DELAWARE FIRST FINANCIAL CORP
424B4, 1997-11-18
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: HYPERCOM CORP, S-8, 1997-11-18
Next: BRASS EAGLE INC, S-1/A, 1997-11-18




PROSPECTUS                                                    [LOGO]

                     Up to 1,157,000 Shares of Common Stock

                      DELAWARE FIRST FINANCIAL CORPORATION
                               400 Delaware Avenue
                           Wilmington, Delaware 19801
                                 (302) 421-9090

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

     Ninth Ward  Savings  Bank,  FSB is  converting  from the mutual form to the
stock form of organization.  As part of the Conversion, Ninth Ward Savings Bank,
FSB  will  become  a  wholly  owned   subsidiary  of  Delaware  First  Financial
Corporation,  which was formed in September 1997 to acquire all of the shares of
Ninth Ward  Savings  Bank,  FSB. The common  stock of Delaware  First  Financial
Corporation  is  being  offered  to the  public  in  accordance  with a Plan  of
Conversion.  The Plan of Conversion  must be approved by a majority of the votes
eligible to be cast by members of Ninth Ward Savings Bank, FSB and by the Office
of Thrift  Supervision.  The offering  will not go forward if Ninth Ward Savings
Bank,  FSB  does  not  receive  these  approvals  or  Delaware  First  Financial
Corporation  does not receive  orders for the number of shares at the minimum of
the EVR.

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

                                TERMS OF OFFERING

     An independent appraiser has estimated the market value of the common stock
being offered to be between  $7,440,000 to  $10,060,000,  which  establishes the
range of the  number  of  shares  to be  offered.  Subject  to  Office of Thrift
Supervision  approval,  up to  1,157,000  shares,  an  additional  15% above the
maximum  number of shares,  may be  offered.  Based on these  estimates,  we are
making the following offering of shares of common stock:

o  Price Per Share:                      $10

o  Number of Shares
   Minimum/Maximum/Maximum as adjusted:  744,000 to 1,006,000 to 1,157,000

o  Underwriting Commissions and Expenses
   Minimum/Maximum/Maximum as adjusted:  $502,000 to $539,000 to $559,000

o  Net Proceeds to Delaware First
     Financial Corporation
   Minimum/Maximum/Maximum as adjusted:  $6,938,000 to $9,521,000 to $11,011,000

o  Net Proceeds Per Share
   Minimum/Maximum/Maximum as Adjusted:  $9.33 to $9.46 to $9.52


     Please refer to Risk Factors beginning on page 8 of this Prospectus.

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

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

              For information on how to subscribe, please call the
                  Stock Information Center at (302) 421-9674.

                            TRIDENT SECURITIES, INC.

                                November 12, 1997


                                        i
<PAGE>



                                TABLE OF CONTENTS
                                                                            Page
                                                                            ----

TERMS OF OFFERING..........................................................    i
QUESTIONS AND ANSWERS ABOUT THE STOCK OFFERING.............................    v
SUMMARY....................................................................    1
SELECTED FINANCIAL DATA....................................................    4
RECENT DEVELOPMENTS........................................................    7
RISK FACTORS...............................................................    8
PROPOSED MANAGEMENT PURCHASES..............................................   13
USE OF PROCEEDS............................................................   14
DIVIDEND POLICY............................................................   16
MARKET FOR THE COMMON STOCK................................................   16
CAPITALIZATION.............................................................   17
HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE................................   19
PRO FORMA DATA.............................................................   21
CONSOLIDATED STATEMENT OF EARNINGS AND INCOME
  OF NINTH WARD SAVINGS BANK, FSB..........................................   27
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
  AND RESULTS OF OPERATIONS................................................   28
BUSINESS OF DELAWARE FIRST FINANCIAL CORPORATION...........................   45
BUSINESS OF NINTH WARD SAVINGS BANK, FSB...................................   46
REGULATION.................................................................   69
TAXATION...................................................................   76
MANAGEMENT OF THE COMPANY..................................................   78
MANAGEMENT OF NINTH WARD SAVINGS BANK, FSB.................................   79
THE CONVERSION.............................................................   89
RESTRICTIONS ON ACQUISITION OF THE COMPANY.................................  106
DESCRIPTION OF CAPITAL STOCK OF THE COMPANY................................  111
LEGAL AND TAX MATTERS......................................................  113
EXPERTS....................................................................  114
REGISTRATION REQUIREMENTS..................................................  114
ADDITIONAL INFORMATION.....................................................  114
GLOSSARY...................................................................  G-1


         This  Prospectus  contains  forward-looking  statements  which  reflect
Delaware  First  Financial  Corporation's  views  regarding  future  events  and
financial  performance.  Actual  results  could  differ  materially  from  those
projected  in  the   forward-looking   statements  as  a  result  of  risks  and
uncertainties,  including, but not limited to, those found in the "Risk Factors"
section. The words "believe," "expect," and "anticipate" and similar expressions

                                       ii


<PAGE>


identify  forward-looking  statements.  Readers are cautioned not to place undue
reliance on these forward-looking statements which speak only as of their dates.
Delaware First Financial Corporation undertakes no obligation to publicly update
or revise any forward-looking statements whether as a result of new information,
future events,  or otherwise.  The "Risk  Factors"  discussion  begins on page 8
of this Prospectus.

         Please  see the  Glossary  beginning  on page  G-1 for the  meaning  of
capitalized terms that are not defined in this Prospectus.

                                       iii


<PAGE>



                 QUESTIONS AND ANSWERS ABOUT THE STOCK OFFERING

Q:   What is the purpose of the Offering?

A:   The offering means that you will have the chance to become a stockholder of
     our newly formed holding  company,  Delaware First  Financial  Corporation,
     which  will  allow you to share in our  future as a federal  stock  savings
     bank.  The stock  offering  will increase our capital and funds for lending
     and  investment  activities,  which  will give us  greater  flexibility  to
     diversify  operations and expand into other  geographic  markets.  This, in
     turn,  should allow us added flexibility to attempt to address our interest
     rate risk level. Our current  vulnerability to changes in interest rates is
     the primary  reason we were required to enter into a supervisory  agreement
     with  the  OTS.  Additionally,  as a stock  savings  institution  operating
     through a holding company  structure,  we will have the ability to plan and
     develop  long-term  growth and  improve  our future  access to the  capital
     markets.

