COMMUNITY SAVINGS BANKSHARES INC
10-K, 1998-03-30
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: UNITED TENNESSEE BANKSHARES INC, 10KSB40, 1998-03-30
Next: APEX MORTGAGE CAPITAL INC, 10-K405, 1998-03-30




                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20552

                                    FORM 10-K

[X]    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE
       ACT OF 1934 FOR THE FISCAL YEAR ENDED DECEMBER 31, 1997

                                       OR

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

For the transition period from ______________________to _______________________

                        Commission File Number 000-29460
                                               ---------

                       COMMUNITY SAVINGS BANKSHARES, INC.
    ------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           UNITED STATES                                 65-0780334
- -------------------------------------       ------------------------------------
(State or Other Jurisdiction of             (IRS Employer Identification Number)
  Incorporation or Organization)

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

                                 (561) 881-2212
    ------------------------------------------------------------------------
               (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 March 17,  1998,  there  were  issued and  outstanding  5,100,120
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 March 17,
1998 ($38.50) was $ 82,493,488.

                       DOCUMENTS INCORPORATED BY REFERENCE

1. Portions  of the Annual  Report to  Shareholders  for the  fiscal  year ended
   December 31, 1997 (Parts II and IV).
2. Proxy Statement for the Annual Meeting of Shareholders  (Portions of Parts II
   and III).

                                       1
<PAGE>
PART I

ITEM 1.  BUSINESS

GENERAL

         In the  following  discussion,  references  to  "Bankshares"  relate to
Community Savings  Bankshares,  Inc. together with its wholly-owned  subsidiary,
Community Savings, F. A. (the "Association").

COMMUNITY SAVINGS BANKSHARES, INC.

         Bankshares is a federally  chartered  mid-tier  stock  holding  company
organized  in August  1997.  The only  significant  asset of  Bankshares  is its
investment in the  Association.  Bankshares is majority owned by ComFed,  M.H.C.
("ComFed") a federally chartered mutual holding company. Effective September 30,
1997,  Bankshares acquired all of the issued and outstanding common stock of the
Association  in  connection  with  the  Association's  reorganization  into  the
two-tier form of mutual holding company  ownership.  At that time, each share of
the  Association's  common  stock was  converted  into one share of  Bankshares'
common stock. At December 31, 1997, ComFed owned 2,620,144 shares of Bankshares'
common  stock with the  remaining  2,474,776  shares being owned by the minority
shareholders. The holding company reorganization was accounted for at historical
cost in a manner  similar to a pooling of  interests.  Therefore,  all financial
information  has been  presented as if Bankshares  had been in existence for all
periods  included in this report.  At December 31,  1997,  Bankshares  had total
assets of $720.1  million,  total  loans of $451.7  million,  total  deposits of
$550.7 million, and total shareholders' equity of $81.3 million.

         Bankshares'  executive office is located at 660 U.S. Highway One, North
Palm Beach, Florida and its telephone number at that address is (561) 881-2212.

COMMUNITY SAVINGS, F. A.

         The Association,  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.  The  Association  is regulated by the Office of Thrift  Supervision
("OTS"). On October 24, 1994, the Association  completed a reorganization into a
federally   chartered   mutual  holding   company,   ComFed.   As  part  of  the
reorganization,  the  Association  organized  a new  federally  chartered  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.

         The Association is a community-oriented  financial  institution engaged
primarily in the business of attracting  deposits from the general public in the
Association's  market area (as described  below) and using such funds,  together
with other borrowings,  to invest in various  consumer-based  real estate loans,
commercial  business  loans and  mortgage-backed  securities  ("MBS") as well as
United States  government and agency  securities,  mutual funds,  corporate debt
securities,  interest-earning  deposits in the FHLB and FHLB stock. See "Lending
Activities",   "Mortgage-Backed   and  Related   Securities",   and  "Investment
Activities". The Association's principal source of funds are deposits, principal
and interest payments on loans and securities,  and FHLB advances. The principal
source of income is interest received from loans and securities, while principal
expenses are interest paid on deposits and borrowings and employee  compensation
and benefits.  See "Sources of Funds." The Association'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.  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.

         The Association's  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

                                       2
<PAGE>

FORMATION OF THE MID-TIER HOLDING COMPANY

         In January 1997,  the Board of Directors of the  Association  adopted a
resolution to proceed with filing an application  with the OTS to reorganize the
Association  into a  two-tier  holding  company  structure.  As a result  of the
reorganization, the Association became the wholly-owned subsidiary of Bankshares
and shareholders of the Association became the shareholders of Bankshares.

         ComFed, the Association's  mutual holding company,  holds a majority of
the common stock of the new mid-tier stock holding  company,  Bankshares,  which
owns 100% of the common stock of the Association. Under the reorganization, each
share  of  Association  common  stock  held  by  existing  shareholders  of  the
Association  was  converted  into one share of common stock of  Bankshares.  The
reorganization  of the Association  was structured as a tax-free  reorganization
and was accounted for in a manner similar to a pooling of interests.  Completion
of the  reorganization  was  subject to  regulatory  approval  by the OTS and to
shareholder  approval. On August 4, 1997, the OTS issued its order approving the
application of Bankshares to become the holding company of the Association.  The
reorganization  was  approved  by the  shareholders  at a special  meeting  held
September 24, 1997. The  reorganization was effective on September 30, 1997. The
common stock of Bankshares was  substituted  for that of the  Association on the
Nasdaq National Market under the symbol "CMSV".

CHANGE OF FISCAL YEAR.

         In 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. Bankshares' fiscal year end is December 31 as well.

FORWARD-LOOKING STATEMENTS

         Certain  information in this Form 10-K may  constitute  forward-looking
information  that  involves  risks and  uncertainties  that could  cause  actual
results to differ  materially from those  estimated.  Persons are cautioned that
such forward-looking statements are not guarantees of future performance and are
subject to various factors which could cause actual results to differ materially
from those estimated.  These factors include, but are not limited to, changes in
general  economic and market  conditions,  legislative  and regulatory  changes,
monetary  and fiscal  policies  of the federal  government,  demand for loan and
deposit  products  and the  development  of an interest  rate  environment  that
adversely  affects the  interest  rate spread or other  income from  Bankshares'
investments and operations.

MARKET AREA AND COMPETITION

         Bankshares and the Association are  headquartered  in North Palm Beach,
Florida.  Because Bankshares' only significant asset is its ownership of all the
issued and  outstanding  capital stock of the  Association,  the market area and
competition are identical for both entities. The Association operates 21 offices
in its market area in southeastern  Florida, five of which are located in Martin
County,  twelve of which are  located in Palm Beach  County,  three of which are
located in St. Lucie County and one of which is located in Indian River  County.
The Association  operated a loan production office in Indian River County, which
was closed and moved to the new Vero Beach office  during July 1997.  During the
first quarter of 1998,  another loan production  office was opened in Vero Beach
to handle the  increased  loan  activity.  In  addition,  the  Association  also
operated a loan production office in southern Palm Beach County which was closed
during 1997.

         According  to  county  projections  from  the  University  of  Florida,
population  in Palm Beach,  Martin,  St.  Lucie,  and Indian River  counties was
estimated at l.4 million for 1997. This study projects a 6.6% growth rate to 1.5
million by the year 2000 and a 38.6%  growth rate from the year 2001 to the year
2020 to 2.l million.  This population growth combined with a lower interest rate
environment during early 1998 suggests an increased demand for mortgage loans in
the four county market, as well as the State of Florida. However, such estimates
may not prove representative of trends for the remainder of 1998.

         The  counties  in  the  Association's  market  area,  have  experienced
significant  growth  since the 1960s.  Several  of the  counties  are  currently
experiencing  major  redevelopment  projects.  In Palm Beach County, the City of
West Palm  Beach is  implementing  a $375  million  project  called  City  Place
designed to continue the revitalization of the downtown area. Also in Palm Beach
County,  construction has begun on Abacoa, a new subdivision  development  which
will feature a new baseball  stadium,  commercial office space and retail space,
as well as single-family and multi-family residential properties which will

                                       3
<PAGE>

accommodate  10,000  residents.  The commuter train service for southern Florida
will be extended northward to service this community.

         In Martin County,  redevelopment of the City of Stuart's  downtown area
has been supplemented by the completion of the new Roosevelt bridge facilitating
access to the city from the north.

         In St. Lucie County, the Professional  Golfers  Association ("PGA") has
planned  three new  championship  golf  courses,  a golf  learning  center and a
housing development.

         The   economy  in  this  market   area  is   service-oriented   and  is
significantly  dependent  upon  government,  foreign  trade,  tourism,  and  its
continued  attraction as a retirement  area. In Palm Beach and Martin  counties,
cooperative efforts between the counties 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  Palm  Beach  County  include  Pratt  and  Whitney  (United
Technologies),  Motorola, Inc., St. Mary's and Good Samaritan Hospitals, Florida
Power and Light Co. and Flo Sun,  Inc.  Martin  County major  employers  include
Martin Memorial Health System, Staff Leasing, and Publix. St. Lucie County major
employers  include Indian River Community  College,  Columbia  Lawnwood Regional
Medical,  Publix, and Staff Leasing. Indian River County major employers include
Indian River Memorial Hospital, Publix and New Piper Aircraft Corp.

         Bankshares' 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. Continued strong competition
from such financial  institutions  is expected in the  foreseeable  future.  The
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  as  well  as
competitive  pricing.  In recent  years many  financial  institutions  have been
aggressively  expanding  through the  acquisition of branch  locations or entire
financial institutions, thereby increasing competition.

         Based on total assets as of December 31, 1997, the  Association was the
third  largest  savings  institution  headquartered  in Palm Beach  County.  The
Association  held  2.35%,  5.49%  2.73%  and  0.06%  of  all  bank  and  savings
association  deposits  in Palm  Beach,  Martin,  St.  Lucie,  and  Indian  River
counties, respectively, at September 30, 1997.

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

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
primary market area. It is the Association's  intention to offer varied products
in the residential mortgage loan area. The Association  currently emphasizes the
origination of adjustable-rate residential mortgage ("ARM") loans and fixed-rate
residential  mortgage  loans  with  terms  of 15  years  or  less,  as well as 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,  the
interest rate of which adjusts annually. At times, it has been the Association's
policy to sell in the secondary market 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 and Board of
Director limits, the Association may periodically decide to retain such loans in
the  portfolio.  There were no loans held for sale at December 31,  1997.  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
December 31, 1997, the net loan portfolio totaled $451.7 million, of which

                                      4
<PAGE>

$339.1 million, or 75.1%,  consisted of one-to four-family  residential mortgage
loans; $34.9 million,  or 7.7%,  consisted of construction loans; $17.1 million,
or  3.8%,  consisted  of  land  loans;  $8.8  million,  or  2.0%,  consisted  of
multi-family  residential real estate loans; $59.2 million, or 13.1%,  consisted
of commercial real estate loans; $15.7 million,  or 3.5%,  consisted of consumer
loans  (primarily  home  equity  lines of credit,  automobile  loans,  and loans
secured by savings deposits); and $3.5 million, or 0.8%, consisted of commercial
business  loans.  At December 31, 1997, the weighted  average  remaining term to
maturity of the loan  portfolio was  approximately  15.6 years.  At December 31,
1997,  $251.5  million,  or 55.7% of the 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.  The Association has also purchased either  participations  in or
whole  residential  or commercial  real estate loans which are serviced by other
institutions. Such loans totaled $19.4 million, net of premiums, at December 31,
1997.

                                       5

<PAGE>

ANALYSIS OF LOAN  PORTFOLIO.  Set forth below is selected  data  relating to the
composition of the loan portfolio by type of loan as of the dates indicated.

                                                     At                        
                                                 December 31,                  
                                 --------------------------------------------
                                         1997                    1996          
                                         ----                    ----           
                                            (Dollars in Thousands)
Real estate loans:
Residential 1-4 family (1)       $ 339,117     75.07%    $ 293,366     75.41% 
Construction loans                  34,850      7.72        35,358      9.09  
Land loans                          17,117      3.79        19,426      4.99  
Multi-family (2)                     8,800      1.95         8,096      2.08  
Commercial (3)                      59,220     13.11        37,815      9.72  
                                 ---------    ------     ---------    ------
 Total real estate loans           459,104    101.64       394,061    101.29  
                                 ---------    ------     ---------    ------  
                                                                              
Non-real estate loans:                                                        
  Consumer loans (4)                15,694      3.47        16,028      4.12  
  Commercial business                3,530      0.78         2,458      0.63  
                                 ---------    ------     ---------    ------  
  Total non-real estate loans       19,224      4.25        18,486      4.75  
                                                                              
                                 ---------    ------     ---------    ------  
  Total loans receivable           478,328    105.89       412,547    106.04  
                                                                              
Less:                                                                         
  Undisbursed loan proceeds         24,163      5.35        20,765      5.34  
  Unearned discount and net                                                   
   deferred fees                      (206)    (0.05)          200      0.05  
  Allowance for loan losses          2,662      0.59         2,542      0.65  
                                 ---------    ------     ---------    ------  
    Total loans receivable,                                                  
     net                         $ 451,709    100.00%    $ 389,040    100.00% 
                                 =========    ======     =========    ======  
                                                                              
<TABLE>
<CAPTION>
                                                                               At
                                                                          September 30,
                                 ---------------------------------------------------------------------------------------------
                                          1996                     1995                    1994                    1993
                                          ----                     ----                    ----                    ----
<S>                              <C>           <C>       <C>            <C>       <C>           <C>       <C>           <C>   
Real estate loans:
Residential 1-4 family (1)       $ 284,474     75.61%    $ 248,769      75.51%    $ 247,867     78.16%    $ 262,480     79.84%
Construction loans                  35,720      9.49        27,314       8.29        12,265      3.87         7,965      2.42
Land loans                          16,846      4.48        15,601       4.74        20,476      6.46        17,072      5.19
Multi-family (2)                     8,153      2.17         7,351       2.23         6,772      2.14         5,952      1.81
Commercial (3)                      38,433     10.22        35,402      10.75        32,612     10.28        34,953     10.64
                                 ---------    ------     ---------     ------     ---------    ------     ---------    ------
 Total real estate loans           383,626    101.97       334,437     101.52       319,992    100.91       328,422     99.90
                                 ---------    ------     ---------     ------     ---------    ------     ---------    ------
                                                                                                                             
Non-real estate loans:                                                                                                       
  Consumer loans (4)                15,606      4.15        12,638       3.84        10,237      3.23        10,844      3.30
  Commercial business                1,874      0.50         1,958       0.59         1,058      0.33           929      0.28
                                 ---------    ------     ---------     ------     ---------    ------     ---------    ------
  Total non-real estate loans       17,480      4.65        14,596       4.43        11,295      3.56        11,773      3.58
                                                                                                                             
                                 ---------    ------     ---------     ------     ---------    ------     ---------    ------
  Total loans receivable           401,106    106.62       349,033     105.95       331,287    104.47       340,195    103.48
                                                                                                                             
Less:                                                                                                                        
  Undisbursed loan proceeds         22,318      5.94        15,253       4.63         9,872      3.11         6,466      1.96
  Unearned discount and net                                                                                                     
   deferred fees                       257      0.07           846       0.26           908      0.29         1,234      0.38 
  Allowance for loan losses          2,312      0.61         3,492       1.06         3,390      1.07         3,748      1.14
                                 ---------    ------     ---------     ------     ---------    ------     ---------    ------
   Total loans receivable,                                                           
    net                          $ 376,219    100.00%    $ 329,442     100.00%    $ 317,117    100.00%    $ 328,747    100.00%
                                 =========    ======     =========     ======     =========    ======     =========    ======

</TABLE>
- --------------------------------
(1) Includes  participations or whole loans of $19.5 million, $1.7 million, $1.8
    million,  $2.2 million, $2.6 million, and $3.6 million at December 31, 1997,
    1996, September 30, 1996, 1995, 1994, and 1993, respectively.

(2) Includes  participations  of $0,  $505,000,  $360,000,  $0,  $0,  and $0, at
    December  31,  1997,  1996,  September  30,  1996,  1995,  1994,  and  1993,
    respectively.

(3) Includes participations of $162,000,  $190,000, $198,000, $4.9 million, $5.0
    million,  and $5.5 million at December 31, 1997,  1996,  September 30, 1996,
    1995, 1994, and 1993, respectively.

(4) Includes primarily home equity lines of credit,  automobile loans, and loans
    secured by savings  deposits.  At December 31, 1997 the disbursed portion of
    home equity lines of credit totaled $8.8 million.

                                        6
<PAGE>

         LOAN AND  MORTGAGE-BACKED AND RELATED SECURITIES MATURITY AND REPRICING
SCHEDULE.  The following table sets forth certain information as of December 31,
1997,  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)
<S>                                          <C>        <C>        <C>        <C>        <C>        <C>     
Real estate loans:
 One- to four-family residential             $196,202   $ 55,097   $ 42,572   $ 39,610   $ 25,727   $359,208
 Commercial, multi-family and land             84,256      6,753      3,522      2,678      2,687     99,896
Consumer loans (excluding lines of credit)      3,491      2,922        500         59         --      6,972
Equity line of credit loans (1)                 8,722         --         --         --         --      8,722
Commercial business loans                       3,530         --         --         --         --      3,530
                                             --------   --------   --------   --------   --------   --------
  Total loans receivable (gross)             $296,201   $ 64,772   $ 46,594   $ 42,347   $ 28,414   $478,328
                                             ========   ========   ========   ========   ========   ========

Mortgage-backed and related securities       $ 26,861   $ 29,465   $ 18,287   $ 13,844   $  4,308   $ 92,765
                                             ========   ========   ========   ========   ========   ========
</TABLE>
- ------------------------
(1) Variable-rate equity lines of credit reprice on a monthly basis.

         The following  table sets forth at December 31, 1997, the dollar amount
of all fixed-rate and adjustable-rate loans due after December 31, 1998 based on
either the repricing date or the contractual maturity as described above.

<TABLE>
<CAPTION>
                                                    FIXED        ADJUSTABLE         TOTAL
                                                    -----        ----------         ----- 
                                                               (IN THOUSANDS)
<S>                                               <C>            <C>               <C>     
Real estate loans:
  One- to four-family residential                 $131,300       $ 31,706          $163,006
  Commercial, multi-family and land                 12,051          3,589            15,640
Consumer and commercial business loans               3,481             --             3,481
                                                  --------       --------          --------
  Total                                           $146,832       $ 35,295          $182,127
                                                  ========       ========          ========

Mortgage-backed and related securities            $ 65,904       $     --          $ 65,904
                                                  ========       ========          ========
</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 its
market area. One- to four-family  residential  owner-occupied mortgage loans are
generally underwritten in conformity with the criteria established by Fannie Mae
("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 December 31, 1997,  $339.1  million,  or 75.1%,  of the 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  24.0  years.  However,  it  has  been  the
Association's experience that the average length of time which such loans remain
outstanding is 9.5 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 its
competitors.  In a  relatively  low interest  rate  environment,  which  existed
throughout  fiscal 1997,  borrowers  typically  prefer  fixed-rate  loans to ARM
loans. The

                                       7
<PAGE>

Association  has  continued  to  emphasize  its  ARM  loan  products.  ARM  loan
originations  totaled $54.6 million,  or 73.6%, of all one- to four-family  loan
originations  during the year ended  December 31, 1997. 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 of the term of the loans 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 is generally offered for terms between l5 and 30 years.

         The  Association  currently  offers ARM loans with an adjustment of one
year based on changes in a designated market index plus a margin.  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 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.  ARM loans  are  originated  with
initial  rates  which  are  below the fully  indexed  rate,  the  amount of such
discount  varying  depending  upon market  conditions,  and which provide for an
annual adjustment. Management 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.  Negative  amortization  of the ARM  loans is not  allowed.  One- to
four-family residential ARM loans totaled $192.5 million at December 31, 1997.

         The primary purpose of offering ARM loans is to make the 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 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.

         Fixed-rate loans generally are originated and underwritten according to
standards that permit sale in the secondary mortgage market.  Whether management
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, the Association's current interest rate sensitivity gap position and
Board of Director  established limits.  During the first three quarters of 1997,
the  Association's  policy was to retain in its  portfolio  fixed-rate  mortgage
loans 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 except
for loans  originated for special  financing on low and moderate income housing.
Periodically,   management  and  the  Board  may  decide  to  retain  all  loans
originated, including loans with terms greater that 15 years based on conditions
in effect at that time.  This policy was in effect for the last quarter of 1997.
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 without prepayment penalities.

         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.  Although for the fiscal year ended  December 31, 1997 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  single-family  residential  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 the  Association,  which
contains  an  indemnification   clause  protecting  the  Association  from  loss
resulting from  misrepresentations in the loan applications or other information
provided to the  Association.  $24.5 million of such loans were purchased during
fiscal year 1997. It is management's  intent,  subject to market conditions,  to
continue purchasing such loans.

         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

                                       8
<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 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 borrower is generally  required to obtain  private  mortgage  insurance.  An
origination  fee of between 1 % and 2% of the total  loan  amount on all one- to
four-family  loans may be charged depending on the market  conditions.  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, are required on
all properties securing real estate loans made by the Association.

         The Association may purchase participation or whole loans loans secured
by one- to four-family  residences when there are funds available for lending in
excess of the demand for loans in the local market or to  facilitate  funding of
large projects.  At December 31, 1997, the loan portfolio included $19.5 million
of  loan   participations  and  whole  loans  secured  by  one-  to  four-family
residences. The Association purchased $18.l million of such loans during 1997.

         CONSTRUCTION  AND LAND LOANS. At December 31, 1997,  $34.9 million,  or
7.7%, and $17.1 million,  or 3.8%, of the total net loan portfolio  consisted of
construction loans and land loans, respectively.  Fixed-rate and adjustable-rate
residential   construction   loans  are  currently  offered  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 to
owners who have a contract for  construction.  Advances are made as construction
is  completed.  In  addition,  construction  loans are also made to builders for
single-family  homes held for sale.  Such loans totaled $4.2 million at December
31, 1997.  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 December 31, 1997, the largest real estate  construction loan had an
aggregate principal outstanding balance of $2.5 million, with disbursed funds of
$13,000,  which is within the  Association's  loans-to-one-borrower  limit. This
loan is secured by a construction  loan to build a  single-family  home which is
located in the  Association's  market area.  Construction  was completed and the
loan was satisfied in full during the March 1998 quarter.

         Construction loans are also offered on multi-family and commercial real
estate loans.  At December 31, 1997,  multi-family  and commercial  construction
loans totaled $0 and $2.0 million, respectively.

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

         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.

         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,

                                       9
<PAGE>

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.

         MULTI-FAMILY   RESIDENTIAL   REAL  ESTATE   LOANS.   Loans  secured  by
multi-family real estate constituted approximately $8.8 million, or 2.0%, of the
total net loan  portfolio at December 31, 1997. At December 31, 1997, a total of
40 loans were secured by multi-family properties. Multi-family real estate loans
are primarily secured by multi-family residences, such as rental properties with
between five and  thirty-six  units.  At December 31,  1997,  substantially  all
multi-family loans were secured by properties located within the market area. At
December  31,  1997,  multi-family  real estate  loans had an average  principal
balance of approximately  $220,000 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 fixed-rate  multi-family real estate loans
were  originated.  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. Multi-family mortgage loans are generally made 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.  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,  the  borrower's  experience  in  owning or
managing similar properties, and any financial reserves the borrower may have. A
debt  service  coverage  ratio of at least 125% of the monthly  loan  payment is
generally  required.   Personal  guarantees  from  all  the  principals  of  the
multi-family real estate borrowers are generally obtained.

         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  $59.2  million,  or  13.1%,  of the  total  net loan
portfolio  at December  31,  1997.  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 December 31, 1997,  substantially  all of commercial  real estate
loans were secured by properties located within the market area. At December 31,
1997,  a total of 182 loans  were  secured by  commercial  real  estate  with an
average  principal  balance of  approximately  $325,000.  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 Division
staff.  Such loans were pursued  aggressively  with $28.7  million of such loans
originated  during  fiscal  year 1997.  The  Association  intends to continue to
pursue such loans aggressively in the future.

         At December 31, 1997, the largest  commercial  real estate borrower had
an aggregate  principal  outstanding  balance of $9.3 million,  with undisbursed
funds of $3.8 million,  which is within the Association's  loans-to-one-borrower
limit. The $9.3 million  principal  balance  represent's the  Association's  50%
share of the funding.  The remaining 50% was funded by another local lender. The
loan is for the construction of a 24 unit luxury condominium  project located in
the  Association's  market area, and is currently  performing in accordance with
its terms.

                                       10
<PAGE>

       In  underwriting  commercial  real estate  loans,  the same  underwriting
standards  and  procedures   are  employed  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 December 31, 1997,  consumer loans totaled $15.7
million,  or 3.5%,  of the  total net loan  portfolio.  The  principal  types of
consumer  loans  offered  are home  equity  lines of credit,  fixed-rate  second
mortgage loans,  automobile loans,  mobile home loans, boat loans,  recreational
vehicle 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 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 100%
based on certain credit and occupancy  requirements or 80% if such  requirements
are not met.  Such  loans are  offered on a monthly  adjustable-rate  basis with
terms of up to ten years.  At December 31, 1997,  the disbursed  portion of home
equity lines of credit totaled $8.8 million,  or 56.1%, of consumer  loans.  The
undisbursed  portion of such loans was $5.6 million at December  31,  1997.  The
Association  anticipates it will modestly expand its home equity product line in
fiscal 1998.

         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,  an  independent  company is engaged 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
fluctuating demand for used automobiles.

         COMMERCIAL BUSINESS LOANS. The Association  currently offers commercial
business  loans to  finance  small  businesses  in its market  area.  Commercial
business loans are offered as a customer  service to business  account  holders.
Such  loans  may  include  commercial  lines  of  credit,  loans  on  inventory,
equipment, receivables, or other collateral and unsecured loans. During the last
quarter of the fiscal year ended  September  30,  1996,  the  Association  began
expanding  its  activities  in  the  commercial  business  lending  market.  The
Association  aggressively pursued such loans during fiscal year 1997 and intends
to continue  pursuing  such loans  aggressively  in the future.  At December 31,
1997, 53 commercial business loans were outstanding with an aggregate balance of
$3.5 million and an average loan balance of  approximately  $66,000.  Commercial
business loans  originated  during the year ended December 31, 1997 totaled $2.7
million.   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 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.  Personal guarantees from the borrower or a third party are
generally obtained as a condition to originating its commercial business loans.

                                       11

<PAGE>

       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  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 loan  department
checks the loan application file for accuracy and completeness, and verifies the
information  provided.  Outside members of the Board of Directors  ("Director"),
the Chairman of the Board of Directors ("Chairman"),  the President,  the Senior
Vice President of the Lending  Division (the "SVP") and certain  designated Vice
Presidents  of the Lending  Division  ("VP") have been granted the  authority to
approve loans. The President,  the SVP and certain VPs have individual authority
to approve  mortgage loans between  $100,000 and $400,000,  secured consumer and
commercial  loans  between  $25,000 and $200,000,  and  unsecured  loans between
$10,000 and $100,000.  Additionally,  these officers may individually approve an
additional  10% of a customer's  currently  outstanding  debt,  even though that
exceeds their individual authority limit. Any two of the President,  the SVP and
a designated  VP may jointly  approve all loan types up to $750,000.  Any two of
the Chairman,  the President,  and the SVP may jointly approve all loan types up
to $l.5 million.  The Loan Committee  consists of any three of any one Director,
the President,  the SVP, and one  designated VP. The designated  Director or his
representative must be present at Loan Committee. Such committee can approve all
loan types up to $2.0  million.  The Loan  Committee  can  approve  any loans in
excess of $2.0  million  by  notifying  the  entire  Board of  Directors  of its
intention to approve a loan in excess of $2.0 million.  The Directors who attend
the meeting have a vote along with the other members of the Committee.  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 December 31,
1997, commitments to originate loans, excluding the undisbursed portion of loans
in process, totaled $7.2 million.

         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 are more funds available for lending in excess of
the  demand  for loans in the local  market or to  facilitate  funding  of large
projects.  Such participation loans, which totaled $19.9 million at December 31,
1997,  are secured by one- to  four-family,  multi-family  and  commercial  real
estate loans.

                                       12
<PAGE>

ORIGINATION,  PURCHASE  AND  SALE OF  LOANS.  The  table  below  shows  the loan
origination, purchase and sales activity for the periods indicated.

