accrued interest receivable                                      (526)       (132)
 Increase in other assets                                                   (1,967)       (696)
 (Increase) decrease  in loans available for sale                              (10)        526
 Increase (decrease) in other liabilities                                      526        (134)
                                                                          --------    --------

    Net cash  provided by operating activities                               1,353       3,336
                                                                          --------    --------

CASH FLOWS FROM (FOR) INVESTING ACTIVITIES:
 Loan originations and principal payments on loans                         (18,406)    (17,821)
 Principal payments received on mortgage-backed and related securities       6,389       5,747
 Principal payments on investments                                             939       1,462
 Purchases of:
  Loans                                                                     (2,590)    (10,849)
  Securities available for sale                                            (41,309)    (63,332)
  Federal Home Loan Bank stock                                                (399)         --
  Office property and equipment                                             (2,756)     (1,097)
 Proceeds from sales of:
  Office property and equipment                                                 78          79
  Participation loan purchased                                                  --       3,452
  Real estate acquired in settlement of loans                                  189         548
 Proceeds from maturities of investments                                    12,300      13,000
 Investment in real estate venture                                             (27)       (233)
 Other investing                                                              (159)       (128)
                                                                          --------    --------

          Net cash used for investing activities                           (45,751)    (69,172)
                                                                          --------    --------

CASH FLOWS FROM (FOR) FINANCING ACTIVITIES:
 Net increase (decrease) in:
   NOW accounts, demand deposits, and savings accounts                       3,445      (4,029)
   Certificates of deposit                                                  23,379      37,479
 Advances from Federal Home Loan Bank                                       15,000       5,000
 Repayment of advances from Federal Home Loan Bank                          (3,711)     (2,175)
 Advances by borrowers for taxes and insurance                               3,776       3,314
 ESOP loan                                                                    (196)       (295)
 Sale of common stock - net issuance                                            --          13
 Payments made on mortgage-backed bond                                        (694)       (693)
 Dividends paid                                                               (973)       (783)
                                                                          --------    --------

          Net cash provided by financing activities                         40,026      37,831
                                                                          --------    --------

NET  DECREASE IN CASH AND CASH EQUIVALENTS                                  (4,372)    (28,005)
CASH AND CASH EQUIVALENTS, beginning of period                              42,442      59,642
                                                                          --------    --------
CASH AND CASH EQUIVALENTS, end of period                                  $ 38,070    $ 31,637
                                                                          ========    ========
</TABLE>

See notes to consolidated financial statements.


                                       5
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.    BASIS OF PRESENTATION

      The unaudited  consolidated  interim  financial  statements  for Community
      Savings,  F.  A.  and  its  subsidiaries   ("Community   Savings"  or  the
      "Association"), the majority-owned subsidiary of ComFed, M. H. C., reflect
      all adjustments  (consisting only of normal recurring  accruals) which, in
      the  opinion  of   management,   are  necessary  to  present   fairly  the
      Association's   consolidated  financial  condition  and  the  consolidated
      results of operations and cash flows for interim periods.  The results for
      interim periods are not necessarily  indicative of trends or results to be
      expected for the full year.  All weighted  interest rates are presented on
      an  annualized  basis.  The  unaudited   consolidated   interim  financial
      statements  and  notes  should  be read in  conjunction  with the  audited
      consolidated  financial  statements and the notes thereto  included in the
      Association's  Annual Report to Shareholders  for the year ended September
      30, 1996.


2.    REORGANIZATION  TO A MUTUAL HOLDING  COMPANY AND CONVERSION TO STOCK FORM
      OF OWNERSHIP

      The  Association was  reorganized  into a federal mutual holding  company,
      ComFed,  M.H.C. (the "Holding Company") on October 24, 1994. In connection
      with  the  reorganization,  the  Holding  Company  retained  $200,000  for
      operating  capital.  The Holding Company is chartered and regulated by the
      Office of Thrift Supervision ("OTS").

      Simultaneously with the reorganization into a mutual holding company,  the
      Association  sold  shares of  common  stock  which  represent  a  minority
      interest in the Association to officers, directors, employees, and certain
      depositors and borrowers of the Association, and to certain members of the
      general public.  The remaining issued and outstanding  shares are owned by
      the Holding Company.  The  reorganization and minority stock offering were
      completed on October 24, 1994. The  Association  sold 2,379,856  shares at
      $15 per share for total gross proceeds of $35,697,840.  The minority stock
      offering represented a minority ownership of 47.6% of the Association. The
      net proceeds of the stock offering,  after reflecting  conversion expenses
      of approximately $1,712,000, were $33,985,840.  The net proceeds, less the
      $200,000 retained by the Holding Company,  were added to the Association's
      general funds to be used for general corporate purposes.

      In connection with the reorganization to the stock form of ownership,  the
      Community Savings,  F. A. Employee Stock Ownership Plan ("ESOP") purchased
      190,388  shares of the  Association  common  stock at an average  price of
      $14.45 per share,  or $2,752,977 in the  aggregate,  which was funded by a
      loan from an unaffiliated  lender.  The  Association  makes scheduled cash
      contributions to the ESOP sufficient to service the amount  borrowed.  For
      the six months ended June 30, 1997, total  contributions made to the ESOP,
      which are used to fund  principal and interest  payments on the ESOP debt,
      totaled approximately $270,000.

3.    CHANGE IN FISCAL YEAR END

      During  January  1997,  the  Board  of  Directors   voted  to  change  the
      Association's  fiscal  year  end from  September  30th to  December  31st,
      effective December 31, 1996.

4.    NEW ACCOUNTING PRONOUNCEMENTS

      In June 1997, the Financial  Accounting  Standards Board issued Statements
      of Financial Accounting Standards No. 130 "Reporting Comprehensive Income"
      which  requires that an enterprise  report,  by major  components and as a
      single total, the change in its net assets during the period from nonowner
      sources;  and No. 131  "Disclosures  about  Segments of an Enterprise  and
      Related  Information",  which  establishes  annual and  interim  reporting
      standards for an enterprise's  operating segments and related  disclosures
      about its  products,  services,  geographic  areas,  and major  customers.
      Adoption   of  these   statements   will  not  impact  the   Association's
      consolidated financial position,  results of operations or cash flows, and
      any effect  will be limited  to the form and  content of its  disclosures.
      Both  statements are effective for fiscal years  beginning  after December
      15, 1997, with earlier application permitted.


                                       6
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


5.    LOANS RECEIVABLE

      Loans receivable consist of the following:


                                                         JUNE 30,  DECEMBER 31,
                                                        ---------  ------------
                                                           1997       1996
                                                         --------   --------
                                                             (In Thousands)
       Real estate loans:
          Residential 1-4 family                         $311,493   $293,296
          Residential 1-4 family held for sale
           (at lower of cost or fair value)                    80         70
          Residential construction loans                   28,360     33,158
          Non-residential construction loans                3,104      2,200
          Land loans                                       15,880     19,426
          Multi-family loans                                9,059      8,096
          Commercial                                       51,777     37,815
                                                         --------   --------
             Total real estate loans                      419,753    394,061
                                                         --------   --------
       Non-real estate loans:
          Consumer loans                                   15,716     16,028
          Commercial business                               2,820      2,458
                                                         --------   --------
             Total non-real estate loans                   18,536     18,486
                                                         --------   --------
             Total loans receivable                       438,289    412,547

       Less:
          Undisbursed loan proceeds                        25,751     20,765
          Unearned discount and net deferred loan fees         41        200
          Allowance for loan losses                         2,602      2,542
                                                         --------   --------
       Total loans receivable,  net                      $409,895   $389,040
                                                         ========   ========

      The amount of loans on which the Association has ceased accruing  interest
      aggregated  approximately  $1,466,000  and $1,631,000 at June 30, 1997 and
      December  31,  1996,  respectively.  The amount of  interest  not  accrued
      related to these loans was  approximately  $98,000 and $65,000 at June 30,
      1997 and December 31, 1996, respectively.

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

                                                   For the six months
                                                     ended June 30,
                                                 ----------------------
                                                 1997              1996
                                                 ----              ----
                                                     (In Thousands)

      Balance, beginning of period             $ 2,542           $ 3,492
      Provision charged to income                   83                40
      Losses charged to allowance                  (23)           (1,240)
      Recoveries                                    --                --
                                               -------           -------
      Balance, end of period                   $ 2,602           $ 2,292
                                               =======           =======



                                       7
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The  Association  accounts for impaired loans in accordance  with SFAS No.
      114  "Accounting by Creditors for Impairment of a Loan" as amended by SFAS
      No. 118.

      An  analysis of the  recorded  investment  in impaired  loans owned by the
      Association at June 30, 1997 and the related  allowance for those loans is
      as follows:

<TABLE>
<CAPTION>
                                                                      June 30, 1997
                                                                ------------------------
                                                                  Loan         Related
                                                                BALANCES      ALLOWANCES
                                                                --------      ----------
                                                                      (In Thousands)
<S>                                                             <C>              <C>  
      Impaired loan balances and related
       allowances for loan losses                               $ 1,056          $ 252
                                                                =======          =====


6.    REAL ESTATE OWNED


      Real estate owned consists of the following:
                                                               June 30,       December 31,
                                                                  1997            1996
                                                                -------          -------
                                                                      (In Thousands)

      Real estate owned                                         $ 1,402          $ 1,547
      Less allowance for loss                                        49               92
                                                                 ------          -------
      Total                                                     $ 1,353          $ 1,455
                                                                 ======          =======

      Changes in allowance for loss are as follows:
                                                                   For the six months
                                                                     ended June 30,
                                                                     --------------
                                                                  1997            1996
                                                                -------          -------
                                                                      (In Thousands)

      Balance, beginning of period                              $    92          $   149
      Provision charged to income                                    --              (69)
      Losses charged to allowance                                   (43)              --
                                                                -------          -------
      Balance, end of period                                    $    49          $    80
                                                                =======          =======
</TABLE>


                                       8
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


7.    DEPOSITS


      The  weighted-average  interest  rates on  deposits  at June 30,  1997 and
      December 31, 1996 were 4.25% and 4.15%, respectively. Deposit accounts, by
      type and range of rates at June 30, 1997 and December 31, 1996, consist of
      the following:
<TABLE>
<CAPTION>

                                                         JUNE 30,            DECEMBER 31,
                                                           1997                  1996
                                                           ----                  ----
                                                                (In Thousands)
      Account Type and Rate
      ---------------------
<S>                                                     <C>                    <C>    
      Non-interest-bearing NOW accounts                 $20,140                $18,627
      NOW, Super NOW and funds transfer accounts         68,281                 67,076
      Passbook and statement accounts                    30,675                 30,821
      Money market accounts                              70,387                 69,514
                                                       --------               --------
      Total non-certificate accounts                    189,483                186,038
                                                       --------               --------
      Certificates:
       3.00% or less                                      1,067                  1,035
       3.01% - 3.99%                                         13                    598
       4.00% - 4.99%                                     18,146                 51,484
       5.00% - 5.99%                                    289,454                232,313
       6.00% - 6.99%                                     33,685                 33,568
       7.00% - 7.99%                                      8,685                  8,673
                                                       --------               --------
      Total certificates of deposit                     351,050                327,671
                                                       --------               --------

      Total                                            $540,533               $513,709
                                                       ========               ========
</TABLE>

      Individual  deposits  greater than  $100,000 at June 30, 1997 and December
      31,   1996   aggregated   approximately   $79,348,000   and   $72,504,000,
      respectively. Deposits in excess of $100,000 are not insured.