Q:   How do I subscribe for the stock during the offering?

A:   You must  complete and return the stock order form to us together with your
     payment, on or before December 18, 1997.

Q:   For how much stock may I subscribe?

A:   The minimum purchase is 25 shares (or $250). The maximum purchase is 10,000
     shares (or $100,000),  for any individual  person or persons  ordering.  No
     person,  related person or persons acting together,  may purchase more than
     20,000  shares (or  $200,000).  We may  decrease  or  increase  the maximum
     purchase  limitation  without notifying you. In the event that the offering
     is oversubscribed, shares will be allocated based upon a formula.

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

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

     o    Persons  who had a deposit  account of $50 or more with us on December
          31, 1995. Any remaining shares will be offered to:

     o    Tax Qualified  Employee Plans,  including the Employee Stock Ownership
          Plan of Ninth Ward Savings  Bank,  FSB. Any  remaining  shares will be
          offered to:

     o    Persons who had a deposit  account of $50 or more with us on September
          30, 1997. Any remaining shares will be offered to:

     o    Other  depositors  and certain  borrowers  of ours,  as of October 31,
          1997.

                                       iv


<PAGE>



Q:   What  happens  if there  are  shares  unsubscribed  for by  depositors  and
     borrowers?

A:   If depositors  and  borrowers do not  subscribe for all of the shares,  the
     remaining  shares will be offered to certain  members of the general public
     with  preference  given to people who live in the state of  Delaware  or in
     Cecil County,  Maryland,  Salem  County,  New Jersey or Delaware or Chester
     Counties, Pennsylvania;  counties that are contiguous to New Castle County,
     Delaware.

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

A:   Because  of the  small  size of the  offering,  there  may not be an active
     market for the shares, which may make it difficult to resell any shares you
     may own.  Also,  before  you  decide to  subscribe  for  stock,  you should
     carefully read the Risk Factors section in this prospectus.

Q:   As a depositor or borrower  member of Ninth Ward Savings  Bank,  FSB,  what
     will happen if I do not subscribe for any stock?

A:   You presently have voting rights while we are in the mutual form;  however,
     once we convert to the stock form you will lose your voting  rights  unless
     you purchase stock.  You are not required to purchase  stock.  Your deposit
     account,  certificate  accounts  and any loans you may have with us will be
     not be affected.

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

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

                            Stock Information Center
                         Delaware First Financial Corp.
                               400 Delaware Avenue
                           Wilmington, Delaware 19801
                                 (302) 421-9674


                                        v


<PAGE>


                                     SUMMARY


     This summary highlights  selected  information from this Prospectus and may
not contain all the  information  that is  important to you. To  understand  our
Conversion and the stock offering fully,  you should  carefully read this entire
Prospectus, including the consolidated financial statements and the notes to the
financial  statements  of Ninth  Ward  Savings  Bank,  FSB.  References  in this
Prospectus  to "Ninth  Ward," the  "Bank,"  "we," "us," and "our" refer to Ninth
Ward Savings Bank, FSB. In certain  instances where  appropriate,  "us" or "our"
refers  collectively  to Delaware  First  Financial  Corporation  and Ninth Ward
Savings  Bank,  FSB.  References in this  Prospectus  to "the Company"  refer to
Delaware First Financial Corporation, only.

The Companies

                      Delaware First Financial Corporation
                               400 Delaware Avenue
                           Wilmington, Delaware 19801
                                 (302) 421-9090

     Delaware First  Financial  Corporation is not an operating  company and has
not  engaged in any  significant  business to date.  It was formed in  September
1997, as a Delaware corporation to be the holding company for Ninth Ward Savings
Bank,  FSB. The holding company  structure will provide  greater  flexibility in
terms  of  operations,  expansion  and  diversification.  See  "BUSINESS  OF THE
COMPANY."

                          Ninth Ward Savings Bank, FSB
                               400 Delaware Avenue
                           Wilmington, Delaware 19801
                                 (302) 421-9090

     We are a community  and  customer  oriented  federal  mutual  savings  bank
operating from a single office in Wilmington since 1922.  Historically,  we have
emphasized  residential  mortgage  lending,  primarily  originating  one-to-four
family  mortgage loans. At June 30, 1997, we had total assets of $112.5 million,
total liabilities of $106.5 million,  and retained earnings of $6.1 million. See
"BUSINESS OF NINTH WARD."

The Stock Offering

     Between  744,000 and  1,006,000  shares of common stock par value $0.01 per
share of the Company are being offered at $10 per share.  As a result of changes
in market and financial  conditions  prior to completion of the conversion or to
fill the

                                       1


<PAGE>

order of our ESOP and subject to the Office of Thrift Supervision approval,  the
offering may be increased to 1,157,000 shares without further notice to you.

Stock Purchases

         The shares of common stock will be offered on the basis of  priorities.
If you are a depositor or borrower member, you will receive  subscription rights
to purchase the shares.  The shares will be offered first to eligible  depositor
and borrower members in a Subscription Offering and any remaining shares will be
offered in a  community  offering  to members of the  general  public with first
preference being given to natural persons residing in Delaware, in Cecil County,
Maryland, Chester County and Delaware County, Pennsylvania, and in Salem County,
New Jersey . We reserve the right in our absolute  discretion to reject in whole
or in part orders in the community offering and syndicated  community  offering.
See "THE CONVERSION."

Subscription Rights

     You may not sell or assign the subscription  rights you may have because of
your status as a depositor  or borrower of Ninth Ward  Savings  Bank,  FSB.  Any
transfer of subscription rights is prohibited by law.

The Offering Range and Determination of the Price Per Share

     The offering  range is based on an  independent  appraisal of the pro forma
market value of the Common Stock by FinPro,  an appraisal  firm  experienced  in
appraisals of savings  institutions.  FinPro has estimated that, in its opinion,
as of September  18, 1997,  the  aggregate  pro forma market value of the Common
Stock ranged  between $7.4 million and $10.1  million  (with a mid-point of $8.8
million).  We are offering up to 1,006,000 shares for sale. The pro forma market
value of the  shares is our  market  value  after  giving  effect to the sale of
shares in this  offering.  The  appraisal  was based in part upon our  financial
condition and operations and the effect of the additional  capital raised by the
sale of common stock in this offering. The $10 price per share was determined by
our Board of Directors  and is the per share price most  commonly  used in stock
offerings involving conversions of mutual savings institutions.  The independent
appraisal will be updated prior to the  consummation of the  conversion.  If the
pro forma market value of the common stock is either below $7.4 million or above
$11.6 million,  or if the offering is extended beyond February 2, 1998, you will
be  notified  by us and you will have the  opportunity  to modify or cancel your
order. See "THE CONVERSION."