<TABLE>
<CAPTION>
                                                               For Year      For Three
                                                                Ended       Months Ended              For Year Ending
                                                              December 31,  December 31,               September 30,
                                                             ------------------------------------------------------------------
                                                                  1997         1996            1996         1995         1994
                                                                  ----         ----            ----         ----         ----
                                                                                         (In Thousands)
<S>                                                            <C>          <C>             <C>          <C>          <C>      
 Loans receivable, beginning of period                         $ 389,040    $ 376,219       $ 329,442    $ 317,117    $ 328,747
 Originations:
  Real estate:
   One- to four-family residential (1)                            67,923       20,226          82,596       35,909       49,718
   Land loans                                                     14,360        5,498           6,848       18,163        6,418
   Multi-family                                                    1,427           --           1,263           --          696
   Commercial                                                     28,667        1,806          16,102        8,197        2,813
                                                               ---------    ---------       ---------    ---------    ---------
    Total real estate loans                                      112,377       27,530         106,809       62,269       59,645
  Non-real estate loans:
   Consumer                                                        4,116        1,525           5,698        4,154        2,425
   Commercial business                                             2,699          515             796          646          718
                                                               ---------    ---------       ---------    ---------    ---------
    Total originations                                           119,192       29,570         113,303       67,069       62,788

 Transfer of mortgage loans to
  foreclosed real estate                                            (558)         (78)           (400)      (1,394)      (5,528)
 Loan and participations purchased                                24,455        1,998          16,775        2,728        2,395
 Repayments                                                      (76,816)     (20,042)        (72,114)     (50,452)     (63,471)
 Loan sales                                                         (631)        (283)         (5,429)        (105)      (5,115)
 Decrease (increase) in allowance for loan losses                   (120)        (230)          1,180         (102)         358
 Decrease in amortization of unearned discount and premiums
  and net deferred fees and cost                                    406           63             589           62          326
 Increase (decrease)  in loans in process                         (3,398)       1,553          (7,065)      (5,381)      (3,406)
 Change in other                                                     139          270             (62)        (100)          23
                                                               ---------    ---------       ---------    ---------    ---------
 Net loan activity                                                62,669       12,821          46,777       12,325      (11,630)
                                                               ---------    ---------       ---------    ---------    ---------
 Total loans receivable at end of period                       $ 451,709    $ 389,040       $ 376,219    $ 329,442    $ 317,117
                                                               =========    =========       =========    =========    =========
</TABLE>

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

                                                           13

<PAGE>

         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  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  loan  origination  fees and costs be
deferred and  amortized 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 and costs deferred under SFAS
No. 91 are recognized into income immediately upon prepayment or the sale of the
related loan. At December 31, 1997, unearned discounts and premiums and deferred
loan  origination  fees and costs totaled  $206,000.  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 funds.

         In addition to loan  origination  fees, the  Association  also receives
servicing  income and other fees that consist  primarily of servicing fees, late
charges, and other miscellaneous fees which totaled $269,000, $33,000, $148,000,
$184,000  and $163,000  for the year ended  December 31, 1997,  the three months
ended December 31, 1996 and the years ended September 30, 1996,  1995, and 1994,
respectively.

         LOAN SERVICING.  While the Association  primarily  originates loans for
its own portfolio,  it also has sold  fixed-rate  loans to Freddie Mac ("FHLMC")
and to the FNMA. At December 31, 1997, the unpaid balances of loans sold totaled
approximately  $19.0  million.  Servicing of such loans is retained and a fee is
received  of between  one-fourth  to  three-eights  of a percent  per loan.  The
Association does not purchase loan servicing from other sources.

         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 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  $12.2 million at December 31, 1997. All of
the Association's loans are in compliance with the loans-to-one  borrower limits
at December 31, 1997.

The following table presents the five largest lending  relationships at December
31, 1997:

<TABLE>
<CAPTION>
                                                                              At December 31, 1997
                                                     -------------------------------------------------------------
                                                               Total of Loans                     Amount disbursed
                                                     -------------------------------------------------------------
Description of collateral:                                                       (In Thousands)

<S>                                                               <C>                                 <C>   
Construction loans to build single-family
 homes and line of credit                                         $10,082                              $5,204
Construction loans to build a condominium                           9,284                               5,497
Construction loans to build single-family homes                     5,365                               3,592
Loans secured by convenience stores and
 gas stations                                                       4,785                               4,785
Construction loans to build single-family homes                     3,897                                 487

At  December  31,  1997  all of the  aforementioned  loans  were  performing  in
accordance with their terms.
</TABLE>

ASSET QUALITY

         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 the 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,  a 10-day demand letter is sent and personal  contact is attempted.
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

                                                            14

<PAGE>
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.

         The following table sets forth  information  with respect to loans past
due 60 to 89 days in the loan portfolio at the dates indicated.

<TABLE>
<CAPTION>
                                                      AT DECEMBER 31,                            AT SEPTEMBER 30,
                                              -----------------------------    ---------------------------------------------
                                                    1997          1996               1996              1995             1994
                                                    ----          ----               ----              ----             ----
                                                                (IN THOUSANDS)
<S>                                                 <C>           <C>                <C>               <C>              <C> 
Loans past due 60-89 days:
 One- to four-family residential                    $469          $446               $209              $493             $193
 Commercial and multi-family real estate              --            --                 --                --               --
 Consumer and commercial business loans               54            72                  3                24               --
 Land loans                                           --            --                 --                --               95
                                                    ----          ----               ----              ----             ----
   Total past due 60-89 days                        $523          $518               $212              $517             $288
                                                    ====          ====               ====              ====             ====
</TABLE>

         NON-PERFORMING  ASSETS.  At  December  31,1997,  non-performing  assets
(non-performing  loans and real estate owned (" REO")) totaled $2.0 million, and
the ratio of  non-performing  assets to total  assets  was  0.47%.  Real  estate
acquired by the  Association  as a result of  foreclosure  or by deed in lieu of
foreclosure  is classified as 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  $592,000,  $1.5
million,  $1.4 million,  $1.9 million, $3.7 million and $l.3 million at December
31,  1997,  and  1996,  and  at  September  30,  1996,   1995,  1994  and  1993,
respectively.

         The following table sets forth information  regarding 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,
all accrued  interest  thereon is fully  reserved  and the loan ceases to accrue
interest  thereafter.  For all  the  dates  indicated,  there  were no  material
restructured loans within the meaning of SFAS 15.

<TABLE>
<CAPTION>
                                                      AT DECEMBER 31,                           AT SEPTEMBER 30,
                                                   ---------------------------------------------------------------------------
                                                    1997          1996               1996              1995             1994
                                                    ----          ----               ----              ----             ----
                                                                   (DOLLARS IN THOUSANDS)
<S>                                                 <C>           <C>                <C>               <C>              <C> 

Non-performing loans:
 One- to four-family residential                   $1,289         $1,524             $  832            $  605           $1,571
 Commercial and multi-family real estate               --             --                                                 1,282
 Consumer and commercial business loans                55            107                 10                39               20
 Land                                                  35             --                 --                18               82
                                                   ------          ------            ------            ------           ------
Total non-performing  loans                         1,379          1,631                842               662            2,955
REO                                                   592          1,455              1,384             1,910            3,686
Other non-performing assets                            --             --                400  (2)           --               --
                                                   ------          ------            ------            ------           ------
Total non-performing assets (1)                    $1,971          $3,086            $2,626            $2,572           $6,641
                                                   ======          ======            ======            ======           ======

Total non-performing  loans to net loans
 receivable                                          0.31%           0.42%             0.22%             0.20%            0.93%
Total non-performing loans to total assets           0.19            0.25              0.13              0.12             0.53
Total non-performing loans and REO to total          0.27            0.47              0.40              0.45             1.25
 assets
</TABLE>
- ------------------------
(1) Net of specific valuation allowances.
(2) The other  non-performing  asset at September 30, 1996 represented a deposit
    account due to the Association  whose recovery was in doubt.  All funds were
    recovered in the subsequent periods.

                                                                    15
<PAGE>

         The largest  non-performing asset had a balance of $256,000 at December
31,  1997,  with a current  appraisal of $340,000.  The loan was  originated  in
fiscal  1989 and was  collateralized  by a citrus  grove  located  in St.  Lucie
County. The borrower, which was an insurance company, went into receivership and
was  liquidated  in  October  1991.  The  Association  subsequently  obtained  a
Receiver's Deed and the property was classified as REO in February 1993. In June
1995, the  Association  applied for approval of a site plan to allow for 32 lots
for residential  use. The Association  applied for extension of the site plan in
February 1997 and 1998. The  Association has held the REO for five years and has
applied for an extension  with the OTS to hold it for one  additional  year. The
property has been marketed aggressively, but it is located in an area of limited
growth.

         During the year ended  December  31,  1997,  gross  interest  income of
$86,000  would have been  recorded on  non-performing  loans  accounted for on a
non-accrual  basis if the loans  had been  current  throughout  the  period.  No
interest income on non-accrual loans was included in income during such period.

         The following table sets forth information  regarding delinquent loans,
REO and loans to facilitate the sale of REO at December 31, 1997.

<TABLE>
<CAPTION>
                                                                                      AT DECEMBER 31, 1997
                                                                                 --------------------------
                                                                                     BALANCE         NUMBER
                                                                                 --------------------------
                                                                                     (DOLLARS IN THOUSANDS)
<S>                                                                                 <C>                 <C>
Residential real estate:
 Loans 60 to 89 days delinquent                                                      $  469              9
 Loans more than 89 days delinquent                                                   1,289             20
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                                                          54              4
 Loans more than 89 days delinquent                                                      55              3
Land                                                                                     35              2
REO                                                                                     592              8
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                                                         217              4
                                                                                     ------            ---
      Total                                                                          $2,711             50
                                                                                     ======            ===
</TABLE>

         CLASSIFICATION  OF  ASSETS.   Federal   regulations   provide  for  the
classification  of loans and other  assets  such as debt and  equity  securities
considered  by 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  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.  Problem loans in the portfolio
are regularly reviewed to determine whether any loans require  classification in
accordance with applicable regulations.

                                                16

<PAGE>

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

<TABLE>
<CAPTION>
                                   At December 31               At September,
                                 -----------------   -------------------------------------
                                  1997       1996      1996      1995     1994        1993
                                  ----       ----      ----      ----     ----        ----
                                                       (In Thousands)
<S>                              <C>       <C>       <C>       <C>       <C>       <C>    
Substandard assets               $ 3,056   $ 4,205   $ 3,745   $ 8,652   $10,166   $12,447
Doubtful assets                       --        --        --        --        --        --
Loss assets                           --       344       544     1,565     1,520     1,848
- ------------------------         -------   -------   -------   -------   -------   -------
  Total classified assets        $ 3,056   $ 4,549   $ 4,289   $10,217   $11,686   $14,295
                                 =======   =======   =======   =======   =======   =======
</TABLE>

         ALLOWANCE  FOR LOAN  LOSSES.  Management's  policy  is to  provide  for
estimated  losses on the 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 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.

                                       17

<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 DECEMBER 31,                          AT SEPTEMBER 30,
                                                 ---------------------------------------------------------------------------------
                                                    1997          1996          1996           1995          1994          1993
                                                    ----          ----          ----           ----          ----          ----
                                                                                            (DOLLARS IN THOUSANDS)
<S>                                              <C>           <C>           <C>             <C>           <C>           <C>      
Total loans outstanding                          $ 451,709     $ 389,040     $ 376,219       $ 329,442     $ 317,117     $ 328,747
                                                 =========     =========     =========       =========     =========     =========
Average loans outstanding for the period         $ 411,098     $ 383,258     $ 346,880       $ 321,849     $ 321,721     $ 352,173
                                                 =========     =========     =========       =========     =========     =========
Allowance balance (at beginning of period)       $   2,542     $   2,312     $   3,492       $   3,390     $   3,748     $   2,281
Provision for losses:
 Real estate loans                                     264           243            84             234           967         2,395
 Consumer and commercial business loans                 14             6            22               3
Recoveries                                              --            --            --              --            --            --
Charge-offs:
 Real estate loans                                    (143)          (13)       (1,264)(1)        (132)       (1,325)         (885)
 Consumer and commercial business loans                 (1)           --           (14)             (6)          (22)          (46)
                                                 ---------     ---------     ---------       ---------     ---------     ---------
Allowance balance (at end of period)             $   2,662     $   2,542     $   2,312       $   3,492     $   3,390     $   3,748
                                                 =========     =========     =========       =========     =========     =========
Allowance for loan losses as a percent
 of net loans receivable at end of period             0.59%         0.65%         0.61%           1.06%         1.07%         1.14%
Net loans charged off as a percent of
 average  loans outstanding                           0.04%           --%         0.37%           0.04%         0.41%         0.26%
Ratio of allowance for loan losses to total
 non-performing loans at end of period (2)          193.04%        155.8%       274.58%         527.49%       114.72%        55.65%
Ratio of allowance for loan losses to total
 non-performing loans and REO
 at end of period (2)                               135.06%         82.3%       103.86%         135.77%        51.05%        46.51%
</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.

                                                                18
<PAGE>
         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.

                                                AT DECEMBER 31,
                                --------------------------------------------
                                      1997                        1996
                                --------------------     -------------------
                                         % OF LOANS              % OF LOANS
                                          IN EACH                 IN EACH
                                         CATEGORY TO             CATEGORY TO
                                AMOUNT   TOTAL LOANS (1) AMOUNT  TOTAL LOANS (1)
                                ------   -----------     ------  -----------
 Balance at end of period
 applicable to:
 One- to four-family
  residential  mortgage         $1,042      78.18%       $1,037      79.68%
 Land                              650       3.58           630       4.71
 Multi-family residential
  mortgage                         300       1.84           300       1.96
 Commercial real estate            550      12.38           500       9.17
 Consumer and commercial
  business                         120       4.02            75       4.48
                                ------     ------        ------     ------
 Total allowance for loan
   losses                       $2,662     100.00%       $2,542     100.00%
                                ======     ======        ======     ======

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

                              ----------------------------------------------
                                      1994                        1993
                              ----------------------     -------------------
                                         % OF LOANS              % OF LOANS
                                          IN EACH                 IN EACH
                                         CATEGORY TO             CATEGORY TO
                                AMOUNT   TOTAL LOANS (1) AMOUNT  TOTAL LOANS (1)
                                ------   -----------     ------  -----------
 Balance at end of period
 applicable to:
 One- to four-family
  residential  mortgage         $  700      78.52%       $  700      79.50%
 Land                              630       6.18           600       5.02
 Multi-family residential
  mortgage                         300       2.05           453       1.75
 Commercial real estate          1,700       9.84         1,935      10.27
 Consumer and commercial
  business                          60       3.41            60       3.46
                                ------     ------        ------     ------
 Total allowance for loan
  losses                        $3,390     100.00%       $3,748     100.00%
                                ======     ======        ======     ======
- ----------------------------
(1) Percentages  do not  reflect  adjustments  for  undisbursed  loan  proceeds,
    unearned discount and net deferred fees, and allowance for loan losses.

                                       19
<PAGE>
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  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 management.  Securities purchased for the 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 provisions of SFAS
No. 115  "Questions  and Answers Guide ("SFAS No. 115 Q & A") were adopted which
allowed   between   November   15,  1995  and   December  31,  1995  a  one-time
reclassification  of securities from held to maturity to available for sale. 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. Subsequently,  $749,000 of the securities were
sold at no gain or loss.

         The  Association  maintains an  Investment  Committee  which meets on a
monthly basis to review the 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  President and Chief  Executive  Officer,  James B. Pittard,  Jr.,
Senior Vice President,  Chief Financial  Officer and Treasurer,  Larry J. Baker,
and Senior Vice  Presidents,  Cecil F. Howard,  Jr.,  Feriel G. Hughes,  Mary L.
Kaminske, and Michael E. Reinhardt.

         MORTGAGE-BACKED  AND RELATED  SECURITIES.  At December  31,  1997,  net
mortgage-backed and related securities totaled $92.8 million, or 12.9%, of total
assets.  Of this amount,  $46.4  million was  classified as held to maturity and
$46.4 million was available for sale. At December 31, 1997,  the market value of
the net mortgage-backed and related securities  portfolio totaled  approximately
$93.3 million.  Management  primarily invests in fixed-rate  mortgage-backed and
related  securities  with  weighted  average  lives  of  five  to  seven  years.
Management  believes that  investing in short-term  mortgage-backed  and related
securities  limits the exposure to higher  interest  rates.  During fiscal years
1997, $679,000 of mortgage-backed  and related securities were purchased.  These
purchases  were funded with public  funds  deposits,  odd-term  certificates  of
deposit and FHLB  advances,  instead of excess  liquidity as in previous  years.
Also included in the mortgage-backed  securities portfolio at December 31, 1997,
was $80.0 million of collateralized  mortgage obligations ("CMOs"), $7.5 million
of  pass-through  securities  issued by the FHLMC,  $3.3 million of pass-through
securities issued by the FNMA and $1.8 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.  A limited
amount of  mortgage-backed  securities  issued by the Agency  for  International
Development ("AID") are also included in the portfolio.  The AID mortgage-backed
securities are fixed-rate  instruments and are securitized  with loans to Korea,
Venezuela,  and Israel.  At December 31, 1997,  AID  mortgage-backed  securities
totaled $236,000. Such mortgage-backed securities are guaranteed by governmental
agencies or  quasi-governmental  agencies of the United  States  Government.  By
investing in mortgage-backed and related securities,  the Association lowers 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 in order of priority.
Substantially all of the CMOs held in the mortgage-backed and related securities
portfolio consist of senior sequential tranches, primarily investments in one of
the first three tranches of the CMO. By purchasing senior  sequential  tranches,
management  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 December
31, 1997, the fixed-rate  CMOs had coupon rates ranging from 6.0 % to12.0 % with
a weighted average yield of 7.38%. The  adjustable-rate  CMOs are indexed to the
London  InterBank  Offered  Rate  ("LIBOR") or to the Ten Year  Treasury  Index.
Management's  policy is to  purchase  tranches  in CMOs  which are  deemed to be
investment  grade by the  Federal  Financial  Institutions  Examination  Council
("FFIEC").  In the past,  CMO residuals were purchased 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 moresenior  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.

                                       20

<PAGE>

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 December 31, 1997, the carrying value of the
CMO residuals was $7,000. The Association no longer invests in CMO residuals.

         OTS regulations require the classification of CMOs as high-risk if they
fail the FFIEC test. No CMOs are purchased 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 1997, one CMO issue totaling $9.3 million failed
the FFIEC test and is classified as high-risk for OTS reporting purposes.

         The following  tables set forth the carrying value of, and activity in,
the mortgage-backed and related securities portfolio at the dates indicated.

<TABLE>
<CAPTION>
                                                            AT DECEMBER 31,        AT SEPTEMBER 30,
                                                       --------------------------------------------
                                                           1997       1996          1996       1995
                                                           ----       ----          ----       ----
                                                                       (IN THOUSANDS)
<S>                                                    <C>        <C>           <C>        <C>     
Mortgage-backed and related securities:
 Held to maturity:
 CMOs                                                  $ 33,638   $ 37,359      $ 38,308   $ 57,586
 CMO residuals                                                7         15            20        118
 FHLMCs                                                   7,465      9,673         9,973     11,943
 GNMAs                                                    1,751      2,108         2,233      2,774
 FNMAs                                                    3,316      3,933         4,076      4,691
 AID loans                                                  236        317           335        387
 Total mortgage-backed and related securities held     --------   --------      --------   --------
  to maturity                                            46,413     53,405        54,945     77,499
                                                       --------   --------      --------   --------
 Available for sale: (shown at market value)
  CMOs                                                   46,350     51,974        53,318         --
                                                       --------   --------      --------   --------
 Total mortgage-backed and related securities
  available for sale                                     46,350     51,974        53,318         --
                                                       --------   --------      --------   --------
Total mortgage-backed and related securities           $ 92,763   $105,379      $108,263   $ 77,499
                                                       ========   ========      ========   ========
</TABLE>

<TABLE>
<CAPTION>
                                                                    THREE MONTHS
                                                     YEAR ENDED         ENDED         YEAR ENDED
                                                     DECEMBER 31,   DECEMBER 31,     SEPTEMBER 30,
                                                     ---------------------------------------------
                                                         1997        1996         1996        1995
                                                         ----        ----         ----        ----
                                                                       (IN THOUSANDS)

<S>                                                    <C>        <C>           <C>        <C>     
Mortgage-backed and related securities at:
 Beginning of period                                  $105,379    $108,263      $ 77,499   $ 41,281
 Purchases                                                 679          --        43,703     41,549
 Calls                                                      --          --          (311)        --
 Sales                                                      --          --          (749)        --
 Repayments                                            (14,421)     (2,840)      (11,454)    (5,286)
 Discount (premium) amortization                           216          60           189        (45)
 Gain on call                                               --          --           254         --
 (Increase) decrease in market value available
   for sale (net)                                          910        (104)         (868)        --
                                                      --------     -------      --------   --------
 Mortgage-backed and related securities at
 end of period                                        $ 92,763    $105,379      $108,263   $ 77,499
                                                      ========    ========      ========   ========
</TABLE>

                                                    21
<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 DECEMBER 31,                       AT SEPTEMBER 30,
                                               ----------------------------------------------------------------------------------
                                                     1997                   1996              1996                   1995
                                               -----------------      -----------------   -----------------     -----------------
                                                  $        %            $        %          $         %            $        %
                                               -----------------      -----------------   -----------------     -----------------
                                                                          (DOLLARS IN THOUSANDS)
<S>                                            <C>          <C>      <C>          <C>     <C>          <C>       <C>         <C>   
Mortgage-backed and related securities, net:
   Held to maturity:
   Adjustable-rate CMOs                        $  3,028     3.26%    $  3,027     2.87%   $  3,030     2.80%     $ 3,980     5.14%
                                               --------   ------     --------   ------    --------   ------      -------   ------
   Fixed-rate:
      FHLMCs                                      7,465     8.05        9,673     9.18       9,973     9.21       11,943    15.41
      FNMAs                                       1,751     1.89        2,108     2.00       4,076     3.76        4,691     6.05
      GNMAs                                       3,316     3.57        3,933     3.73       2,233     2.06        2,774     3.58
      CMOs                                       30,617    33.01       34,347    32.59      35,298    32.60       53,724    69.32
      AID loans                                     236     0.25          317     0.30         335     0.32          387     0.50
                                               --------   ------     --------   ------    --------   ------      -------   ------

       Total fixed-rate                          43,385    46.77       50,378    47.81      51,915    47.95       73,519    94.86
                                               --------   ------     --------   ------    --------   ------      -------   ------
        Total mortgage-backed and
           related securities-held to
           maturity, net                         46,413    50.03       53,405    50.68      54,945    50.75      77,499    100.00
                                               --------   ------     --------   ------    --------   ------      -------   ------
   Available for sale: (at market value)
       Adjustable-rate CMOs                       3,331     3.59        3,594     3.41       3,670     3.39           --       --
       Fixed-rate CMOs                           43,019    46.38       48,380    45.91      49,648    45.86           --       --
                                               --------   ------     --------   ------    --------   ------      -------   ------
         Total mortgage-backed and related
             securities available for
                  sale, net                      46,350    49.97       51,974    49.32      53,318    49.25           --       --
                                               --------   ------     --------   ------    --------   ------      -------   ------
Total mortgage-backed and related              $ 92,763   100.00%    $105,379   100.00%   $108,263   100.00%     $77,499   100.00%
securities, net                                ========   ======     ========   ======    ========   ======      =======   ======
</TABLE>

                                                                      22
<PAGE>

         INVESTMENTS.  Investments  purchased 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  interest-earning  deposits,  investments  and securities
available for sale totaled $134.2 million or18.6% 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
loan origination and other  activities.  For further  information  regarding the
investments  see  Notes  1,  2 and 3 to  the  Notes  to  Consolidated  Financial
Statements  contained in Bankshares'  Annual Report to Shareholders for the Year
Ended December 31, 1997 (the "Annual Report") attached hereto as Exhibit 13.

         INTEREST-EARNING  DEPOSITS.  Excess funds are  primarily  invested on a
daily basis in an interest-earning overnight account at the FHLB of Atlanta. The
balance of this account was $13.6  million at December 31, 1997.  Such funds are
available  to  provide   liquidity  to  meet  lending   requirements  and  daily
operations.

         INVESTMENT  SECURITIES.  At December  31, 1997,  investment  securities
included United States Government and agency obligations totaling $13.0 million,
corporate  debt issues  totaling  $8.3  million,  and FHLB stock  totaling  $3.3
million.

         Included in corporate  debt issues are  asset-backed  securities  which
include two debt securities secured by automobile loan receivables totaling $1.5
million at December 31, 1997 purchased during fiscal year 1994, the repayment of
which is secured by automobile  receivables.  These  securities are rated BBB or
above by Standard & Poors and provide an effective  yield of 6.29%.  While these
securities  have a stated  maturity  of six  years,  it is  expected  because of
prepayments  that the  receivables  underlying  the  securities  have a weighted
average life of less than the stated  maturities.  Debt instruments which depend
on the repayment of automobile  loans involve a certain  degree of risk since in
the event 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  amount of FHLB stock.
During 1996,  the FHLB decided to begin  redeeming  all stock held by members in
excess of the required  amount.  During October 1996, the  Association  received
$2.5 million leaving a FHLB stock balance of $2.9 million.  Since that time, due
to the growth of the  Association's  balance  sheet,  purchases of $400,000 have
occurred. At December 31, 1997, FHLB stock totaled $3.3 million.

         SECURITIES  AVAILABLE  FOR  SALE.  Securities  available  for  sale are
carried on the books at fair value as required by FASB No. 115 and totaled $95.9
million at December  31, 1997.  Included in  securities  available  for sale are
equity  securities  totaling $23,000,  mutual funds totaling $40.7 million,  and
United States Government and agency obligations totaling $55.2 million.

         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. Mutual fund investments include
approximately   $35.7   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  $5.0
million in funds which invest in asset backed, corporate and CMO obligations.

                                       23
<PAGE>

         INVESTMENT PORTFOLIO. The following tables set forth the carrying value
of the  investment  portfolio  and  securities  available  for sale at the dates
indicated.  At  December  31,  1997,  the market  value of the  investments  was
approximately  $138.4  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 DECEMBER 31,                  AT SEPTEMBER 30,
                                                        ------------------------------------- -----------------------------
                                                              1997               1996             1996           1995
                                                              ----               ----             ----           ----
                                                                                     (IN THOUSANDS)
<S>                                                          <C>                <C>               <C>            <C>     
Interest-earning deposits:
  FHLB-Atlanta                                               $ 13,621           $ 28,695          $ 28,580       $ 28,171
  Other deposits                                                   --                200               600          1,200
                                                             --------           --------          --------       --------
    Total interest-earning deposits                            13,621             28,895            29,180         29,371
                                                             --------           --------          --------       --------
Investment securities:
  United States Government and agency obligations              13,039             11,701            11,691         38,987
  Corporate debt issues                                         8,349             10,138            10,602         13,692
  Certificates of deposit                                          --                 --                --          7,000
  FHLB stock                                                    3,264              2,864             5,384          7,384
                                                             --------           --------          --------       --------
    Total investment securities                                24,652             24,703            27,677         67,063
                                                             --------           --------          --------       --------
Securities available for sale:
 (shown at fair value)
  Equity securities (1)                                            23                 14               115             96
  Mutual funds                                                 40,721             43,067            42,912         26,932
  United States Government and agency obligations              55,175             28,097            27,942             --
                                                             --------           --------          --------       --------
    Total securities available for sale                        95,919             71,178            70,969         27,028
                                                             --------           --------          --------       --------
    Total investment portfolio                               $134,192           $124,776          $127,826       $123,462
                                                             ========           ========          ========       ========

</TABLE>

(1) Consists of $23,000,  $14,000,  $14,000, and $10,000 in FNMA stock which was
    purchased in order for the  Association to qualify as a FNMA sevicer for the
    years ended  December 31, 1997 and 1996,  and  September  30, 1996 and 1995,
    respectively,  and $0, $0, $101,000, and $86,000 in securities issued by the
    Financial  Institutions Insurance Group Limited for the years ended December
    31, 1997 and 1996 and September 30, 1996 and 1995, respectively.

                                                         24
<PAGE>

         SECURITIES  PORTFOLIO  MATURITIES.  The following  table sets forth the
scheduled maturities,  carrying values, market values and average yields for the
investment securities and securities available for sale at December 31, 1997.