8.    CONTINGENCIES


      The  Association  is  continuing  to  investigate  a  previously  reported
      possible  employee  defalcation  which may have been occurring for several
      years. The Association  maintains insurance to cover possible  defalcation
      losses with a claim deductible of $200,000. The Association  established a
      liability  for the  amount of the  deductible  during  fiscal  year  1996.
      Management  currently  estimates that the loss in excess of the deductible
      will not involve  material  amounts and will be covered by the  insurance.
      Although  the  Association  has  notified  its  insurance  company  of the
      potential claim and the insurance company has acknowledged  coverage,  the
      insurance company has not completed its investigation of the claim.


9.    EARNINGS PER SHARE


      The primary and fully diluted  weighted-average  number of shares includes
      adjustments  for the  Association's  ESOP,  Recognition and Retention Plan
      ("RRP"),  and stock  options.  For the quarter  ended June 30,  1997,  the
      primary and fully diluted  weighted-average number of shares was 5,032,938
      and  5,037,053,  respectively.  For the quarter  ended June 30, 1996,  the
      primary and fully diluted  weighted-average number of shares was 4,930,842
      and 4,941,183, respectively.

      During March 1997,  FASB issued SFAS No. 128,  "Earnings  per Share".  The
      statement,  which  is  intended  to  simplify  the  current  standard  for
      computing  earnings per share and to make it compatible with international
      standards, is effective for financial statements issued for periods ending
      after December 15, 1997. At that time, the Association will be required to
      change the method  currently  used to  compute  earnings  per share and to
      restate  all prior  periods.  Under the new  method  for  computing  basic
      earnings per share, the dilutive effect of stock options will be excluded.
      For the quarter ended June 30, 1997,  basic and diluted earnings per share
      as computed under the provisions of SFAS No. 128, would be $0.28 and $0.27
      per share, respectively.


                                       9
<PAGE>


ITEM 2.      MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION  AND
             RESULTS OF OPERATIONS

                                     GENERAL

Community Savings,  founded in 1955, is a  federally-chartered  savings and loan
association  headquartered  in North  Palm  Beach,  Florida.  The  Association's
deposits are  federally  insured by the Federal  Deposit  Insurance  Corporation
("FDIC")  through  the  Savings   Association   Insurance  Fund  ("SAIF").   The
Association has been a member of the Federal Home Loan Bank of Atlanta  ("FHLB")
since 1955.  On October 24, 1994,  Community  Savings  successfully  completed a
stock  offering by issuing  5,000,000  shares of common  stock of which 47.6% or
2,379,856  shares were  purchased at $15.00 a share by the public and  2,620,144
shares were issued to the newly formed mutual holding company,  ComFed, M. H. C.
During July 1995,  88,900 shares of common stock were issued from authorized but
unissued  shares to fund the  Association's  RRP, and during  April 1996,  1,220
shares were issued upon the exercise of stock options, resulting in total shares
of common stock currently issued and outstanding of 5,090,120.

The Association is a community-oriented  financial institution engaged primarily
in the business of attracting  deposits  from the general  public and using such
funds, together with other borrowings,  to invest in various consumer based real
estate loans and mortgage-backed  securities ("MBS"). Community Savings' plan is
to  operate  as a  well-capitalized,  profitable  and  independent  institution.
Community  Savings currently exceeds all regulatory  capital  requirements.  The
Association's  profitability is highly dependent on its net interest income. The
components that determine net interest income are the amount of interest-earning
assets and interest-bearing liabilities,  together with the rates earned or paid
on such interest  rate-sensitive  instruments.  The  Association is sensitive to
managing  interest  rate risk  exposure by better  matching  asset and liability
maturities and rates. This is accomplished  while considering the credit risk of
certain   assets.   The   Association   maintains  asset  quality  by  utilizing
comprehensive  loan underwriting  standards and collection efforts as well as by
primarily originating or purchasing secured or guaranteed assets.

                         LIQUIDITY AND CAPITAL RESOURCES

The  Association  is  required to maintain  minimum  levels of liquid  assets as
defined by OTS  regulations.  This  requirement,  which varies from time to time
depending upon economic conditions and deposit flows, is based upon a percentage
of deposits and short-term borrowings. The required ratio is currently 5.0%. The
Association's  liquidity  ratio averaged 13.23% during the six months ended June
30, 1997 while liquidity  ratios averaged 14.10% for the year ended December 31,
1996.  The  Association  adjusts its  liquidity  levels in order to meet funding
needs of deposit  outflows,  payment of real  estate  taxes on  mortgage  loans,
repayment of borrowings,  and loan  commitments.  The  Association  also adjusts
liquidity as appropriate to meet its asset and liability management  objectives.
A major  portion  of the  Association's  liquidity  consists  of cash  and  cash
equivalents,  which are a product of its  operating,  investing,  and  financing
activities.

The  Association's  primary  sources  of funds are  deposits,  amortization  and
prepayment  of loans and MBS,  maturities  of  investment  securities  and other
short-term investments,  and earnings and funds provided from operations.  While
scheduled  principal  repayments  on loans and MBS are a relatively  predictable
source of funds,  deposit flows and loan  prepayments are greatly  influenced by
general interest rates,  economic conditions,  and competition.  The Association
manages the pricing of its deposits to maintain a desired  deposit  balance.  In
addition,  the  Association  invests funds in excess of its  immediate  needs in
short-term  interest-earning  deposits and other assets, which provide liquidity
to meet lending requirements. Short-term interest-bearing deposits with the FHLB
of Atlanta amounted to $23.3 million at June 30, 1997.  Other assets  qualifying
for  liquidity  outstanding  at June 30,  1997  amounted to $47.5  million.  For
additional  information  about  cash  flows  from the  Association's  operating,
financing,  and investing activities,  see the unaudited consolidated statements
of cash flows included in the financial statements. .


                                       11
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES

Liquidity  management  is  both a  daily  and  long-term  function  of  business
management.  If the  Association  requires  funds beyond its ability to generate
them  internally,  borrowing  agreements  exist with the FHLB  which  provide an
additional  source of funds. At June 30, 1997, the  Association's  advances from
the FHLB  totaled  $46.1  million.  The  Association  has in the  past  utilized
borrowings from the FHLB  principally to reduce interest rate risk,  rather than
for liquidity purposes.

At June 30, 1997, the  Association had outstanding  loan  commitments  totalling
$5.0  million,  which amount does not include the  unfunded  portion of loans in
process.  Certificates  of  deposit  scheduled  to  mature in less than one year
totaled $270.2 million at June 30, 1997. Based on prior  experience,  management
believes  that a  significant  portion of such  deposits  will  remain  with the
Association.

                               FINANCIAL CONDITION

                   JUNE 30, 1997 COMPARED TO DECEMBER 31, 1996

The following table summarizes certain information relating to the Association's
financial condition at the dates indicated.
<TABLE>
<CAPTION>

                                                  June 30,   December 31,  Increase
                                                    1997         1996     (Decrease)
                                                  -------       -----     ----------  
                                                             (Unaudited)
                                                            (In Thousands)
Assets:
<S>                                               <C>        <C>        <C>     
   Total assets                                   $699,787   $655,209   $ 44,578
   Cash and cash equivalents                        38,070     42,442     (4,372)

   Securities portfolio:
      Investment securities                         21,563     22,139       (576)
      Securities available for sale                150,106    123,152     26,954
      Mortgage-backed and related securities        50,206     53,405     (3,199)
                                                  --------   --------   --------
   Total securities portfolio                      221,875    198,696     23,179

    Loans receivable, net                          409,895    389,040     20,855
    Real estate owned, net                           1,353      1,455       (102)

Liabilities:
  Total liabilities                                621,109    579,090     42,019
  Deposits                                         540,533    513,709     26,824
  Federal Home Loan Bank advances                   46,052     34,763     11,289
  ESOP borrowings                                    1,719      1,915       (196)
  Advances by borrowers for taxes and insurance      4,835      1,059      3,776
  Shareholders' equity                              78,678     76,119      2,559
</TABLE>

Total assets  increased  $44.6  million to $699.8  million at June 30, 1997,  as
compared to $655.2 million at December 31, 1996 primarily due to a $20.9 million
increase in the Association's  loan portfolio to $409.9 million at June 30, 1997
from $389.0  million at December 31, 1996,  and a $23.2 million  increase in the
securities portfolio (which includes securities  available for sale,  investment
securities,  and MBS) to $221.9  million at June 30, 1997 from $198.7 million at
December  31,  1996.  Such  increases  were  partially  offset by a $4.3 million
decrease  in cash and cash  equivalents  to $38.1  million at June 30, 1997 from
$42.4  million at December  31,  1996.  The  increase in total assets was funded
primarily by a $26.8 million  increase in deposits to $540.5 million at June 30,
1997 from  $513.7  million at December  31,  1996.  In  addition,  purchases  of
securities  available for sale were funded in part by an $11.3 million  increase
in FHLB advances  which totaled $46.1 million and $34.8 million at June 30, 1997
and December 31, 1996, respectively.

The  securities  portfolio net increase of $23.2 million  reflects  purchases of
$41.3 million of new securities  available for sale as the Association  utilized
funds raised in an odd-term  certificate of deposit promotion and FHLB advances,
offset by scheduled  principal  reductions,  calls, and amortization of premiums
and discounts amounting to $18.1 million.


                                       11
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES

Loans  receivable  increased  $20.9  million  as a result  of the  Association's
continued emphasis on its lending activities. Loan originations of $63.2 million
and  purchases  of $2.6 million  (primarily  consisting  of one- to  four-family
residential properties) were offset by repayments and other adjustments of $44.9
million.  Real estate owned decreased $102,000 to $1.4 million at June 30, 1997,
from $1.5 million at December 31, 1996,  primarily due to the sale of foreclosed
real estate.

Total  liabilities  increased  $42.0 million to $621.1 million at June 30, 1997,
from $579.1  million at December 31,  1996.  Total  deposits  increased by $26.8
million to $540.5  million at June 30, 1997 from $513.7  million at December 31,
1996 due  primarily  to  increased  retail  deposits  resulting  from a  special
promotion of odd-term  certificates as well as competitive  pricing  intended to
protect and enhance the Association's market share during the period.