                                       2

<PAGE>



Termination of the Offering

     The subscription offering will terminate at 12:00 p.m., Wilmington Time, on
December 18, 1997. The community offering,  if any, may terminate at any time on
or after the subscription  offering  expiration date without notice but no later
than February 2, 1998, without approval by the OTS.

Benefits to Management from the Offering

     Our full-time  employees will participate in the offering through purchases
of stock by our Employee Stock  Ownership Plan (the "ESOP"),  which is a form of
employee ownership and retirement plan. We also intend to implement a Restricted
Stock  Plan  (the  "RSP")  and  an  Option  Plan  following  completion  of  the
Conversion,  which will benefit our executive and other  officers and directors.
If the RSP is adopted our directors  and officers will receive  shares of common
stock at no cost to them.  However,  the RSP and Option  Plan  cannot be adopted
until after the  Conversion  and are subject to both  stockholder  approval  and
compliance  with OTS  regulations.  See  "MANAGEMENT OF NINTH WARD SAVINGS BANK,
FSB."

Use of the Proceeds Raised from the Sale of Common Stock

     The primary  purpose of the  conversion  is to increase  the capital of the
Bank.  The  majority of the funds raised in the  conversion  will be used by the
Company to purchase all of the outstanding  shares of the Bank. The Bank intends
to use  these  funds to  accomplish  the  goals  set out in its  business  plan.
Delaware First Financial  Corporation  will retain up to 25% of the net proceeds
from the stock offering. The Company will use some or all of its funds to make a
loan to our ESOP to fund its  purchase of stock in the  conversion.  The loan to
the ESOP must be approved by the OTS. See "US OF PROCEEDS."

Dividends

     Initially,  we do not intend to pay any cash dividends on the Common Stock.
See "DIVIDEND POLICY."

Market for the Common Stock

     Since the size of the offering is  relatively  small,  no assurance  can be
given or that an active and  liquid  trading  market  for the common  stock will
develop and be maintained after the conversion. Therefore, investors should have
a long-term investment intent. Persons purchasing shares may not be able to sell
their  shares when they desire or to sell them at a price equal to or above $10.
See "MARKET FOR COMMON STOCK."


                                       3

<PAGE>

Important Risks in Owning Delaware First Financial Corporation's Common Stock

     Before you decide to purchase  stock in the  offering,  you should read the
Risk Factors section on pages 8 to 13 of this Prospectus.

                             SELECTED FINANCIAL DATA

     We are providing the following  summary of selected  financial  information
and other data for your benefit. This information is only a summary and does not
purport to be  complete,  and is  qualified  in its entirety by reference to the
detailed  information and financial  statements and accompanying notes beginning
on page F-1.  Selected  financial  information  at June 30, 1997 and for the six
months ended June 30, 1997 and 1996 have been derived from  unaudited  financial
statements.  In our opinion,  such information  reflects all adjustments  (which
consist only of normal recurring  adjustments) necessary for a fair presentation
of the selected financial  information and other data. The results of operations
for the six months  ended June 30, 1997 are not  necessarily  indicative  of the
results which may be expected for any other period.

     The following  tables  reflect that all of our  investment  securities  and
mortgage-backed securities were classified as "Held to Maturity" at December 31,
1995 and "Available  for Sale" at December 31, 1996 and June 30, 1997.  Further,
our quality ratios under our key operating  ratio data are end of period ratios.
With the exception of end of period ratios,  all ratios are based on the average
of period ending balances  during the indicated  periods and are annualized when
appropriate.  The noninterest  expense in our key operating ratios is assumed to
be other expenses.

                             Selected Financial Data
                             -----------------------
                                                            December 31,
                                                            ------------
                                  June 30, 1997        1996            1995
                                  -------------        ----            ----
Total Assets                       $112,544,699    $112,683,218     $97,377,204

Investment securities, net           $5,992,005      $6,475,800     $11,488,192
Mortgage-backed securities              190,414         203,147         698,669
Interest-bearing deposits             2,668,566       2,456,294         783,808
Noninterest-bearing deposits            169,649         187,158         277,048
Loans receivable, net                92,919,385      98,042,118      78,835,306
Loans held for sale                   5,547,674               0       1,020,000
Savings deposits                     78,351,363      78,408,793      81,522,249
FHLB advances                        25,200,000      25,900,000       7,950,000
Net worth or retained earnings       $6,086,942      $5,957,589      $6,062,906
  -- substantially restricted



                                       4

<PAGE>


                                                           Summary of Operations
                                                           ---------------------
<TABLE>
<CAPTION>
                                               For the Six Months              For the Year
                                                 Ended June 30,              Ended December 31,
                                            ------------------------      ------------------------
                                               1997          1996            1996          1995
                                            ----------    ----------      ----------    ----------

Operating Data:
<S>                                         <C>           <C>             <C>           <C>
Total interest income                       $4,072,358    $3,762,647      $7,922,109    $7,292,747
                                                                                
Total interest expense                       2,976,891     2,641,110       5,750,139     5,055,141
                                            ----------    ----------      ----------    ----------
                                                                                
Net interest income:                         1,095,467     1,121,537       2,171,970     2,237,606
                                                                                
Provision for loan losses                       10,000        26,000          47,000         5,000
                                            ----------    ----------      ----------    ----------
Net interest income after provision                                             
  for loan losses                            1,085,467     1,095,537       2,124,970     2,232,606
                                                                                
Gain on sales of loans                          16,632        48,766          68,629       438,970
Other income                                    68,281       108,504         236,147        81,229
Other expenses                                 960,575     1,181,961       2,593,287     2,068,211
                                            ----------    ----------      ----------    ----------
                                                                                