<TABLE>
<CAPTION>
                                                       At December 31, 1997   
                                            ------------------------------------------
                                             One Year Or Less      One To Five Years
                                             ----------------      -----------------
                                                       Annualized           Annualized
                                                        Weighted             Weighted
                                            Carrying    Average   Carrying   Average
                                              Value      Yield      Value     Yield
                                            --------    -------   --------   -------
                                                      (Dollars in Thousands)

<S>                                         <C>            <C>     <C>        <C>   
Interest-earning deposits:
  FHLB of Atlanta                           $13,621        5.20%   $    --       --%
                                            -------       -----    -------    -----
  Total interest-earning deposits            13,621        5.20         --       --
                                            -------       -----    -------    -----

Investment securities:
  United States Government
    and agency obligations                    1,250       10.99         --       --
  Corporate debt issues                          --          --      1,493     6.32
  FHLB stock                                     --          --         --       --
                                            -------       -----    -------    -----
    Total investment securities               1,250       10.99      1,493     6.32
                                            -------       -----    -------    -----

Securities available for sale:
  United States Government
   and agency obligations                     5,000        5.89     44,835     6.40
  Equity securities                              23        1.33         --       --
  Mutual funds:                              40,721        5.93         --       --
                                            -------       -----    -------    -----
   Total securities available
      for sale                               45,744        5.92     44,835     6.40
                                            -------       -----    -------    -----
  Total investment securities and
   securities available for sale             46,994        6.06     46,328     6.40
                                            -------       -----    -------    -----
    Total securities portfolio              $60,615        5.86%   $46,328     6.40%
                                            =======       =====    =======    =====
</TABLE>

<TABLE>
<CAPTION>
                                                       At December 31, 1997
                                            ------------------------------------------
                                             Five To Ten Years     More Than Ten Years
                                             -----------------     -------------------
                                                       Annualized             Annualized           Total                  Annualized
                                                        Weighted               Weighted     ------------------   Average    Weighted
                                            Carrying    Average    Carrying    Average      Carrying    Market   Life in     Average
                                              Value      Yield       Value      Yield        Value      Value    Years (1)    Yield
                                            ---------   -------    ---------   -------      --------    ------   -----      -------
                                                                        (Dollars in Thousands)
<S>                                         <C>                    <C>                      <C>        <C>                    <C>  
Interest-earning deposits:
  FHLB of Atlanta                           $     --        --%    $     --       --%       $ 13,621   $ 13,621      --       5.20%
                                            --------     -----     --------    -----        --------   --------              -----
  Total interest-earning deposits                 --        --           --       --          13,621     13,621      --       5.20
                                            --------     -----     --------    -----        --------   --------              -----

Investment securities:
  United States Government
   and agency obligations                     11,284     11.33          505     9.36          13,039     17,204    5.44      11.22
  Corporate debt issues                           --        --        6,856     6.27           8,349      8,655   10.10       6.28
  FHLB stock                                      --        --        3,264     7.25           3,264      3.264      --       7.25
                                            --------     -----     --------    -----        --------   --------   -----      -----
    Total investment securities               11,284     11.33       10,625     6.71          24,652     29,123    7.26       8.16
                                            --------     -----     --------    -----        --------   --------   -----      -----

Securities available for sale:
  United States Government
   and agency obligations                      5,340      6.99           --       --          55,175     55,175    4.18       6.39
  Equity securities                               --        --           --       --              23         23      --       1.33
  Mutual funds:                                   --        --           --       --          40,721     40,721      --       5.93
                                            --------     -----     --------    -----        --------   --------   -----      -----
    Total securities available
       for sale                                5,340      6.99           --       --          95,919     95,919    4.18       6.20
                                            --------     -----     --------    -----        --------   --------   -----      -----
  Total investment securities and
   securities available for sale              16,624      9.94       10,625     6.71         120,571    125,042    5.04       6.61
                                            --------     -----     --------    -----        --------   --------   -----      -----
    Total securities portfolio              $ 16,624      9,94%    $ 10,625     6.71%       $134,192   $138,663    5.04       6.48%
                                            ========     =====     ========    =====        ========   ========   =====      =====
</TABLE>
- ------------------------
(1) Total  weighted  average  life in years  calculated  only on  United  States
    Government and agency obligations.

                                       25
<PAGE>

SOURCES OF FUNDS

         GENERAL.  Deposits  are the major source of funds for lending and other
investment  purposes.  In  addition  to  deposits,  funds are  derived  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 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 deposits of $100,000 or more are accepted,
premium rates for such deposits are not currently offered. 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. A
management committee meets weekly to evaluate the 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.  Funds are not obtained  through  brokers,  nor are funds solicited
outside the Association's market area.

         The following table sets forth  information  regarding  interest rates,
terms, minimum amounts and balances of deposits as of December 31, 1997.

<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>  
      0.00%              None         Non-interest-bearing account             None          $ 24,715          4.49%
      1.00               None         NOW accounts                         $    100            69,862         12.69
      1.73               None         Passbook accounts                         100            30,221          5.49
      3.40               None         Money market deposit accounts           1,000            78,832         14.31
                                                                                             --------        ------
                                      Total checking and savings deposits                     203,630         36.98
                                                                                             --------        ------

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

      4.71        1 - 5 months        Fixed term, fixed-rate                  1,000            12,531          2.28
      5.04        6-11 months         Fixed term, fixed-rate                  1,000            54,099          9.82
      5.60        12-17 months        Fixed term, fixed-rate                  1,000           165,026         29.97
      5.68        24-30 months        Fixed term, fixed-rate                  1,000            36,654          6.65
      5.96        36-47 months        Fixed term, fixed-rate                  1,000            15,358          2.79
      5.93        48-59 months        Fixed term, fixed-rate                  1,000             2,335          0.42
      6.11        Over 60 months      Fixed term, fixed-rate                  1,000            58,342         10.59
      1.73        Various             Fixed term, fixed-rate                  1,000             1,436          0.26
      5.03        Various             Negotiated Jumbo                      100,000             1,297          0.24
                                                                                             --------        ------
                                      Total certificates of deposit                           347,078         63.02
                                                                                             --------        ------
                                      Total deposits                                         $550,708        100.00%
                                                                                             ========        ======
</TABLE>
- ---------------------------------------------------------------------
(1) IRA and KEOGH  accounts are generally  offered  throughout  all terms stated
    above with balances of $45.0 million and $1.4 million, respectively.

                                       26
<PAGE>

         The  following  tables  sets forth the  change in dollar  amount in the
various types of savings accounts offered between the dates indicated:

<TABLE>
<CAPTION>
                                 Balance    Percent                     Balance     Percent              
                                   at          of            Incr.         at          of        Incr.    
                                12/31/97    Deposits        (Decr.)     12/31/96     Deposits    (Decr.)  
                               -------------------------------------------------------------------------
                                                                          
<S>                            <C>            <C>            <C>        <C>           <C>      <C>      
Non-interest-bearing demand
  accounts                     $ 24,715       4.49%          6,088      $ 18,627      3.63%    $   (905)
NOW accounts                     69,862      12.69           2,786        67,076     13.06        3,978
Passbooks                        30,221       5.49            (600)       30,821      6.00          (54)
Money market deposit
  accounts                       78,832      14.31           9,318        69,514     13.53           93
Time deposits which mature:
  Within 12 months              260,772      47.35           6,975       253,797     49.40       13,557
  Within 12-36 months            58,794      10.67          17,590        41,204      8.02       (1,510)
  Beyond 36 months               27,512       5.00          (5,158)       32,670      6.36         (379)
                               --------     ------        --------      --------    ------     --------
    Total                      $550,708     100.00%       $ 36,999      $513,709    100.00%    $ 14,780
                               ========     ======        ========      ========    ======     ======== 
</TABLE>

<TABLE>
<CAPTION>
                                 Balance    Percent                 Balance    Percent
                                   at         of         Incr.        at           of
                                 9/30/96    Deposits     (Decr.)    9/30/95    Deposits
                               --------------------------------------------------------
                                              (Dollars in Thousands)
<S>                              <C>           <C>      <C>         <C>           <C>  
Non-interest-bearing demand
   accounts                      $  19,532     3.91%    $  4,688    $ 14,844      3.39%
NOW accounts                        63,098    12.65         (763)     63,861     14.60
Passbooks                           30,875     6.19        1,174      29,701      6.79
Money market deposit
   accounts                         69,421    13.91       (6,299)     75,720     17.32
Time deposits which mature:
  Within 12 months                 240,240    48.15       46,740     193,500     44.24
  Within 12-36 months               42,714     8.56       10,290      32,424      7.41
  Beyond 36 months                  33,049     6.63        5,723      27,326      6.25
                                  --------   ------     --------    --------    ------
    Total                         $498,929   100.00%    $ 61,553    $437,376    100.00%
                                  ========   ======     ========    ========    ======
</TABLE>

                                                       27
<PAGE>

         The following table sets forth the  certificates of deposit  classified
by rates as of the dates indicated.

                           AT DECEMBER 31,        AT SEPTEMBER 30,
                         -----------------------------------------
                             1997       1996       1996       1995
                             ----       ----       ----       ----
Rate                                  (IN THOUSANDS)

3.00% or less            $  1,436   $  1,035   $  1,600   $    930
3.01 - 3.99%                   11        598        903      5,257
4.00 - 4.99%               35,699     51,484     80,831     55,583
5.00 - 5.99%              262,029    232,313    193,281    108,608
6.00 - 6.99%               39,186     33,568     29,571     70,456
7.00 - 7.99%                8,717      8,673      9,817     12,416
                         --------   --------   --------   --------
                         $347,078   $327,671   $316,003   $253,250
                         ========   ========   ========   ========


         The   following   table  sets  forth  the  amount  and   maturities  of
certificates of deposit at December 31, 1997.

<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                        $     25   $     38   $      2   $     30   $    114   $  1,227   $  1,436
3.01 - 3.99%                               --         --         11         --         --         --         11
4.00 - 4.99%                           34,693      1,006         --         --         --         --     35,699
5.00 - 5.99%                          219,566     21,680     10,841      3,096      6,846         --    262,029
6.00 - 6.99%                            6,488      7,860      8,639      8,094      8,105         --     39,186
7.00 - 7.99%                               --        378      8,339         --         --         --      8,717
                                     --------   --------   --------   --------   --------   --------   --------
                                     $260,772   $ 30,962   $ 27,832   $ 11,220   $ 15,065   $  1,227   $347,078
                                     ========   ========   ========   ========   ========   ========   ========
</TABLE>

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

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

                  Three months or less                           $16,919
                  Three through six months                        13,460
                  Six through twelve months                       10,491
                  Over twelve months                              14,188
                                                                 -------
                   Total                                         $55,058
                                                                 =======

         Deposits are used to fund loan originations, the purchase of securities
and for general  business  purposes.  The deposit  growth in fiscal year 1997 of
$37.0  million  reflected  the use of odd-term and  promotional  certificate  of
deposit products,  the opening of three new branch offices, as well as increased
retail deposits generated by aggressive, competitive pricing of such products in
the market area.

                                       28
<PAGE>

         The  following  table  sets  forth  the  net  changes  in  the  deposit
activities for the periods indicated:

<TABLE>
<CAPTION>
                                                    THREE MONTHS
                                       YEAR ENDED       ENDED             YEARS ENDED
                                       DECEMBER 31,   DECEMBER 31,       SEPTEMBER 30,
                                      -----------------------------------------------------
                                          1997           1996        1996            1995
                                          ----           ----        ----            ----
                                                          (IN THOUSANDS)
<S>                                   <C>           <C>           <C>           <C>        
Deposits                              $ 2,433,375   $   554,294   $ 2,158,898   $ 1,952,009
Withdrawals                             2,416,860       549,264     2,114,903     1,988,577
                                      -----------   -----------   -----------   -----------
Net increase (decrease) before
 interest credited                         16,515         5,030        43,995       (36,568)
Interest credited                          20,484         9,750        17,558        13,965
                                      -----------   -----------   -----------   -----------
Net increase (decrease) in deposits   $    36,999   $    14,780   $    61,553   $   (22,603)
                                      ===========   ===========   ===========   ===========
</TABLE>

         BORROWINGS.  Savings  deposits  are the  primary  source  of funds  for
lending and investment activities and for general business purposes. If the need
arises,  advances from the FHLB may be used to supplement the 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 December 31, 1997,  $57.3 million of FHLB  advances were  outstanding
with a weighted average interest rate of 6.25%.

         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,  a discount  was  recorded  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 December 31, 1997, the outstanding  balance of
the Bond was $16.3 million with a rate of 10.49%. For further information on the
Bond, see Note 15 to the Notes to the Consolidated  Financial  Statements in the
Annual Report attached hereto as 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.  The ESOP
purchase of 190,388  shares of common stock in the common  market is funded by a
loan currently held by an unaffliated financial  institution.  The loan is being
repaid from the  Association's  contributions to the ESOP over a period of up to
seven years and had an outstanding balance of $1.4 million at December 31, 1997.
The loan bears  interest at a monthly  average of the Federal Funds high and low
rate plus 2.35%,  which was 9.60% at December 31, 1997.  Subsequent  to December
31, 1997,  Bankshares  loaned sufficient funds to the ESOP to permit the ESOP to
repay  the loan to the  unaffiliated  lender.  The terms of the loan to the ESOP
from  Bankshares  are  substantially  identical  to those  of the loan  from the
unaffiliated lender,  however, the interest rate used will be the New York prime
rate.  The  Association  may, in any plan year,  make  additional  discretionary
contributions  for the benefit of plan  participants in either cash or shares of
Common Stock,  which may be acquired through the purchase of outstanding  shares
in the market or from  individual  shareholders,  upon the original  issuance of
additional  shares by the Association or upon the sale of treasury shares by the
Association.  Such  purchases,  if made,  would  be  funded  through  additional
borrowings by the ESOP or additional  contributions  from the  Association.  The
timing,  amount and manner of future  contributions to the ESOP will be affected
by various factors,  including prevailing

                                       29
<PAGE>

regulatory  policies,  the  requirements  of applicable laws and regulations and
market  conditions.  For  further  information,  see Note 14 to the Notes to the
Consolidated  Financial  Statements  in the Annual  Report,  attached  hereto as
Exhibit 13.

         The  following  table  sets  forth  the  source,  balance,  and rate of
borrowings  for the year ended  December  31,  1997,  for the three months ended
December 31, 1996, and for the years September 30, 1996, and 1995.


                                 DURING THE    DURING THE
                                   YEAR        THREE MONTHS    DURING THE
                                  ENDED          ENDED         YEAR ENDED
                                 DECEMBER 31,  DECEMBER 31,    SEPTEMBER 30,
                                 ----------------------------------------------
                                     1997        1996       1996         1995
                                     ----        ----       ----         ----
                                              (DOLLARS IN THOUSANDS)

FHLB advances:
 Maximum month-end balance        $57,341    $36,350       $36,350    $18,679
 Balance at end of period          57,341     34,763        36,350     18,200
 Average balance (1)               42,952     35,657        22,110      3,846
Weighted average interest rate
during the period                    6.38%      6.72%         6.36%     10.80%
Weighted average interest rate
at end of period                     6.25%      6.69%         6.70%      6.86%

Mortgage-backed bond:
 Maximum month-end balance        $17,312    $18,204       $18,660    $19,618
 Balance at end of period          16,333     17,230        17,454     18,344
 Average balance (1)               16,888     17,428        18,033     19,030
Weighted average interest rate
during the period                   10.94%     11.17%        10.41%     11.72%
Weighted average interest
rate at end of period               10.49%     11.19%        10.52%     11.65%

ESOP loan:
 Maximum month-end balance        $ 1,817    $ 1,966       $ 2,409    $ 2,776
 Balance at end of period           1,424      1,915         2,114      2,557
 Average balance (1)                1,681      1,978         2,273      2,257
Weighted average interest during
the period                           7.85%      8.72%         7.98%      8.83%
Weighted average interest rate
at end of period                     9.60%      7.76%         7.77%      8.20%
- -------------------------------------------------------------
            (1) Computed on the basis of  month-end balances.

SUBSIDIARY ACTIVITIES

         The Association  currently has one active subsidiary.  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
December 31, 1997, ComFed,  Inc. reported net income of $35,000. At December 31,
1997, the Association had an equity investment in ComFed, Inc. of $73,000.

         Under the Financial Institutions Reform,  Recovery, and Enforcement Act
of 1989  ("FIRREA"),  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.

                                       30
<PAGE>
         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

         The  Association has completed its  investigation  of a possible former
employee  defalcation which may have occurred for several years. The Association
maintains insurance to cover possible defalcation losses with a claim deductible
of $200,000. A liability for the amount of the deductible was established during
the year ended  September  30, 1996.  The  Association  notified  its  insurance
company of the potential claim and the insurance company acknowledged  coverage.
The insurance  company has completed its due diligence related to the claim. The
Association   and  insurance   company  are  currently   negotiating  the  final
settlement.  Management  does not believe  that the claim will have any material
effect on its financial position or results of its operations.

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.  Bankshares  and
ComFed are 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 Bankshares 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
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 then existing 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 paid significantly  lower
premiums  than  SAIF-insured  institutions.  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  (the  "DIF")  which  mandated  that  all
institutions  which have  deposits  are  insured by SAIF were  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  increased the SAIF's reserve ratio to a comparable  level to that 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.

                                       31
<PAGE>
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
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 December 31, 1997, the Association was in the "well capitalized" category.

                                       32
<PAGE>

         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 December 31, 1997, the Association's
ratio of core capital to total adjusted assets was 9.8%.

         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  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 December 31, 1997, represented 72.2%
of the 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

                                       33
<PAGE>
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. At December 31, 1997 the Association had no investments
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 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 stockholders 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,  with the remaining  $2.5 million  being  redeemed by the FHLB
during fiscal year 1997. During 1997, due to increases in the loan portfolio and
FHLB advances,  the Association was required to purchase an additional  $400,000
in FHLB stock,  resulting  in FHLB stock  totaling  $3.3 million at December 31,
1997. In past years,  the Association has received  dividends on its FHLB stock.
Such dividends were 7.25% for the fiscal years ended December 31, 1997 and 1996.
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  Home  Owners'  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"). The Association is a domestic building and loan association as defined
in the 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.

                                       34
<PAGE>

         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 December 31, 1997, the Association was in compliance with the QTL
requirement  with  approximately   80.0%  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%.

         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 December 1997 was
14.2% 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 0.27%  while an  institution  assigned  to the
lowest risk classification will pay a premium of 0.00%.

         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,

                                       35
<PAGE>

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  December  31,  1997,  the  Association  is  required  to  pay a
semi-annual assessment of approximately $76,000.

         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 December 31, 1997, the Association was a Tier 1 Association.

         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,  Bankshares became a savings and
loan holding company within the meaning of Section 10(o) of the HOLA.  Under the
terms of the OTS approval of the  Reorganization,  Bankshares was limited to the
powers permitted to mutual holding companies.  As such, Bankshares is registered
with and is  subject  to OTS  examination  and  supervision  as well as  certain
reporting requirements. In addition, the operations of Bankshares are subject to
the  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  Bankshares  and  with  other  persons
affiliated  with  Bankshares,  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

                                       36
<PAGE>

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.

         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.

                                       37
<PAGE>

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,  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  of Bankshares 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 December 31, 1997,  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.

                                       38
<PAGE>

                           FEDERAL AND STATE TAXATION
FEDERAL TAXATION

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

         On May 13,  1997,  permission  was received  from the Internal  Revenue
Service  ("IRS")  to change  the  accounting  period,  for  federal  income  tax
purposes, from September 30th to December 31st, effective December 31, 1996.

         Bankshares,  ComFed  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").

         Bankshares  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 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.

         During 1996  legislation  was passed that  repealed  section 593 of the
Internal  Revenue  Code for taxable  years  beginning  after  December 31, 1995.
Section 593 allowed thrift institutions,  including the Association,  to use the
percentage-of-taxable  income bad debt accounting method, if more favorable than
the specific  charge-off  method,  for federal  income tax purposes.  The excess
reserves (deduction based on the percentage-of-taxable income less the deduction
based on the specific charge-off method)  accumulated  post-1987 are required to
be recaptured  ratably over a six year period  beginning in 1996.  There were no
excess  reserves as of  December  31,  1996 and the  recapture  had no effect on
Bankshares' statement of operations as taxes were provided for in prior years in
accordance with SFAS 109,  "Accounting for Income Taxes" ("SFAS 109").  The same
legislation forgave the tax liability on pre-1987  accumulated bad debt reserves
which would have penalized any thrift  choosing to adopt a bank charter  because
the tax would have become due and payable.  The unrecorded  potential  liability
that was forgiven  approximated  $4.3  million.  See Note 12 to the Notes to the
Consolidated  Financial  Statements  in the Annual  Report,  attached  hereto as
Exhibit 13.

         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.  SFAS 109 was  implemented  by  Bankshares  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.

         Bankshares is subject to the corporate alternative minimum tax which is
imposed to the extent it exceeds  Bankshares'  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

                                       39

<PAGE>
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.

Bankshares  was  audited by IRS for the tax year 1990  during  fiscal year 1994.
Based upon the audit, Bankshares received a "no-change" letter from the IRS. See
Notes 1 and 12 to the  Notes to the  Consolidated  Financial  Statements  in the
Annual Report, attached hereto as exhibit 13.

STATE TAXATION

         Under the laws of the State of Florida,  Bankshares  and its subsidiary
are  generally  subject to 5.5% tax on net  income.  The tax may be reduced by a
credit of up to 65% of the tax due as a result of certain  intangible taxes. The
tax is deductible by Bankshares in determining its federal income tax liability.
Bankshares has not been audited by the State of Florida.

PERSONNEL

         As of December  31,  1997,  Bankshares  had no  compensated  employees.
Officers  of  Bankshares  are  employees  of the  Association  and  receive  all
compensation from the Association.  Because Bankshares' only activity is holding
the stock of the  Association,  employees  of the  Association  perform  limited
duties for Bankshares.

         As of December 31,  1997,  the  Association  had 247  full-time  and 62
part-time  employees.  None of such  employees  is  represented  by a collective
bargaining  group. The Association  believes its relationship with its employees
to be good.

                                       40
<PAGE>

ITEM 2.  PROPERTIES
===============================================================================

         Bankshares owns no property  independently  from the  Association.  The
Association  conducts its business through its home office located in North Palm
Beach,  Florida,  and 21 full  service  branch  offices,  located in Palm Beach,
Martin,  St. Lucie and Indian River  Counties.  The  following  table sets forth
certain  information  concerning  the home office and each branch  office of the
Association  at  December  31,  1997.  The  aggregate  net  book  value  of  the
Association's premises and equipment was $20.2 million at December 31, 1997. For
additional information regarding the Association's properties, see Note 8 to the
Notes to the Consolidated  Financial  Statements in the Annual Report,  attached
hereto as Exhibit 13.

<TABLE>
<CAPTION>

LOCATION                                         ADDRESS                            OPENING DATE       OWNED/LEASE
- --------                                         -------                            ------------       -----------
<S>                            <C>                                                    <C>                 <C>                
Home Office                    660 U.S. Highway l, North Palm Beach,                  02/19/88            Owned
                               Florida
BRANCH OFFICES

Riviera Beach                  2600 Broadway, Riviera Beach, Florida                  08/19/55            Owned

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

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

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

Jensen Beach                   1170 NE Jensen Beach Boulevard,                        01/28/75            Owned
                               Jensen Beach, Florida

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

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

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

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

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

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

Bluffs                         3950 U.S. Highway 1, Jupiter, Florida                  09/18/86            Lease (5)

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

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

                                       41
<PAGE>

<TABLE>
<CAPTION>

LOCATION                                         ADDRESS                            OPENING DATE        OWNED/LEASE
- --------                                         -------                            ------------        -----------
<S>                            <C>                                                    <C>                 <C>       

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

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

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

Vero Beach                     6030 20th Street, Vero Beach, Florida                  07/21/97            Lease (8)

Hutchinson Island              4417 NE Ocean Boulevard, Jensen Beach,                 01/21/97            Lease (9)
                               Florida

Lake Worth                     5702 Lake Worth Road, Suite # 3,                       10/20/97            Lease (10)
                               Lake Worth, Florida

</TABLE>

(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, 1999 and provides for a renewal  option
      which runs through January 31, 2004.
(3)   This lease  expires on August 8, 1998 and  provides  for a renewal  option
      which runs through August 8, 2004. (4)
(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 October 31, 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.  There is an option to purchase the
      land which is exerciseable through June 30, 1999.
(8)   This lease expires on July 1, 2002 and provides for a renewal option which
      runs  through  July 1,  2017.  There is an  option  to  purchase  the land
      exerciseable on July 1, 2002.
(9)   This lease  expires on June 30,  1999 and  provides  for a renewal  option
      which runs through December 31, 2002.
(10)  This lease  expires  on March 1, 2000 and  provides  for a renewal  option
      which runs through August 1, 2002.

                                       42

<PAGE>

ITEM 3.  LEGAL PROCEEDINGS
===============================================================================

         There  are  various   claims  and  lawsuits  in  which   Bankshares  is
periodically involved incident to its business. In the opinion of management, no
material loss is expected from any of such pending claims or lawsuits.  See Note
13 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
===============================================================================

         The Association held a Special Meeting of Shareholders on September 24,
1997 to vote on the proposal to adopt the Agreement  and Plan of  Reorganization
pursuant to which the Association  reorganized  into a two-tier  holding company
structure. Of the 5,090,120 shares eligible to vote, holders of 4,153,712 shares
or 81.6%, including 2,620,144 shares owned by ComFed, were represented in person
or by proxy at the meeting.

         The votes cast produced the following result:

                                 Number of Votes
- -------------------------------------------------------------------------------
       FOR                            AGAINST                      ABSTAIN
       ---                            -------                      -------
     4,119,753                         13,056                       20,903


                                     PART II


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

         Bankshares had 5,094,920 issued and outstanding  shares at December 31,
1997. For information  concerning the market for Bankshares'  common stock,  see
the section captioned "Corporate Information" in Bankshares' Annual Report which
is incorporated herein by reference.


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

         The  "Financial  Highlights"  section of  Bankshares'  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  Bankshares'  Annual Report is  incorporated
herein by reference.


ITEM 7-A QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
===============================================================================

         Information  with respect to quantitative  and qualitative  disclosures
about  market  risk are  incorporated  by  reference  to the  section  captioned
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - " Market Risk  Analysis",  "Market  Value of Portfolio  Equity" and
"GAP Table" in the Annual Report.


ITEM 8.  FINANCIAL STATEMENTS
===============================================================================

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

                                       43
<PAGE>

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

         Information   required  by  this  section  is  incorporated  herein  by
reference from Bankshares'  definitive Proxy Statement for the Annual Meeting of
Shareholders  dated  March 20, 1998 (the "Proxy  Statement"),  specifically  the
section captioned "Ratification of Appointment of Auditors".


                                    PART III


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

         Information  concerning  Directors and Executive Officers of Bankshares
is incorporated  herein by reference from the Proxy Statement,  specifically the
section captioned "Information with Respect to Nominees for Directors, Directors
Whose Term Continues and Executive Officers".


ITEM 11. EXECUTIVE COMPENSATION
===============================================================================

         Information concerning executive compensation is incorporated herein by
reference  from  the  Proxy  Statement,   specifically  the  section   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 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 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,
                         December 31, 1997, 1996 and September 30, 1996
                      Consolidated Statements of Operations,
                         Year Ended December 31, 1997, Three Months Ended
                          December 1996, Years Ended September 30, 1996, 1995
                          and 1994.
                      Consolidated Statements of Shareholders' Equity,
                         Year Ended December 31, 1997, Three Months Ended
                          December 31, 1996, Years Ended  September 30, 1996,
                          1995 and 1994.
                      Consolidated Statements of Cash Flows,
                         Year Ended December 31, 1997, Three Months Ended
                          December 31, 1996, Years Ended September 30, 1996,
                          1995 and 1994,
                      Notes to Consolidated Financial Statements.

         (a)(2)     Financial Statement Schedules
                    -----------------------------

                                       44
<PAGE>

                    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  Bankshares  (Incorporated  by
                         reference to Exhibit 3.1 of  Bankshares  Form 8-K filed
                         October 1, 1997 ("Form 8-K").

                  *3.2   Bylaws of  Bankshares  (Incorporated  by  reference  to
                         Exhibit 3.2 of the Form 8-K).

                  *4     Common Stock Certificate of Bankshares (Incorporated by
                         reference to Exhibit 4.0 of the Form 8-K).

                  *10.1  1995 Stock  Option Plan  (Incorporated  by reference to
                         Exhibit 10.1 of Bankshares'  Registration  Statement on
                         Form S-8 (file No. 333-38971) filed October 29, 1997).

                   10.2  1995  Recognition  and Retention Plan for Employees and
                         Outside Directors.

                   11.0  Statement of Computation of Earnings.

                   13    1997 Annual Report to Shareholders.

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

                   23    Consent of Deloitte & Touche LLP.

                   27    Financial Data Schedule.

         (b)      Reports on Form 8-K:
                  --------------------

             (1)  Form 8-K Current  Report  filed  October 1, 1997.  "Changes in
                  Control of Registrant".

             (2)  Form  8-K  Current  Report  filed  October  30,  1997.  "Other
                  Events".

             (3)  Form 8-K Current  Report filed  November 6, 1997.  "Changes in
                  Registrant's Certifying Accountant".

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

         (d)      Not applicable.

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

                                       45
<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 BANKSHARES, INC.


Date: March 26, 1998               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.


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

Date:     March 26, 1998                 Date:     March 26, 1998



By: /s/ Frederick A. Teed                By: /s/ Forest C. Beaty
    -----------------------------------     -----------------------------------
        Frederick A. Teed, Chairman              Forest C. Beaty, Jr., Director
          the Board
Date:     March 26, 1998                 Date:     March 26, 1998



By:  /s/ Robert F. Cromwell              By: /s/ Karl D. Griffin
     ----------------------------------      ----------------------------------
         Robert F. Cromwell, Director            Karl D. Griffin, Director

Date:     March 26, 1998                 Date:     March 26, 1998



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


Date:     March 26, 1998

                                       46

                                                                    Exhibit 10.2

                            COMMUNITY SAVINGS, F. A.
                       1995 RECOGNITION AND RETENTION PLAN
                       FOR EMPLOYEES AND OUTSIDE DIRECTORS

         1.       ESTABLISHMENT OF THE PLAN

         Community Savings, F. A. hereby establishes the Association 1995
Recognition and Retention Plan (the "Plan") upon the terms and conditions
hereinafter stated in this Recognition Plan.

         2.       PURPOSE OF THE PLAN

         The purpose of the Plan is to retain Employees and Outside Directors of
experience and ability by providing such persons with a proprietary interest in
the Association as compensation for their contributions to the Association and
its Affiliates and as an incentive to make such contributions and to promote the
Association's growth and profitability in the future.