Total equity  increased to $78.7 million at June 30, 1997, from $76.1 million at
December 31, 1996,  reflecting net income for the six months of $2.7 million,  a
net increase in the market value of assets  available for sale of $483,000,  and
the stock benefit plans accrual of $371,000,  offset in part by the  declaration
of dividends totalling $1.0 million. For further information,  see the unaudited
consolidated  statements of changes in shareholders'  equity in the accompanying
consolidated financial statements.

At June 30, 1997, the Association  exceeded all regulatory capital  requirements
as follows:

<TABLE>
<CAPTION>

                                                                                             To be Considered
                                                                     Minimum for             Well Capitalized
                                                                  Capital Adequacy       for Prompt Corrective
                                                 Actual               Purposes              Action Provision
                                           -------------------------------------------------------------------------
                                             Ratio    Amount     Ratio      Amount         Ratio     Amount
                                           -------------------------------------------------------------------------
<S>                                           <C>        <C>      <C>        <C>             <C>       <C> 
As of June 30, 1997:
Shareholders' equity, and ratio
   to total assets                            11.2%   $78,678
                                              =====
Unrealized decrease in market value
   of securities available for sale                       585
Tangible capital, and ratio to                        -------
   adjusted total assets                      11.3%   $79,263     1.5%       $10,506
                                              =====   =======     ====       =======
Tier 1 (core) capital, and ratio
   to adjusted total assets                   11.3%   $79,263     3.0%       $21,011         5.0%      $35,019
                                              =====   =======     ====       =======         ====      =======
Tier 1 (core) capital, and ratio to
   risk-weighted total assets                 23.3%   $79,263                                6.0%      $20,422
                                              =====   -------                                ====      =======

Allowance for loan and lease losses                     2,350
Equity investments                                     (1,662)
                                                      -------
Tier 2 capital                                            688
                                                      -------
Total risk-based capital, and ratio to
   risk-weighted total assets                 23.5%   $79,951     8.0%       $27,229        10.0%      $34,037
                                              =====   =======     ====       =======        =====      =======

Total assets                              $699,787
                                          ========
Adjusted total assets                     $700,372
                                          ========
Risk-weighted assets                      $340,365
                                          ========
</TABLE>


                                  ASSET QUALITY

Loans  90  days  past  due are  generally  placed  on  non-accrual  status.  The
Association ceases to accrue interest on a loan once it is placed on non-accrual
status and interest  accrued but unpaid at such time is charged against interest
income. Additionally,  any loan where it appears evident prior to being past due
90  days  that  the  collection  of  interest  is in  doubt  is also  placed  on
non-accrual  status.  The Association  carries real estate owned at the lower of
cost or fair value, less cost to dispose. Management regularly reviews assets to
determine proper valuation.  The Association did not have any restructured loans
within the meaning of SFAS No. 15 at June 30, 1997 or December 31, 1996.

                                       12
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES

The  following  table  sets  forth   information   regarding  the  Association's
delinquent loans and foreclosed real estate at the dates indicated:
<TABLE>
<CAPTION>

                                                                               June 30, December 31,
                                                                                 1997     1996
                                                                                ------   ------
                                                                                   (unaudited)
                                                                                 (In Thousands)
<S>                                                                             <C>      <C>   
Non-performing loans:
Residential real estate loans:
  Loans 60 to 89 days delinquent                                                $  354   $  446
  Loans more than 90 days delinquent                                             1,443    1,524
                                                                                ------   ------
    Total                                                                        1,797    1,970
                                                                                ------   ------

Commercial and multi-family real estate loans:
  Loans 60 to 89 days delinquent                                                    --       --
  Loans more than 90 days delinquent                                                --       --
                                                                                ------   ------
    Total                                                                           --       --
                                                                                ------   ------

Consumer and commercial business loans:
  Loans 60 to 89 days delinquent                                                    22       72
  Loans more than 90 days delinquent                                                23      107
                                                                                ------   ------
     Total                                                                          45      179
                                                                                ------   ------

Land
  Loans 60 to 89 days delinquent                                                    --       --
  Loans more than 90 days delinquent                                                --       --
                                                                                ------   ------
    Total                                                                           --       --
                                                                                ------   ------
Total non-performing loans                                                       1,842    2,149

Real estate owned net of related allowance                                       1,353    1,455
Loans to facilitate sale of real estate owned                                      220      224
                                                                                ------   ------
Total non-performing assets and loans to facilitate sale of real estate owned   $3,415   $3,828
                                                                                ======   ======
</TABLE>


                              RESULTS OF OPERATIONS
           FOR THE THREE MONTHS ENDED JUNE 30, 1997 AND JUNE 30, 1996

                                     GENERAL

Net income  for the  quarter  ended June 30,  1997  decreased  $400,000  to $1.4
million,  or $0.27 per share,  compared to $1.8 million, or $0.36 per share, for
the quarter ended June 30, 1996. The decrease in net income was primarily due to
events  totaling  approximately  $560,000 which occurred during the three months
ended  June 30,  1996 which did not  reoccur  during  1997.  The effect of these
events was partially  offset by a $377,000  increase in net interest  income for
the three months ended June 30, 1997.

                               NET INTEREST INCOME

Net interest  income  increased  to $5.7 million for the quarter  ended June 30,
1997 from $5.4 million for the quarter ended June 30, 1996 primarily as a result
of a $60.7 million increase in average interest-earning assets to $653.1 million
for the three months ended June 30, 1997 from $592.4 million for the same period
in the  prior  year,  reflecting  the  increases  in  the  loan  and  securities
portfolios,  as well as an  increase in the  average  yield on  interest-earning
assets to 7.69% for the three months ended June 30, 1997 from 7.49% for the same
period in 1996. The increase in interest-earning  assets was partially offset by
a $60.9  million  increase  in average  interest-bearing  liabilities  to $598.7
million for the three  months  ended June 30,  1997 from $537.8  million for the
same  period  in  1996  reflecting  the  growth  of  the  Association's  deposit
portfolio,  primarily  certificates of deposits, and the use of FHLB advances to
fund  securities  purchases,  as well as an  increase  in the  average  yield on
interest-bearing  liabilities  to 4.55% for the three months ended June 30, 1997
from 4.26% for the same period in 1996.  The  increase  in the average  yield is
primarily  attributable  to the increased  cost of  certificates  of deposit and
advances which have a higher cost to the Association than do core deposits.


                                       13
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES

                            PROVISION FOR LOAN LOSSES

The  Association  maintains an  allowance  for loan losses based upon a periodic
evaluation  of known and inherent  risks in the loan  portfolio,  past loan loss
experience,  adverse  situations  that may  affect  borrowers'  ability to repay
loans,  the estimated  value of the underlying loan  collateral,  the nature and
volume of its loan  activities,  and current as well as expected future economic
conditions.  Loan loss  provisions are based upon  management's  estimate of the
fair value of the collateral and the  Association's  actual loss experience,  as
well as guidelines applied by the OTS and the FDIC. The Association's  provision
for loan losses was $53,000 for the quarter  ended June 30, 1997, as compared to
$38,000 for the quarter  ended June 30, 1996.  The  Association's  allowance for
loan losses as a  percentage  of net loans  receivable  was 0.63 % and 0.64 % at
June 30, 1997 and 1996, respectively.

                                  OTHER INCOME

Other income consists of servicing income and fee income,  service charges, gain
or loss on the sale of securities available for sale and income or loss from the
Association's  subsidiary's real estate venture. Other income increased $601,000
to $971,000  for the  quarter  ended June 30,  1997 from  $370,000  for the same
period in 1996.  Other income for the three months ended June 30, 1997 reflected
a $134,000  increase  in loan and deposit  fees  resulting  from  changes in the
Association's fee structure which were implemented in October 1996. In addition,
other  income in the 1996 period  included a $200,000  loss reserve on an amount
due from a depository  institution  as well as a $218,000  loss  incurred on the
sale of a participation loan, neither of which items reoccurred during 1997.

                                OPERATING EXPENSE

Operating expense increased  $235,000 to $4.5 million for the three month period
ended June 30, 1997 from $4.3 million for the same period in 1996, primarily due
to an increase of $189,000 in employee  compensation and benefits as a result of
increased  staffing due to both a branch  office  opening and the expanded  loan
production  program.  In addition,  other  increases of $89,000 in occupancy and
equipment  costs  (also  relating  to the new branch  office)  and  $115,000  in
miscellaneous  operating expense occurred during the quarter ended June 30, 1997
as compared to the same quarter in 1996.  The increase in operating  expense was
partially offset by a $182,000  decrease in federal deposit  insurance  premiums
reflecting the reduced premium rate paid by the Association in the 1997 period.

                           PROVISION FOR INCOME TAXES

The  provision for income taxes was $767,000 for the three months ended June 30,
1997. A benefit of $361,000 was  recognized  for the three months ended June 30,
1996 due to the reversal of a prior year provision  which was no longer required
in management's opinion.

                              RESULTS OF OPERATIONS
            FOR THE SIX MONTHS ENDED JUNE 30, 1997 AND JUNE 30, 1996

                                     GENERAL

Net income for the six months  ended June 30,  1997  decreased  $316,000 to $2.7
million,  or $0.54 per share,  compared to $3.1 million, or $0.62 per share, for
the same period in 1996.  The decrease in net income was primarily due to events
totaling  approximately $698,000 which occurred during the six months ended June
30, 1996 which did not reoccur during 1997, and a $536,000 increase in operating
expense for the six months ended June 30,  1997.  The effect of these events was
partially  offset by a $1.0 million  increase in net interest income for the six
months ended June 30, 1997.

                               NET INTEREST INCOME

Net interest  income  increased $1.0 million to $11.3 million for the six months
ended June 30, 1997 from $10.3  million  for the six months  ended June 30, 1996
primarily as a result of a $60.2  million  increase in average  interest-earning
assets to $641.7  million  for the six months  ended June 30,  1997 from  $581.5
million  for the same  period in the prior  year,  reflecting  the growth in the
Association's  loan and  securities  portfolios,  as well as an  increase in the
average yield on interest-earning  assets to 7.66% for the six months ended June
30,   1997  from  7.51%  for  the  same   period  in  1996.   The   increase  in
interest-earning  assets was  partially  offset by a $60.5  million  increase in
average interest-bearing liabilities


                                       14
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES

to $588.4 million for the six months ended June 30, 1997 from $527.9 million for
the same  period in 1996  reflecting  the  growth of the  Association's  deposit
portfolio, primarily in certificates of deposit, and the use of FHLB advances to
fund  securities  purchases,  as well as an  increase  in the  average  yield on
interest-bearing  liabilities  to 4.51% for the six months  ended June 30,  1997
from 4.38% for the same period in 1996.  The  increase  in the average  yield is
primarily  attributable  to the increased  cost of  certificates  of deposit and
advances which have a higher cost to the Association.