Income (loss) before income taxes
  and extraordinary item                       209,805        70,846         163,541)      684,594
Income taxes (benefit)                          88,000        30,000         (69,000)      264,670
                                            ----------    ----------      ----------    ----------
Net income (loss)                           $  121,805    $   40,846      $  (94,541)   $  419,924
                                            ==========    ==========      ==========    ==========

                                                            Key Operating Ratios
                                                            --------------------
                                               For the Six Months              For the Year
                                                 Ended June 30,              Ended December 31,
                                            ------------------------      ------------------------
                                               1997          1996            1996          1995
                                            ----------    ----------      ----------    ----------
Key Performance Ratios:                                                         
  Return on average assets                     0.22%         0.08%          (0.09%)        0.45%
  Return on average retained earnings          4.05          1.34           (1.57)         7.17
  Average retained earnings to                                                  
    average assets                             5.35          5.83            5.72          6.23
  Average interest rate spread during                                           
    the period                                 1.75          1.99            1.78          2.13
                                                                                
Quality Ratios:                                                                 
  Nonperforming assets to total assets         0.29          0.22            0.33          0.25
  Allowance for loan losses to total loans     0.27          0.24            0.25          0.25
  Allowance for loan losses to                                                  
    nonperforming loans                       78.59         93.78           65.69         81.97
</TABLE>



                                       5


<PAGE>

<TABLE>
<S>                                         <C>           <C>             <C>           <C>
  Noninterest expense to average assets        0.85          1.13            2.47          2.20
  Net interest income to noninterest                                            
     expense    (x times)                      1.14          0.95            0.84          1.08
Average interest-earning assets to 
  average interest-bearing liabilities
 (x times)                                     1.05          1.06            1.05          1.05
</TABLE>


                                       6

<PAGE>


                               RECENT DEVELOPMENTS

     In July of 1997,  we  undertook  several  actions  designed  to reduce  our
interest rate risk.  Specifically,  we sold  approximately  $5.5 million in home
mortgage  loans to the FHLMC.  The loans sold were fixed rate loans for which we
retained  servicing.  The proceeds were invested in loans and  investments  with
shorter maturities but were primarily used to reduce borrowings from the FHLB of
Pittsburgh.  Borrowings were reduced by approximately  $4 million.  Both actions
were designed to respond to those  provisions of the OTS  Supervisory  Agreement
which  required us to begin to reduce our exposure to interest rate risk. We are
required under the Supervisory  Agreement to report  quarterly to the OTS on our
progress in reducing interest rate risk.

     We are  considering  changing  the name of Ninth Ward  Savings  Bank in the
future to a name that is more descriptive of the  organization,  its mission and
goals.  Management  believes  that a name  change  will help  ease the  consumer
confusion  caused by the fact that the Bank,  while called  "Ninth Ward," is not
geographically  located in the Ninth Ward section of the city of  Wilmington.  A
new name could also give the Bank greater visibility and recognition as it looks
to expand into other Delaware markets.

     The Bank's Business Plan was adopted in the third quarter of 1997. It calls
for an emphasis  on  commercial  lending and the opening of one or two  branches
within the next two years.  Commercial  lending is generally  viewed as a higher
risk form of  lending.  Also the Bank  experienced  a  significant  increase  in
nonperforming  assets as a  percentage  of total  assets  from .19% for the nine
month period ending  September 30, 1996 to .70% for the nine month period ending
September 30, 1997.  This was  attributable to an increase in past due status of
certain  residential and home equity loans.  Management  determined,  therefore,
that it would be prudent to increase the  allowance for loan losses in the third
quarter by $200,000.

     The following tables set forth certain information concerning the financial
position  and  results  of  operations  of Ninth  Ward at the  dates and for the
periods  indicated.  Information  at  September  30,  1997 and June 30, 1997 are
unaudited but in the opinion of management contain all adjustments (non of which
were other than normal recurring  entries)  necessary for a fair presentation of
the results of such periods.  The summary of operations  and key operating  data
for the nine months ended September 30, 1997 are not  necessarily  indicative of
the results of  operations  for the entire  fiscal  year.  Further,  our quality
ratios under our key operating data are end of period ratios. With the exception
of end of period  ratios,  all ratios  are based on the  average  period  ending
balances during the indicated periods and are annualized when  appropriate.  The
noninterest expense in our key operating ratios is assumed to be other expenses.



                                       7


<PAGE>


                            Selected Financial Data

                                          September 30, 1997     June 30, 1997
                                          ------------------     -------------
Loans receivable, net                        $ 91,348,017      $ 92,919,385
Loans held for sale                                     0         5,547,674
Total interest earning assets                 102,864,749       110,143,017
Savings deposits                               77,697,794        78,351,363
FHLB advances                                  21,200,000        25,200,000
Total interest bearing liabilities             98,897,794       103,551,363


                             Summary of Operations

<TABLE>
<CAPTION>

                                   Three Months Ended         Nine Months Ended
                                     September 30,              September 30,
                             --------------------------    -------------------------
                                 1997            1996           1997         1996
                                 ----            ----           ----         ----
<S>                          <C>            <C>            <C>           <C>        
Total interest income        $ 1,983,574    $ 2,053,122    $ 6,055,931   $ 5,815,769
Total interest expense         1,466,068      1,519,594      4,442,959     4,160,704
Net interest income              517,506        533,528      1,612,973     1,655,065
Provision for loan losses        200,815              0        210,815        26,000
Noninterest income               183,123        257,298        268,036       414,568
SAIF assessment                        0        492,000              0       492,000
Other noninterest expenses       607,136        684,698      1,567,711     1,866,659
Income taxes (benefit)           (45,000)      (232,700)        43,000      (202,700)
Net income (loss)                (62,322)      (153,172)        59,483      (112,326)
</TABLE>


                               Key Operating Data

                                                 Nine Months Ended September 30,
                                                 -------------------------------
                                                        1997       1996
                                                        ----       ----
Key Performance Ratios:
 Return on average assets                               0.07%     (0.14)%
 Return on average retained earnings                    1.32      (2.49)
 Average retained earnings to average assets            5.46       5.51
Quality Ratios:
 Nonperforming assets to total assets                   0.72       0.19
 Allowance for loan loss to total loans                 0.49       0.22
 Allowance for loan loss to nonperforming loans        59.23      96.58
 Noninterest expense to average assets                  1.43       2.17
 Net interest income to noninterest expense
  (x times)                                             1.03       0.70
 Average interest-earning assets to average
  interest-bearing liabilities (x times)                1.05       1.05