         3.       DEFINITIONS

         The following words and phrases when used in this Plan with an initial
capital letter, unless the context clearly indicates otherwise, shall have the
meanings set forth below. Wherever appropriate, the masculine pronoun shall
include the feminine pronoun and the singular shall include the plural:

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

         "ASSOCIATION" means Community Savings, F. A.

         "AWARD" means the grant by the Committee of Restricted Stock, as
provided in 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" means the Board of Directors of the Association.

         "CAUSE" shall mean personal dishonesty, willful misconduct, any breach
of fiduciary

<PAGE>

duty involving personal profit, intentional failure to perform stated duties, or
the willful violation of any law, rule or regulation (other than traffic
violations or similar offenses) or a final cease-and-desist order, any of which
results in a material loss to the Association or an Affiliate.

         "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 la of the current report on Form
8-K, as in effect on the date hereof, pursuant to Section 13 or l5(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 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

                                        2

<PAGE>

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 which shall
consist of at least three Outside Directors of the Association, all of whom are
and must be "disinterested directors," as that term is defined under Rule 16b-3
of the Securities Exchange Act of 1934.

         "COMPANY" means ComFed, M. H. C., the mutual holding company of the
Association.

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

         "CONTINUOUS SERVICE" means the absence of any interruption or
termination of service as an Employee of the Association. Service shall not be
considered interrupted in the case of sick leave, military leave or any other
leave of absence approved by the Association or in the case of transfers between
payroll locations of the Association or between the Association, its parent, its
subsidiaries or its successor.

         "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 provided by regulations of the Office of
Thrift Supervision ("OTS").

         "DIRECTOR" means any director of the Association or an Affiliate.

         "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 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 said Participant's
lifetime.

         "EFFECTIVE DATE" shall be the date of execution of this Plan.

         "EMPLOYEE" means any person who is employed by the Association or its
Affiliates,

                                        3

<PAGE>

including officers.

         "ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.

         "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.

         "OFFERING" means the initial public offering by the Association of up
to 49.9% of the number of shares of Common Stock that will be outstanding after
such Offering.

         "OUTSIDE DIRECTOR" means any nonemployee director of the Association or
an Affiliate.

         "PLAN" means the Community Savings, F. A. 1995 Recognition and
Retention Plan of the Association.

         "RECIPIENT" means an Employee or Director of the Association who
receives a Restricted Stock Award under this 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.

         "RESTRICTED PERIOD" means the period of time selected by the Committee
for the purpose of determining when restrictions are in effect under Section 6
hereof with respect to Restricted Stock awarded under the Plan.

         "RESTRICTED STOCK" means shares which have been contingently awarded to
a Recipient by the Committee subject to the restrictions referred to in Section
6 hereof, so long as such restrictions are in effect.

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

         4.       ADMINISTRATION OF THE PLAN.

         4.01     ROLE OF THE COMMITTEE. The Plan shall be administered and
interpreted by the Committee, which shall have all of the powers allocated to it
in this and other Sections of

                                        4
<PAGE>

the Plan. The interpretation and construction by the Committee of any provisions
of the Plan or of any Restricted Stock Award granted hereunder shall be final
and binding. The Committee shall act by vote or written consent of a majority of
its members. Subject to the express provisions and limitations of the Plan, the
Committee may adopt such rules, regulations and procedures as it deems
appropriate for the conduct of its affairs. The Committee shall report its
actions and decisions with respect to the Plan to the Board at appropriate
times, but in no event less than one time per calendar year.

         4.02     ROLE OF THE BOARD. The members of the Committee shall be
appointed or approved by, and will serve at the pleasure of, the Board. The
Board may in its discretion from time to time remove members from, or add
members to, the Committee. The Board shall have all of the powers allocated to
it in this and other Sections of the Plan, may take any action under or with
respect to the Plan which the Committee is authorized to take, and may reverse
or override any action taken or decision made by the Committee under or with
respect to the Plan, PROVIDED, HOWEVER, that except as provided in Section 6.05,
the Board may not revoke any Restricted Stock Award except in the event of
Revocation for Cause, or with respect to unearned Restricted Stock Awards in the
event a Recipient of a Restricted Stock Award voluntarily terminates employment
with the Association.

         4.03     PLAN ADMINISTRATION RESTRICTIONS. This Plan is intended to
comply with Rule 16b-3 under the Securities Exchange Act of 1934.
Notwithstanding any term to the contrary appearing in this Plan, unless
permitted by Rule 16b-3(c)(2)(ii), subsequent to the establishment of the Plan,
the Committee, and the Board of Directors shall not have the authority to
determine the amount and price of securities to be awarded and/or timing of
awards to Outside Directors which terms shall be set forth in the Plan. To the
extent any provision of the Plan or action by Plan administrators fails to
comply with this Section, such provision or action shall be deemed null and void
to the extent permitted by law and deemed advisable by the Board of Directors.

         4.04     LIMITATION ON LIABILITY. No member of the Board or the
Committee shall be liable for any determination made in good faith with respect
to the Plan or any Restricted Stock Awards granted under it. If a member of the
Board or the Committee is a party or is threatened to be made a party to any
threatened, pending or completed action, suit or proceeding, whether civil,
criminal, administrative or investigative, by reason of anything done or not
done by him in such capacity under or with respect to the Plan, the Association
shall indemnify such member against expense (including attorneys' fees),
judgments, fines and amounts paid in settlement actually and reasonably incurred
by him in connection with such action, suit or proceeding if he acted in good
faith and in a manner he reasonably believed to be in the best interests of the
Association and its Affiliates and, with respect to any criminal action or
proceeding, had no reasonable cause to believe his conduct was unlawful,
provided, however, that the provisions of 12 C.F.R. Section 545.121 shall apply
to any indemnification made pursuant to this Section and any such
indemnification shall be consistent therewith.

                                        5
<PAGE>

         5.       ELIGIBILITY; Awards

         5.01     ELIGIBILITY. Employees and Outside Directors of the
Association and its Affiliates are eligible to receive Restricted Stock Awards.

         5.02     AWARDS TO EMPLOYEES. The Committee may determine which of the
Employees referenced in Section 5.01 will be granted Restricted Stock Awards and
the number of Shares covered by each Award; PROVIDED, HOWEVER, that in no event
shall any Awards be made that will violate the Plan, the Charter, Bylaws or Plan
of Reorganization from Mutual Savings Association to Mutual Holding Company and
Stock Issuance Plan of the Association or any applicable federal or state law or
regulation. Shares of Restricted Stock which are awarded by the Committee shall,
on the date of the Award, be registered in the name of the Recipient and
transferred to the Recipient, in accordance with the terms and conditions
established under this Plan. The total number of shares that will be awarded or
reserved for Employees under this Plan shall be three percent (3 %) of the
shares issued in the Offering. In the event Restricted Stock is forfeited for
any reason, the Committee, from time to time, may determine which of the
Employees referenced in Section 5.01 will be granted additional Restricted Stock
Awards to be awarded from forfeited Restricted Stock. In selecting those
Employees to whom Restricted Stock Awards will be granted and the number of
Restricted Stock covered by such Awards, the Committee shall consider the
position and responsibilities of the eligible Employees, the length and value of
their services to the Association and its Affiliates, the compensation paid to
the Employees and any other factors the Committee may deem relevant, and the
Committee may request the written recommendation of the Chief Executive Officer
and other senior executive officers of the Association and its Affiliates. All
allocations by the Committee shall be subject to review, and approval or
rejection, by the Board.

         No Restricted Stock shall be earned unless the Employee maintains
Continuous Service with the Association or any Affiliate until the restrictions
lapse.

         5.03     AWARDS TO OUTSIDE DIRECTORS. Each Outside Director serving on
the Board of Directors of the Association or its Affiliate on the Effective Date
shall be issued a Restricted Stock Award equal to 4,750 shares of Restricted
Stock. The total number of shares that will be awarded or reserved for Outside
Directors under this Plan shall be one percent (1%) of the shares issued in the
Offering.

         Any person who becomes an Outside Director of the Association
subsequent to the date of approval of this Plan by stockholders shall receive an
Award of Restricted Stock equal to 100 shares, subject to availability.

         No Restricted Stock shall be earned by an Outside Director unless the
Outside Director maintains continuous service with the Association or Affiliates
until the restrictions lapse.


                                        6

<PAGE>

         5.04     MANNER OF AWARD. As promptly as practicable after a
determination is made pursuant to Section 5.02 that a Restricted Stock Award has
been granted, the Committee shall notify the Recipient in writing of the grant
of the Award, the number of shares of Restricted Stock covered by the Award, and
the terms upon which the Restricted Stock subject to the Award may be earned.
Upon notification of an Award of Restricted Stock, the Recipient shall execute
and return to the Association a restricted stock agreement setting forth the
terms and conditions under which the Recipient shall earn the Restricted Stock
(the "Restricted Stock Agreement"), together with a stock power endorsed in
blank. Thereafter, the Recipient's Restricted Stock and stock power shall be
deposited with an escrow agent specified by the Association (the "Escrow
Agents") who shall hold such Restricted Stock under the terms and conditions set
forth in the Restricted Stock Agreement. Each certificate in respect of shares
of Restricted Stock Awarded under the Plan shall be registered in the name of
the Recipient.

         5.05     TREATMENT OF FORFEITED SHARES. In the event shares of
Restricted Stock are forfeited by a Recipient hereunder, such shares shall be
returned to the Association and shall be held and accounted for by the
Association pursuant to the terms of the Plan until such time as the Committee
re-awards such shares to another Recipient, in accordance with the terms of the
Plan and the applicable state and federal laws, rules and regulations.

         6.       TERMS AND CONDITIONS OF RESTRICTED STOCK

         The Committee shall have full and complete authority, subject to the
limitations of the Plan, to grant awards of Restricted Stock and, in addition to
the terms and conditions contained in paragraphs 6.01 through 6.09 of this
Section 6, to provide such other terms and conditions (which need not be
identical among Recipients) in respect of such Awards, and the vesting thereof,
as the Committee shall determine.

         6.01     GENERAL RULES. Unless the Committee shall specifically state
to the contrary at the time a Restricted Stock Award is granted, Restricted
Stock shall be earned by an Employee at the rate of twenty percent (20%) of the
aggregate number of shares covered by the Award at the end of each full twelve
months of consecutive employment with the Association or an Affiliate after the
date of grant of the Award; PROVIDED, HOWEVER, that the Committee may provide
for a less or more rapid earnings rate than set forth herein for any or all
Awards awarded subsequent to the date of this Plan, subject to the prior written
approval of the OTS, and provided further, that no shares shall be earned for
any year in which the Association is not meeting all of its fully phased-in
capital requirements. Restricted Stock Awards granted to Outside Directors shall
be earned by an Outside Director at the rate of twenty percent (20%) of the
aggregate number of shares covered by the Award at the end of each full twelve
months of consecutive employment with the Association or an Affiliate after the
date of grant of the Award. Subject to any such other terms and conditions as
the Committee shall provide, shares of Restricted Stock may not be sold,
assigned, transferred, pledged or otherwise encumbered by the Recipient, except
as hereinafter provided, during the Restricted Period. The Committee shall have
the

                                        7

<PAGE>

authority, in its discretion, to accelerate the time at which any or all of the
restrictions shall lapse with respect to shares issued to Employees, or to
remove any or all of such restrictions, whenever it may determine that such
action is appropriate by reason of changes in applicable tax or other laws or
other changes in circumstances occurring after the commencement of such
Restricted Period.

         6.02     CONTINUOUS SERVICE; FORFEITURE. Except as provided in Section
6.04 hereof, if a Recipient ceases to maintain Continuous Service for any reason
(other than death or Disability as provided in Section 6.03), unless the
Committee shall otherwise determine, all shares of Restricted Stock theretofore
awarded to such Recipient and which at the time of such termination of
Continuous Service are subject to the restrictions imposed by Section 6.01 shall
upon such termination of Continuous Service be forfeited and returned to Trust.

         6.03     EXCEPTION FOR TERMINATION DUE TO DEATH OR DISABILITY.
Notwithstanding the general rule contained in Section 6.01, Restricted Stock
awarded to a Recipient whose employment with the Association or an Affiliate
terminates due to death or Disability, or any part thereof that has not
theretofore been earned, shall be deemed earned as of the Recipient's last day
of employment with the Association or an Affiliate.

         6.04     EXCEPTION FOR TERMINATIONS AFTER A CHANGE IN CONTROL.
Notwithstanding the general rule contained in Section 6.01, all Restricted Stock
subject to a Restricted Stock Award held by a Recipient whose employment as an
Employee or service as an Outside Director of the Association or an Affiliate
terminates following a Change in Control of the Association or the Company shall
be deemed earned as of the Recipient's last day of employment or service with
the Association or an Affiliate.

         6.05     REVOCATION FOR CAUSE. Notwithstanding anything hereinafter to
the contrary, the Board may by resolution immediately revoke, rescind and
terminate any Restricted Stock Award, or portion thereof, previously awarded
under this Plan, to the extent Restricted Stock has not been redelivered by the
Escrow Agent to the Recipient, whether or not yet earned, in the case of an
Employee whose employment is terminated by the Association or an Affiliate for
Cause, or who is discovered after termination of employment to have engaged in
conduct that would have justified termination for Cause.

         6.06     RESTRICTED STOCK LEGEND. Each certificate in respect of shares
of Restricted Stock awarded under the Plan shall be registered in the name of
the Recipient and deposited by the Recipient, together with a stock power
endorsed in blank, with the Escrow Agent and shall bear the following (or a
similar) legend:

         "The transferability of this certificate and the shares of stock
         represented hereby are subject to the terms and conditions (including
         forfeiture) contained in the Community Savings, F. A. 1995 Recognition
         and Retention Plan. Copies of such Plan are on file in the offices of
         the Secretary of Community Savings, F. A., 660 North U.S. Highway One,
         North Palm Beach, Florida 33408-1808. "


                                        8

<PAGE>

         6.07     PAYMENT OF DIVIDENDS. After a Restricted Stock Award has been
granted but before such Award has been earned, the Recipient shall receive any
cash dividends or stock dividend paid with respect to such shares. Unless the
Recipient has made an election under Section 83(b) of the Code, any dividends so
paid on shares which have not yet been earned by the Recipient shall be treated
as compensation income to the Recipient when paid.

         6.08     VOTING OF RESTRICTED SHARES. After a Restricted Stock Award
has been granted, the Recipient as owner of such shares shall have the right to
vote such shares.


         6.09     DELIVERY OF EARNED SHARES. At the expiration of the
restrictions imposed by Section 6.01, the Escrow Agent shall redeliver to the
Recipient (or where the relevant provision of Section 6.02 applies in the case
of a deceased Recipient, to his Beneficiary, the certificate(s) and stock power
deposited with it pursuant to Section 6.04 and the shares represented by such
certificate(s) shall be free of the restrictions referred to Section 6.01.

         7.       ADJUSTMENTS UPON CHANGES IN CAPITALIZATION

         In the event of any change in the outstanding shares subsequent to the
effective date of the Plan by reason of any reorganization (other than the
Reorganization), recapitalization, stock split, stock dividend, combination or
exchange of shares, merger, consolidation or any change in the corporate
structure or shares of the Association, the maximum aggregate number and class
of shares as to which Awards may be granted under the Plan shall be
appropriately adjusted by the Committee, whose determination shall be
conclusive. Any shares of stock or other securities received, as a result of any
of the foregoing, by a Recipient with respect to Restricted Stock shall be
subject to the same restrictions and the certificate(s) or other instruments
representing or evidencing such shares or securities shall be legended and
deposited with the Association in the manner provided in Section 6.06 hereof.

         8.       ASSIGNMENTS AND TRANSFERS

         No Award nor any right or interest of a Recipient under the Plan in any
instrument evidencing any Award under the Plan may be assigned, encumbered or
transferred except, in the event of the death of a Recipient, by will or the
laws of descent and distribution.

         9.       EMPLOYEE RIGHTS UNDER THE PLAN

         No Employee shall have a right to be selected as a Recipient nor,
having been so selected, to be selected again as a Recipient and no Employee or
other person shall have any claim or right to be granted an Award under the Plan
or under any other incentive or similar plan of the Association or any
Affiliate. Neither the Plan nor any action taken thereunder shall be construed
as giving any Employee any right to be retained in the employ of the Association
or any Affiliate.

                                        9
<PAGE>

         10.      WITHHOLDING TAX

         Upon the termination of the Restricted Period with respect to any
shares of Restricted Stock (or at any such earlier time, if any, that an
election is made by the Employee under Section 83(b) of the Code, or any
successor provision thereto, to include the value of such shares in taxable
income), the Association shall have the right to require the Employee or other
person receiving such shares to pay the Association the amount of any taxes
which the Association is required to withhold with respect to such shares, or,
in lieu thereof, to retain or sell without notice, a sufficient number of shares
held by it to cover the amount required to be withheld. The Association shall
have the right to deduct from all dividends paid with respect to shares of
Restricted Stock the amount of any taxes which the Association is required to
withhold with respect to such dividend payments.

         11.      TREATMENT OF RESTRICTED STOCK IN THE EVENT OF CONVERSION
                  TRANSACTION

         In the event that the Company converts to stock form in a Conversion
Transaction, any Restricted Stock shall be exchanged into shares of Common Stock
of the Stock Holding Company, PROVIDED, HOWEVER, that if for any reason such
shares are not to be exchanged, the Stock Holding Company shall, simultaneously
with the closing of the Conversion Transaction, purchase Restricted Stock for
cash equal to the fair market value of such Restricted Stock or Shares. Any
exchange of shares 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.

         12.      AMENDMENT OR TERMINATION

         The Board of Directors of the Association may amend, suspend or
terminate the Plan or any portion thereof at any time, but (except as provided
in Section 6 hereof) no amendment shall be made without approval of the
stockholders of the Association which shall (i) materially increase the
aggregate number of shares with respect to which Awards may be made under the
plan, (ii) materially increase the aggregate number of shares which may be
subject to Awards to Recipients who are not Employees or (iii) change the class
of persons eligible to participate in the Plan; PROVIDED, HOWEVER, that no such
amendment, suspension or termination shall impair the rights of any Recipient,
without his consent, in any Award theretofore made pursuant to the Plan.

         13.      GOVERNING LAW

         The Plan shall be governed by the laws of the State of Florida.

         14.      TERM OF PLAN

         The Plan shall become effective upon its adoption by the Board of
Directors of the Association, following the approval of the Plan by
stockholders. It shall continue in effect for a term of fifteen years unless
sooner terminated under Section 12 hereof.


                                       10


                                  EXHIBIT 11.0

                      STATEMENT OF COMPUTATIONS OF EARNINGS


Statement re: Computation of Earnings Per Share

Earnings per share for the year ended  December 31, 1997, the three months ended
December 31, 1996, and the years ended  September 30, 1996, and 1995 is based on
net income of $5,356,000; $1,160,000; $3,915,000; and $4,574,000,  respectively,
divided  by  the  weighted  average  number  of  shares  and  equivalent  shares
outstanding during the periods of 4,929,989;  4,902,479;  4,869,238;  4,845,384,
respectively.



                                   EXHIBIT 13

                       1997 ANNUAL REPORT TO SHAREHOLDERS

                  [GRAPHICS/PHOTOS OMITTED FROM PAGE 1 THRU 9]

<TABLE>
<CAPTION>


FINANCIAL HIGHLIGHTS

Community  Savings  Bankshares,  Inc. common stock trades on the Nasdaq National
Market under the symbol "CMSV".

                                                    12/31/97    12/31/96      9/30/96      9/30/95     9/30/94    9/30/93
FOR THE YEAR ENDED (In Thousands)
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>         <C>          <C>          <C>         <C>        <C>    
Interest income                                      $50,316     $45,580      $43,889      $37,720     $34,130    $39,747
Interest expense                                      27,390      23,888       22,859       18,634      15,525     17,639
Net interest income                                   22,926      21,692       21,030       19,086      18,605     22,108
Net income                                             5,356       4,024        3,915        4,574       3,737      5,401

AVERAGE FOR THE YEAR ENDED (In Thousands)
- --------------------------------------------------------------------------------------------------------------------------
Assets                                              $693,175    $631,038     $612,004     $544,555    $528,286   $532,222
Loans receivable, net                                411,098     359,414      346,880      321,849     321,721    352,173
Cash and cash equivalents                             42,029      47,532       48,367       53,736      40,946     36,356
Mortgage-backed securities - held to maturity         99,884     106,387       99,959       53,349      28,843     15,428
Investments - held to maturity and securities
   available for sale                                110,986      89,378       87,280      130,094     106,031     92,897
Deposits                                             537,965     494,034      478,955      429,893     452,070    455,816
Borrowed funds                                        61,551      46,076       42,416       29,086      23,657     27,040
Shareholders' equity                                  78,822      75,323       74,638       69,263      36,376     31,734

AT YEAR END (In Thousands)
- --------------------------------------------------------------------------------------------------------------------------
Assets                                              $720,133    $655,209     $650,332     $567,006    $560,268   $523,248
Loans receivable, net                                451,709     389,040      376,219      329,442     317,117    328,747
Cash and cash equivalents                             25,954      42,442       44,780       42,497      89,843     35,188
Mortgage-backed securities - held to maturity         46,413      53,405       54,945       77,499      41,281     14,290
Investments - held to maturity                        21,388      22,139       22,293       59,679      52,204     43,789
Securities available for sale                        142,269     123,152      124,287       27,028      26,729     69,459
Real estate owned                                        592       1,455        1,384        1,910       3,686      1,324
Deposits                                             550,708     513,709      498,929      437,376     459,979    450,356
Borrowed funds                                        75,098      53,908       55,867       39,101      19,233     20,113
Shareholders' equity                                  81,259      76,119       75,056       72,848      38,110     34,846

SIGNIFICANT PERFORMANCE RATIOS
- ----------------------------------------------------------------------------------------------------------------------------
Return on average assets                                0.77%       0.64%        0.64%        0.84%       0.71%      1.01%
Return on average equity                                6.80        5.34         5.25         6.60       10.27      17.02
Interest rate spread                                    3.13        3.24         3.24         3.40        3.69       4.43
Equity to assets                                       11.28       11.62        11.54        12.85        6.80       6.65
Non-interest income to average assets                   0.60        0.58         0.55         0.62        0.63       0.96
Non-interest expense to average assets                  2.68        3.18         3.20         2.74        2.82       2.93
Non-performing loans to total loans                     0.31        0.42         0.22         0.20        0.93       2.05
Non-performing assets to total assets                   0.47        0.47         0.40         0.45        1.25       1.54
Allowance for loan losses to non-performing loans     193.04      155.86       274.58       527.49      114.72      55.65
Allowance for loan losses to net loans receivable       0.59        0.65         0.61         1.06        1.07       1.14
</TABLE>

                                                             10
<PAGE>
MANAGEMENT'S DISCUSSION AND ANALYSIS

GENERAL

In the  following  discussion,  references to  "Bankshares"  relate to Community
Savings Bankshares, Inc. together with its subsidiary,  Community Savings, F. A.
(the "Association"). During January 1997, the Board of Directors voted to change
the fiscal year end for all related  entities  from  September  30th to December
31st, effective with the year and the three months ended December 31, 1996.

                       COMMUNITY SAVINGS BANKSHARES, INC.

Bankshares is a federally  chartered mid-tier stock holding company organized in
August 1997. The only  significant  asset of Bankshares is its investment in its
wholly-owned  subsidiary,  the  Association.  Bankshares  is  majority  owned by
ComFed,  M.H.C.  ("ComFed") a federally chartered mutual holding company.  After
the close of business on  September  30,  1997,  Bankshares  acquired all of the
issued and  outstanding  common stock of the  Association in connection with the
Association's  reorganization  into the two-tier form of mutual holding  company
ownership.  At that  time,  each  share of the  Association's  common  stock was
converted  into one share of  Bankshares'  common  stock.  At December 31, 1997,
ComFed owned  2,620,144  shares of  Bankshares'  common stock with the remaining
2,474,776  shares  owned  by the  minority  shareholders.  The  holding  company
reorganization  was accounted for at  historical  cost in a manner  similar to a
pooling of interests.

                            COMMUNITY SAVINGS, F. A.

The  Association,  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.  The  Association  is regulated by the Office of Thrift  Supervision
("OTS"). On October 24, 1994, the Association  completed a reorganization into a
federally   chartered   mutual  holding   company,   ComFed.   As  part  of  the
reorganization,  the  Association  organized  a new  federally  chartered  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.

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, mortgage-backed securities ("MBS"), and investment securities. The
Association's  plan  is  to  operate  as  a  well-capitalized,   profitable  and
independent  institution.  The  Association  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  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  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  currently is 5.0%. The
Association's  liquidity  ratio  averaged 15.0% during the month of December 31,
1997 and 14.2% for fiscal 1997.

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,  FHLB  advances,  and earnings and funds  provided from
operations.   While  scheduled  principal  repayments  on  loans  and  MBS,  and
maturities of 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  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 $13.6
million at December 31, 1997. Other assets qualifying for liquidity  outstanding
at December 31, 1997 amounted to $56.4 million. For additional information about
cash flows from the

                                       11
<PAGE>

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  funds  are  required  beyond  the  ability  to  generate  them
internally, borrowing agreements exist with the FHLB of Atlanta which provide an
additional  source of funds. FHLB advances totaled $57.3 million at December 31,
1997.  At December  31,  1997,  loan  commitments  totaled  $4.7 million and the
unfunded  portion  of loans in  process  totaled  $24.2  million.  There were no
commitments outstanding to purchase loans.  Certificates of deposit scheduled to
mature in less than one year totaled $260.8 million at December 31, 1997.  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. The 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 then existing 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 paid
significantly   lower  premiums  than  SAIF-insured   institutions.   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 (the "DIF"),  which mandated that all  institutions
which have  deposits  insured by SAIF were  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  increased
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  operating  results for the year
ended September 30, 1996.

In August 1996,  Congress passed legislation which repealed  Bankshares' present
method of accounting for bad debts for federal income tax purposes. As discussed
in Note 12 to the consolidated financial statements,  Bankshares previously used
the  percentage of taxable  income method to determine its bad debt deduction in
the computation of its taxable income. Under the new legislation,  Bankshares is
required to use the specific charge-off method,  which may result in a different
deduction for bad debts in determining taxable income than as computed under the
previous method. Additionally, Bankshares is required to recapture its post-1987
additions to its bad debt reserves.  Since  Bankshares  had previously  provided
deferred taxes for the income tax bad debt reserves  established  after 1987, no
additional  income tax  liability  related to the  recapture  occurred.  The new
legislation was effective for taxable years beginning after December 31, 1995.

IMPACT OF INFLATION AND CHANGING PRICES

The  consolidated  financial  statements  of Bankshares  and the 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 Bankshares
operations.  Unlike  most  industrial  companies,  nearly  all  the  assets  and
liabilities  of Bankshares  are  monetary.  As a result,  interest  rates have a
greater impact on Bankshares'  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
DECEMBER 31, 1997 COMPARED TO DECEMBER 31, 1996

Total assets increased $64.9 million to $720.1 million at December 31, 1997 from
$655.2  million at December 31, 1996. The increase in total assets was primarily
due to a $62.7  million  increase  in the loan  portfolio  and an $11.4  million
increase in the securities  portfolio (which includes  securities  available for
sale,  investment  securities,  and mortgage-backed and related securities).  In
addition,  office  properties  and equipment  increased  $3.8 million  primarily
related to the opening of three new  branches  and the  purchase of new computer
software  and  hardware.  Other  assets  increased  by  $3.2  million  due to an
investment  in an affordable  housing tax credit  partnership.  These  increases
resulted from the implementation of the Association's growth strategy for fiscal
year 1997. 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 advances.  To increase the
loan portfolio, the Association

                                       12
<PAGE>

continued  to  emphasize  an  incentive-based  loan  origination  program  which
resulted in new loan  originations  and  purchases of $143.7  million,  of which
$92.4  million were one-to  four-family  residential  loans,  $31.4 million were
commercial  business and real estate  loans,  $14.4  million were land loans and
$5.5 million were other loans.  These  originations and purchases were offset in
part by repayments, sales, and other adjustments totaling $81.0 million.

The  securities  portfolio  had a net  increase  for the year of $11.4  million.
Investment  securities held to maturity  decreased  $751,000 to $21.4 million at
December  31,  1997  from  $22.1   million  at  December   31,   1996,   as  did
mortgage-backed  and related  securities  which  decreased $7.0 million to $46.4
million at December  31, 1997 from $53.4  million at December  31,  1996.  These
decreases  were  due  primarily  to  normal  amortization  and  calls.  However,
securities  available  for sale  increased  $19.1  million to $142.3  million at
December 31, 1997 from $123.2  million at December 31, 1996 due to the purchases
of $46.5 million of securities, which included $45.8 million in U. S. Government
and agency securities and $687,000 in  mortgage-backed  and related  securities.
These purchases were partially  offset by sales,  calls,  repayments,  and other
adjustments of $27.4 million.

Office properties and equipment increased by $3.8 million for the year primarily
due to the  expansion  of  branch  operations  as  well as the  purchase  of new
computer  hardware and software.  Three new branches were opened during the year
ended  December 31, 1997. A new building was  constructed on an outparcel in the
Indian  River Mall in Vero Beach,  and two  leaseholds  were  assumed from other
financial  institutions  in  Hutchinson  Island  and Lake  Worth.  Other  assets
increased $3.2 million to $5.2 million at December 31, 1997 from $2.0 million at
December 31, 1996,  due to the  investment in an  affordable  housing tax credit
partnership.  The Association's  approximately 4% limited  partnership  interest
results in tax benefits in the form of tax deductions from operating  losses and
tax credits.  The  investment in the  partnership  is being  amortized  over the
estimated life of the partnership.