                            PROVISION FOR LOAN LOSSES

As  mentioned  previously,  loan loss  provisions  are based  upon  management's
estimate of the fair value of the collateral and the  Association's  actual loss
experience,  as well  as  guidelines  applied  by the  OTS  and  the  FDIC.  The
Association's  provision  for loan losses was  $83,000 for the six months  ended
June 30,  1997,  as compared to $40,000 for the six months  ended June 30, 1996.
The  Association's  allowance  for loan  losses  as a  percentage  of net  loans
receivable was 0.63 % and 0.64 % at June 30, 1997 and 1996, respectively.

                                  OTHER INCOME

Other  income  increased  $525,000 to $1.9 million for the six months ended June
30, 1997 from $1.3 million for the same period in 1996. Other income for the six
months ended June 30, 1997 increased in part due to a $160,000  increase in loan
and deposit  fees as the result of changes in the  Association's  fee  structure
which were  implemented  in October 1996. In addition,  other income in the 1996
period  included a  $200,000  loss  reserve  on an amount due from a  depository
institution  as well as a $218,000 loss incurred on the sale of a  participation
loan, offset in part by a $138,000 net gain on the sale of securities  available
for sale, none of which items reoccurred during 1997.

                                OPERATING EXPENSE

Operating  expense  increased  $536,000 to $8.8 million for the six month period
ended June 30, 1997,  from $8.3  million for the same period in 1996,  primarily
due to an increase of $459,000 in employee compensation and benefits as a result
of increased  staffing due to both a branch office opening and the expanded loan
production  program.  In addition,  other increases of $163,000 in occupancy and
equipment  costs  (also  relating  to the new branch  office)  and  $184,000  in
miscellaneous  operating  expense  occurred during the six months ended June 30,
1997 as compared to the same period in 1996.  The increase in operating  expense
was  partially  offset by a  $419,000  decrease  in  federal  deposit  insurance
premiums reflecting the reduced premium rate paid by the Association in the 1997
period.

                           PROVISION FOR INCOME TAXES

The  provision  for income  taxes  increased  to $1.6 million for the six months
ended June 30, 1997 from $258,000 for the same period in 1996.  The increase was
due to  management's  decision  during  the six months  ended  June 30,  1996 to
reverse a prior year provision which was no longer required.


                                       15
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES

                           PART II. OTHER INFORMATION
                           --------------------------

ITEM 1.       LEGAL PROCEEDINGS

              There are various claims and lawsuits in which the  Association is
              periodically involved incidental to the Association's business. In
              the opinion of  management,  no material loss is expected from any
              of such pending claims or lawsuits.

ITEM 2.       CHANGES IN SECURITIES

              Not applicable.

ITEM 3.       DEFAULTS UPON SENIOR SECURITIES

              None.


ITEM 4.       SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS


              None.

ITEM 5.       OTHER INFORMATION.

(a)           MID-TIER HOLDING COMPANY.
              On January 16, 1997,  the Board of  Directors  of the  Association
              adopted a resolution  to proceed with filing an  application  with
              the OTS to reorganize  Community  Savings into a two-tier  holding
              company  structure.  As  a  result  of  the  reorganization,   the
              Association    will   be   a   wholly-owned    subsidiary   of   a
              federally-chartered  company  which will be owned by the  existing
              shareholders.

              ComFed, M. H. C., the Association's  mutual holding company,  will
              hold a majority  of the  common  stock of the new  mid-tier  stock
              holding company,  Community Savings  Bankshares,  Inc., which will
              own 100% of the  common  stock of  Community  Savings.  Under  the
              reorganization,  each share of  Association  common  stock held by
              existing  shareholders of Community Savings will be converted into
              one share of common stock of Community  Savings  Bankshares,  Inc.
              The  reorganization  of the  Association  will be  structured as a
              tax-free  reorganization  and  will be  accounted  for in a manner
              similar   to  a   pooling   of   interests.   Completion   of  the
              reorganization is subject to regulatory approval by the OTS and to
              shareholder  approval.  It is expected to be completed  during the
              fourth quarter of 1997. On April 25, 1997,  the proposed  mid-tier
              stock holding company filed an application with the OTS requesting
              permission to become the holding company for the  Association.  On
              August 4, 1997, the OTS issued its order approving the application
              of Community Savings  Bankshares,  Inc. The Association expects to
              hold a special  meeting of  shareholders  on September 24, 1997 to
              consider and vote upon the reorganization.

(b)           CHANGE OF FISCAL YEAR.
              During  January  1997,  the Board of Directors of the  Association
              approved a change of the Association's  fiscal year from September
              30 to December 31, effective December 31, 1996.

ITEM 6.       EXHIBITS AND REPORTS ON FORM 8-K.

(a)           EXHIBITS.
              --------

              None.

(b)           CURRENT REPORTS ON FORM 8-K.
              ---------------------------

              None.


                                       16
<PAGE>


                                   SIGNATURES
                                   ----------

              Pursuant to the  requirements  of the  Securities  Exchange Act of
1934,  the  Registrant has duly caused this Report to be signed on its behalf by
the undersigned thereunto duly authorized.




                                    COMMUNITY SAVINGS, F. A.




                                    /s/ JAMES B. PITTARD, JR.
                                    ---------------------------------------
Date:    August  11, 1997               James B. Pittard, Jr.
                                        President and Chief Executive Officer


Date:    August 11, 1997           /s/ LARRY J. BAKER
                                   ---------------------------------------
                                       Larry J. Baker
                                       Senior Vice President and Treasurer


                                       17



                          OFFICE OF THRIFT SUPERVISION
                              WASHINGTON, DC 20552

                                      ------

                                    FORM 10-Q

(Mark One)


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


For the quarterly period ended:
                               ----------------

                                       OR

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


For the transition period from   OCTOBER 1, 1996     to   DECEMBER 31, 1996
                               ---------------------    -------------------

                                             OTS Docket number   05939
                                                                 -----

                            COMMUNITY SAVINGS, F. A.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

             UNITED STATES                                 65-0525685
- ----------------------------------------       ---------------------------------
    (State or other jurisdiction of                      (IRS employer
     incorporation or organization)                    identification no.)

          660 US Highway One
         North Palm Beach, FL                                33408
- ----------------------------------------       ---------------------------------
    (Address of principal executive                        (Zip code)
               offices)

                        REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE (561)
                        881-4800
                        -------------------------------------------------------

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

        As of February 7, 1997 there were 5,090,120  shares of the  Registrant's
        common stock outstanding.


<PAGE>

<TABLE>
<CAPTION>

                    COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
                                TABLE OF CONTENTS


 PART I. FINANCIAL INFORMATION                                                          PAGE
 -----------------------------                                                          ----

<S>   <C>                                                                               <C>
 Item 1.      Financial Statements

              Consolidated Statements of Financial Condition as of
              December 31, 1996 (unaudited) and September 30, 1996                       2

              Consolidated Statements of Operations for the three months
              ended December 31, 1996 and 1995 (unaudited)                               3

              Consolidated Statements of Changes in Shareholders' Equity for the
              three months  ended  December  31, 1996  (unaudited)  and the year
              ended September 30, 1996 4

              Consolidated Statements of Cash Flows for the three months
              ended December 31, 1996 and 1995 (unaudited)                               5

              Notes to Consolidated Financial Statements (unaudited)                     6

Item 2.       Management's Discussion and Analysis of Financial Condition
              and Results of Operations                                                 10

PART II. OTHER INFORMATION
- --------------------------

Item 1        Legal Proceedings                                                         15

Item 2        Changes in Securities                                                     15

Item 3        Default Upon Senior Securities                                            15

Item 4        Submission of Matters to a Vote of Security Holders                       15

Item 5        Other Information                                                         15

Item 6        Exhibits and Reports on Form 8-K                                          16

              Signature Page                                                            17
</TABLE>


                                       1
<PAGE>

<TABLE>
<CAPTION>

                          PART I. FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS.

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
AT DECEMBER 31, 1996 AND SEPTEMBER 30, 1996

                                                                December 31,     September 30,
                                                                   1996              1996
                                                                ------------     -------------
                                                                (unaudited)
ASSETS                                                                  (In Thousands)
  Cash and cash equivalents: 
<S>                                                              <C>              <C>      
     Cash and amounts due from depository institutions           $  13,547        $  15,600
     Interest-bearing deposits                                      28,895           29,180
                                                                 ---------        ---------
        Total cash and cash equivalents                             42,442           44,780

  Securities available for sale                                    123,152          124,287
  Investments - held to maturity                                    22,139           22,293
  Mortgage-backed and related securities - held to maturity         53,405           54,945
  Loans receivable, net of allowance for loan losses               389,040          376,219
  Accrued interest receivable                                        2,354            2,208
  Office properties and equipment, net                              16,368           16,359
  Investment in and advances to real estate venture                     62              218
  Real estate owned, net                                             1,455            1,384
  Federal Home Loan Bank stock - at cost                             2,864            5,384
  Other assets                                                       1,928            2,255
                                                                 ---------        ---------
        Total assets                                             $ 655,209        $ 650,332
                                                                 =========        =========

LIABILITIES
  Deposits                                                       $ 513,709        $ 498,929
  Mortgage-backed bond - net                                        17,230           17,453
  Advances from Federal Home Loan Bank                              34,763           36,350
  ESOP borrowings                                                    1,915            2,064
  Advances by borrowers for taxes and insurance                      1,059            6,861
  Other liabilities                                                  8,378           11,599
  Deferred income taxes                                              2,036            2,020
                                                                 ---------        ---------
        Total liabilities                                          579,090          575,276
                                                                 ---------        ---------

SHAREHOLDERS' EQUITY
  Preferred stock ($1 par value): 10,000,000 authorized
    shares, no shares issued
  Common stock ($1 par value): 20,000,000 authorized
    shares, 5,090,120 shares outstanding                             5,090            5,090
  Additional paid in capital                                        29,950           29,881
  Retained income - substantially restricted                        44,603           43,902
  Common stock purchased by Employee Stock Ownership Plan           (1,848)          (1,965)
  Common stock issued to Recognition and Retention Plan               (608)            (654)
  Unrealized decrease in market value of assets available
    for sale, net of income taxes                                   (1,068)          (1,198)
                                                                 ---------        ---------
        Total shareholders' equity                                  76,119           75,056
                                                                 ---------        ---------
        Total liabilities and shareholders' equity               $ 655,209        $ 650,332
                                                                 =========        =========

  See Notes to consolidated financial statements.
</TABLE>


                                       2
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE THREE MONTHS ENDED
DECEMBER 31, 1996 AND DECEMBER 31, 1995
<TABLE>
<CAPTION>