                                       8

<PAGE>


                                  RISK FACTORS

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

Supervisory Agreement

     On May 21, 1997,  we entered  into a  Supervisory  Agreement  with the OTS.
Pursuant to the Supervisory  Agreement,  we are required to take certain actions
in the areas of interest rate risk,  increases in capital,  and the  development
and adoption of a business plan.  The primary thrust of the actions  required by
the OTS is to improve  operations  and  performance  through  reductions  in our
interest rate risk and to provide OTS with a three year business  plan. The goal
of this  business  plan,  which has been  provided to the OTS,  is,  among other
things,  to improve  performance  and achieve and  maintain  adequate  levels of
capital.  Our business plan is also required to address our long-term goals with
respect to cost of funds, asset growth and non-interest  expense.  See "BUSINESS
OF NINTH WARD SAVINGS BANK, FSB--Supervisory Agreement."

     We are also required to adopt an interest rate risk policy which  expressly
sets forth our policies and  procedures for  maintaining an acceptable  level of
interest rate risk. Under  regulations of the FDIC relating to the premiums paid
for deposit insurance,  institutions operating under supervisory agreements,  as
we are,  will be  required  to pay  more for  federal  deposit  insurance.  That
additional  cost will continue as long as the Supervisory  Agreement  remains in
effect and will prevent us from achieving the full benefit of the rate reduction
for deposit insurance.  Although we are deemed "well-capitalized," the existence
of the  Supervisory  Agreement  prevents  us  from  qualifying  for  the  lowest
assessment  on deposit  insurance.  Further,  the  existence of the  Supervisory
Agreement   would   permit  the  OTS  to  lower  our   capital   category.   See
"REGULATION--Insurance of Deposit Accounts."

Potential  Vulnerability  to Changes in Interest  Rates and  Interest  Rate Risk
Profile

     Historically,  we have  primarily  originated  fixed rate  mortgage  loans.
Typically,  we have  sold a  portion  of these  loans in the  secondary  market.
However, in 1996 we held many of these loans in our portfolio. At June 30, 1997,
over 87% of our first  mortgage  loans were fixed rate.  This  concentration  of
fixed rate loans, and our inability to attract adjustable rate loans has exposed
us to greater  interest  rate risk which the OTS has advised us is  unacceptably
high. In July we undertook  certain  actions to lower  interest  rate risk,  but
these actions have not completely eliminated our exposure to interest rate risk.

                                       9

<PAGE>


     Our operating results are also dependent to a significant degree on our net
interest income which is the difference  between  interest income from our loans
and investments and the interest we pay on deposits and the money we borrow. Our
interest  income and expense  change as interest  rates increase or decrease and
the  amount we earn on our  assets and pay on our  liabilities.  Currently,  the
difference,  or spread, between the amount paid by us on deposits and the amount
received by us from loans and  investments is very narrow.  While interest rates
fluctuate  and assets and  liabilities  reprice  because of a variety of factors
including  general  economic  conditions,  the  policies  of various  regulatory
authorities,  and other factors which are beyond our control,  the fact that our
spread is narrower  than many  comparable  institutions  makes our net  interest
income   particularly   vulnerable  to  such  fluctuations.   See  "MANAGEMENT'S
DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION  AND RESULTS OF  OPERATIONS  --
Asset and  Liability  Management"  and  "BUSINESS  OF NINTH WARD SAVINGS BANK --
Current Operations," "-- Lending Activities" and "-- Deposits and Borrowings."

     Because of our single office  location,  the competition in our market area
and a deposit  base which we believe is  interest  rate  sensitive,  our cost of
funds is  high.  This  high  cost of funds in  combination  with our  asset  and
liability  structure as it is presently  constituted  exposes us to  substantial
interest rate risk. When interest rates are rising the interest income earned on
our  predominantly  fixed rate mortgage loan assets will not increase as rapidly
as the interest expense we pay on our deposit and borrowing  liabilities,  which
are predominately  certificates of deposit with maturities of up to three years.
As a  result,  our  earnings  will be  adversely  affected  when the cost of our
certificates of deposit and other savings accounts and borrowings increases more
rapidly  than the  income we earn on our loans and  investments.  The  degree to
which such earnings will be adversely affected depends upon how quickly interest
rates rise and the degree to which we are affected by a rise in interest  rates.
Our earnings were also adversely  affected in 1996 and the first half of 1997 by
the narrow  difference  between the interest  paid by us on our deposits and the
income we received  from our loans and  assets.  If  interest  rates rise,  that
spread may become smaller,  since $72.1 million,  or 77.5% of our loan portfolio
at June 30, 1997 consisted of longer term fixed rate loans, while $44.2 million,
or 56.4% of our deposits  mature within one year of June 30, 1997.  The interest
earned on our loan  portfolio  will increase  slowly to the extent that existing
fixed rate loans at lower  rates are paid off and new loans at higher  rates are
originated, while the rates paid on deposits would increase more quickly. Rising
interest rates also affect our earnings if loan demand is diminished.  Our total
interest-bearing  liabilities  repricing  within  one year  exceeded  our  total
interest-earning assets repricing in the same period by $29.2 million,  creating
a one-year  interest  sensitivity gap of negative 25.9%.  This negative gap will
cause the Bank's net interest  income to be adversely  affected in a rising rate
environment.  Both our business plan and our Supervisory  Agreement  emphasize a
reduction of this interest rate risk. See "MANAGEMENT'S  DISCUSSION AND ANALYSIS
OF  FINANCIAL  CONDITION  AND  RESULTS  OF  OPERATIONS  -- Asset  and  Liability
Management"

                                       10

<PAGE>


Expansion into Small Business/Commercial Lending

     To date,  we have operated as a  traditional  savings and loan  association
emphasizing the origination of loans secured by one-to-four  family  residences.
At June 30, 1997,  $82.6 million,  or 88.9%, of our loan portfolio  consisted of
single family residential  mortgage loans in our market area. However, the Board
of Directors  believes that as a result of market  trends,  including the recent
consolidation  of financial  institutions  and the economics of our market area,
there will be increasing demand in our market area for commercial loans and home
equity loans. After the Conversion,  we anticipate expanding our product line to
offer small business/commercial loans secured by real estate and unsecured small
business/commercial  loans,  as well as expanding  our existing home equity loan
program.  At the present time there is no one in our management with significant
experience  in the small  business/commercial  lending  area. In order to expand
into this area we  anticipate  hiring a Senior  Officer to supervise and develop
this  business.  This person's  ability and skills will be essential in order to
enable us to  execute  our  strategy.  If we are  unable  to  locate  and hire a
suitable  individual we may be unable to implement our strategy concerning small
business/commercial lending.