The increase in total assets was funded primarily by a $37.0 million increase in
deposits to $550.7 million at December 31, 1997 as compared to $513.7 million at
December  31, 1996.  The deposit  growth  reflected  increased  retail  deposits
resulting  from  special  promotions  of  odd-term  certificates  combined  with
competitive  pricing intended to maintain the existing deposit customers as well
as to attract new customers in the  Association's  market area.  The increase in
assets also  reflected  the purchase of  securities  in  leveraged  transactions
intended to enhance net interest income which were funded by a $22.5 million net
increase in advances  from the FHLB to $57.3  million at December  31, 1997 from
$34.8 million at December 31, 1996.

Shareholders'  equity increased to $81.3 million or $16.39 per share at December
31, 1997 from $76.1 million or $15.50 per share at December 31, 1996, reflecting
net income for the year of $5.4 million offset  primarily by dividends  totaling
$0.90 per share declared on the common stock held by minority shareholders. As a
result of the  exercise of stock  options  granted  pursuant to the stock option
plan,  4,800  shares of common  stock were issued from  authorized  but unissued
shares  during  the  year  ended  December  31,  1997,  resulting  in  5,094,920
outstanding shares as of December 31, 1997.

RESULTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 1997 AND SEPTEMBER 30, 1996

GENERAL
Net  income  for the year  ended  December  31,  1997  increased  38.5 % to $5.4
million,  or $1.09 per share,  compared to $3.9 million,  or $0.80 per share for
the year ended September 30, 1996. This increase in net income was primarily due
to the special one time SAIF special pretax assessment of $2.8 million which was
recorded  during  September 1996 and which did not reoccur during the year ended
December 31, 1997. Net interest  income  increased $1.9 million to $22.9 million
for the year  ended  December  31,  1997 from $21.0  million  for the year ended
September 30, 1996.  Other income and the  provision for income taxes  increased
$641,000 and $2.2 million, respectively,  while operating expense decreased $1.2
million during these time periods.

INTEREST INCOME
Interest  income for the year ended December 31, 1997 totaled $50.3 million,  an
increase  of $6.4  million,  or 14.6%,  from  $43.9  million  for the year ended
September 30, 1996 reflecting,  in part, the implementation of the Association's
growth strategy to increase the loan portfolio and securities held for sale. The
increase was due primarily to an increase in average  interest-earning assets of
$77.9 million to $653.8 million for the year ended December 31, 1997 from $575.9
million for the year ended  September  30, 1996,  enhanced by an increase in the
average  yield on  average  interest-earning  assets to 7.70% for the year ended
December 31, 1997 from 7.62% for the year ended  September  30,  1996.  Interest
income on loans increased $5.2 million,  or 18.5%, to $33.5 million for the year
ended  December 31, 1997 compared to $28.3 million for the year ended  September
30, 1996.  Interest  income on real estate loans  increased by $5.0 million,  or
19.0%,  to $31.8 million for the year ended December 31, 1997 from $26.8 million
for the year ended September 30, 1996,  primarily  because of an increase in the
average balance of real estate loans of $61.6 million, or 18.6%, and an increase
in the average yield on real estate loans to 8.11% from 8.09%.  Interest  income
from investment  securities and securities  available for sale increased by $1.7
million,  or 19.5%,  to $10.4 million for the year ended  December 31, 1997 from
$8.7 million for the year ended  September 30, 1996. The increase in income from
investment  securities and securities available for sale was primarily caused by
an increase in the average  balance of $23.7  million to $111.0  million for the
year ended December 31, 1997 from $87.3

                                       13
<PAGE>

million  for the year ended  September  30,  1996 as well as an  increase in the
average  yield to 6.79% for the year ended  December 31, 1997 from 6.53% for the
year ended  September 30, 1996.  Interest income from other  investments,  which
includes interest-earning deposits and FHLB stock, decreased $537,000, or 21.5%,
to $2.0  million for the year ended  December 31, 1997 from $2.5 million for the
year ended  September 30, 1996. The decrease in interest from other  investments
is primarily  attributable to a $10.0 million, or 23.9%, decrease in the average
balance of other  investments  to $31.8  million  during 1997 from $41.8 million
during  1996,  partially  offset by an increase  in the  average  yield on other
investments  to 6.14% for the year ended  December  31,  1997 from 5.96% for the
year ended September 30, 1996.

INTEREST EXPENSE
Interest expense increased $4.5 million, or 19.8%, to $27.4 million for the year
ended  December  31, 1997 from $22.9  million for the year ended  September  30,
1996.  Interest on deposits  increased $3.4 million,  or 17.7%, to $22.6 million
for the year  ended  December  31,  1997 from $19.2  million  for the year ended
September  30, 1996.  The increase was due  primarily to the increase in average
cost of  deposits  to 4.21% from  4.02%,  as well as an  increase in the average
balance of deposits of $59.0  million,  or 12.3%,  to $538.0 million during 1997
from $479.0  million during 1996. In order to increase its market share of total
deposits during 1997 as well as to maintain its existing deposit customers,  the
Association  placed an increased  emphasis on competitively  pricing its deposit
products,  including  odd-term  certificate  of  deposit  products,  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.  Certificates of deposits and transaction
accounts  increased $19.4 million and $17.6 million,  respectively,  at December
31, 1997 as compared to September 30, 1996.  Interest  expense  attributable  to
borrowed funds  increased $1.1 million,  or 31.2%,  to $4.7 million for the year
ended December 31, 1997 from $3.6 million for the year ended September 30, 1996.
The increase in interest  expense  attributable  to borrowed  funds is due to an
increase in the average  balance of borrowed  funds to $61.6 million during 1997
from $42.4 million during the 1996 period, partially offset by a decrease in the
average  cost of borrowed  funds to 7.70% for the year ended  December  31, 1997
from 8.52% for the 1996 period.  During 1997,  additional advances from the FHLB
were used  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  actual  loss  experience,  as well as
guidelines  applied by the OTS and the FDIC.  The  provision for loan losses was
$264,000  for the year ended  December  31,  1997 as compared to $98,000 for the
year ended September 30, 1996. The increase in the provision for loan losses for
1997 was  attributable  to  management's  assessment that the allowance for loan
losses needed to be increased to absorb the risk inherent in the loan  portfolio
as the loan  portfolio  was  increased  by $62.7  million  during  this  period.
Management  reviews the  adequacy  of its  allowances  for loan  losses  monthly
through  asset  classification  review.  The  allowance  for  loan  losses  as a
percentage  of net loans  receivable at December 31, 1997 and September 30, 1996
was 0.59% and 0.61%, respectively.

OTHER INCOME
Other income consists of servicing income and fee income,  service charges, gain
or loss on the sale or early maturity of securities  available for sale,  loans,
and other assets as well as income or loss from a real estate venture in which a
subsidiary of the Association was involved.  Other income increased $641,000, or
18.1%,  to $4.2  million for the year ended  December 31, 1997 from $3.5 million
for the year  ended  September  30,  1996.  Net gain on sale of other  assets of
$617,000 in the year ended  December 31, 1997  represented  the sale of stock of
the  Association's  data service  bureau  which did not occur  during  1996.  In
addition,  the year ended  December 31, 1997  reflected a $3,000 net gain on the
sale of loans as compared to a $225,000 net loss for the 1996 period. Fee income
(which includes  servicing income and other loan fees, and NOW account and other
customer  fees)  increased  $310,000 to $3.6 million for the 1997 year from $3.3
million  for the 1996 period as a result of fee  structure  changes put in place
during  1997.   These   increases  were  partially   offset  by  a  decrease  in
miscellaneous  income of $252,000.  This decrease  reflected the amortization of
the affordable  housing tax credit partnership of $147,000 during the year ended
December 31, 1997.

OPERATING EXPENSE
Total  operating  expense  decreased  $1.2 million to $18.6 million for the year
ended  December  31, 1997 from $19.8  million for the year ended  September  30,
1996.  Operating  expense  was higher in the 1996  period  primarily  due to the
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 DIF.  Due to new  reduced  deposit
insurance  premium levels during 1997, the 1997 regular  premium was $270,000 as
compared to $1.1 million for the 1996 period. Employee compensation and benefits
increased  by $1.2 million to $9.0  million  during the year ended  December 31,
1997 from $7.8 million  during the year ended  September  30, 1996 and occupancy
and  equipment  expense  increased  $478,000 to $5.1  million for the year ended
December 31, 1997,  from $4.6 million for the 1996 period.  These  increases are
primarily  the  result  of  the  opening  of  three  new  branch  offices,   the
implementation of a new

                                       14
<PAGE>

company  wide   computer   network,   and   additional   costs  related  to  the
incentive-based  loan  originators.  These events involved  construction  costs,
increases in staffing,  and depreciation  increases  related to new hardware and
software for the network.

PROVISION FOR INCOME TAXES
Provision for income taxes  increased  $2.2 million to $2.9 million for the year
ended December 31, 1997 from $761,000 for the 1996 period. This increase was the
result of higher  taxable  income  during the year ended  December 31, 1997.  In
addition,  the 1996 period included 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.

RESULTS OF OPERATIONS
FOR THE THREE MONTHS ENDED DECEMBER 31, 1996 AND 1995

GENERAL
Net income for the three months ended December 31, 1996 increased  10.5% to $1.2
million,  or $0.23 per share,  compared to $1.1 million, or $0.22 per share, for
the three months 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 three months 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.

PROVISION FOR LOAN LOSSES
The provision  for loan losses was $243,000 for the three months ended  December
31, 1996 as compared to $30,000 for the same period in 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 loan made to
the  Association's  Employee  Stock  Ownership  Plan (the  "ESOP") and which was
recovered  during the three months ended  December 31, 1996.  The  allowance for
loan  losses  as a  percentage  of net loans  receivable  was 0.65% and 1.04% 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 three  months 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 1996 period.

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 as
previously discussed.

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.

                                       15
<PAGE>

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 $0.80 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 13.1%,  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
the 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 was 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 $3.5 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  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'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 and 1995 was 0.61% and
1.06%, respectively.

                                       16
<PAGE>

OTHER INCOME
Other income consisted 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 increased $150,000,  or 4.4%, to $3.5 million
for the year  ended  September  30,  1996 from $3.4  million  for the year ended
September 30, 1995.  The increase in other income was primarily due 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) and a
$254,000  gain on the early  maturity of an  investment.  These  increases  were
partially offset by a decrease in miscellaneous  income of $226,000 primarily as
a  result  of  a  $279,000  decrease  in  the  Association's   income  from  its
subsidiary's  real estate venture which reflected the smaller number of closings
on sales of units  during  fiscal 1996 as the real  estate  venture has sold the
majority of the units. In addition,  the Association  recorded a net loss on the
sale of loans of $225,000 during fiscal 1996 which did not occur in fiscal 1995.

OPERATING EXPENSE
Total  operating  expense  increased  $4.7 million to $19.8 million for the year
ended  September  30, 1996 from $14.9  million for the year ended  September 30,
1995. The increase in operating expense was primarily attributable to a one-time
$2.8 million special  assessment for  recapitalization  of the SAIF as discussed
previously.  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 $836,000 to $3.2  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.

IMPACT OF NEW ACCOUNTING STANDARDS

ACCOUNTING FOR COMPREHENSIVE  INCOME AND ENTERPRISE SEGMENTS - In June 1997, the
Financial  Accounting  Standards  Board ("FASB")  issued  Statement of Financial
Accounting Standards No. 130 ("SFAS 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  non-owner  sources;
and SFAS 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  Bankshares'  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.

YEAR 2000 CONSIDERATIONS

In order to be ready for the year 2000 (the "Year 2000 Issue"),  the Association
has developed a Year 2000 Action Plan (the "Action Plan") which was presented to
the Board of Directors during July 1997. The Action Plan was developed using the
guidelines  outlined  in  the  Federal  Financial   Institutions   Examination's
Council's "The Effect of 2000 on Computer Systems". The Association's  Strategic
Planning Committee assigned responsibility for the Action Plan to the Efficiency
Committee  which  reports  to the  Strategic  Planning  Committee  and the Audit
Committee  of  the  Board  of  Directors  on  a  monthly  and  quarterly  basis,
respectively.  The Action  Plan  recognizes  that the  Association's  operating,
processing and accounting  operations are computer reliant and could be affected
by the Year 2000 Issue.  The  Association  is  primarily  reliant on third party
vendors for its computer  output and  processing,  as well as other  significant
functions and services (i.e. securities safekeeping services, securities pricing
information,  et cetera).  The  Efficiency  Committee is currently  working with
these third party  vendors to assess their year 2000  readiness.  Based upon the
initial   assessment,   management   presently   believes   that  with   planned
modifications to existing  software and hardware and planned  conversions to new
software and  hardware,  the  Association's  third party  vendors are taking the
appropriate  steps to  ensure  critical  systems  will  function  properly.  The
Association  currently  expects such  modifications  and conversions and related
testing to be completed by December 31, 1998. However, if such modifications and
conversions are not made, or are not completed on a timely basis,  the Year 2000
Issue could have a material impact on the operations of the Association.

                                       17
<PAGE>

The costs of modifications to the existing software is being primarily  absorbed
by the third party vendors,  however the  Association  recognized  that the need
exists to purchase new hardware and software.  Based upon current estimates, the
Association  has  identified  $1,800,000  in total  costs,  including  hardware,
software,  and other  issues,  for  completing  the Year 2000  project.  Of that
amount,  approximately  $1,226,000  and $39,000 was purchased  during the twelve
months  ended  December  31,  1997 and 1996,  respectively,  with the  remaining
$535,000 budgeted for the year ended December 31, 1998.

FORWARD-LOOKING STATEMENTS

Certain  information  in  this  annual  report  may  constitute  forward-looking
information  that  involves  risks and  uncertainties  that could  cause  actual
results to differ  materially from those  estimated.  Persons are cautioned that
such forward-looking statements are not guarantees of future performance and are
subject to various factors which could cause actual results to differ materially
from those estimated.  These factors include, but are not limited to, changes in
general  economic and market  conditions,  legislative  and regulatory  changes,
monetary  and fiscal  policies  of the federal  government,  demand for loan and
deposit  products  and the  development  of an interest  rate  environment  that
adversely  affects the  interest  rate spread or other  income from  Bankshares'
investments and operations.

AVERAGE BALANCE SHEET

The  following  tables set forth  certain  information  relating to  Bankshares'
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 Year Ended                  For the Three Months Ended
                                                     December 31, 1997                       December 31, 1996
- ---------------------------------------------------------------------------------------------------------------------------
                                                                         Average                                    Average
                                             Average                     Yield/       Average                       Yield/
                                             Balance     Interest         Cost        Balance       Interest         Cost
- ---------------------------------------------------------------------------------------------------------------------------
                                                                       (Dollars In Thousands)
                                           --------------------------------------------------------------------------------
<S>                                           <C>           <C>            <C>        <C>            <C>             <C>  
Interest-earning assets:
     Real estate loans                        $392,782      $31,846        8.11%      $365,269       $ 7,427         8.13%
     Consumer and other loans                   18,316        1,644         8.98        17,989           408         9.07
     Mortgage-backed securities                 99,884        7,330         7.34       107,190         1,992         7.43
     Investment securities                     110,986        7,540         6.79        93,399         1,578         6.76
     Other investments (1)                      31,851        1,956         6.14        32,764           491         5.99
                                              --------      -------                   --------       -------
  Total interest-earning assets                653,819       50,316         7.70       616,611        11,896         7.72
                                                            -------                                  -------
Non-interest-earning assets                     39,356                                  35,425
                                              --------                                --------
       Total assets                           $693,175                                $652,036
                                              ========                                ========

Interest-bearing liabilities:
     Deposits                                 $537,965       22,648         4.21%     $504,738         5,251         4.16%
     Borrowed funds                             61,551        4,742         7.70        55,063         1,127         8.19
                                              --------      -------                   --------       -------
  Total interest-bearing liabilities           599,516       27,390         4.57       559,801         6,378         4.56
                                                            -------                                  -------
Non-interest-bearing liabilities                14,837                                  16,294
                                              --------                                --------
       Total liabilities                       614,353                                 576,095
Shareholders' equity                            78,822                                  75,941
                                              --------                                --------
Total liabilities and shareholders' equity    $693,175                                $652,036
                                              ========                                ========

Net interest income                                         $22,926                                  $ 5,518
                                                            =======                                  =======
Net interest rate spread (2)                                               3.13%                                     3.16%
                                                                         ======                                    ======
Net yield on interest-earning assets (3)                                   3.51%                                     3.58%
                                                                         ======                                    ======
Ratio of average interest- earning
  assets to average interest-bearing 
  liabilities                                                            109.06%                                   110.15%
                                                                         ======                                    ======
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)    Includes interest-earning deposits and FHLB stock.
(2)    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.
(3)    Net yield on interest-earning  assets represents net interest income as a
       percentage of average interest-earning assets.

                                       18
<PAGE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                                                                 For the Years Ended September 30,
- ---------------------------------------------------------------------------------------------------------------------------
                                                           1996                                     1995
                                           --------------------------------------------------------------------------------
                                                                          Average                                  Average
                                              Average                      Yield/      Average                      Yield/
                                              Balance     Interest         Cost        Balance       Interest        Cost
- ---------------------------------------------------------------------------------------------------------------------------
                                                                       (Dollars In Thousands)
                                           --------------------------------------------------------------------------------
<S>                                           <C>           <C>             <C>       <C>            <C>             <C>  
Interest-earning assets:
     Real estate loans                        $331,134      $26,765         8.09%     $308,793       $23,661         7.66%
     Consumer and other loans                   15,746        1,508         9.48        13,056         1,197         9.17
     Mortgage-backed securities                 99,959        7,423         7.43        53,349         4,198         7.87
     Investment securities                      87,280        5,700         6.53        83,650         5,945         7.11
     Other investments (1)                      41,817        2,493         5.96        46,444         2,719         5.85
                                              --------      -------                   --------       -------
  Total interest-earning assets                575,936       43,889         7.62       505,292        37,720         7.46
                                                            -------                                  -------
Non-interest-earning assets                     36,068                                  39,263
                                              --------                                --------
       Total assets                           $612,004                                $544,555
                                              ========                                ========

Interest-bearing liabilities:
     Deposits                                 $478,955       19,247         4.02%     $429,893        15,679         3.65%
     Borrowed funds                             42,416        3,612         8.52        29,086         2,955        10.16
                                              --------      -------                   --------       -------
  Total interest-bearing liabilities           521,371       22,859         4.38       458,979        18,634         4.06
                                                            -------                                  -------
Non-interest-bearing liabilities                15,995                                  16,313
                                              --------                                --------
       Total liabilities                       537,366                                 475,292
Shareholders' equity                            74,638                                  69,263
                                              --------                                --------
Total liabilities and shareholders' equity    $612,004                                $544,555
                                              ========                                ========

Net interest income                                         $21,030                                  $19,086
                                                            =======                                  =======
Net interest rate spread (2)                                               3.24%                                     3.40%
                                                                         ======                                    ======
Net yield on interest-earning assets (3)                                   3.65%                                     3.78%
                                                                         ======                                    ======
Ratio of average interest- earning assets to
  average interest-bearing liabilities                                   110.47%                                   110.09%
                                                                         ======                                    ======
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)    Includes interest-earning deposits and FHLB stock.
(2)    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.
(3)    Net yield on interest-earning  assets represents net interest income as a
       percentage of average interest-earning assets.

                                       19
<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 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 December 31, 1997    Three Months Ended December 31,  Year Ended September 30,
                          vs. Year Ended September 30, 1996         1996 vs. 1995                  1996 vs. 1995
                          --------------------------------------------------------------------------------------------------
                             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)
                          --------------------------------------------------------------------------------------------------
<S>                       <C>    <C>        <C>    <C>      <C>     <C>     <C>    <C>     <C>    <C>      <C>    <C>   
INTEREST INCOME:
   First mortgage 
    loans                 $4,981   $  99    $   1  $5,081  $  947   $175    $ 27   $1,149  $1,711 $1,297   $  96  $ 3,104
   Consumer and other loans  246     (94)     (16)    136      74     (9)     (2)      63     247     54      10      311
   Mortgage-backed  
    securities                (6)    (90)       3     (93)    523    (72)    (23)     428   3,668   (235)   (208)   3,225
   Investment securities   1,548     227       65   1,840     171     42       4      217     258   (485)    (18)    (245)
   Interest-earning
    deposits                (594)     75      (18)   (537)   (157)   (12)      3     (166)   (271)    51      (6)    (226)
                          ------    ----    -----  ------  ------   ----    ----   ------  ------ ------   -----  -------
   Total interest-
    earning assets         6,175     217       35   6,427   1,558    124       9    1,691   5,613    682    (126)   6,169
                          ------    ----    -----  ------  ------   ----    ----   ------  ------ ------   -----  -------
INTEREST EXPENSE
   Deposits                2,372     910      119   3,401     588    145      19      752   1,791  1,591     186    3,568
   Borrowed funds          1,630    (348)    (152)  1,130     363    (60)    (26)     277   1,354   (477)   (220)     657
                          ------    ----    -----  ------  ------   ----    ----   ------  ------ ------   -----  -------
   Total interest-         
    bearing liabilities    4,002     562      (33)  4,531     951     85      (7)   1,029   3,145  1,114     (34)   4,225
                          ------    ----    -----  ------  ------   ----    ----   ------  ------ ------   -----  -------
Net change in net
 interest income          $2,173   $(345)   $  68  $1,896  $  607   $ 39    $ 16   $  662  $2,468 $ (432)  $ (92)  $1,944
                          ======   =====    =====  ======  ======   ====    ====   ======  ====== ======   =====   ======
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

MARKET RISK ANALYSIS

As a holding company for a financial institution,  Bankshares' primary component
of market risk is interest rate volatility.  Fluctuations in interest rates will
ultimately  impact  both the level of income  and  expense  recorded  on a large
portion of the Association's assets and liabilities, and the market value of all
interest-earning  assets,  other than those which have a short term to maturity.
Since Bankshares'  interest-earning assets and interest-bearing  liabilities are
held by the Association,  all of Bankshares' interest rate risk exposure lies at
the  Association  level.  As  a  result,  all  significant  interest  rate  risk
management procedures are performed by management of the Association. Based upon
the nature of the  Association's  operations,  the Association is not subject to
foreign  currency  exchange or  commodity  price risk.  The  Association's  loan
portfolio is concentrated primarily in Palm Beach, Martin, St. Lucie, and Indian
River counties in Florida and is therefore  subject to risks associated with the
local economy.  As of December 31, 1997, the Association did not own any trading
assets,  and does not have any  hedging  transactions  in place such as interest
rate swaps and caps.

The  Association's  interest rate risk management is the  responsibility  of the
Asset/Liability  Management Committee ("ALCO"), which makes quarterly reports to
the Board of Directors.  ALCO establishes policies to monitor and coordinate the
Association's sources, uses, and pricing of funds.

The  Association's  interest rate management  strategy is designed to manage the
volatility  of  its  net  interest  income  by  managing  the   relationship  of
interest-rate  sensitive  assets to  interest-rate  sensitive  liabilities.  The
Association  monitors  interest rate risk through the use of a simulation  model
which  measures  the  sensitivity  of future  net  interest  income  and the net
portfolio  value to changes in interest  rates.  In  addition,  the  Association
monitors  interest rate  sensitivity  through analysis by measuring the terms to
maturity or next repricing date of interest-earning  assets and interest-bearing
liabilities  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 GAP table on page 22, during a

                                       20
<PAGE>

period  of rising  interest  rates,  a  negative  gap would  tend to result in a
decrease in net interest  income while a positive gap would tend to result in an
increase in 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.  At December
31, 1997, total  interest-earning  liabilities  maturing or repricing within one
year exceeded total  interest-bearing  assets  maturing or repricing in the same
period by $23.0  million,  representing  a  cumulative  one-year  gap ratio of a
negative 3.2% (See GAP table on page 22).

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 addition,
in recent years, the Association has de-emphasized the origination of fixed-rate
residential  loans and has used hybrid loan products which has a  fixed-interest
rate for a stated  period  of  either  five or  seven  years.  At the end of the
fixed-interest rate period, the loan converts to a one year ARM. The Association
retains ARM loans and  fixed-rate  loans with  maturities of 15 years or less in
its portfolio. Based on management's assessment of the current portfolio mix and
Board of Director  established limits,  fixed rate loans with maturities greater
than 15 years are either held in the  portfolio or sold when  originated  in the
secondary  market,  except those originated for special  financing on low income
housing.  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 December 31,
1997, $334.3 million,  or 50%, had adjustable  interest rates. In addition,  the
Association  does not  solicit  high-rate  certificates  of deposit in excess of
$100,000 or brokered funds.

MARKET VALUE PORTFOLIO EQUITY

Although  interest rate sensitivity gap is a useful  measurement and contributes
toward effective asset and liability management,  it is difficult to predict the
effect of changing  interest rates based solely on that measure.  An alternative
methodology  is to estimate the change in the market  value of portfolio  equity
("MVPE").  The assumptions  used by management to evaluate the  vulnerability of
Bankshares' operations to changes in interest rates in the table below are based
on assumptions  provided by the FHLB of Atlanta and utilized in the GAP table on
page 22. Although  management finds these assumptions  reasonable,  the interest
rate sensitivity the assets and liabilities and the estimated effects of changes
in interest rates on the net interest income and MVPE indicated in the following
table could vary  substantially  if  different  assumptions  were used or actual
experience differs from such assumptions.

The  following  table  presents  Bankshares'  internal  calculations  of MVPE at
December 31, 1997.
<TABLE>
<CAPTION>

                                                   Actual Net Market Value of Portfolio Equity
  Change in Interest Rates in Basis Points        --------------------------------------------
              (Rate Shock)                            Amount         $ Change         % Change
- ----------------------------------------------------------------------------------------------
                                                              (Dollars in Thousands)
<S>               <C>                               <C>              <C>              <C>    
                  400                               $ 64,668         $(33,378)        (34.0)%
                  300                                 72,109          (25,937)        (26.5)%
                  200                                 80,111          (17,935)        (18.3)%
                  100                                 88,734           (9,312)         (9.5)%
                Static                                98,046                -             -
                 (100)                               108,125           10,079          10.3%
                 (200)                               119,058           21,012          21.4%
                 (300)                               130,947           32,901          33.6%
                 (400)                               143,905           45,859          46.8%
</TABLE>

                                       21
<PAGE>

GAP TABLE

The  following  table sets  forth the  amounts  of  interest-earning  assets and
interest-bearing  liabilities  outstanding  at  December  31,  1997,  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          $  69,492  $  13,876     $  77,462     $  16,608  $  15,098    $      --  $      --     $ 192,536
       Fixed-rate                     6,227      7,225        14,149        38,489     27,474       39,610     25,727       158,901
     Commercial and multi-family:
       ARMs                          44,902      1,574        18,478         3,589         --           --         --        68,543
       Fixed-rate                       206      1,714           984         3,164      3,522        2,678      2,687        14,955
  Valuation allowances                   --         --            --            --         --           --     (2,662)       (2,662)
  Yield adjustments                      --         --            --            --         66          140         --           206
  Consumer loans                        971      1,047         1,476         2,922        500           59         --         6,975
  Equity line of credit loans         7,392          1         1,332            --         --           --         --         8,725
  Commercial business loans           3,376         60            94            --         --           --         --         3,530
  Collateralized mortgage
    obligations                       9,711      3,340         9,810        24,094     15,903       12,832      4,308        79,998
  Other mortgage-backed
    securities                        1,093      1,027         1,880         5,371      2,384        1,012         --        12,767
  Investment securities              61,553        289         6,712        19,265     25,981       17,126         --       130,926
  FHLB stock                          3,264         --            --            --         --           --         --         3,264
                                  -------------------------------------------------------------------------------------------------
        Total interest-earning
          assets                    208,187     30,153       132,377       113,502     90,928       73,457     30,060       678,664
                                  -------------------------------------------------------------------------------------------------
Interest-bearing liabilities:
   Passbook accounts                  1,284      1,284         2,568         6,480      3,128        6,243      9,234        30,221
   NOW accounts                       6,462      6,462        12,924        14,904      2,640        5,314     21,156        69,862
   Money market accounts             15,570     15,570        31,140         1,824        776          664     13,288        78,832
   Certificate accounts              76,537    117,585        66,819        58,626     26,285        1,226         --       347,078
   ESOP borrowings                    1,424         --            --            --         --           --         --         1,424
   FHLB advances                     17,124      1,588         3,024        10,896     23,644        1,065         --        57,341
   Other borrowed funds              16,333         --            --            --         --           --         --        16,333
                                  -------------------------------------------------------------------------------------------------
       Total interest-bearing
         liabilities                134,734    142,489       116,475        92,730     56,473       14,512     43,678       601,091
                                  -------------------------------------------------------------------------------------------------
Interest-earning assets less
   interest-bearing liabilities
   ("interest rate
   sensitivity gap")              $  73,453  $(112,336)    $  15,902     $  20,772  $  34,455    $  58,945  $ (13,618)    $  77,573
                                  =================================================================================================
Cumulative excess (deficiency)
   of interest-sensitive assets
   over interest-sensitive
   liabilities                    $  73,453  $ (38,883)    $ (22,981)    $  (2,209) $  32,246    $  91,191  $  77,573
                                  ===================================================================================
Interest sensitivity gap to
  total assets                        10.20%    (15.60)%        2.21%         2.88%      4.78%        8.19%     (1.89)%
Cumulative interest
  sensitivity gap to total assets     10.20%     (5.40)%       (3.19)%       (0.31)%     4.48%       12.66%     10.77%
Ratio of interest-earning
  assets to interest-bearing
  liabilities                        154.52%     21.16%       113.65%       122.40%    161.01%      506.18%     68.82%
Cumulative ratio of
  interest-earning assets to
  interest bearing liabilities       154.52%     85.97%        94.16%        99.55%    105.94%      116.36%    112.91%

Cumulative interest-sensitive
  assets                          $ 208,187  $ 238,340     $ 370,717     $ 484,219  $ 575,147    $ 648,604  $ 678,664
Cumulative interest-bearing
  liabilities                     $ 134,734  $ 277,223     $ 393,698     $ 486,428  $ 542,901    $ 557,413  $ 601,091
</TABLE>

                                                                 22
<PAGE>

In  preparing  the  table  above,  it has  been  assumed,  consistent  with  the
assumptions used by the FHLB of Atlanta,  as of September 1997, in assessing the
interest rate  sensitivity of savings  associations,  that: (i)  adjustable-rate
first  mortgage  loans will  prepay at a rate of 19% 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 11% per year; (iii) second mortgage loans
on one- to four-family  residences  will prepay at a rate of 15% 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%                      11%
                          8 to 8.99%                        13%
                          9 to 9.99%                        18%
                          10 to 10.99%                      25%
                          11 to 11.99%                      25%
                          12 to 13.99%                      25%
                          14% and over                      25%

(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  Bankshares.
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 loan,  securities,  and deposit  portfolios,  see
Notes to Consolidated Financial Statements.