                                                              For the three months
                                                              ended December 31,
                                                                  1996       1995
                                                                  ----       ----
                                                                     (unaudited)
                                                                   (In Thousands)
Interest income:
<S>                                                             <C>       <C>    
  Real estate loans                                             $ 7,427   $ 6,278
  Consumer and commercial business loans                            408       344
  Investment securities and securities available for sale         2,566     1,361
  Mortgage-backed and related securities                          1,004     1,565
  Interest-earning deposits                                         491       657
                                                                -------   -------
     Total interest income                                       11,896    10,205
                                                                -------   -------

Interest expense:
  Deposits                                                        5,251     4,499
  Advances from Federal Home Loan Bank
    and other borrowings                                          1,127       850
                                                                -------   -------
     Total interest expense                                       6,378     5,349
                                                                -------   -------

Net interest income                                               5,518     4,856
                                                                -------   -------

Provision for loan losses                                           243        30
                                                                -------   -------

Net interest income after provision for loan losses               5,275     4,826
                                                                -------   -------

Other income:
 Servicing income and other fees                                     33        35
 NOW account and other customer fees                                820       789
 Net gain on sale of securities
   available for sale                                                51       110
 Net gain on sale of loans receivable                                 3        --
 Equity in net income of real estate venture                         72       107
 Miscellaneous                                                      246        39
                                                                -------   -------
     Total other income                                           1,225     1,080
                                                                -------   -------

Operating expense:
 Employee compensation and benefits                               2,125     2,003
 Occupancy and equipment                                          1,201     1,144
 Net loss on real estate owned                                       37        81
 Advertising and promotion                                          240       105
 Federal deposit insurance premium                                  288       255
 Miscellaneous                                                      753       600
                                                                -------   -------
     Total operating expense                                      4,644     4,188
                                                                -------   -------

Income before provision for income taxes                          1,856     1,718

Provision for income taxes                                          696       667
                                                                -------   -------
Net income                                                      $ 1,160   $ 1,051
                                                                =======   =======
 Primary and fully diluted earnings per share                   $  0.23   $  0.22
                                                                =======   =======
</TABLE>


See Notes to consolidated financial statements.


                                       3
<PAGE>

<TABLE>
<CAPTION>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
FOR THE YEAR ENDED SEPTEMBER 30, 1996 AND
FOR THE THREE MONTHS ENDED DECEMBER 31, 1996  (UNAUDITED)

                                                                                                   Unrealized
                                                                                                    Increase
                                                                                                   (Decrease)
                                                                                                       in
                                                               Retained      Employee   Recognition  Market Value
                                                   Additional   Income-       Stock        and        of Assets
                                          Common    Paid In   Substantially  Ownership   Retention  Available for
                                          Stock     Capital     Restricted     Plan        Plan         Sale      Total
                                    ====================================================================================
                                                                          (In Thousands)

<S>                                       <C>        <C>         <C>         <C>         <C>         <C>         <C>     
Balance - September 30, 1995             $  5,089   $ 30,182    $ 41,666    $ (2,456)   $ (1,162)   $   (471)   $ 72,848
Net income for year ended
      September 30, 1996                       --         --       3,915          --          --          --       3,915
Stock options exercised                         1         12          --          --          --          --          13
Transfer from securities held to
      maturity to securities available
      for sale (net of income taxes)           --         --          --          --          --         247         247
Unrealized decrease in market value
      of assets available for sale
      (net of income taxes)                    --         --          --          --          --        (974)       (974)
Adjustment to deferred compensation
       - Recognition and Retention
         Plan                                  --       (378)         --          --         378          --          --
Amortization of deferred
     compensation - Employee Stock
     Ownership Plan and Recognition
     and Retention Plan                        --         65          --         491         130          --         686
Dividends declared                             --         --      (1,679)         --          --          --      (1,679)
                                        ---------------------------------------------------------------------------------

Balance - September 30, 1996                5,090     29,881      43,902      (1,965)       (654)     (1,198)     75,056
Net income for three months ended
      December 31, 1996                        --         --       1,160          --          --          --       1,160
Stock options exercised                        --          4          --          --          --          --           4
Unrealized increase in market value
      of assets available for sale
      (net of income taxes)                    --         --          --          --          --         130         130
Amortization of deferred
     compensation - Employee Stock
     Ownership Plan and Recognition
     and Retention Plan                        --         65          --         117          46          --         228
Dividends declared                             --         --        (459)         --          --          --        (459)
                                        ---------------------------------------------------------------------------------
Balance - December 31,1996   
(unaudited)                              $  5,090   $ 29,950    $ 44,603    $ (1,848)   $   (608)   $ (1,068)   $ 76,119
                                        =================================================================================
</TABLE>


See Notes to consolidated financial statements.


                                        4
<PAGE>
<TABLE>
<CAPTION>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED DECEMBER 31, 1996 AND 1995
                                                                                  For the three months ended
                                                                                           December 31,
                                                                                         1996         1995
                                                                                         ----         ----
                                                                                            (unaudited)
                                                                                          (In Thousands)
  CASH FLOWS FROM (FOR) OPERATING ACTIVITIES:
<S>                                                                                   <C>         <C>     
 Net income                                                                           $  1,160    $  1,051
 Adjustments to reconcile net income to net cash provided by  operating activities:
   Depreciation                                                                            329         364
   ESOP and Recognition and Retention Plan compensation expense                            228         255
   Accretion of discounts, amortization of premiums, and other deferred yield items       (396)       (371)
   Provision for loan losses                                                               243          30
   Provision for losses and net losses on sales of real estate owned                        --          28
   Amortization of discount on mortgage-backed bond                                        123         124
   Net (gain) loss on sale of securities available for sale                                (50)         --
   Net loss on sale of loans and other assets                                              (10)         --
 (Increase) decrease in accrued interest receivable                                       (146)        171
 (Increase) decrease in other assets                                                       327         (14)
 Decrease (increase) in loans available for sale                                           137        (210)
 (Decrease) increase in other liabilities                                               (3,221)        792
                                                                                      --------    --------

      Net cash (used for) provided by operating activities                              (1,276)      2,220
                                                                                      --------    --------

CASH FLOWS FROM (FOR) INVESTING ACTIVITIES:
 Loan originations and principal payments on loans                                     (11,257)     (5,165)
 Principal payments received on mortgage-backed and related securities                   2,840       2,489
 Principal payments on investments                                                         475         596
 Purchases of:
  Loans                                                                                 (1,998)       (104)
  Mortgage-backed and related securities                                                    --      (6,013)
  Securities available for sale                                                             --      (4,308)
  Office property and equipment                                                           (344)       (115)
 Proceeds from sales of:
  Securities available for sale                                                            100         749
  Office property and equipment                                                            178          18
  Real estate acquired in settlement of loans                                               --          38
  Federal Home Loan Bank stock                                                           2,520          --
 Proceeds from maturities of investments                                                    --       8,799
 Investment in real estate venture                                                         156       1,201
 Other investing                                                                          (184)        (59)
                                                                                      --------    --------

          Net cash used for investing activities                                        (7,514)     (1,874)
                                                                                      --------    --------

CASH FLOWS FROM (FOR) FINANCING ACTIVITIES:
 Net increase in:
   NOW accounts, demand deposits, and savings accounts                                   3,112       7,541
   Certificates of deposit                                                              11,668      16,768
 Repayment of advances from Federal Home Loan Bank                                      (1,587)     (1,087)
 Advances by borrowers for taxes and insurance                                          (5,802)     (5,537)
 ESOP loan                                                                                (149)       (148)
 Sale of common stock-net of issuance costs                                                  4          --
 Payments made on mortgage-backed bond                                                    (346)       (347)
Dividends paid                                                                            (448)       (391)
                                                                                      --------    --------

          Net cash provided by (used for) financing activities                           6,452      16,799
                                                                                      --------    --------

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                                    (2,338)     17,145
CASH AND CASH EQUIVALENTS, beginning of period                                          44,780      42,497
                                                                                      --------    --------
CASH AND CASH EQUIVALENTS, end of period                                              $ 42,442    $ 59,642
                                                                                      ========    ========

See Notes to consolidated financial statements 

</TABLE>

                                        5
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.    BASIS OF PRESENTATION

      The unaudited  consolidated  interim  financial  statements  for Community
      Savings,  F.  A.  and  its  subsidiaries   ("Community   Savings"  or  the
      "Association"), the majority-owned subsidiary of ComFed, M. H. C., reflect
      all adjustments  (consisting only of normal recurring  accruals) which, in
      the  opinion  of   management,   are  necessary  to  present   fairly  the
      Association's   consolidated  financial  condition  and  the  consolidated
      results of operations and cash flows for interim periods.  The results for
      interim periods are not necessarily  indicative of trends or results to be
      expected for the full year.  All weighted  interest rates are presented on
      an  annualized  basis.  The  unaudited   consolidated   interim  financial
      statements  and  notes  should  be read in  conjunction  with the  audited
      consolidated  financial  statements and the notes thereto  included in the
      Association's  Annual Report to shareholders  for the year ended September
      30, 1996.

2.    REORGANIZATION TO A MUTUAL HOLDING COMPANY AND CONVERSION TO STOCK FORM OF
      OWNERSHIP

      The  Association was  reorganized  into a federal mutual holding  company,
      ComFed,  M.H.C. (the "Holding Company") on October 24, 1994. In connection
      with  the  reorganization,  the  Holding  Company  retained  $200,000  for
      operating  capital.  The Holding Company is chartered and regulated by the
      Office of Thrift Supervision ("OTS").

      Simultaneously with the reorganization into a mutual holding company,  the
      Association  sold  shares of  common  stock  which  represent  a  minority
      interest in the Association to officers, directors, employees, and certain
      depositors and borrowers of the Association, and to certain members of the
      general public.  The remaining issued and outstanding  shares are owned by
      the Holding Company.  The  reorganization and minority stock offering were
      completed on October 24, 1994. The  Association  sold 2,379,856  shares at
      $15 per share for total gross proceeds of $35,697,840.  The minority stock
      offering represented a minority ownership of 47.6% of the Association. The
      net proceeds of the stock offering,  after reflecting  conversion expenses
      of approximately $1,712,000, were $33,985,840.  The net proceeds, less the
      $200,000 retained by the Holding Company,  were added to the Association's
      general funds to be used for general corporate purposes.

      In connection with the reorganization to the stock form of ownership,  the
      Community Savings,  F. A. Employee Stock Ownership Plan ("ESOP") purchased
      190,388  shares of the  Association  common  stock at an average  price of
      $14.45 per share,  or $2,752,977 in the  aggregate,  which was funded by a
      loan from an unaffiliated  lender.  The  Association  makes scheduled cash
      contributions to the ESOP sufficient to service the amount  borrowed.  For
      the quarter ended December 31, 1996, total contributions made to the ESOP,
      which are used to fund  principal and interest  payments on the ESOP debt,
      totaled approximately $191,000.