     While small  business/commercial loans are more interest rate sensitive and
carry higher yields than do residential  mortgage loans,  they generally carry a
higher  degree of credit risk than  residential  mortgage  loans.  Consequently,
diversification  of our loan portfolio may alter and increase our risk profile..
Additionally,  small  business/commercial loans are often larger and may involve
greater  risks than other types of lending.  Because  payments on such loans are
often dependent on successful  operations of the underlying business or project,
repayment of such loans may be subject to a greater extent to adverse conditions
in the  economy.  We will seek to  minimize  these  risks  through  underwriting
guidelines  which may contain  certain  safeguards.  However,  our business plan
calls for us to make small  business/commercial  loans secured by real estate as
well as unsecured business loans.

     We also plan to increase our home equity lending program. At June 30, 1997,
these loans amount to $10.9  million,  or 11.7%,  of our loan  portfolio.  These
loans may carry greater risks than our traditional mortgage loans because we are
often a second lien holder on such loans.  Additionally,  our provision for loan
losses  may  increase  in the  future as we  implement  the Board of  Directors'
strategy  of   emphasizing   home  equity   loans  and   expanding   into  small
business/commercial lending

Creation of Branches

     Historically,   we  have  operated  from  a  single  location   located  in
Wilmington, Delaware. Our business plan calls for us to open additional branches
in the next two years. These branches are intended to allow us to  compete  more
effectively by offering more

                                       11

<PAGE>

convenience to depositors and other customers and attract additional lower cost,
core deposits.  The opening of an additional  branch or branches is dependent on
finding  suitable  locations  for  such  branches  as well as  general  economic
conditions.

     If we are unable to find suitable  locations for additional  branches,  our
ability to attract lower cost funds will continue to be impaired. This inability
to attract low cost funds is one of the causes of our low earnings. Expansion is
intended to provide us with better  access to lower cost funds;  however it will
also, increase our operating expenses and related costs, and initially will have
an adverse impact on earnings.

Geographic Concentration of Loans

     Substantially  all of  our  real  estate  mortgage  loans  are  secured  by
properties  located in New Castle  County,  Delaware.  We currently  believe our
loans are  adequately  secured or  reserved  for in the event  that real  estate
prices in our market area  substantially  weaken or economic  conditions  in our
market area  deteriorate,  thereby  reducing the value of property  securing our
loans,  causing  some  borrowers  to  default  and the value of the real  estate
collateral to be insufficent to fully secure their loans. In either event we may
experience  increased  levels of  delinquencies  and  related  losses  having an
adverse impact on net income.

Reliance on Certificate of Deposits as Primary Source of Funds

     At June 30, 1997, $65.8 million,  or 84.0% of our deposits were in the form
of  certificates  of deposit.  Of this amount,  $14.3  million,  or 18.3%,  were
certificates  of deposit of $100,000 or more ("Jumbo  Deposits").  This unusally
high  percentage  of Jumbo  Deposits is an indirect  result of our  inability to
attract core deposits, as discusses below. These Jumbo Deposits are not brokered
deposits.

     In order to attract sufficient deposits,  we are required to offer rates on
deposits that are competitive with other financial  institutions since we do not
have a branch  location  other than our downtown  Wilmington  office.  We cannot
compete for funds based solely on location or convenience.  Instead,  we compete
for deposits  based  primarily on price and personal  service.  Because we offer
competitive  deposit  rates,  some  depositors  chose to  deposit  in  excess of
$100,000 with us.

     While many of our  certificates  of deposit are  accounts of  long-standing
customers,  they are significantly influenced by prevailing interest rate levels
and market  conditions.  Our single office location,  the need to offer interest
rates competitive with other financial institutions,  and the abundance of other
alternative   investment   products  have  caused  us  to  be  more  reliant  on
certificates  of  deposit,  particularly  Jumbo  Deposits,  which are  generally
considered  more sensitive to changes in interest rates.  Therefore,  we believe
our cost of funds is higher than many  financial  institutions  operating in our
market area.

                                       12

<PAGE>

     Only $12.6 million,  or 16.0% of our deposits are in the form of passbooks,
money market and transaction  accounts. We believe that these are core deposits,
which are  traditionally  defined as lower-cost funds not held in certificate of
deposit  form.  Core  deposits,  as opposed to those in  certificate  form,  are
typically  not as  susceptible  to  withdrawal  in times of  rapidly  increasing
interest  rates.  However,  because the  majority of our funding  sources are in
certificate  form,  we are  susceptible  to the risk of withdrawal or changes in
interest income in the event of rapid increases in rates. The substantial amount
of Jumbo Deposits  could enable a relatively  small number of depositors to move
their deposits to higher yielding investments and cause a large deposit outflow.
Such an outflow could force us to place additional reliance on Federal Home Loan
Bank  ("FHLB")  advances as a source of funds.  At June 30,  1997,  we had $25.2
million of  outstanding  advances  from the FHLB and an unused line of credit of
$8.6 million.

Lack of Active Market for Common Stock

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

                                       13

<PAGE>

Intent to Remain Independent; Unsuitability as a Short-Term Investment

     We have operated as an independent,  community oriented savings association
since  1922.  It is our  intention  to  continue  to operate  as an  independent
community oriented financial institution following the Conversion.  Accordingly,
you are  urged  not to  subscribe  for  shares  of our  Common  Stock if you are
anticipating a rapid sale by us to a third party. See "BUSINESS OF THE COMPANY."