                                       23
<PAGE>

INDEPENDENT AUDITORS' REPORT



Community Savings Bankshares, Inc.:

We have audited the accompanying  consolidated statements of financial condition
of Community Savings  Bankshares,  Inc.  ("Bankshares") and its subsidiary as of
December  31,  1997  and  1996,  and  the  related  consolidated  statements  of
operations,  changes in  shareholders'  equity and cash flows for the year ended
December 31, 1997,  for the three months ended December 31, 1996 and for each of
the two  years in the  period  ended  September  30,  1996.  These  consolidated
financial  statements  are the  responsibility  of Bankshares'  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 Bankshares and its subsidiary as of
December 31, 1997 and 1996, and the results of its operations and its cash flows
for the year ended  December 31, 1997,  for the three months ended  December 31,
1996 and for each of the two years in the period ended  September  30, 1996,  in
conformity with generally accepted accounting principles.




/s/ Deloitte & Touche LLP
Certified Public Accountants
West Palm Beach, Florida

February 20, 1998


                                       24
<PAGE>
<TABLE>
<CAPTION>
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                    December 31,

                                                                                                1997           1996
- ---------------------------------------------------------------------------------------------------------------------
                                                                                              (In Thousands)
<S>                                                                                           <C>            <C>     
ASSETS
Cash and cash equivalents:
Cash and amounts due from depository institutions                                             $ 12,333       $ 13,547
Interest-bearing deposits (Note 1)                                                              13,621         28,895
                                                                                              --------       --------
   Total cash and cash equivalents                                                              25,954         42,442

Securities available for sale (Approximate cost -
   1997, $142,357; 1996, $124,643)(Notes 1,2,6)                                                142,269        123,152

Investments - held to maturity  (Approximate fair value - 1997,
   $25,585;  1996, $26,266) (Notes 1,3,6,15)                                                    21,388         22,139

Mortgage-backed and related securities - held to maturity
   (Approximate fair value - 1997, $46,938; 1996, $53,880) (Notes 1,4,6)                        46,413         53,405

Loans receivable, net of allowance for loan losses (1997, $2,662; 1996, $2,542)
   (Notes 1,5,6)                                                                               451,709        389,040

Accrued interest receivable (Notes 1,7)                                                          3,162          2,354

Office properties and equipment, net (Notes 1,8)                                                20,206         16,368

Real estate owned, net (Notes 1,9)                                                                 592          1,455

Federal Home Loan Bank stock - at cost (Notes 3,6)                                               3,264          2,864

Other assets (Note 1)                                                                            5,176          1,990
                                                                                              --------       --------
Total assets                                                                                  $720,133       $655,209
                                                                                              ========       ========

LIABILITIES
Deposits (Notes 6,10)                                                                         $550,708       $513,709

Mortgage-backed bond, net (Notes 6,15)                                                          16,333         17,230

Advances from Federal Home Loan Bank (Notes 6, 11)                                              57,341         34,763

Employee Stock Ownership Plan borrowings (Note 14 )                                              1,424          1,915

Advances by borrowers for taxes and insurance                                                      931          1,059

Other liabilities (Note 14)                                                                      9,101          7,753

Deferred income taxes, net (Notes 1,12)                                                          3,036          2,661
                                                                                              --------       --------
Total liabilities                                                                              638,874        579,090
                                                                                              --------       --------

Commitments and contingencies (Note 13)

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, 1997, 5,094,920; 
   1996, 5,090,120 shares issued and outstanding                                                 5,095          5,090

Additional paid-in capital                                                                      30,278         29,920

Retained income - substantially restricted (Notes 13,16)                                        47,887         44,603

Common stock purchased by Employee Stock Ownership Plan                                         (1,424)        (1,818)

Common stock issued to Recognition and Retention Plan                                             (423)          (608)

Unrealized decrease in market value of securities available for sale, net of income taxes         (154)        (1,068)
                                                                                              --------       --------
Total shareholders' equity                                                                      81,259         76,119
                                                                                              --------       --------
Total liabilities and shareholders' equity                                                    $720,133       $655,209
                                                                                              ========       ========
</TABLE>


See notes to consolidated financial statements.

                                       25

<PAGE>
<TABLE>
<CAPTION>
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF OPERATIONS
- -------------------------------------------------------------------------------------------------------------------------------
                                                                         For the      For the Three          For the Years
                                                                        Year Ended    Months Ended               Ended
                                                                        December 31,  December 31,            September 30,
                                                                           1997          1996             1996           1995
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                    (Dollars In Thousands)
<S>                                                                     <C>            <C>           <C>            <C>        
Interest income:
   Real estate loans (Note 1)                                           $    31,846    $     7,427   $    26,765    $    23,661
   Consumer and commercial business loans                                     1,644            408         1,508          1,197
   Investment  securities and  securities
     available for sale (Notes 2,3)                                          10,422          2,566         8,720          5,945
   Mortgage-backed and related securities (Note 4)                            4,448          1,004         4,403          4,198
   Interest-earning deposits                                                  1,956            491         2,493          2,719
                                                                        -----------    -----------   -----------    -----------
     Total interest income                                                   50,316         11,896        43,889         37,720
                                                                        -----------    -----------   -----------    -----------

Interest expense:
   Deposits (Note 10)                                                        22,648          5,251        19,247         15,679
   Advances from Federal Home Loan Bank
     and other borrowings (Notes 11, 15)                                      4,742          1,127         3,612          2,955
                                                                        -----------    -----------   -----------    -----------
    Total interest expense                                                   27,390          6,378        22,859         18,634
                                                                        -----------    -----------   -----------    -----------

Net interest income                                                          22,926          5,518        21,030         19,086

Provision for loan losses (Notes 1,5)                                           264            243            98            240
                                                                        -----------    -----------   -----------    -----------

Net interest income after provision for loan losses                          22,662          5,275        20,932         18,846
                                                                        -----------    -----------   -----------    -----------

Other income:
   Servicing income and other fees                                              269             33           148            184
   NOW account and other customer fees                                        3,339            820         3,150          2,767
   Net  gain  (loss)  on sale  and  early  maturities  of  securities
     available for sale                                                          (8)            51            --             --
   Gain on early maturity of investment                                          --             --           254             --
   Gain on sale of other assets                                                 617             --            --             --
   Net gain (loss) on sale of loans receivable                                    3              3          (225)            --
   Miscellaneous                                                                (35)           318           217            443
                                                                        -----------    -----------   -----------    -----------
     Total other income                                                       4,185          1,225         3,544          3,394
                                                                        -----------    -----------   -----------    -----------

Operating expense:
   Employee compensation and benefits (Note 14)                               8,989          2,125         7,785          7,293
   Occupancy and equipment (Notes 8, 13)                                      5,059          1,201         4,581          4,506
   Net (gain) loss on real estate owned                                        (112)            37          (243)          (812)
   Advertising and promotion                                                    734            240           616            545
   Federal deposit insurance premium                                            270            288         3,883          1,029
   Miscellaneous                                                              3,621            753         3,178          2,342
                                                                        -----------    -----------   -----------    -----------
     Total operating expense                                                 18,561          4,644        19,800         14,903
                                                                        -----------    -----------   -----------    -----------

Income before provision for income taxes                                      8,286          1,856         4,676          7,337
                                                                        -----------    -----------   -----------    -----------
Provision (benefit) for income taxes: (Notes 1,12)
  Current                                                                     3,042             65         1,817          3,126
  Deferred                                                                     (112)           631        (1,056)          (363)
                                                                        -----------    -----------   -----------    -----------
    Total provision for income taxes                                          2,930            696           761          2,763
                                                                        -----------    -----------   -----------    -----------

Net income                                                              $     5,356    $     1,160   $     3,915    $     4,574
                                                                        ===========    ===========   ===========    ===========
Earnings per share - basic                                              $      1.09    $      0.24   $      0.80    $      0.94
                                                                        ===========    ===========   ===========    ===========
Earnings per share - diluted                                            $      1.06    $      0.23   $      0.79    $      0.94
                                                                        ===========    ===========   ===========    ===========
Weighted average common shares outstanding - basic                        4,929,989      4,902,479     4,869,238      4,845,384
                                                                        ===========    ===========   ===========    ===========
Weighted average common shares outstanding - diluted                      5,054,853      4,951,820     4,936,763      4,882,658
                                                                        ===========    ===========   ===========    ===========

See notes to consolidated financial statements.
</TABLE>
                                                               26
<PAGE>
<TABLE>
<CAPTION>
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
FOR THE YEAR ENDED  DECEMBER 31, 1997,  THREE MONTHS ENDED DECEMBER 31, 1996 AND
THE YEARS ENDED SEPTEMBER 30, 1996, AND 1995
                                             --------------------------------------------------------------------------------------
                                                                                                           Unrealized
                                                                                                            Increase
                                                                                                           (Decrease) in
                                                                   Retained       Employee   Recognition    Market Value
                                                       Additional   Income-        Stock         and       of Securities
                                             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, 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
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                  --          35         --            147          46            --           228
Dividends declared                               --          --       (459)            --          --            --          (459)
                                             --------------------------------------------------------------------------------------

Balance - December 31, 1996                   5,090      29,920     44,603         (1,818)       (608)       (1,068)       76,119
Net income for the year ended
 December 31, 1997                               --          --      5,356             --          --            --         5,356
Stock options exercised                           5          45         --             --          --            --            50
Unrealized increase in market value
 of assets available for sale
   (net of income taxes)                         --          --         --             --          --           914           914
Amortization of deferred compensation - 
 Employee Stock Ownership Plan and
 Recognition and Retention Plan                  --         313         --            394         185            --           892
Dividends declared                               --          --     (2,072)            --          --            --        (2,072)
                                             --------------------------------------------------------------------------------------

Balance - December 31, 1997                  $5,095     $30,278    $47,887       $ (1,424)    $  (423)       $ (154)      $81,259
                                             --------------------------------------------------------------------------------------
</TABLE>

See notes to consolidated financial statements.

                                       27
<PAGE>
<TABLE>
<CAPTION>
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                    For the Year         For the Three      For the Years Ended
                                                                       Ended             Months Ended            September 30,
                                                                   December 31, 1997   December 31, 1996        1996       1995
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                        (In Thousands)
<S>                                                                   <C>               <C>                  <C>         <C>     
Cash flows from (for) operating activities:
Net income                                                            $  5,356          $  1,160             $  3,915    $  4,574
Adjustments  to  reconcile  net  income  to net  cash
 provided  by (used  for)  operating activities:
     Depreciation                                                        1,503               329                1,304       1,353
     Employee Stock Ownership Plan and Recognition
      and Retention Plan compensation expense                              892               228                  686         422
     Deferred income tax provision                                        (112)              631               (1,056)       (363)
     Accretion of discounts, amortization of premiums,
      and other deferred yield items                                    (1,915)             (396)              (1,494)     (1,497)
     Provision for losses on other assets                                   --                --                  200          --
     Provision for loan losses                                             264               243                   98         240
     Provision for losses and net (gains) losses on
      sales of real estate owned                                          (173)               --                  (67)       (102)
     Amortization of discount on mortgage-backed bond                      490               123                  496         498
     Net (gain) loss on sale and early maturities of:
                                   Securities available for sale             8               (51)                  --          --
                                   Loans and other assets                  (16)              (10)                 208           4
     Gain on early maturity of investment                                   --                --                 (254)         --
     Increase in accrued interest receivable                              (808)             (146)                 (65)     (1,181)
     (Increase) decrease in other assets                                (3,186)              327                 (609)        473
     Decrease (increase) in loans available for sale                        70               137                  109        (316)
     Increase (decrease)  in other liabilities                           1,347            (3,851)               4,424          85
                                                                      --------          --------             --------    --------
        Net cash provided by (used for) operating activities             3,720            (1,276)               7,895       4,190
                                                                      --------          --------             --------    --------
Cash flows from (for) investing activities:
Loan originations and principal payments on loans - net                (38,694)          (11,257)             (34,182)    (10,825)
Principal payments received on mortgage-backed and
 related securities and securities available for sale                   14,422             2,840               11,454       5,286
Principal payments received on investments - held to maturity            1,825               475                2,671       2,694
Purchases of:           Loans                                          (24,455)           (1,998)             (16,775)     (2,728)
                        Mortgage-backed and related securities              --                --               (6,013)    (41,549)
                        Investments - held to maturity                      --                --                   --     (30,085)
                        Federal Home Loan Bank  stock                     (400)               --                   --          --
                        Securities available for sale                  (46,311)               --              (67,641)         --
                        Office property and equipment                   (5,300)             (344)              (1,481)     (1,805)
Proceeds from sales of: Securities available for sale                    2,435               100                  749          --
                        Federal Home Loan Bank  stock                       --             2,520                2,000          --
                        Office property and equipment                      128               178                  443          25
                        Real estate acquired in settlement of loans      1,551                --                  767       3,130
                        Loans purchased                                     --                --                3,452          --
Proceeds from calls or maturities of investments-held
 to maturity and securities available for sale                          19,300                --               22,012      21,000
Investment in real estate venture                                           --               156                1,305       1,588
Other investing                                                           (351)             (184)                (455)        148
                                                                      --------          --------             --------    --------
   Net cash used for investing activities                              (75,850)           (7,514)             (81,694)    (53,121)
                                                                      --------          --------             --------    --------
Cash flows from (for) financing activities:
 Net increase (decrease) in: NOW accounts, demand deposits,
                             and savings accounts Certificates
                               of deposit                               17,591             3,112               (1,200)    (34,139)
                                                                        19,408            11,668               62,753      41,868
Stock subscriptions applied or returned                                     --                --                   --     (55,716)
Advances from Federal Home Loan Bank                                    30,000                --               22,500      19,000
Repayment of advances from Federal Home Loan Bank                       (7,425)           (1,587)              (4,350)       (800)
Advances by borrowers for taxes and insurance                             (128)           (5,802)                (136)         99
Employee Stock Ownership Plan loan                                        (491)             (149)                (493)      2,557
Purchases of Employee Stock Ownership Plan  shares                          --                --                   --      (2,753)
Sale of common stock-net of issuance costs                                  --                --                   13      33,758
Proceeds from exercise of stock options                                     50                 4                   --          --
Payments made on mortgage-backed bond                                   (1,387)             (346)              (1,387)     (1,387)
Dividends paid                                                          (1,976)             (448)              (1,618)       (902)
                                                                      --------          --------             --------    --------
   Net cash provided by  financing activities                           55,642             6,452               76,082       1,585
                                                                      --------          --------             --------    --------
Net increase (decrease) in cash and cash equivalents                   (16,488)           (2,338)               2,283     (47,346)
Cash and cash equivalents, beginning of period                          42,442            44,780               42,497      89,843
                                                                      --------          --------             --------    --------
Cash and cash equivalents, end of period                              $ 25,954          $ 42,442             $ 44,780    $ 42,497
                                                                      ========          ========             ========    ========
</TABLE>

  See notes to consolidated financial statements.

                                       28
<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 1997, THE THREE MONTHS
ENDED DECEMBER 31, 1996, AND THE YEARS ENDED SEPTEMBER 30, 1996 AND 1995

1.    SIGNIFICANT ACCOUNTING POLICIES

      On  September  30,  1997,  Community  Savings,  F. A. (the  "Association")
      completed  its  reorganization  into the two-tier  form of mutual  holding
      company ownership. Pursuant to the reorganization,  the Association is now
      the wholly  owned  subsidiary  of the  newly-formed,  federally  chartered
      mid-tier  stock  holding  company,  Community  Savings  Bankshares,   Inc.
      ("Bankshares").  Bankshares  is the majority  owned  subsidiary of ComFed,
      M.H.C. ("ComFed").  ComFed,  Bankshares, and the Association are chartered
      and regulated by the Office of Thrift Supervision ("OTS").

      The  reorganization  was accounted for in a manner similar to a pooling of
      interests and did not result in any  significant  accounting  adjustments.
      Bankshares' only significant asset is the common stock of the Association.
      Consequently,  the  majority  of  its  net  income  is  derived  from  the
      Association.

      The accounting and reporting policies of Bankshares, the Association,  and
      the Association's  wholly-owned  subsidiary  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 Bankshares,  the Association and the Association's
      wholly-owned  subsidiary,  ComFed,  Inc.  ComFed,  Inc. was formed for the
      purpose of owning and operating an insurance agency,  Community  Insurance
      Agency.  Prior to  December  31,  1996,  the  Association  had three other
      wholly-owned  subsidiaries,  ComFed  Development Co., which was engaged in
      real estate development  activities under joint venture  arrangements with
      local  developers,  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, Inc. All significant  intercompany  balances and transactions
      have been eliminated.

      CHANGE IN YEAR END - During January 1997, the Board of Directors  voted to
      change the fiscal year end for all related entities from September 30th to
      December 31st,  effective  with the year and three months ending  December
      31, 1996.

      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 "Accounting  for Certain  Investments in Debt and Equity
      Securities",  ("SFAS  No.115")  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  shareholders'  equity.  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  (adjustable-rate,  fixed-rate  and  hybrid-rate)  to
      individuals and commercial enterprises. At December 31, 1997 and 1996, 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.

                                       29
<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      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  owned
      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.

      On  October 1,  1995,  Bankshares  adopted  SFAS No.  114  "Accounting  by
      Creditors  for  Impairment  of a Loan",  ("SFAS No. 114") and SFAS No. 118
      "Accounting  by  Creditors  for  Impairment  of a Loan -  Recognition  and
      Disclosures",  ("SFAS  No.  118")  an  amendment  of SFAS No.  114.  These
      standards  address the  accounting for impairment of certain loans when it
      is probable that all amounts due pursuant to the contractual  terms of the
      loan will not be  collected.  Adoption  of these  standards  included  the
      identification  of commercial  business and  commercial  real estate loans
      which are considered impaired under the provisions of SFAS No. 114. Groups
      of smaller-balance  homogeneous loans (generally  residential mortgage and
      consumer  installment  and other  loans) are  collectively  evaluated  for
      impairment. Adoption of these statements did not have a material impact on
      Bankshares' financial position or results of operations.

      Under the provisions of these standards, 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.  Individually  identified  impaired loans are measured
      based on the present value of payments expected to be received,  using the
      historical  effective  loan  rates as the  discount  rate.  Alternatively,
      measurement  may also be based on observable  market prices,  or for loans
      that are solely dependent on the collateral for repayment, measurement may
      be  based  on the  fair  value  of the  collateral.  Loans  that are to be
      foreclosed are measured based on the fair value of the collateral.  If the
      recorded  investment  in the  impaired  loan  exceeds  the measure of fair
      value,  a valuation  allowance is required as a component of the allowance
      for loan  losses.  Changes to the  valuation  allowance  are recorded as a
      component of the provision for loan losses.

      UNCOLLECTED  INTEREST  - The  Association  reverses  accrued  interest  on
      mortgage  loans which are more than ninety days past due or if  management
      determines at an earlier date that the loan is not  performing  and ceases
      accruing interest on such loans thereafter.  Any such interest  ultimately
      collected is credited to income in the period of recovery.

      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 9.

      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 its
      control or changes in its strategy for recovering its investment.

      LIMITED  PARTNERSHIP  INVESTMENT IN QUALIFIED  AFFORDABLE HOUSING PROJECT-
      The Association  has an approximate 4% limited partner  interest in a real
      estate  partnership that operates  qualified  affordable housing projects.
      The Association  receives tax benefits from the partnership in the form of
      tax deductions  from  operating  losses and tax credits.  The  Association
      accounts for its  investment in the  partnership  on the  effective  yield
      method  and  is  amortizing  the  cost  over  the  estimated  life  of the
      partnership  (15 years).  The amortized cost of the investment at December
      31, 1997 is $ 3.0 million  and is included in other  assets.  Amortization
      for the year ended  December  31,  1997 was  $147,000  and is  included in
      miscellaneous  income.  In  addition  to the tax  benefit  related  to the
      amortization,  tax credits of  $197,000  were  recognized  during the year
      ended December 31, 1997 as a reduction of the provision for income taxes.

                                       30
<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      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  -  Bankshares,   the   Association  and  ComFed  Inc.  file
      consolidated  federal  and state  income  tax  returns.  Income  taxes are
      allocated  proportionately  to each entity 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 - Earnings per share are determined in accordance  with
      the  provisions  of SFAS No. 128  "Earnings  per Share"  ("SFAS No.  128")
      issued in February 1997.  The weighted  average number of shares of common
      stock used in  calculating  basic  earnings  per share was  determined  by
      reducing  outstanding  shares  by  unallocated  Employee  Stock  Ownership
      ("ESOP")  shares and  unvested  Recognition  and  Retention  Plan  ("RRP")
      shares. Diluted earnings per share includes the maximum dilutive effect of
      stock issuable upon exercise of common stock options and unallocated  ESOP
      and RRP shares of common  stock.  The effect of stock  options on weighted
      average shares outstanding are calculated using the treasury stock method.
      All prior period  earnings per share data has been  restated in accordance
      with SFAS No. 128.

      IMPACT OF NEW  ACCOUNTING  ISSUES - In June 1997, the FASB issued SFAS No.
      130 "Reporting Comprehensive Income" ("SFAS No. 130"), which requires that
      an enterprise  report,  by major  components  and as a single  total,  the
      change in its net assets  during the period from  non-owner  sources;  and
      SFAS No. 131  "Disclosures  about  Segments of an  Enterprise  and Related
      Information"  ("SFAS No.  131"),  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  Bankshares'
      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.

      RECLASSIFICATIONS  -  Certain  amounts  in the 1996 and 1995  consolidated
      financial statements have been reclassified to conform to the presentation
      for 1997.

                                       31
<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
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 from held to
      maturity to available for sale between  November 15, 1995 and December 31,
      1995.  Securities  totaling $49.5 million were  reclassified  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 December 31, 1997 and 1996 are summarized
      as follows:
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------
                                                                      Gross        Gross
                                                         Amortized  Unrealized   Unrealized   Fair
                                                           Cost       Gains        Losses     Value
- ----------------------------------------------------------------------------------------------------
                                                                  (Dollars In Thousands)
<S>                                                      <C>         <C>        <C>         <C>     
      December 31, 1997:
       Equity securities                                 $      7    $     16   $     --    $     23
       United States Government and agency obligations     54,937         258        (20)     55,175
       Mutual funds                                        41,000          58       (337)     40,721
       Collateralized mortgage obligations:
         Government backed                                  3,300          30         --       3,330
         Private issue                                     43,113         245       (338)     43,020
                                                         --------    --------   --------    --------
         Total collateralized mortgage obligations         46,413         275       (338)     46,350
                                                         --------    --------   --------    --------
         Total securities available for sale             $142,357    $    607   $   (695)   $142,269
                                                         ========    ========   ========    ========

      Weighted average interest rate                         6.52%
                                                             ====
      December 31, 1996:
       Equity securities                                 $      7    $      7   $     --    $     14
       United States Government and agency obligations     28,247          55       (205)     28,097
       Mutual funds                                        43,443          29       (405)     43,067
       Collateralized mortgage obligations:
         Government backed                                  3,601          --         (7)      3,594
         Private issue                                     49,345         147     (1,112)     48,380
                                                         --------    --------   --------    --------
         Total collateralized mortgage obligations         52,946         147     (1,119)     51,974
                                                         --------    --------   --------    --------
         Total securities available for sale             $124,643    $    238   $ (1,729)   $123,152
                                                         ========    ========   ========    ========

      Weighted average interest rate                         6.60%
                                                             ====
</TABLE>


      Proceeds from the sale of securities  available for sale were  $2,435,000,
      $100,000  ,$749,000 and $0 during the fiscal year ended December 31, 1997,
      the three months ended  December 31, 1996,  and the years ended  September
      30, 1996 and 1995,  respectively.  For the year ended  December  31, 1997,
      sales  resulted in gross  losses of $ 8,000.  For the three  months  ended
      December 31, 1996, sales resulted in gross gains of $51,000. There were no
      gross realized gains or losses during the fiscal years ended September 30,
      1996 and 1995.

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

                                       32
<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

3.    INVESTMENTS - HELD TO MATURITY

      Investments  - held  to  maturity  at  December  31,  1997  and  1996  are
      summarized as follows:
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------
                                                                 Gross        Gross
                                                  Amortized    Unrealized   Unrealized   Fair
                                                     Cost         Gains       Losses     Value
- ------------------------------------------------------------------------------------------------
                                                               (Dollars In Thousands)
<S>                                                <C>        <C>          <C>        <C>    
December 31, 1997:
 United States Government and agency obligations   $13,039    $ 3,891      $    --    $16,930
 Corporate debt issues:
   Chase Federal mortgage-backed bond                6,856        311           --      7,167
   Auto Bond Receivables Corp.                       1,493         --           (5)     1,488
                                                   -------    -------      -------    -------
     Total corporate debt issues                     8,349        311           (5)     8,655
                                                   -------    -------      -------    -------
     Total investment securities                   $21,388    $ 4,202      $    (5)   $25,585
                                                   =======    =======      =======    =======

Weighted average interest rate                        9.29%
                                                      ====
December 31, 1996:
 United States Government and agency obligations   $11,701    $ 3,807      $    --    $15,508
 Municipal obligations                                 300          1           --        301
 Corporate debt issues:
   Chase Federal mortgage-backed bond                7,236        347           --      7,583
   Auto Bond Receivables Corp.                       2,902          8          (36)     2,874
                                                   -------    -------      -------    -------
     Total corporate debt issues                    10,138        355          (36)    10,457
                                                   -------    -------      -------    -------
     Total investment securities                   $22,139    $ 4,163      $   (36)   $26,266
                                                   =======    =======      =======    =======

Weighted average interest rate                        8.63%
                                                      ====
</TABLE>

      The table below sets forth the  contractual  maturity  distribution of the
      investments - held to maturity at December 31, 1997 and 1996.
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------
                                              December 31, 1997       December 31, 1996
                                               Carrying    Fair       Carrying   Fair
                                                Value      Value       Value     Value
- ---------------------------------------------------------------------------------------
                                                            (In Thousands)
<S>                                            <C>       <C>          <C>       <C>    
      Due in one year or less                  $ 1,251   $ 1,334      $   300   $   301
      Due after one year through five years      1,493     1,488        4,030     4,131
      Due after five years through ten years    11,283    14,945       10,111    13,675
      Due after ten years                        7,361     7,818        7,698     8,159
                                               -------   -------      -------   -------
      Total                                    $21,388   $25,585      $22,139   $26,266
                                               =======   =======      =======   =======
</TABLE>

      There  were no sales  of  investment  securities  during  the  year  ended
      December 31, 1997,  the three months ended December 31, 1996, or the years
      ended September 30, 1996 and 1995. The fair value of investment securities
      is based on quoted market prices.

      FEDERAL  HOME  LOAN  BANK  STOCK - At  December  31,  1997 and  1996,  the
      Association held $3,264,000 and $2,864,000,  respectively,  of FHLB Stock,
      which  approximates fair value. FHLB Stock is not readily marketable as it
      is not traded on a registered security exchange.