3.    CHANGE IN FISCAL YEAR END

      During  January  1997,  the  Board  of  Directors   voted  to  change  the
      Association's  year end from September  30th to December  31st,  effective
      with the year ending December 31, 1996.


                                       6
<PAGE>

<TABLE>
<CAPTION>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

4.    LOANS RECEIVABLE

      Loans receivable consist of the following:

                                                                                  December 31,       September 30,
                                                                                  ------------       -------------
                                                                                      1996               1996
                                                                                      ----               ----
                                                                                           (In Thousands)
<S>                                                                                 <C>                 <C>     
       Real estate loans:
          Residential 1-4 family                                                    $293,296            $284,267
          Residential 1-4 family held for sale (at lower of cost or fair value)           70                 207
          Residential construction loans                                              33,158              33,520
          Non-residential construction loans                                           2,200               2,200
          Land loans                                                                  19,426              16,846
          Multi-family loans                                                           8,096               8,153
          Commercial                                                                  37,815              38,433
                                                                                      ------              ------
             Total real estate loans                                                 394,061             383,626
                                                                                     -------             -------

       Non-real estate loans:
          Consumer loans                                                              16,028              15,606
          Commercial business                                                          2,458               1,874
                                                                                       -----               -----
             Total non-real estate loans                                              18,486              17,480
                                                                                      ------              ------
             Total loans receivable                                                  412,547             401,106

       Less:
          Undisbursed loan proceeds                                                   20,765              22,318
          Unearned discount and net deferred loan fees                                   200                 257
          Allowance for loan losses                                                    2,542               2,312
                                                                                       -----               -----
       Total loans receivable,  net                                                 $389,040            $376,219
                                                                                    ========            ========
</TABLE>

      The amount of loans on which the Association has ceased accruing  interest
      aggregated  approximately $1,631,000 and $842,000 at December 31, 1996 and
      September  30,  1996,  respectively.  The amount of  interest  not accrued
      related to these loans was  approximately  $65,000 and $44,000 at December
      31, 1996 and September 30, 1996, respectively.

      An analysis of the changes in the allowance for loan losses is as follows:
<TABLE>
<CAPTION>
                                                                                              For the three months
                                                                                               ended December 31,
                                                                                             1996             1995
                                                                                             ----             ----
                                                                                                 (In Thousands)

<S>                                                                                          <C>              <C>   
      Balance, beginning of period                                                           $2,312           $3,492
      Provision charged to income                                                               243               30
      Losses charged to allowance                                                              (13)             (30)
      Recoveries                                                                                  -                -
                                                                                                  -                -
                                                                                             ------           ------
      Balance, end of period                                                                 $2,542           $3,492
                                                                                             ======           ======
</TABLE>


                                       7
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      In May 1993, the Financial Accounting Standards Board ("FASB") issued SFAS
      No. 114, "Accounting by Creditors for Impairment of a Loan." The Statement
      generally  requires all  creditors to account for impaired  loans,  except
      those loans that are  accounted  for at fair value or at the lower of cost
      or fair value,  at the  present  value of the  expected  future cash flows
      discounted at the loan's  effective  interest  rate. In October 1994,  the
      FASB issued SFAS No. 118,  "Accounting  by Creditors  for  Impairment of a
      Loan Income  Recognition and Disclosures."  This statement amends SFAS No.
      114 to allow a creditor to use existing  methods for recognizing  interest
      income on an impaired loan. SFAS No. 118 does not change the provisions in
      SFAS No. 114 that  require a creditor to measure  impairment  based on the
      present  value of  expected  future  cash flows  discounted  at the loan's
      effective  interest  rate,  or at the market price of the loan or the fair
      value  of  the  collateral  if  the  loan  is  collateral  dependent.  The
      Association  adopted the provisions of SFAS No. 114 as amended by SFAS No.
      118 effective October 1, 1995.

      An  analysis of the  recorded  investment  in impaired  loans owned by the
      Association at December 31, 1996 and the related allowance for those loans
      is as follows:

<TABLE>
<CAPTION>
                                                                                             December 31, 1996
                                                                                          -----------------------
                                                                                            Loan        Related
                                                                                          Balances     Allowances
                                                                                          --------     ----------
                                                                                               (In Thousands)
        Impaired loan balances and related
<S>                                                                                       <C>              <C> 
         allowances for loan losses                                                       $1,071           $252
                                                                                          ======           ====

5.    REAL ESTATE OWNED

      Real estate owned consists of the following:
                                                                                      December 31,     September 30,
                                                                                          1996             1996
                                                                                          ----             ----
                                                                                               (In Thousands)

       Real estate owned                                                                  $1,547         $1,476
       Less allowance for loss                                                                92             92
                                                                                              --             --
       Total                                                                              $1,455         $1,384
                                                                                          ======         ======

      Changes in reserve for loss are as follows:
                                                                                          For the three months
                                                                                           ended December 31,
                                                                                         ---------------------
                                                                                         1996              1995
                                                                                         ----              ----
                                                                                            (In Thousands)

       Balance, beginning of period                                                       $92              $113
       Provision charged to income                                                          -                40
       Losses charged to reserve                                                            -               (4)
                                                                                            -               ---
       Balance, end of period                                                             $92              $149
                                                                                          ===              ====
</TABLE>


                                       8
<PAGE>
COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6.    DEPOSITS

      The  weighted-average  interest rates on deposits at December 31, 1996 and
      September 30, 1996 were 4.15% and 4.09%,  respectively.  Deposit accounts,
      by type and range of rates at December  31, 1996 and  September  30, 1996,
      consist of the following:

                                            DECEMBER 31,       SEPTEMBER 30,
                                            ------------       -------------
                                               1996                1996
                                               ----                ----
                                                     (In Thousands)
ACCOUNT TYPE AND RATE
Non-interest-bearing NOW accounts            $ 18,627           $ 19,532
NOW, Super NOW and funds transfer accounts     67,076             63,098
Passbook and statement accounts                30,821             30,875
Money market accounts                          69,514             69,421
                                             --------           --------

Total non-certificate accounts                186,038            182,926
                                             --------           --------

Certificates:
 3.00% or less                                  1,035              1,600
 3.01% - 3.99%                                    598                903
 4.00% - 4.99%                                 51,484             80,831
 5.00% - 5.99%                                232,313            193,281
 6.00% - 6.99%                                 33,568             29,571
 7.00% - 7.99%                                  8,673              9,817
                                             --------           --------
Total certificates of deposit                 327,671            316,003
                                             --------           --------

Total                                        $513,709           $498,929
                                             ========           ========

      Individual  deposits  greater  than  $100,000  at  December  31,  1996 and
      September 30, 1996 aggregated  approximately  $72,504,000 and $67,467,000,
      respectively. Deposits in excess of $100,000 are not insured.

7.    CONTINGENCIES

      In connection  with its mutual holding  company  reorganization  and stock
      offering,  the Association's ESOP borrowed funds from Nationar, a New York
      trust  company  which was owned by savings banks in the state of New York,
      and  used  the  funds to  purchase  eight  percent  of the  shares  of the
      Association's  common  stock in the open  market.  All of such shares were
      pledged as collateral  to support the ESOP loan.  In  connection  with the
      ESOP  loan,   the   Association   placed   $1,200,000  in  a  non-insured,
      interest-earning deposit account with Nationar as collateral to secure the
      ESOP  loan.  On  February  6,  1995,  Nationar  was seized by the New York
      Banking  Department  because of liquidity  problems and continuing losses.
      During the year ended September 30, 1995, the Association was uncertain as
      to the  recoverability  of the collateral  securing the ESOP loan.  During
      fiscal  year  1995,  the  Superintendent   transferred   $200,000  of  the
      Association's  collateral to a new  interest-earning  deposit account with
      Northwest Savings Bank, leaving $1,000,000 in the Nationar account. During
      the year ended September 30, 1996, the Association  received $400,000 as a
      partial  settlement from the New York Banking Department and established a
      specific reserve of $200,000.  During the quarter ended December 31, 1996,
      the  Association  received the final payment of $600,000 from the New York
      Banking  Department.  As a result of the recovery of the entire amount due
      the Association, the specific reserve of $200,000 was reversed.

      In  addition,   the  Association  is  investigating  a  possible  employee
      defalcation   which  may  have  been  occurring  for  several  years.  The
      Association  maintains insurance to cover possible defalcation losses with
      a claim  deductible of $200,000.  The Association  established a liability
      for the amount of the  deductible  during  fiscal  year  1996.  Management
      currently  estimates  that the loss in excess of the  deductible  will not
      involve  material  amounts and will be covered by the insurance.  Although
      the Association has notified its insurance  company of the potential claim
      and the insurance company has acknowledged coverage, the insurance company
      has not completed its investigation of the claim.

                                       9
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES

8.    EARNINGS PER SHARE

      The primary and fully diluted  weighted-average  number of shares includes
      adjustments  for the  Association's  ESOP,  Recognition and Retention Plan
      ("RRP"),  and stock options.  For the quarter ended December 31, 1996, the
      primary and fully diluted  weighted-average number of shares was 4,983,996
      and 5,001,648,  respectively. For the quarter ended December 31, 1995, the
      primary and fully diluted weighted-average number of shares was 4,928,860.

ITEM 2.      MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
             RESULTS OF OPERATIONS

                                     GENERAL

Community Savings,  founded in 1955, is a  federally-chartered  savings and loan
association  headquartered  in North  Palm  Beach,  Florida.  The  Association's
deposits are  federally  insured by the Federal  Deposit  Insurance  Corporation
("FDIC")  through  the  Savings   Association   Insurance  Fund  ("SAIF").   The
Association has been a member of the Federal Home Loan Bank of Atlanta  ("FHLB")
since 1955.  On October 24, 1994,  Community  Savings  successfully  completed a
stock  offering by issuing  5,000,000  shares of common  stock of which 47.6% or
2,379,856  shares were  purchased at $15.00 a share by the public and  2,620,144
shares were issued to the newly formed mutual holding company,  ComFed, M. H. C.
During July 1995,  88,900 shares of common stock were issued from authorized but
unissued  shares to fund the  Association's  RRP, and during  April 1996,  1,220
shares were issued upon the exercise of stock options, resulting in total shares
of common stock issued and outstanding of 5,090,120.

The Association is a community-oriented  financial institution engaged primarily
in the business of attracting  deposits  from the general  public and using such
funds, together with other borrowings,  to invest in various consumer based real
estate loans and mortgage-backed  securities ("MBS"). Community Savings' plan is
to  operate  as a  well-capitalized,  profitable  and  independent  institution.
Community  Savings currently exceeds all regulatory  capital  requirements.  The
Association's  profitability is highly dependent on its net interest income. The
components that determine net interest income are the amount of interest-earning
assets and interest-bearing liabilities,  together with the rates earned or paid
on such interest  rate-sensitive  instruments.  The  Association is sensitive to
managing  interest  rate risk  exposure by better  matching  asset and liability
maturities and rates. This is accomplished  while considering the credit risk of
certain   assets.   The   Association   maintains  asset  quality  by  utilizing
comprehensive  loan underwriting  standards and collection efforts as well as by
primarily originating or purchasing secured or guaranteed assets.