     Also due to our intention to remain  independent,  we have included certain
provisions in our certificate of  incorporation  and bylaws which will assist us
in maintaining our status as an independent,  publicly owned corporation.  These
provisions as well as the Delaware  general  corporation law and certain federal
regulations may have certain anti-takeover  effects which include:  restrictions
on the acquisition of the Company's equity  securities and limitations on voting
rights;  the  classification  of the  terms  of the  members  of  the  Board  of
Directors; certain provisions relating to the meeting of stockholders; denial of
cumulative voting by stockholders in the election of directors;  the issuance of
preferred  stock  and  additional  shares of Common  Stock  without  shareholder
approval;  and super majority  provisions  for the approval of certain  business
combinations.  See  "RESTRICTIONS  ON ACQUISITIONS OF THE COMPANY." As a result,
stockholders  who might wish to participate  in a change of control  transaction
may not have an opportunity to do so.

Decreased Return on Average Equity and Increased Expenses Immediately After
Conversion

     Return on average equity (net income divided by average  equity) is a ratio
used by many investors to compare the  performance  of a savings  institution to
its peers. As a result of the Conversion we expect that our equity will increase
substantially.  Our  expenses  also  will  increase  because  of  the  increased
compensation  expense  resulting  from our ESOP,  RSP,  and the costs of being a
public company.  Because of the increases in our equity and expenses, our return
on equity may  decrease  as  compared  to our  performance  in  previous  years.
Initially,  we intend to invest the net proceeds in short term investments which
generally have lower yields than  residential  mortgage  loans.  At December 31,
1995 and 1996 and June 30,  1997,  our  return  on  average  equity  was  7.17%,
(1.57%), and 4.05% respectively. See "USE OF PROCEEDS."

                                       14

<PAGE>

Possible Voting Control by Directors and Officers

     The proposed  purchases of the common stock by our directors,  officers and
ESOP,  as well as the  potential  acquisition  of the common  stock  through the
Option Plan and RSP,  could make it  difficult  to obtain  majority  support for
stockholder  proposals  which are  opposed by us. Our  directors  and  executive
officers  expect  to  own  21,900,  or  2.5%,  of the  shares  of  common  stock
outstanding upon consummation of the conversion,  based upon the midpoint of the
EVR. See "PROPOSED  MANAGEMENT  PURCHASES." The RSP, if adopted, may purchase up
to 4% of the amount of common stock sold in the  conversion.  In  addition,  the
voting of those shares  could  enable us to block the  approval of  transactions
(i.e.,  business  combinations  and  amendment  to our  certificate  and bylaws)
requiring  the  approval  of  80%  of  the  stockholders   under  the  Company's
certificate.   See   "MANAGEMENT   OF  NINTH  WARD  SAVINGS  BANK  --  Executive
Compensation," "DESCRIPTION OF CAPITAL STOCK," and "RESTRICTIONS ON ACQUISITIONS
OF THE COMPANY."

Possible Dilutive Effect of RSP and Stock Options

     If the Conversion is completed and shareholders  approve the RSP and Option
Plan, we will issue stock to our officers and directors  through these plans. If
the shares  for the RSP and  Option  Plan are  issued  from our  authorized  but
unissued  stock,   your  ownership   percentage   could  be  diluted  by  up  to
approximately 15.2% and the trading price of our stock may be reduced.  See "PRO
FORMA DATA,"  "MANAGEMENT  OF NINTH WARD  SAVINGS BANK -- Proposed  Future Stock
Benefit Plans."

Financial Institution Regulation and Future of the Thrift Industry

     We are subject to extensive regulation, supervision, and examination by the
OTS and  FDIC.  A bill,  H.R.  10,  has  been  reported  by the  U.S.  House  of
Representatives,  Committee  on  Banking  and  Financial  Services,  that  would
consolidate the OTS with the Office of the  Comptroller of the Currency  ("OCC")
and eliminate the federal  thrift charter under which we currently  operate.  If
this  legislation  becomes  law, we could be forced to become a state  chartered
bank or a  national  commercial  bank.  If we  become  a  commercial  bank,  our
investment  authority  and the ability of the  Company to engage in  diversified
activities  would be more  limited,  which could affect our  profitability.  See
"REGULATION."

Competition

     The city of Wilmington,  Delaware,  the market area in which we conduct our
business,  is a highly  competitive  market for loans and  deposits.  Thirty-two
financial  institutions  operate 50 active branch  offices and compete for $18.9
billion in total deposits in this market.  Many of these financial  institutions
are large  national and regional  entities  with  greater  resources  than ours.
Additionally,  we  operate  from  only  one  office  and,  as a  result,  have a
relatively high cost of funds as well as a limited product line. As such, we can
provide no assurance  concerning our ability to achieve  profitability in future
periods.

                                       15

<PAGE>

Impact of Data Processing Costs Related to Year 2000 Conversion

     We currently use a third party data processing  provider.  We plan to do so
for the foreseeable future.  This provider,  like others in the data processing,
and many other  industries,  must  address  the issues  raised by the Year 2000.
Specifically, many computer systems only read the last two digits of the year in
a  specific  date and read "00" as "1900" as  opposed  to  "2000."  There may be
significant cost associated with the upgrade of the data processor's  systems in
order to correct  this  problem.  If these  costs are passed to  customers,  our
expenses for data processing services could increase.

                                       16

<PAGE>

                                 USE OF PROCEEDS

     Although the actual net proceeds  from the  Offering  cannot be  determined
until the offering is complete,  we presently  anticipate  that the net proceeds
from  the  sale of  Common  Stock  will be  between  $6,938,000  and  $9,521,000
($11,011,000  million assuming an increase in EVR by 15%). See "PRO FORMA DATA."
The Company  will use the  majority  of the net  proceeds  from the  offering to
purchase  all of the  capital  stock  we  will  issue  in  connection  with  the
Conversion. Subject to regulatory approval, the Company will retain up to 25% of
the net  proceeds.  A portion of the net  proceeds to be retained by the Company
will be loaned to our ESOP to fund its  purchase  of up to 8% of the shares sold
in the Conversion.  Based on the issuance of 744,000 shares, or 1,006,000 shares
at the minimum  and  maximum of the EVR,  the loan to the ESOP would be $595,200
and $804,800, respectively. If these shares are not available in the Conversion,
they  will  be  purchased  in  the  open  market  following  completion  of  the
Conversion.  On a short-term  basis, the balance of the net proceeds retained by
the Company initially will be invested in short-term  investments.  A portion of
the net proceeds may also be used to fund the purchase of up to 4% of the shares
for a RSP which is anticipated to be adopted  following the Conversion.  Some of
the proceeds may be used to expand  facilities,  in particular the establishment
of branch offices. See "PRO FORMA DATA."