                                       33
<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

      Mortgage-backed  and related securities - held to maturity at December 31,
      1997 and 1996 are summarized as follows:
<TABLE>
<CAPTION>

       ---------------------------------------------------------------------------------------------------------------------
                                                                                          Gross         Gross
                                                                      Amortized      Unrealized    Unrealized         Fair
                                                                           Cost           Gains        Losses        Value
       --------------------------------------------------------------------------------------------------------------------
                                                                                            (In Thousands)
<S>                                                                     <C>               <C>          <C>         <C>    
       December 31, 1997:
         FHLMC                                                          $ 7,465           $ 62         $ (85)      $ 7,442
         GNMA - pass throughs                                             1,751             63            --         1,814
         FNMA - pass throughs                                             3,316             11           (10)        3,317
       --------------------------------------------------------------------------------------------------------------------
         Agency for International
       --------------------------------------------------------------------------------------------------------------------
           Development - pass throughs                                      236             --            --           236
       --------------------------------------------------------------------------------------------------------------------
         Collateralized mortgage obligations:
       --------------------------------------------------------------------------------------------------------------------
           Government-backed                                             10,872            344            --        11,216
           Private issue                                                 22,766            273          (133)       22,906
                                                                        -------           ----         -----       -------
            Total collateralized mortgage obligations                    33,638            617          (133)       34,122
         CMO residual interest bonds                                          7             --            --             7
                                                                        -------           ----         ----- -
            Total mortgage-backed and related securities                $46,413           $753         $(228)      $46,938
                                                                        =======           ====         =====       =======

       December 31, 1996:
         FHLMC                                                          $ 9,673           $ 79         $(143)      $ 9,609
         GNMA - pass throughs                                             2,108             74            --         2,182
         FNMA - pass throughs                                             3,933             --           (13)        3,920
         Agency for International
           Development - pass throughs                                      317             --            --           317
         Collateralized mortgage obligations:
           Government-backed                                             12,229            526            (8)       12,747
           Private issue                                                 25,130            300          (340)       25,090
                                                                        -------           ----         ----
            Total collateralized mortgage obligations                    37,359            826          (348)       37,837
         CMO residual interest bonds                                         15             --            --            15
                                                                        -------           ----         -----       -------
            Total mortgage-backed and related securities                $53,405           $979         $(504)      $53,880
                                                                        =======           ====         =====       =======
</TABLE>


      There were no sales of  mortgage-backed  and related securities during the
      year ended  December 31, 1997,  the three months ended  December 31, 1996,
      and the  years  ended  September  30,  1996 and  1995.  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 CMOs. 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 December 31, 1997, the Association had
      $33,638,000  in such  mortgage-related  securities,  which  were  held for
      investment and had a market value of $34,122,000. The fixed-rate CMOs have
      coupon rates ranging from 6.0% to 12.0%.

                                                           34
<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The  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 CMO securities was
      7.64% at December 31, 1997. 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 December  31,
      1997, the  Association's  interest in CMO residual bonds was $6,500 with a
      market value of $6,500.

5.    LOANS RECEIVABLE

<TABLE>
<CAPTION>
      Loans receivable consisted of the following:
      -------------------------------------------------------------------------------------------------------------------
                                                                                      December 31,           December 31,
                                                                                          1997                   1996
      -------------------------------------------------------------------------------------------------------------------
                                                                                                  (In Thousands)
<S>                                                                                     <C>                      <C>     
       Real estate loans:
         Residential 1-4 family                                                         $339,117                 $293,296
         Residential 1-4 family held for sale
               (at lower of cost or estimated fair value)                                      -                       70
         Residential construction loans                                                   32,828                   33,158
         Nonresidential construction loans                                                 2,022                    2,200
         Land loans                                                                       17,117                   19,426
         Multi-family loans                                                                8,800                    8,096
         Commercial                                                                       59,220                   37,815
                                                                                        --------                 --------
           Total real estate loans                                                       459,104                  394,061
                                                                                        --------                 --------

       Non-real estate loans:
         Consumer loans                                                                   15,694                   16,028
         Commercial business                                                               3,530                    2,458
                                                                                        --------                 --------
           Total non-real estate loans                                                    19,224                   18,486
                                                                                        --------                 --------
           Total loans receivable                                                        478,328                  412,547

       Less:
         Undisbursed loan proceeds                                                        24,163                   20,765
         Unearned discount (premium) and net deferred loan fees (costs)                     (206)                     200
         Allowance for loan losses                                                         2,662                    2,542
                                                                                        --------                 --------           
       Total loans receivable, net                                                      $451,709                 $389,040
                                                                                        ========                 ========
</TABLE>

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

<TABLE>
<CAPTION>
       Non accrual loans consisted of the following:

       -------------------------------------------------------------------------------------------------------------------
                                                                         At or for the
                                                       At or for the      Three Months             At or for the
                                                        Year Ended           Ended                  Years Ended
                                                        December 31,      December 31,     September 30,   September 30,
                                                            1997              1996             1996            1995
       -------------------------------------------------------------------------------------------------------------------
<S>                                                        <C>               <C>               <C>             <C>    
                                                                                 (In Thousands)  
       Principal balance of loans not accruing interest    $1,379            $1,631            $842            $662
       
       Interest not accrued related to above loans             86                65              44              49
</TABLE>

                                                                      35

<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

       An analysis of the changes in the  allowance for loan losses for the year
       ended December 31, 1997, the three months ended December 31, 1996 and the
       years ended September 30, 1996, and 1995 is as follows:
<TABLE>
<CAPTION>

       ---------------------------------------------------------------------------------------------------------------------------
                                                          For the Year        For the Three                For the Years Ended
                                                             Ended             Months Ended                   September 30,
                                                       December 31, 1997    December 31, 1996           1996                 1995
       ---------------------------------------------------------------------------------------------------------------------------
                                                                                        (In Thousands)
<S>                                                          <C>                  <C>                  <C>                  <C>   
        Balance, beginning of period                         $2,542               $2,312               $3,492               $3,390
        Provision charged to income                             264                  243                   98                  240
        Losses charged to allowance                            (144)                 (13)              (1,278)                (138)
        Recoveries                                                -                    -                    -                    -
                                                             ------               ------              -------               ------
        Balance, end of year                                 $2,662               $2,542              $ 2,312               $3,492
                                                             ======               ======              =======               ======
</TABLE>

       During  the year ended  September  30,  1996,  the  Association  sold its
       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 interest.  In connection with
       the sale, the Association recorded an additional loss of $217,000.

       LOANS HELD FOR SALE - The  Association  originates  both  adjustable- and
       fixed-rate  loans.  The  adjustable-  and fixed-rate  loans with original
       maturities of 15 years or less are held in the  Association's  portfolio.
       Based on  management's  assessment of current  portfolio mix and Board of
       Director  established  limits,  fixed-rate loans with maturities  greater
       than 15 years are either held in the  portfolio or sold when  originated,
       except those  originated  for special  financing  on low income  housing.
       Included in loans  receivable  at  December  31, 1997 and 1996 are $0 and
       $70,000, 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 December  31, 1997 and
       1996 were  $18,967,000 and  $21,761,000,  respectively.  Custodial escrow
       balances  maintained in connection with the foregoing loan servicing were
       $47,000 and $57,000, respectively.

       RATE COMPOSITION OF LOANS - The Association originates and purchases both
       adjustable- and fixed-rate loans. At December 31, 1997,  fixed-rate loans
       totaled $178,630,000 and adjustable-rate loans totaled $273,079,000.  The
       adjustable-rate  loans have interest rate adjustment  limitations and are
       indexed  to the OTS  National  Monthly  Median  Cost of Funds,  the U. S.
       Treasury  Weekly  Average Yield index,  or the prime rate.  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 $61,242,000
       and $40,015,000 at December 31, 1997 and 1996, 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, the Association's 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
       December 31, 1997 and 1996 are approximately as follows:
<TABLE>
<CAPTION>

       ---------------------------------------------------------------------------------------------------------------------------
                                                                                                    December 31,      December 31,
                                                                                                        1997              1996
       ---------------------------------------------------------------------------------------------------------------------------
                                                                                                             (In Thousands)
<S>                                                                                                   <C>                  <C>    
       Commercial land                                                                                $ 6,037              $   451
       Office buildings                                                                                 4,614                4,598
       Hotel property                                                                                     210                2,439
       Shopping centers                                                                                 3,124                3,262
       Light industrial and warehouses                                                                  9,243                7,265
       Churches                                                                                         5,733                5,468
       Other commercial                                                                                30,259               14,332
                                                                                                      -------              -------
       Total commercial real estate                                                                    59,220               37,815

       Commercial construction projects                                                                 2,022                2,200
                                                                                                      -------              -------
       Total commercial real estate and construction loans                                            $61,242              $40,015
                                                                                                      =======              =======
</TABLE>

                                                                   36

<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
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 December  31,  1997,  management  estimates  that,  while
       remaining in compliance with this limitation,  the Association could have
       originated an additional  $218,950,000  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  $10,507,000 at December 31, 1997. At December 31, 1997,
       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. For adjustable-rate loans, employees are offered a
       50 basis point  reduction  from the margin.  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 December  31, 1997.  At December  31, 1997,  the
       total of loans to directors,  executive officers,  and associates of such
       persons was $433,000.

       TROUBLED DEBT  RESTRUCTURING  - Included in loans  receivable at December
       31, 1997 and 1996 are loans  considered to be troubled debt  restructured
       with an aggregate  recorded  investment  of  $1,044,000  and  $1,071,000,
       respectively.  Included  in  interest  income is  interest on these loans
       which totaled $91,000,  $24,000,  $94,000, and $69,000 for the year ended
       December 31, 1997,  the three  months  ended  December 31, 1996,  and the
       years ended September 30, 1996 and 1995, 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.  A
       loan is not  impaired  during  an  insignificant  delay or  insignificant
       shortfall in the amount of payments.

       An analysis of the recorded investment in impaired loans is as follows:
<TABLE>
<CAPTION>

        -------------------------------------------------------------------------------------------------------------
                                              At or for the       At or for the                  At or for the
                                               Year Ended       Three Months Ended                Years Ended
                                              December 31,         December 31,                  September 30,
                                                  1997                 1996                 1996                1995
        -------------------------------------------------------------------------------------------------------------
                                                                            (In Thousands)

<S>                                              <C>                  <C>                  <C>                 <C>   
        Impaired loan balance                    $1,044               $1,071               $1,081              $6,244
        Related allowance                           252                  252                  252               1,452
        Average impaired loan balance             1,057                1,076                4,046               5,597
        Interest income recognized                   91                   24                   94                  69
</TABLE>

       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 or if  management  determines at an earlier
       date  that  the  loan is not  performing  and  ceases  accruing  interest
       thereafter.  Such interest ultimately  collected is credited to income in
       the period of recovery.  Cash receipts for impaired  loans are used first
       to satisfy any  outstanding  interest due, and any amounts  remaining are
       applied to the outstanding principal balance.

                                                              37

<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6.     PLEDGED ASSETS

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

       The following tables set forth amounts of various asset components, as of
       December 31, 1997 and 1996 which were pledged as collateral.
<TABLE>
<CAPTION>

       ----------------------------------------------------------------------------------------------------------------------
                                                                                           December 31,          December 31,
                                                                                               1997                  1996
       ----------------------------------------------------------------------------------------------------------------------
                                                                                                     (In Thousands)

<S>                                                                                           <C>                   <C>    
       Real estate loans (unpaid principal balance)                                           $54,018               $31,847
       FHLB Stock and accrued interest                                                          3,323                 2,916
                                                                                              -------               -------
       Total pledged to the FHLB                                                              $57,341               $34,763
                                                                                              =======               =======

       Other pledged assets:
       Deposits of public funds - State of Florida
         Mortgage-backed and related securities                                               $31,681               $21,681
       Line of credit - Federal Reserve Bank of Atlanta
         United States Government and agency obligations                                        1,800                 1,800
       Treasury tax and loan deposits
         United States Government and agency obligations                                          200                   200
       Mortgage-backed bond
         Unpaid principal balance of loans                                                     31,738                37,395
                                                                                              -------               -------
       Total for other pledged assets                                                         $65,419               $61,076
                                                                                              =======               =======
</TABLE>

       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 December 31, 1997 and 1996  consisted of
       the following:

<TABLE>
<CAPTION>
       -----------------------------------------------------------------------------------------------------------------------
                                                                                            December 31,          December 31,
                                                                                                1997                  1996
       -----------------------------------------------------------------------------------------------------------------------
                                                                                                     (In Thousands)

<S>                                                                                            <C>                   <C>   
       Loans                                                                                   $1,404                $  711
       Investments                                                                                106                   141
       Securities available for sale                                                            1,372                 1,169
       Mortgage-backed and related securities                                                     280                   333
                                                                                               ------                ------
       Total accrued interest receivable                                                       $3,162                $2,354
                                                                                               ======                ======
</TABLE>

                                                               38

<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

8.     OFFICE PROPERTIES AND EQUIPMENT

       Office  properties  and  equipment  at  December  31,  1997  and 1996 are
       summarized as follows:
<TABLE>
<CAPTION>

       ---------------------------------------------------------------------------------------------------------------------
                                                                                         December 31,           December 31,
                                                                                             1997                   1996
       ---------------------------------------------------------------------------------------------------------------------
                                                                                                    (In Thousands)

<S>                                                                                        <C>                    <C>     
       Land                                                                                $  5,571               $  3,347
       Buildings and improvements                                                            16,431                 15,623
       Furniture and equipment                                                               15,268                 13,052
                                                                                           --------               --------
       Total                                                                                 37,270                 32,022
       Less accumulated depreciation                                                        (17,064)               (15,654)
                                                                                           --------               --------
       Total office properties and equipment - net                                         $ 20,206               $ 16,368
                                                                                           ========               ========
</TABLE>

9.     REAL ESTATE OWNED

       Real  estate  owned  at  December  31,  1997 and  1996  consisted  of the
       following:
<TABLE>
<CAPTION>
       ---------------------------------------------------------------------------------------------------------------------
                                                                                           December 31,         December 31,
                                                                                               1997                1996
       ---------------------------------------------------------------------------------------------------------------------
                                                                                                   (In Thousands)

<S>                                                                                            <C>                  <C>   
       Real estate owned                                                                     $633                 $1,547
       Less allowance for loss                                                                 41                     92
                                                                                             ----                 ------
       Total real estate owned                                                               $592                 $1,455
                                                                                             ====                 ======
</TABLE>

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

<TABLE>
<CAPTION>
       --------------------------------------------------------------------------------------------------------------------
                                                                    For the Year   For the Three
                                                                        Ended      Months Ended         For the Years Ended
                                                                     December 31,  December 31,             September 30,
                                                                         1997          1996        1996         1995
       --------------------------------------------------------------------------------------------------------------------
                                                                               (In Thousands)


<S>                                                                      <C>           <C>         <C>         <C>  
       Balance, beginning of period                                      $ 92          $ 92        $113        $  80
       Provision charged to income                                          4             -           8          141
       Losses charged to allowance                                        (55)            -         (29)        (108)
                                                                         ----          ----        ----        -----
       Balance, end of period                                            $ 41          $ 92        $ 92        $ 113
                                                                         ====          ====        ====        =====
</TABLE>

                                                              39

<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

10.    DEPOSITS

       The weighted-average  interest rates on deposits at December 31, 1997 and
       1996 were 4.21% and 4.05%,  respectively.  Deposit accounts,  by type and
       range of rates at December 31, 1997 and 1996 consisted of the following:
<TABLE>
<CAPTION>

       ---------------------------------------------------------------------------------------------------------------------
                                                                                             December 31,      December 31,
                                                                                                 1997              1996
       ---------------------------------------------------------------------------------------------------------------------
                                                                                                     (In Thousands)
<S>                                                                                            <C>              <C>     
       Account type and rate:
       Non-interest-earning checking accounts                                                  $ 24,715         $ 18,627
       NOW, Super NOW and funds transfer accounts 1997, 1996, and
        1995, 1.00% through 1.98%                                                                69,862           67,076
       Passbook and statement accounts 1997, 1996, and 1995, 1.73%
         through 1.98%                                                                           30,221           30,821
       Money market accounts 1997, 1996, and 1995, 2.27% through 3.40%                           78,832           69,514
                                                                                               --------         --------
       Total non-certificate accounts                                                           203,630          186,038
                                                                                               --------         --------

       Certificates:
        3.00% or less                                                                             1,436            1,035
        3.01% - 3.99%                                                                                11              598
        4.00% - 4.99%                                                                            35,699           51,484
        5.00% - 5.99%                                                                           262,029          232,313
        6.00% - 6.99%                                                                            39,186           33,568
        7.00% - 7.99%                                                                             8,717            8,673
                                                                                               --------         --------
        Total certificates of deposit                                                           347,078          327,671
                                                                                               --------         --------
        Total deposits                                                                         $550,708         $513,709
                                                                                               ========         ========
</TABLE>

       Individual  deposits  greater than $100,000 at December 31, 1997 and 1996
       aggregated  approximately  $87,257,000,  and  $72,504,000,  respectively.
       Deposits in excess of $100,000 are not insured.

       Scheduled  maturities  of  certificate  accounts at December 31, 1997 and
       1996 were as follows:
<TABLE>
<CAPTION>

       ---------------------------------------------------------------------------------------------------------------------
                                                                                             December 31,     December 31,
                                                                                                 1997             1996
       ---------------------------------------------------------------------------------------------------------------------
                                                                                                     (In Thousands)
<S>                                                                                            <C>              <C>     
       Maturity
       Less than 1 year                                                                        $260,941         $253,587
       1 year - 2 years                                                                          30,794           29,270
       2 years - 3 years                                                                         27,832           12,146
       3 years - 4 years                                                                         11,220           20,167
       4 years - 5 years                                                                         15,065           11,694
       Thereafter                                                                                 1,226              807
                                                                                               --------         --------
       Total certificates of deposit                                                           $347,078         $327,671
                                                                                               ========         ========
</TABLE>

                                                              40

<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

       Interest  expense on deposits  consisted of the following during the year
       ended December 31, 1997, the three months ended December 31, 1996 and the
       years ended September 30, 1996 and 1995:
<TABLE>
<CAPTION>

       ---------------------------------------------------------------------------------------------------------------------
                                                                         For the      For the Three
                                                                        Year Ended     Months Ended      For the Years Ended
                                                                       December 31,     December 31,        September 30,
                                                                           1997             1996          1996         1995
       ---------------------------------------------------------------------------------------------------------------------
                                                                                              (In Thousands)

<S>                                                                      <C>               <C>          <C>          <C>    
       Passbook accounts                                                 $   522           $  133       $   560      $   625
       NOW accounts                                                          701              201           930        1,002
       Money market accounts                                               2,377              552         2,023        2,143
       Certificate accounts                                               19,048            4,365        15,734       11,909
                                                                         -------           ------       -------      -------
       Total interest expense                                            $22,648           $5,251       $19,247      $15,679
                                                                         =======           ======       =======      =======
</TABLE>

11.    ADVANCES FROM FEDERAL HOME LOAN BANK

       At December 31, 1997 and 1996, outstanding advances from the FHLB totaled
       $ 57,341,00 and $ 34,763,000 respectively.

       Scheduled  maturities  of FHLB  advances  at  December  31,  1997 were as
       follows:
<TABLE>
<CAPTION>

       ---------------------------------------------------------------------------------------------------------------------
                    Years Ending                               Average Interest                                          $
                    December 31,                                     Rate                                          Maturing
       ---------------------------------------------------------------------------------------------------------------------
                                                                                                     (Dollars in Thousands)

<S>                     <C>                                          <C>                                           <C>    
                        1998                                         6.80%                                         $ 7,421
                        1999                                         6.83                                            6,734
                        2000                                         6.35                                            8,471
                        2001                                         6.36                                            7,572
                        2002                                         5.93                                           26,071
                        2003                                         6.69                                            1,072
                                                                                                                     -----

                        Total FHLB advances                          6.28%                                         $57,341
                                                                     ====                                          =======
</TABLE>

12.    INCOME TAXES

       In  accordance  with  SFAS  No.  109,  deferred  income  tax  assets  and
       liabilities  are computed  annually  for  differences  between  financial
       statement  and tax basis of assets and  liabilities  that will  result in
       taxable or deductible amounts in the future based on enacted tax laws and
       rates  applicable  to periods in which the  differences  are  expected to
       affect  taxable  income.  Valuation  allowances  are  established,   when
       necessary,  to reduce  deferred  tax assets to the amount  expected to be
       realized.  Income tax  expense is the tax payable or  refundable  for the
       period  adjusted for the change  during the period in deferred tax assets
       and liabilities.

       On May 13, 1997, the  Association  received  permission from the Internal
       Revenue  Service  ("IRS") to change its  accounting  period,  for federal
       income tax purposes,  from  September  30th to December  31st,  effective
       December  31,  1996.  In  order to  comply  with  IRS  requirements,  the
       Association  filed a consolidated tax return for the short period October
       1, 1996 through December 31, 1996.


                                       41

<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      Income tax  provision  consists of the following  components  for the year
      ended December 31, 1997, the three months ended December 31, 1996, and the
      years ended September 30, 1996 and 1995:

<TABLE>
<CAPTION>
      --------------------------------------------------------------------------------------------------
                                                       For the Year  For the Three
                                                          Ended       Months Ended   For the Years Ended
                                                       December 31,   December 31,       September 30,
                                                           1997          1996           1996       1995
      --------------------------------------------------------------------------------------------------
                                                                    (In Thousands)

<S>                                                      <C>          <C>             <C>        <C>    
      Current - federal                                  $ 2,745      $    49         $ 1,592    $ 2,789
      Current - state                                        297           16             225        337
                                                         -------      -------         -------    -------

      Total current                                        3,042           65           1,817      3,126

      Deferred - federal and state                          (112)         631          (1,056)      (363)
                                                         -------      -------         -------    -------
      Total provision for income taxes                   $ 2,930      $   696         $   761    $ 2,763
                                                         =======      =======         =======    =======
</TABLE>

      Bankshares' 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 Year        For the Three
                                                 Ended            Months Ended                     For the Years Ended
                                             December 31,         December 31,                        September 30,
                                                 1997                 1996                 1996            1995
                                          Amount        %      Amount        %     Amount         %     Amount      %
      ------------------------------------------------------------------------------------------------------------------
                                                                           (In Thousands)

<S>                                      <C>          <C>     <C>           <C>    <C>           <C>    <C>       <C>  
      Tax at federal tax rate            $ 2,900      35.0%   $  650        35.0%  $ 1,637       35.0%  $ 2,568   35.0%
        State income taxes, net of
          federal income tax                 281       3.3        70         3.8       139        3.0       186    2.5
          benefits
        Reversal of prior year                --        --        --          --    (1,140)     (24.4)       --     --
          liability
        Other                               (168)     (2.0)       (6)       (0.3)      172        3.7        82    1.1
      Benefit of graduated tax rate          (83)     (1.0)      (18)       (1.0)      (47)      (1.0)      (73)  (1.0)
                                         -------      ----    ------        ----   -------       ----   -------   ----
      Total provision for income taxes   $ 2,930      35.3%   $  696        37.5%  $   761       16.3%  $ 2,763   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.

                                                                 42
<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
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>
      -------------------------------------------------------------------------------------------------------------------
                                                                     For the   
                                                                      Year      For the Three
                                                                     Ended       Months Ended        For the Years Ended
                                                                  December 31,    December 31,          September 30,
                                                                      1997            1996            1996          1995
      -------------------------------------------------------------------------------------------------------------------
                                                                                   (In Thousands)
<S>                                                                 <C>             <C>              <C>           <C>   
       Deferred tax liabilities:
         Depreciation                                               $  582          $  627           $  639        $  551
         Loan fee income                                               170             167              188           319
         FHLB stock dividends                                          457             454              868         1,172
         Deferred loan costs                                           467             412              392           208
         Unamortized discount on mortgage-backed bond                2,112           2,302            2,350         2,526
         Book over tax on investments in partnerships                1,003           1,003              937           882
         Other                                                           -              -                 -            17
       Gross deferred tax liabilities                                4,791           4,965            5,374         5,675
                                                                     -----           -----           ------         -----

       Deferred tax assets:
         Excess of book bad debt reserve over tax reserve            1,043             918              907         1,298
         Retirement plans                                              586             802              686           586
         Unrealized loss on decrease in fair value
            of securities available for sale                            33             561              615           182
         Deferred loss on loans held for sale                           43              46               48            60
         Deferred compensation                                         130             115              109           105
         SAIF recapitalization                                           -               -            1,088             -
         Other                                                          19               -               83           117
                                                                    ------           -----           ------         -----
       Gross deferred tax assets                                     1,854           2,442            3,536         2,348
                                                                    ------           -----           ------         -----
       Valuation  allowance on unrealized  loss on decrease
         in fair value of securities available for sale                (99)           (138)            (182)         (182)
                                                                    ------
       Gross deferred tax assets - net of valuation 
         allowance                                                   1,755           2,304            3,354         2,166
                                                                    ------
       Net deferred tax liability                                   $3,036          $2,661           $2,020        $3,509
                                                                    ======          ======           ======        ======
</TABLE>

       During  1996,  legislation  was passed that  repealed  Section 593 of the
       Internal  Revenue Code for taxable  years  beginning  after  December 31,
       1995. Section 593 allowed thrift institutions, including the Association,
       to use the  percentage-of-taxable  income bad debt accounting  method, if
       more favorable than the specific  charge-off  method,  for federal income
       tax   purposes.   The   excess   reserves   (deduction   based   on   the
       percentage-of-taxable  income less the  deduction  based on the  specific
       charge-off  method)  accumulated  post- 987 are required to be recaptured
       ratably over a six year period  beginning in 1996. The Association had no
       excess  reserves as of December 31, 1996 and the  recapture has no effect
       on  Bankshares'  statement of  operations  as taxes were  provided for in
       prior years in accordance  with SFAS 109,  "Accounting for Income Taxes."
       The same  legislation  forgave the tax liability on pre-1987  accumulated
       bad debt reserves which would have penalized any thrift choosing to adopt
       a bank  charter  because the tax would have become due and  payable.  The
       unrecorded  potential  liability  that  was  forgiven  approximated  $4.3
       million.


13.    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.

                                       43
<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      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.   Each   customer's
      creditworthiness  is  evaluated  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.  Commitments to extend credit for mortgage loans, excluding
      undisbursed  portions of loans in process,  were approximately  $4,733,000
      and $5,732,000 at December 31, 1997 and December 31, 1996, respectively.

      At December 31, 1997, the $4,733,000 of loan commitments were comprised of
      approximately  $3,593,000  of  fixed-rate  commitments  and  $1,140.000 of
      variable-rate  commitments.  These  commitments  are at prevailing  market
      rates and terms.  Interest rates on fixed-rate loan  commitments were from
      6.125% to 9.0% and 6.0% to 9.125% at December  31, 1997 and  December  31,
      1996, respectively.  No value is placed 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.

      Unused consumer lines of credit were $8,948,000 and $8,219,000 at December
      31, 1997 and 1996, respectively.

      Commercial  lines and  letters of credit and other loan  commitments  were
      $7,369,000  and  $3,172,000  at December 31, 1997 and 1996,  respectively.
      Commitments to sell loans to FNMA were $0 and $70,000 at December 31, 1997
      and 1996, respectively. Commitments to purchase loans were $0 and $171,000
      at December 31, 1997 and 1996, respectively.

      LEASE COMMITMENTS - The Association leases various properties for original
      periods  ranging  from 2 to 25  years.  Rent  expense  for the year  ended
      December 31, 1997, the three months ended December 31, 1996, and the years
      ended September 30, 1996 and 1995, was approximately  $626,000,  $141,000,
      $545,000, and $535,000, respectively. At December 31, 1997, future minimum
      lease payments under these operating leases are as follows:

      --------------------------------------------------------------------------
                             Years Ending
                             December 31,                             Amount
      --------------------------------------------------------------------------
                                                                  (In Thousands)

                                 1998                                $   576
                                 1999                                    514
                                 2000                                    475
                                 2001                                    340
                                 2002                                    208
                              Thereafter                               1,163
                              ----------                             -------
                                Total                                $ 3,276
                                                                     =======

      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 December 31, 1997 and
      1996, the Association had no outstanding advances.

      CONTINGENCIES  - The  Association  has  completed its  investigation  of a
      previously reported possible employee defalcation which had been occurring
      for several years. The Association  maintains  insurance to cover possible
      defalcation  losses with a claim  deductible of $200,000.  A liability for
      the  amount  of the  deductible  was  established  during  the year  ended
      September 30, 1996. The Association  notified its insurance company of the
      potential  claim and the  insurance  company  acknowledged  coverage.  The
      insurance  company has completed  its due diligence  related to the claim.
      The  Association and the insurance  company are currently  negotiating the
      final settlement of the claim.  Management does not believe that the claim
      will have any material adverse effect on its financial position or results
      of its operations.

                                       44
<PAGE>
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

14.   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.

      Pension expense for the plan amounted to $251,000,  $63,000, $403,000, and
      $578,000  for the year ended  December  31,  1997,  the three months ended
      December  31,  1996,  and the years  ended  September  30,  1996 and 1995,
      respectively, and included the following components:

<TABLE>
<CAPTION>
       ---------------------------------------------------------------------------------------------------------------------
                                                  For the Year         For the Three
                                                     Ended             Months Ended        For the Years ended September 30,
                                               December 31, 1997     December 31, 1996          1996               1995
       ---------------------------------------------------------------------------------------------------------------------
                                                                            (In Thousands)

<S>                                                  <C>                   <C>                 <C>                <C>   
       Service cost                                  $  550                $  137              $  551             $  603
       Interest cost                                    447                   112                 453                460
       Actual return on assets                         (626)                 (156)               (533)              (417)
       Net amortization and deferral                   (120)                  (30)                (68)               (68)
                                                     ------                ------              ------             ------
        Net periodic pension cost                    $  251                $   63              $  403             $  578
                                                     ======                ======              ======             ======
</TABLE>

      For the year ended  December 31, 1997, the three months ended December 31,
      1996,  and the years ended  September 30, 1996 and 1995,  pension  expense
      amounts were based upon actuarial computations.