                         LIQUIDITY AND CAPITAL RESOURCES

The  Association  is  required to maintain  minimum  levels of liquid  assets as
defined by OTS  regulations.  This  requirement,  which varies from time to time
depending upon economic conditions and deposit flows, is based upon a percentage
of deposits and short-term borrowings. The required ratio is currently 5.0%. The
Association's  liquidity  ratio averaged 12.9% during the quarter ended December
31, 1996 while liquidity  ratios averaged 14.8% for the year ended September 30,
1996.  The  Association  adjusts its  liquidity  levels in order to meet funding
needs of deposit  outflows,  payment of real  estate  taxes on  mortgage  loans,
repayment of borrowings,  and loan  commitments.  The  Association  also adjusts
liquidity as appropriate to meet its asset and liability management  objectives.
A major  portion  of the  Association's  liquidity  consists  of cash  and  cash
equivalents,  which are a product of its  operating,  investing,  and  financing
activities.

The  Association's  primary  sources  of funds are  deposits,  amortization  and
prepayment  of loans and  mortgage-backed  securities,  maturities of investment
securities  and other  short-term  investments,  and earnings and funds provided
from   operations.   While   scheduled   principal   repayments   on  loans  and
mortgage-backed securities are a relatively predictable source of funds, deposit
flows and loan  prepayments  are greatly  influenced by general  interest rates,
economic conditions, and competition. The Association manages the pricing of its
deposits to maintain a desired  deposit  balance.  In addition,  the Association
invests  excess funds in short-term  interest-earning  and other  assets,  which
provide  liquidity to meet  lending  requirements.  Short-term  interest-bearing
deposits  with the FHLB of Atlanta  amounted to $28.7  million at  December  31,
1996.  Other assets  qualifying  for liquidity  outstanding at December 31, 1996
amounted to $32.4 million. For additional  information about cash flows from the
Association's operating,  financing, and investing activities, see the unaudited
consolidated statements of cash flows included in


                                       10
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES

the  financial  statements.  The  primary  sources  of cash were net  income and
principal repayments on loans and mortgage-backed securities.

Liquidity  management  is  both a  daily  and  long-term  function  of  business
management.  If the  Association  requires  funds beyond its ability to generate
them  internally,  borrowing  agreements  exist with the FHLB  which  provide an
additional  source of funds.  At December 31, 1996, the  Association's  advances
from the FHLB totaled $34.8 million.  The  Association  has in the past utilized
borrowings from the FHLB  principally to reduce interest rate risk,  rather than
for liquidity purposes.

At December 31, 1996, the Association had outstanding loan commitments totalling
$5.8  million,  which amount does not include the  unfunded  portion of loans in
process.  Certificates  of  deposit  scheduled  to  mature in less than one year
totaled  $253.6  million  at  December  31,  1996.  Based on  prior  experience,
management believes that a significant portion of such deposits will remain with
the Association.

                               FINANCIAL CONDITION

                December 31, 1996 compared to September 30, 1996
                ------------------------------------------------

The following table summarizes certain information relating to the Association's
financial condition at the dates indicated.
<TABLE>
<CAPTION>

                                                       December 31,          September 30,           Increase
                                                           1996                   1996              (Decrease)
                                                           ----                   ----              ----------
                                                       (unaudited)
                                                                             (In Thousands)
Assets:
<S>                                                      <C>                    <C>                    <C>   
   Total assets                                          $655,209               $650,332              $4,877
   Cash and cash equivalents                               42,442                 44,780              (2,338)
   Securities portfolio:
      Investment securities                                22,139                 22,293                (154)
      Securities available for sale                       123,152                124,287              (1,135)
      Mortgage-backed and related securities               53,405                 54,945              (1,540)
   Total securities portfolio                             198,696                201,525              (2,829)
    Loans receivable, net                                 389,040                376,219              12,821
    Real estate owned, net                                  1,455                  1,384                  71

Liabilities:
  Total liabilities                                       579,090                575,276               3,814
  Deposits                                                513,709                498,929              14,780
  ESOP borrowings                                           1,915                  2,064                (149)
  Advances by borrowers for taxes and insurance             1,059                  6,861              (5,802)
  Shareholders' equity                                     76,119                 75,056               1,063
</TABLE>

Total assets  increased  $4.9 million to $655.2 million at December 31, 1996, as
compared  to $650.3  million at  September  30,  1996  primarily  due to a $12.8
million increase in loans receivable to $389.0 million at December 31, 1996 from
$376.2 million at September 30, 1996. The increase in total assets was partially
offset by a $2.3 million decrease in cash and cash  equivalents,  a $2.8 million
decrease  in the  securities  portfolio  and a $2.8  million  decrease  in other
assets.  The increase in total assets was  primarily  funded by a $14.8  million
increase  in deposits  to $513.7 at  December  31,  1996 from $498.9  million at
September 30, 1996.

The  securities  portfolio  experienced  a net  decrease of $2.8  million  which
primarily reflected scheduled principal  reductions and amortization of premiums
and discounts.

Loans  receivable  increased  $12.8  million  as a result  of the  Association's
continued emphasis on its lending activities. Loan originations of $29.6 million
and purchases of $2.0  million,  (primarily  consisting  of one- to  four-family
residential properties) were offset by repayments and other adjustments of $18.8
million. Real estate owned


                                       11
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES

increased  $71,000 to $1.5 million at December  31,  1996,  from $1.4 million at
September 30, 1996, primarily due to the addition of new foreclosed real estate.

Total liabilities increased $3.8 million to $579.1 million at December 31, 1996,
from $575.3  million at September 30, 1996.  Total  deposits  increased by $14.8
million to $513.7  million at December 31, 1996 from $498.9 million at September
30, 1996 due primarily to increased  retail deposits and public funds.  Advances
by borrowers for taxes and insurance  decreased  $5.8 million to $1.1 million at
December 31, 1996,  from $6.9 million at September 30, 1996,  due to the payment
of real estate  taxes  during the three  month  period.  In addition  during the
quarter ended December 31, 1996, the  Association  made its $2.8 million payment
for the SAIF  recapitalization  premium  which had been  accrued and included in
other liabilities.

Total equity increased to $76.1 million at December 31, 1996, from $75.1 million
at September  30, 1996,  due to net income of $1.2  million,  the stock  benefit
plans  accrual of  $228,000,  and a net  increase in the market  value of assets
available for sale of $130,000, offset by the declaration of dividends totalling
$459,000. For further information,  see the unaudited consolidated statements of
changes  in  shareholders'  equity in the  accompanying  consolidated  financial
statements.

At  December  31,  1996,  the  Association   exceeded  all  regulatory   capital
requirements as follows:
<TABLE>
<CAPTION>

                                                                                                To be Considered
                                                                        Minimum for             Well Capitalized
                                                                      Capital Adequacy       for Prompt Corrective
                                                 Actual                   Purposes              Action Provision
                                        -----------------------------------------------------------------------------
                                             Ratio       Amount       Ratio        Amount        Ratio       Amount
                                        -----------------------------------------------------------------------------
<S>                                           <C>        <C>          <C>           <C>           <C>         <C>
As of December 31, 1996:
Shareholders' equity, and ratio
   to total assets                            11.6%      $76,119
                                              =====
Investment in subsidiary                                      --
Intangible assets                                          1,068
                                                           -----
Tangible capital, and ratio to
   adjusted total assets                      11.8%      $77,187        1.5%        $9,844
                                              =====      =======        ====        ======
Tier 1 (core) capital, and ratio
   to adjusted total assets                   11.8%      $77,187        4.0%       $26,251         5.0%      $32,814
                                              =====      =======        ====       =======         ====      =======
Tier 1 (core) capital, and ratio to
   risk-weighted total assets                 24.2%      $77,187                                   6.0%      $19,119
                                              =====      -------                                   ====      =======

Allowance for loan and lease losses                        2,290
Equity investments                                         (632)
                                                           -----
Tier 2 capital                                             1,658
                                                           -----
Total risk-based capital, and ratio to
   risk-weighted total assets                 24.7%      $78,845        8.0%       $25,492        10.0%      $31,865
                                              =====      =======        ====       =======        =====      =======

Total assets                               $655,209
                                           ========
Adjusted total assets                      $656,277
                                           ========
Risk-weighted assets                       $318,650
                                           ========
</TABLE>

                                  ASSET QUALITY

Loans  90  days  past  due are  generally  placed  on  non-accrual  status.  The
Association ceases to accrue interest on a loan once it is placed on non-accrual
status and interest  accrued but unpaid at such time is charged against interest
income. Additionally,  any loan where it appears evident prior to being past due
90  days  that  the  collection  of  interest  is in  doubt  is also  placed  on
non-accrual  status.  The Association  carries real estate owned at the lower of
cost or fair value, less cost to dispose. Management regularly reviews assets to
determine proper valuation.  The Association did not have any restructured loans
within the meaning of  Statement  of Financial  Accounting  Standards  No. 15 at
December 31, 1996 or September 30, 1996.


                                       12
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES

The  following  table  sets  forth   information   regarding  the  Association's
delinquent loans and foreclosed real estate at the dates indicated:
<TABLE>
<CAPTION>

                                                                              December 31,    September 30,
                                                                                 1996             1996
                                                                                 ----             ----
                                                                             (unaudited)
                                                                                    (In Thousands)
Residential real estate loans:
<S>                                                                             <C>             <C>   
  Loans 60 to 89 days delinquent                                                $  446          $  209
  Loans more than 90 days delinquent                                             1,524             832
                                                                                ------          ------
    Total                                                                        1,970           1,041
                                                                                ------          ------
Commercial and multi-family real estate loans:
  Loans 60 to 89 days delinquent                                                    --              --
  Loans more than 90 days delinquent                                                --              --
                                                                                ------          ------
    Total                                                                           --              --
                                                                                ------          ------

Consumer and commercial business loans:
  Loans 60 to 89 days delinquent                                                    72               3
  Loans more than 90 days delinquent                                               107              10
                                                                                ------          ------
Land
  Loans 60 to 89 days delinquent                                                    --              --
  Loans more than 90 days delinquent                                                --              --
                                                                                ------          ------
    Total                                                                           --              --
                                                                                ------          ------
Total non-performing loans                                                       2,149           1,054
                                                                                ------          ------

Real estate owned net of related allowance                                       1,455           1,384
Loans to facilitate sale of real estate owned                                      224             226
Other non-performing assets net of related allowance                                --             400
                                                                                ------          ------
Total non-performing assets and loans to facilitate sale of real estate owned   $3,828          $3,064
                                                                                ======          ======
</TABLE>


                              RESULTS OF OPERATIONS
              FOR THE THREE MONTHS ENDED DECEMBER 31, 1996 AND 1995

                                     GENERAL

Net income for the  quarter  ended  December  31, 1996  increased  10.5% to $1.2
million, or $.23 per share, compared to $1.1 million, or $.22 per share, for the
quarter ended December 31, 1995. The increase in net income was due to increases
in net interest  income of $662,000  and in other  income of $145,000  offset in
part by increases  of $213,000 in the  provision  for loan  losses,  $455,000 in
operating expense, and $29,000 in the provision for income taxes.