      The  following  sets  forth the  funded  status of the  qualified  plan at
      December 31, 1997 and 1996:

<TABLE>
<CAPTION>
       -----------------------------------------------------------------------------------------------------------------
                                                                                         December 31,       December 31,
                                                                                              1997              1996
       -----------------------------------------------------------------------------------------------------------------
                                                                                                  (In Thousands)
       Actuarial present value of benefit obligations:
<S>                                                                                         <C>              <C>     
          Vested benefits                                                                   $ 3,903          $  3,641
          Nonvested benefits                                                                    472               465
                                                                                            -------          --------
          Accumulated benefit obligation                                                      4,375             4,106
       Effect of anticipated future compensation levels and other events                      2,702             2,755
                                                                                            -------          --------
       Projected benefit obligation                                                           7,077             6,861
       Fair value of assets held in the plan (estimated)                                      9,644             7,350
                                                                                            -------          --------
       Plan assets over projected benefit obligation                                        $ 2,567          $    489
                                                                                            =======          ========

       The excess plan assets consist of the following:
       Unamortized net transition asset                                                     $   339          $    411
       Accrued pension cost                                                                    (962)           (1,335)
       Unrecognized net gain due to changes in assumptions                                    3,218             1,444
       Prior service cost                                                                       (28)              (31)
                                                                                            -------          --------
       Total                                                                                $ 2,567          $    489
                                                                                            =======          ========
</TABLE>

      SUPPLEMENTAL RETIREMENT INCOME PLAN - During 1989, the Association's Board
      of Directors  established a nonqualified unfunded defined benefit plan for
      certain  officers.  For the year ended December 31, 1997, the three months
      ended December 31, 1996, and the years ended  September 30, 1996 and 1995,
      the net periodic expense for the officers' plan totaled $54,000,  $13,000,
      $60,000, and $65,000, respectively. The projected benefit obligation as of
      December  31,  1997 and 1996  was  estimated  at  $480,000  and  $388,000,
      respectively.

                                       45
<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The actuarial  present value of benefit  obligations  at December 31, 1997
      and 1996 was as follows:

<TABLE>
<CAPTION>
      -----------------------------------------------------------------------------------------------------------------
                                                                                       December 31,        December 31,
                                                                                           1997                1996
      -----------------------------------------------------------------------------------------------------------------
                                                                                                (In Thousands)

<S>                                                                                      <C>                 <C>   
       Projected benefit obligation                                                      $  480              $  388
       Prior service cost                                                                    33                  41
       Unrecognized net gains                                                                40                  86

       Accrued retirement plan cost                                                         553                 515

       Prior years accrual                                                                 (515)               (506)
       Employer contributions                                                                16                   4
                                                                                         ------              ------
       Net periodic retirement plan expense                                              $   54              $   13
                                                                                         ======              ======
</TABLE>

      ACTUARIAL  ASSUMPTIONS  - Actuarial  assumptions  represent  estimates  of
      future experience based on the  characteristics of the particular plan and
      its covered employees.  The actuarial assumptions used in the pension plan
      and retirement plan valuations were as follows:

<TABLE>
<CAPTION>
      -------------------------------------------------------------------------------------------------------------------
                                                           Year Ended      Three Months Ended                Years Ended
                                                           December 31,        December 31,                 September 30,
                                                              1997                 1996            1996         1995
      -------------------------------------------------------------------------------------------------------------------

<S>                                                           <C>                  <C>             <C>          <C>  
         Discount rate                                        7.00%                6.75%           6.50%        6.50%
         Asset rate                                           8.50%                8.50%           8.00%        8.00%
         Salary scale                                         5.00%                5.00%           5.00%        6.00%
</TABLE>

      Bankshares and the Association do not provide any material  postretirement
      or postemployment benefits.

      EMPLOYEE  STOCK  OWNERSHIP  PLAN - As of December 31,  1997,  the Employee
      Stock  Ownership  Plan  ("ESOP")  has  an  outstanding   loan  balance  of
      $1,424,000  related to the  purchase of 190,388  shares of common stock in
      the open market.  Collateral for the loan is the common stock purchased by
      the  ESOP.  Payment  of the loan is  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 7.96% at December 31, 1997.

      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 year ended December 31, 1997, the
      three months ended  December 31, 1996,  and the years ended  September 30,
      1996 and 1995,  compensation  expense  related  to the ESOP was  $707,000,
      $183,000, $556,000, and $272,000, respectively.

      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.

                                       46
<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
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  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,  88,900 shares were issued from authorized but
      unissued  shares of  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
      $423,000 at December 31, 1997 is reflected as a reduction of shareholders'
      equity. Compensation expense related to the Recognition Plan was $185,000,
      $46,000,  $130,000 and $148,000 for the year ended  December 31, 1997, the
      three months ended  December 31, 1996,  and the years ended  September 30,
      1996 and 1995, respectively.

      STOCK  OPTION  PLAN - The  Association  has a stock  option  plan  for the
      benefit of its directors, officers, and other key employees. The number of
      shares of  Bankshares'  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:

<TABLE>
<CAPTION>
        -------------------------------------------------------------------------------------------------------------
                                                                                                  Option Price
                                                                                   ----------------------------------
                                                                       Number of            Average
                                                                        Options            Price Per        Aggregate
                                                                      Outstanding            Share            Price
        -------------------------------------------------------------------------------------------------------------
<S>                                                                     <C>                <C>            <C>        
        Options Outstanding:
         Balance - September 30, 1995                                   222,950            $ 11.125       $ 2,480,319
           Granted                                                            -                   -                 -
           Exercised                                                     (1,220)           $ 11.125           (13,573)
           Canceled                                                      (4,880)           $ 11.125           (54,290)
                                                                        -------                           -----------
         Balance - September 30, 1996                                   216,850                             2,412,456
           Granted                                                            -                   -                 -
           Exercised                                                          -                   -                 -
           Canceled                                                           -                   -
                                                                        -------                           -----------
         Balance - December 31, 1996                                    216,850                             2,412,456
           Granted                                                        7,500            $ 19.016           142,617
           Exercised                                                     (4,800)           $ 11.125           (53,400)
           Canceled                                                           -                   -                 -
                                                                        -------                           -----------
         Balance - December 31, 1997                                    219,550                           $ 2,501,673
                                                                        =======                           ===========
</TABLE>


      Options  exercisable at December 31, 1997 and 1996, and September 30, 1996
      and 1995 were 84,820,  43,370,  43,370,  and 0,  respectively.  Bankshares
      adopted the  disclosure-only  option under SFAS No. 123,  "Accounting  for
      Stock-based Compensation" as of January 1, 1997. The fair value of options
      granted under the stock option plan during the fiscal year ended  December
      31, 1997 was  estimated  using the Binary  Option  Pricing  Model with the
      following assumptions used:

<TABLE>
<CAPTION>
        ---------------------------------------------------------------------------------------------------------------
                     Number of    Exercise      Fair Value        Risk Free        Expected      Expected      Dividend
        Grant date    Options       Price       of Options      Interest Rate    Life (Years)   Volatility      Yield
        ---------------------------------------------------------------------------------------------------------------
<S>      <C>           <C>         <C>            <C>               <C>                <C>        <C>           <C>  
         01/18/97      7,500       $19.016        $5.25             6.37%              5          15.36%        $2.67
</TABLE>

                                       47
<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      Had  compensation  cost for the stock options been determined based on the
      fair value at the grant date for awards under those plans  consistent with
      the method of SFAS No. 123,  Bankshares' net income and earnings per share
      for the year ended  December  31, 1997 would have been  reduced to the pro
      forma amounts indicated below:

<TABLE>
<CAPTION>
        -----------------------------------------------------------------------------------------------------------------
                                                                                                       For the Year Ended
                                                                                                        December 31, 1997
        -----------------------------------------------------------------------------------------------------------------
<S>                                                                                                          <C>         
        Net income
              As reported                                                                                    $  5,356,000
              Pro forma                                                                                      $  5,332,000
        Basic earnings per share
              As reported                                                                                    $       1.09
              Pro forma                                                                                      $       1.08
</TABLE>


15.   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"), predecessor to the OTS. 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
      December  31,  1997  and 1996  was  5.62%  and  6.20%,  respectively.  The
      unamortized  discount at December  31,  1997 and 1996 was  $5,439,000  and
      $5,929,000,   respectively.   Principal  and  interest  payments  are  due
      quarterly. During the year ended December 31, 1997, the three months ended
      December  31,  1996,  and the years  ended  September  30,  1996 and 1995,
      approximately $490,000, $123,000, $496,000, and $498,000, respectively, of
      the discount was accreted.

      At December  31,  1997 and 1996,  the  Association  held  $13,039,000  and
      $11,701,000   (net  of  discounts   of   $10,161,000   and   $11,499,000),
      respectively,  of Salomon  Brothers  Certificates  of Accrual on  Treasury
      Securities  ("CATS") which were purchased at the time of issuing the Bond.
      The accrual of interest on the CATS offsets the discount  amortization  of
      the Bond.  The CATS are included in United  States  Government  and agency
      obligations described in Note 3 to the consolidated financial statements.

      The Bond at December 31, 1997 was repayable as follows:

<TABLE>
<CAPTION>
       -------------------------------------------------------------------------------------------------------
                          Years Ending                                                            Amount
                           December 31,                                                       (In Thousands)
       -------------------------------------------------------------------------------------------------------

<S>                             <C>                                                              <C>    
                                1998                                                             $ 1,387
                                1999                                                               1,387
                                2000                                                               1,387
                                2001                                                               1,387
                                2002                                                               1,387
                           2003 and after                                                         14,837
                                                                                                 -------
                                Total                                                             21,772

             Less unamortized discount                                                             5,439
                                                                                                 -------
           Total mortgage-backed bond                                                            $16,333
                                                                                                 =======
</TABLE>

                                                         48
<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

16.   REGULATORY   RESTRICTIONS  ON  RETAINED  INCOME  AND  REGULATORY   CAPITAL
      REQUIREMENT

      The  Association  is subject to various  regulatory  capital  requirements
      administered by the 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  Bankshares'  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
      December  31,  1997,  that the  Association  meets  all  capital  adequacy
      requirements to which it is subject.

      As of  December  31,  1997,  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.

      The Association is required to report capital ratios  unconsolidated  with
      Bankshares.  The  Association's  actual  capital  amounts  and  ratios are
      presented in the following tables:

<TABLE>
<CAPTION>
       ------------------------------------------------------------------------------------------------------------------
                                                                                                         To be Considered
                                                                                          For            Well Capitalized
                                                                                    Capital Adequacy        for Prompt
                                                                      Actual             Purposes       Action Provisions
                                                           --------------------------------------------------------------
                                                               Ratio       Amount     Ratio   Amount     Ratio     Amount
       ------------------------------------------------------------------------------------------------------------------
                                                                               (Dollars in Thousands)

       As of December 31, 1997:
<S>                                                             <C>        <C>         <C>   <C>          <C>     <C>    
       Total capital ( to Risk-weighted Assets)                 18.4%      $70,048     8.0%  $30,416      10.0%   $38,020
       Core (Tier 1) Capital (to Adjusted Tangible Assets)       9.8        70,681     3.0    21,609       5.0     36,014
       Tangible Capital (to Tangible Assets)                     9.8        70,681     1.5    10,804       N/A        N/A
       Core (Tier 1) Capital (to Risk-weighted Assets)          18.6        70,681     4.0    15,208       6.0     22,812

       As of December 31, 1997, tangible assets, adjusted tangible assets, and
       risk-weighted assets were $720,284,000, $720,284,000, and $380,197,000,
       respectively $720,284,000, and $380,197,000, respectively.

       As of December 31, 1996:
       Total capital ( to Risk-weighted Assets)                 24.7%      $78,845     8.0%  $25,492      10.0%   $31,865
       Core (Tier 1) Capital (to Adjusted Tangible Assets)      11.8        77,187     3.0    19,688       5.0     32,814
       Tangible Capital (to Tangible Assets)                    11.8        77,187     1.5     9,844       N/A        N/A
       Core (Tier 1) Capital (to Risk-weighted Assets)          24.2        77,187     4.0    12,746       6.0     19,119

       As of December 31, 1996,  tangible assets,  adjusted tangible assets, and
       risk-weighted assets were $656,277,000,  $656,277,000,  and $318,649,000,
       respectively.
</TABLE>
                                                              49
<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

17.   SUPPLEMENTAL DISCLOSURE OF CASH FLOWS

<TABLE>
<CAPTION>
      -------------------------------------------------------------------------------------------------------------------
                                                                     For the Year   For the Three        For the Years
                                                                        Ended       Months Ended            Ended
                                                                     December 31,    December 31,        September 30,
                                                                        1997            1996           1996        1995
      -------------------------------------------------------------------------------------------------------------------
                                                                                              (In Thousands)

      Supplemental disclosure of cash flow information:
<S>                                                                  <C>              <C>            <C>         <C>     
          Cash paid for income taxes                                 $   2,836        $    220       $  1,877    $  3,200
                                                                     =========        ========       ========    ========
          Cash  paid  for   interest  on   deposits   and  other 
            borrowings                                               $  27,959        $  6,255       $ 22,146    $ 17,949
                                                                     =========        ========       ========    ========

       Supplemental schedule of noncash investing :
        and financing activities:
         Real estate acquired in settlement of loans                 $     558        $     78       $    400    $  1,394
                                                                     =========        ========       ========    ========

         Distribution of Common Stock to fund the Recognition
          and Retention Plan                                         $       -        $      -       $      -   $     989
                                                                     =========        ========       ========   =========
</TABLE>

18.   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 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 could be realized in a
      current transaction.

      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  checking  accounts,
      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 December 31, 1997
      and 1996:

      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.

                                       50
<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      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 December  31, 1997 and 1996,  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 financial instruments were as follows:

<TABLE>
<CAPTION>
      ----------------------------------------------------------------------------------------------------------------------
                                                                   December 31, 1997                  December 31, 1996
                                                               Carrying           Fair            Carrying            Fair
                                                                 Value           Value              Value             Value
      ----------------------------------------------------------------------------------------------------------------------
                                                                                    (In Thousands)
      Financial assets:
<S>                                                            <C>             <C>                 <C>              <C>     
      Cash and cash equivalents                                $ 25,954        $ 25,954            $ 42,442         $ 42,442
      Investments - held to maturity                             21,388          25,901              22,139           26,266
      Securities available for sale                             142,269         142,269             123,152          123,152
      Mortgage-backed and related securities                     46,413          46,938              53,405           53,880
      Loans receivable - net                                    451,709         461,650             389,040          397,627

      Financial liabilities:
      Deposits                                                 $550,708        $548,321            $513,709         $511,327
      Mortgage-backed bond                                       16,333          16,333              17,230           17,230
      Advances from FHLB                                         57,341          57,246              34,763           34,875
      ESOP borrowings                                             1,424           1,424               1,915            1,915
</TABLE>

19.   CONDENSED PARENT COMPANY ONLY FINANCIAL STATEMENTS

      The following  condensed  statements of financial condition as of December
      31,  1997  and  1996,  and the  condensed  statements  of  operations  and
      statements of cash flows for the year ended  December 31, 1997,  the three
      months ended December 31, 1996, and the years ended September 30, 1996 and
      1995  should  be read  in  conjunction  with  the  consolidated  financial
      statements and the related notes. Since the organization of Bankshares was
      accounted  for in a  manner  similar  to a  pooling  of  interests,  these
      statements  have been  presented as if Bankshares was in existence for all
      periods covered by the consolidated financial statements.

                                       51
<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
     STATEMENTS OF FINANCIAL CONDITION
     ---------------------------------------------------------------------------------------------------------------------
                                                                                                       At December 31,
                                                                                                     1997           1996
     ---------------------------------------------------------------------------------------------------------------------
                                                                                                       (In Thousands)
       Assets:
<S>                                                                                                <C>             <C>    
            Cash and cash equivalents                                                              $11,243         $     -
            Investment in Association                                                               70,527          76,578
                                                                                                   -------         -------
       Total assets                                                                                $81,770         $76,578
                                                                                                   =======         =======

       Liabilities                                                                                 $   511         $   459
       Shareholders' equity                                                                         81,259          76,119
                                                                                                   -------         -------
       Total liabilities and shareholders' equity                                                  $81,770         $76,578
                                                                                                   =======         =======
</TABLE>
<TABLE>
<CAPTION>
     STATEMENTS OF OPERATIONS
     ---------------------------------------------------------------------------------------------------------------------
                                                                 For the         For the Three
                                                                Year Ended        Months Ended       For the Years Ended
                                                               December 31,       December 31,          September 30,
                                                                   1997               1996           1996          1995
      --------------------------------------------------------------------------------------------------------------------
                                                                                     (In Thousands)
<S>                                                              <C>               <C>             <C>             <C>    
       Income                                                    $     -           $     -         $     -         $     -
       Expenses                                                       41                 -               -               -
                                                                 -------           -------         -------         -------
       Income before income taxes and equity in earnings                                 -               -               -
            of Association                                           (41)                -               -               -
       Income tax benefit                                             15                 -               -               -
                                                                 -------           -------         -------         -------
       Income before equity in earnings of Association               (26)                -               -               -
       Equity in earnings of Association                           5,382             1,160           3,915           4,574
                                                                 -------           -------         -------         -------
       Net income                                                $ 5,356           $ 1,160         $ 3,915         $ 4,574
                                                                 =======           =======         =======         =======

     STATEMENTS OF CASH FLOWS
     ---------------------------------------------------------------------------------------------------------------------
                                                                  For the      For the Three
                                                                Year Ended      Months Ended        For the Years Ended
                                                                December 31,     December 31,           September 30,
                                                                   1997              1996            1996            1995
     ---------------------------------------------------------------------------------------------------------------------
                                                                                     (In Thousands)
       Cash flows from operating activities:
            Net income                                           $ 5,356           $ 1,160         $ 3,915         $ 4,574
            Adjustments to reconcile net income to net cash
              used for operating activities:
              Equity in earnings of Association                   (5,382)           (1,160)         (3,915)         (4,574)
              Other                                                  (15)                -               -               -
                                                                --------           -------         -------         -------
       Net cash used for operating activities                        (41)                -               -               -
                                                                --------           -------         -------         -------
       Cash flows from investing activities:
            Dividends received from Association                   13,260               448           1,618             902
                                                                --------           -------         -------         -------
       Net cash provided by investing activities                  13,260               448           1,618             902
                                                                --------           -------         -------         -------
       Cash flows from financing activities:
            Dividends paid                                        (1,976)             (448)         (1,618)           (902)
                                                                --------           -------         -------         -------
       Net cash used for financing activities                     (1,976)             (448)         (1,618)           (902)
                                                                --------           -------         -------         -------
       Cash and cash equivalents, beginning of period                  -                 -               -               -
       Cash and cash equivalents, end of period                 $ 11,243           $     -         $     -         $     -
                                                                ========           =======         =======         =======
</TABLE>

      Payment  of  dividends  to  Bankshares  by the  Association  is subject to
      various limitations by bank regulatory agencies. Undistributed earnings of
      the  Association  available  for  distribution  as  dividends  under these
      limitations  were  $30,773,000 and $27,203,000 as of December 31, 1997 and
      1996, respectively.

                                       52
<PAGE>

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

20.   QUARTERLY FINANCIAL DATA (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                      Quarter Ended
      --------------------------------------------------------------------------------------------------------------------
                                                                  March 31,      June 30,      September 30,  December 31,
      --------------------------------------------------------------------------------------------------------------------
                                                                                 (Dollars In Thousands)
       Year ended December 31, 1997:
<S>                                                               <C>            <C>              <C>             <C>     
            Interest income                                       $  12,020      $ 12,557         $ 12,894        $ 12,845
            Interest expense                                          6,448         6,813            7,036           7,093
                                                                  ---------      --------         --------        --------
                 Net interest income                                  5,572         5,744            5,858           5,752

            Provision for loan losses                                    30            53              138              43
            Other income                                                891           971            1,522             801
            Operating expense                                         4,293         4,512            4,973           4,783
            Provision for income taxes                                  789           767              720             654
                                                                  ---------      --------         --------        --------
            Net income                                            $   1,351      $  1,383         $  1,549        $  1,073
                                                                  =========      ========         ========        ========
            Basic earnings per share                              $    0.27      $   0.28         $   0.31        $   0.22
                                                                  =========      ========         ========        ========
            Diluted earnings per share                            $    0.27      $   0.27         $   0.31        $   0.21
                                                                  =========      ========         ========        ========


                                                                                    Quarter Ended
       -------------------------------------------------------------------------------------------------------------------
                                              December 31, 1995    March 31,     June 30,       September 30  December 31,
       -------------------------------------------------------------------------------------------------------------------
                                                                         (Dollars In Thousands)
       Year ended December 31, 1996
          and three months ended
          December 31, 1995
            Interest income                        $ 10,205       $  10,748      $ 11,091         $ 11,845     $ 11,896
            Interest expense                          5,349           5,834         5,724            5,952        6,378
                 Net interest income                  4,856           4,914         5,367            5,893        5,518

            Provision for loan losses                    30               2            38               28          243
            Other income                              1,080             967           370              927        1,225
            Operating expense                         4,189           3,992         4,277            7,142        4,644
            Provision (benefit) for
              income taxes                              667             619          (361)            (164)         696
                                                   --------       ---------      --------         --------     --------
            Net income (loss)                      $  1,050       $   1,268      $  1,783         $   (186)    $  1,160
                                                   ========       =========      ========         ========     ========

            Basic earnings (loss) per share        $   0.22       $    0.26      $   0.37         $  (0.04)    $   0.24
                                                   ========       =========      ========         ========     ========
            Diluted  earnings  (loss) per share    $   0.22       $    0.26      $   0.36         $  (0.04)    $   0.23
                                                   ========       =========      ========         ========     ========
</TABLE>

      The quarter ended June 30, 1996 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 quarter  ended  September  30, 1996  results of  operations  include a
      one-time special assessment of $2,800,000 for the  recapitalization of the
      SAIF administered by the FDIC.

                                       53
<PAGE>
<TABLE>
<CAPTION>

                                       COMMUNITY SAVINGS BANKSHARES, INC.
                                            CORPORATE INFORMATION

<S>                 <C>                                                                 <C>
                    CORPORATE HEADQUARTERS                                              AUDITORS
                    660 U.S. Highway One                                          Deloitte & Touche LLP
                 North Palm Beach, FL 33408                            1645 Palm Beach Lakes Boulevard, Suite 900
                  www.communitysavings.com                                      West Palm Beach, FL 33401

                                                                                     SPECIAL COUNSEL
                       ANNUAL MEETING                                     Elias, Matz, Tiernan & Herrick L.L.P.
                  April 22, 1998, 1:30 p.m.                                  734 15th Street, NW, 12th Floor
           Embassy Suites PGA, 4350 PGA Boulevard                                 Washington, DC 20005
                Palm Beach Gardens, FL 33410
                                                                                        FORM 10-K
                 REGISTRAR & TRANSFER AGENT                             A copy of the Company's Annual Report on
          ChaseMellon Shareholder Services, L.L.C.                Form 10-K, as filed with the Securities and Exchange
             Overpeck Centre, 85 Challenger Road                        Commission, is available without charge.
                  Ridgefield Park, NJ 07660
             (800) 526-0801 www.chasemellon.com                                       STOCK LISTING
                                                                 The Common Stock of Community Savings Bankshares, Inc.
                      DIVIDEND  SERVICES                                 is traded on the Nasdaq National Market
             Dividend Reinvestment and Optional                                  under the symbol CMSV.
        Cash Investment Plan - provides shareholders
        a regular way of investing cash dividends in                              SHAREHOLDER RELATIONS
   additional shares and investing optional cash payments               Deborah M. Rousseau, Corporate Secretary
          without payment of brokerage commissions.                 Shana P. Robinson, Assistant Corporate Secretary
                              .
               SHAREHOLDER ACCOUNT ASSISTANCE                                      INVESTOR RELATIONS
          Shareholders who wish to change the name                   James B. Pittard, Jr., Chief Executive Officer
        address or ownership of stock or report lost                  Larry J. Baker, CPA, Chief Financial Officer
          certificates should contact the Registrar
              and Transfer Agent at the address                                      (561) 881-2212
                   or phone number above.                                       (800) 879-0112 (Florida)
</TABLE>

The Association's  Common Stock began trading on October 24, 1994. On October 1,
1997 as a result of the reorganization, Bankshares' common stock was substituted
for that of the  Association.  As of December  31,  1997,  there were  5,094,920
shares of Common Stock outstanding and 931 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 table sets forth
quarter ending book value, high, low, and closing trade prices, and dividend per
share information.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------

                             Book                                   Stock Prices                            Dividend
                                         ------------------------------------------------------------
                             Value                 High                 Low                Close           Per Share
- --------------------------------------------------------------------------------------------------------------------
<S>                         <C>                   <C>                  <C>                <C>                 <C>   
December 31, 1997           $16.39                $39.75               $32.25             $35.38              $.2250
September 30, 1997          $16.26                $37.25               $21.75             $36.25              $.2250
June 30, 1997               $15.95                $22.50               $19.63             $22.00              $.2250
March 31, 1997              $15.57                $20.63               $18.50             $19.63              $.2250

December 31, 1996           $15.50                $20.75               $16.25             $20.50              $.2000
September 30, 1996          $15.33                $17.00               $15.75             $16.75              $.2000
June 30, 1996               $15.38                $16.00               $14.25             $16.00              $.2000
March 31, 1996              $15.35                $17.00               $15.50             $15.50              $.1750
December 31, 1995           $15.35                $18.38               $16.75             $17.00              $.1750
</TABLE>

                                                              54


                                   EXHIBIT 23
                        CONSENT OF DELOITTE & TOUCHE LLP



INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation  by reference in Registration  No. 333-38971 of
Community Savings Bankshares,  Inc. on Form S-8 of our report dated February 20,
1998,  appearing  in  this  Annual  Report  on  Form-10K  of  Community  Savings
Bankshares, Inc. for the year ended December 31, 1997.

/s/ DELOITTE & TOUCHE LLP

Certified Public Accountants
West Palm Beach, Florida

March 30, 1998


<TABLE> <S> <C>

<ARTICLE>                 9
<LEGEND>
               Exhibit 27 
</LEGEND>
<CIK>                                      0001045934
<NAME>             COMMUNITY SAVINGS BANKSHARES, INC.
<MULTIPLIER>                                    1,000
<CURRENCY>                                        USD
       
<S>                                       <C>
<PERIOD-TYPE>                                  12-MOS
<FISCAL-YEAR-END>                         DEC-31-1997
<PERIOD-START>                            JAN-01-1997
<PERIOD-END>                              DEC-31-1997
<EXCHANGE-RATE>                                     1
<CASH>                                         12,333
<INT-BEARING-DEPOSITS>                         13,621
<FED-FUNDS-SOLD>                                    0
<TRADING-ASSETS>                                    0
<INVESTMENTS-HELD-FOR-SALE>                   142,269
<INVESTMENTS-CARRYING>                         21,388
<INVESTMENTS-MARKET>                           25,585
<LOANS>                                       451,709
<ALLOWANCE>                                     2,662
<TOTAL-ASSETS>                                720,133
<DEPOSITS>                                    550,708
<SHORT-TERM>                                        0
<LIABILITIES-OTHER>                            13,068
<LONG-TERM>                                    75,098
                               0
                                         0
<COMMON>                                        5,095
<OTHER-SE>                                     76,164
<TOTAL-LIABILITIES-AND-EQUITY>                720,133
<INTEREST-LOAN>                                33,490
<INTEREST-INVEST>                              14,870
<INTEREST-OTHER>                                1,956
<INTEREST-TOTAL>                               50,316
<INTEREST-DEPOSIT>                             22,648
<INTEREST-EXPENSE>                             27,390
<INTEREST-INCOME-NET>                          22,926
<LOAN-LOSSES>                                     264
<SECURITIES-GAINS>                                 (8)
<EXPENSE-OTHER>                                18,561
<INCOME-PRETAX>                                 8,286
<INCOME-PRE-EXTRAORDINARY>                      5,356
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                                    5,356
<EPS-PRIMARY>                                    1.09
<EPS-DILUTED>                                    1.06
<YIELD-ACTUAL>                                   7.41
<LOANS-NON>                                     1,379
<LOANS-PAST>                                        0
<LOANS-TROUBLED>                                    0
<LOANS-PROBLEM>                                 1,902
<ALLOWANCE-OPEN>                                2,542
<CHARGE-OFFS>                                    (144)
<RECOVERIES>                                        0
<ALLOWANCE-CLOSE>                               2,662
<ALLOWANCE-DOMESTIC>                            2,662
<ALLOWANCE-FOREIGN>                                 0
<ALLOWANCE-UNALLOCATED>                             0
        

</TABLE>


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