                               NET INTEREST INCOME

Net interest income increased to $5.5 million for the quarter ended December 31,
1996 from $4.9 million for the quarter  ended  December 31, 1995  primarily as a
result of an $78.0 million increase in average interest-earning assets to $616.6
million for the three months ended December 31, 1996 from $538.6 million for the
same period in 1995.  This  increase was offset in large part by a $74.8 million
increase in average interest-bearing liabilities to $559.8 million for the three
months ended December 31, 1996 from $485.0 million for the same period in 1995.


                                       13
<PAGE>

COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES

                            PROVISION FOR LOAN LOSSES

The  Association  maintains an  allowance  for loan losses based upon a periodic
evaluation of known and inherent risks in the loan portfolio, the past loan loss
experience,  adverse  situations  that may  affect  borrowers'  ability to repay
loans,  the estimated  value of the underlying loan  collateral,  the nature and
volume of its loan  activities,  and current as well as expected future economic
conditions.  Loan loss  provisions are based upon  management's  estimate of the
fair value of the collateral and the  Association's  actual loss experience,  as
well as standards applied by the OTS and FDIC. The  Association's  provision for
loan losses was $243,000 for the quarter ended December 31, 1996, as compared to
$30,000 for the quarter ended  December 31, 1995.  The increase in the provision
of $213,000 included a $200,000 transfer to the general loan valuation allowance
from  a  specific   reserve  which  had  been  maintained  with  respect  to  an
interest-earning  deposit which was pledged as collateral  for the ESOP loan and
which was recovered  during the quarter  ended  December 31, 1996 (see Note 7 to
the Notes to the Consolidated Financial Statements). The Association's allowance
for loan losses as a percentage  of net loans  receivable  was .65% and 1.04% at
December  31,  1996 and 1995,  respectively,  and 55.9% and 35.6% of  classified
assets at December 31, 1996 and 1995, respectively.

                                  OTHER INCOME

Other income consists of servicing income and fee income,  service charges, gain
or loss on the sale of securities available for sale and income or loss from the
Association's  subsidiary's real estate venture. Other income increased $145,000
to $1.2  million for the quarter  ended  December 31, 1996 from $1.1 million for
the same period in 1995,  due to the reversal of a specific  reserve of $200,000
referenced  above which had been maintained with respect to an  interest-earning
deposit  which  was  pledged  as  collateral  for the ESOP  loan and  which  was
recovered during the quarter (see Note 7 to the Notes to Consolidated  Financial
Statements).

                                OPERATING EXPENSE

Operating  expense increased  $455,000,  or 10.9%, to $4.6 million for the three
month period ended December 31, 1996,  from $4.2 million from the same period in
1995, primarily due to increases of $135,000 in advertising and promotion due to
increased  advertising  designed to increase the Association's market share, and
$122,000 in employee compensation and benefits as a result of increased staffing
due to both a branch office opening and the expanded loan production program.

                           PROVISION FOR INCOME TAXES

Provision  for income taxes  increased  $29,000 to $696,000 for the three months
ended  December 31, 1996 as compared to $667,000 for the same period in 1995 due
to the increase in net income.


                                       14
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES

                           PART II. OTHER INFORMATION
                           --------------------------

ITEM 1.       LEGAL PROCEEDINGS

              There are various claims and lawsuits in which the  Association is
              periodically involved incidental to the Association's business. In
              the opinion of  management,  no material loss is expected from any
              of such pending claims or lawsuits.

ITEM 2.       CHANGES IN SECURITIES

              Not applicable.

ITEM 3.       DEFAULTS UPON SENIOR SECURITIES

              None.

ITEM 4.       SUBMISSION OF MATTERS TO A VOTE OF SECURITY-HOLDERS

              The Association held its Annual Meeting of Shareholders on January
              15, 1997.  Of the  5,090,120  shares  eligible to vote,  4,799,755
              shareholders or 94.3%, including 2,620,144 shares owned by ComFed,
              M. H. C., were represented in person or by proxy at the meeting.

              The votes cast produced the following results:

<TABLE>
<CAPTION>
                                                                                          Number Of Votes
                 Election of Directors for                                                ---------------
                 a three year term expiring in 2000                                     For            Withheld
                 ----------------------------------                                     ---            --------
<S>                                                                                  <C>                <C>   
                 Karl D. Griffin                                                     4,744,958          54,797
                 Harold I. Stevenson                                                 4,745,278          54,477

                 Election of a Director for a two
                 year term expiring in 1999
                 ------------------------------------
                 James B. Pittard, Jr.                                               4,744,792          54,963


                                                                                  Number of Votes
                                                         -----------------------------------------------------------
                                                                  For                 Against           Abstain
                                                                  ---                 -------           -------
                 Ratification of Deloitte
                 & Touche LLP as auditors
                 for fiscal year 1997                          4,754,079              25,580            20,096
</TABLE>


                                       15
<PAGE>


COMMUNITY SAVINGS, F. A. AND SUBSIDIARIES

ITEM 5.       OTHER INFORMATION.

(a)
              On January 16, 1997,  the Board of  Directors  of the  Association
              adopted a resolution  to proceed with filing an  application  with
              the Office of Thrift Supervision  ("OTS") to reorganize  Community
              Savings into a two-tier holding company structure.  As a result of
              the  reorganization,   the  Association  will  be  a  wholly-owned
              subsidiary of a  Florida-chartered  company which will be owned by
              the existing shareholders.

              ComFed, M. H. C., the Association's  mutual holding company,  will
              hold a majority  of the  common  stock of the new  mid-tier  stock
              holding  company,  which  will  own  100% of the  common  stock of
              Community  Savings.  Under  the  reorganization,   each  share  of
              Association   common  stock  held  by  existing   shareholders  of
              Community Savings will be exchanged for a share of common stock of
              the mid-tier  stock holding  company.  The  reorganization  of the
              Association  will be structured as a tax-free  reorganization  and
              will  be  accounted  for  in a  manner  similar  to a  pooling  of
              interests.   Completion  of  the   reorganization  is  subject  to
              regulatory approval by the OTS and to shareholder  approval. It is
              expected to be completed during the second quarter of 1997.

(b)
              During  January  1997,  the Board of Directors of the  Association
              approved a change of the Association's  fiscal year from September
              30 to December 31, effective December 31, 1996.

ITEM 6.       EXHIBITS AND REPORTS ON FORM 8-K.

(a)           Exhibits.
              ---------

              None.

(b)           Current Reports On Form 8-K.
              ----------------------------

              None.


                                       16
<PAGE>

                                   SIGNATURES
                                   ----------

              Pursuant to the  requirements  of the  Securities  Exchange Act of
1934,  the  Registrant has duly caused this Report to be signed on its behalf by
the undersigned thereunto duly authorized.




                                       COMMUNITY SAVINGS, F. A.




                                       /s/ JAMES B. PITTARD, JR
                                       -------------------------------------
Date:         February 11, 1997            James B. Pittard, Jr.
                                           President and Chief Executive Officer


Date:         February 11, 1997        /s/ LARRY J. BAKER
                                       -------------------------------------
                                           Larry J. Baker
                                           Senior Vice President and Treasurer


                                       17


INDEPENDENT  AUDITORS' CONSENT

We consent to the incorporation by reference in this Registration Statement of
Community Savings Bankshares, Inc. on Form S-8 of our report dated November 15,
1996, incorporated by reference in the Annual Report on Form 10-K of Community
Savings, F.A.. for year ended September 30, 1996.


/s/ DELOITTE & TOUCHE LLP
- -----------------------------
DELOITTE & TOUCHE LLP



October 27, 1997



<TABLE> <S> <C>


<ARTICLE>                                     9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM JUNE 30,
1997 FORM 10-Q AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS
</LEGEND>
<CIK>                          0001045934
<NAME>                           Community Savings
<MULTIPLIER>                        1,000
       
<S>                                   <C>
<PERIOD-TYPE>                          6-MOS
<FISCAL-YEAR-END>                DEC-31-1997
<PERIOD-START>                   JAN-01-1997
<PERIOD-END>                     JUN-30-1997
<CASH>                             14,524
<INT-BEARING-DEPOSITS>             23,546
<FED-FUNDS-SOLD>                        0
<TRADING-ASSETS>                        0
<INVESTMENTS-HELD-FOR-SALE>       150,106
<INVESTMENTS-CARRYING>             71,769
<INVESTMENTS-MARKET>               68,126
<LOANS>                           409,895
<ALLOWANCE>                         2,602
<TOTAL-ASSETS>                    699,787
<DEPOSITS>                        540,533
<SHORT-TERM>                            0
<LIABILITIES-OTHER>                16,023
<LONG-TERM>                        64,553
                   0
                             0
<COMMON>                            5,090
<OTHER-SE>                         73,588
<TOTAL-LIABILITIES-AND-EQUITY>    699,787
<INTEREST-LOAN>                    16,296
<INTEREST-INVEST>                   7,290
<INTEREST-OTHER>                      991
<INTEREST-TOTAL>                   24,577
<INTEREST-DEPOSIT>                 11,031
<INTEREST-EXPENSE>                 13,260
<INTEREST-INCOME-NET>              11,317
<LOAN-LOSSES>                          83
<SECURITIES-GAINS>                      0
<EXPENSE-OTHER>                     8,805
<INCOME-PRETAX>                     4,291
<INCOME-PRE-EXTRAORDINARY>          2,735
<EXTRAORDINARY>                         0
<CHANGES>                               0
<NET-INCOME>                        2,735
<EPS-PRIMARY>                         .54
<EPS-DILUTED>                         .54
<YIELD-ACTUAL>                       7.47
<LOANS-NON>                         1,466
<LOANS-PAST>                            0
<LOANS-TROUBLED>                        0
<LOANS-PROBLEM>                     1,842
<ALLOWANCE-OPEN>                    2,542
<CHARGE-OFFS>                         (23)
<RECOVERIES>                            0
<ALLOWANCE-CLOSE>                   2,602
<ALLOWANCE-DOMESTIC>                2,602
<ALLOWANCE-FOREIGN>                     0
<ALLOWANCE-UNALLOCATED>                 0
        


</TABLE>


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