     Although we exceed all regulatory  requirements,  the funds we receive from
the sale of our capital  stock will  further  strengthen  our capital  position.
These  funds  may be used for  general  corporate  purposes  including,  but not
limited to: (i) repaying FHLB  advances,  (ii) funding loan  commitments;  (iii)
investment in mortgage-backed securities; (iv) investment in mortgages and other
loans; and (v) possible expansion of our banking facilities.  However, initially
we intend to invest the net  proceeds  in  short-term  investments  until we can
deploy  the  proceeds  pursuant  to  our  business  plan.  Our  plan  calls  for
diversification of our lending products into commercial/small  business lending.
It also  anticipates  our  opening a branch or  branches  in the next two years.
Branch expansion, however, is dependent upon finding a suitable location for the
facilities, the cost of constructing,  purchasing or leasing such a facility and
general economic conditions, including the level of interest rates. Accordingly,
there is no assurance that expansion will be achieved in the near future,  if at
all. We also plan to  increase  our home  equity  lending  program and enter new
lines of lending.

                                       17

<PAGE>

     After the first year  following the  Conversion (or sooner if authorized by
the OTS),  the  Company may  repurchase  shares of our Common  Stock  subject to
applicable  regulations of the OTS governing such  repurchases.  The decision to
repurchase  our Common Stock will be made by our Board of Directors  and will be
based on our board's  view of the price of the Common  Stock,  general  economic
conditions,  the  attractiveness of other investments and our capital needs. Any
decision  to  repurchase  stock  will be  subject  to the  determination  of the
Company's  Board of Directors that both the Company and Ninth Ward Savings Bank,
FSB will be  capitalized  in excess of all  applicable  regulatory  requirements
after such repurchases and the receipt of necessary  approvals or non-objections
from the OTS. The  repurchase  of stock would also be prohibited if equity would
be reduced below the amount required for the liquidation  account.  There can be
no assurance that the Company will repurchase any shares.

     The net proceeds may vary because the total  expenses of the Conversion may
be more or less than those  estimated.  We expect our  estimated  expenses to be
between  $502,000 and $539,000.  Our estimated net proceeds will range from $6.9
million to $9.5 million (or up to $11.0  million in the event the maximum of the
estimated valuation range is increased to $11.6 million).  See "PRO FORMA DATA."
The net  proceeds  will  also  vary if the  number of shares to be issued in the
Conversion  is adjusted to reflect a change in our  estimated  pro forma  market
value.  Payments  for shares made  through  withdrawals  from  existing  deposit
accounts  with us will not result in the receipt of new funds for  investment by
us but will result in a reduction of our  liabilities  and  interest  expense as
funds are transferred from interest-bearing certificates or accounts.

                                 DIVIDEND POLICY

     Upon Conversion,  our Board of Directors will have the authority to declare
dividends  on the shares,  subject to  statutory  and  regulatory  requirements.
Initially,  we do not expect to pay cash  dividends  on the  shares.  Generally,
declarations  of dividends  by the Board of  Directors  depends upon a number of
factors,  including,  but not  limited  to: (i) the  amount of the net  proceeds
retained  by  the  Company  in the  Conversion,  (ii)  investment  opportunities
available, (iii) capital requirements,  (iv) regulatory limitations, (v) results
of  operations  and  financial  condition,  (vi) tax  considerations,  and (vii)
general economic conditions.  Upon review of such considerations,  the board may
authorize  dividends in the future if it deems such payment  appropriate  and in
compliance  with  applicable  law  and  regulation.  For a  period  of one  year
following the completion of the  Conversion,  we will not pay any dividends that
would be treated for tax  purposes as a return of capital,  nor take any actions
to pursue or propose such dividends.

     The Company is not subject to OTS regulatory restrictions on the payment of
dividends to its  stockholders,  although the source of such  dividends  will be
dependent  in part upon the receipt of dividends  from Ninth Ward Savings  Bank,

                                       18

<PAGE>

FSB.  Ninth  Ward,  like all  financial  institutions  regulated  by the OTS, is
subject to certain  restrictions  on the payment of  dividends  based on its net
income, its capital in excess of regulatory capital  requirements and the amount
of capital  required for the liquidation  account  required to be established in
connection  with  the  Conversion.  The  Company  is  subject,  however,  to the
requirements  of Delaware law, which generally limit the payment of dividends to
amounts that will not affect the ability of the Company,  after the dividend has
been distributed, to pay its debts in the ordinary course of business.

                           MARKET FOR THE COMMON STOCK

     Ninth Ward, as a mutual  thrift  institution,  and the Company,  as a newly
organized company, have never issued capital stock, and consequently there is no
established market for the Company's common stock, par value $.01 per share (the
"Common  Stock").  Following the  completion of the offering,  it is anticipated
that the  Common  Stock  will be  traded  on the  over-the-counter  market  with
quotations  available  through the OTC  Bulletin  Board  operated by the NASDAQ.
Trident has agreed to make a market for the  Company's  Common  Stock  following
consummation of the Conversion. Making a market involves maintaining bid and ask
quotations  and being able as principal  to effect  transactions  in  reasonable
quantities  at those  quoted  prices  subject  to various  securities  and other
regulatory  requirements.  Prior to the  Conversion  the Company will attempt to
obtain  the  commitment  from at least one  additional  broker-dealer  to act as
market maker for the Common Stock.  There is no assurance that there will be two
market makers which are necessary for listing on the OTC Bulletin  Board. If the
Common Stock cannot be listed on the OTC Bulletin Board or the  transactions  in
the Common Stock will be reported in the "Pink Sheets" of the National Quotation
Bureau, Inc.

     The development of a public market having the desirable  characteristics of
depth,  liquidity and orderliness depends on the existence of willing buyers and
sellers,  the presence of which is not within the  Company's  control or that of
any market broker. Due to the small size of the offering,  it is highly unlikely
that an active  trading  market will develop and be  maintained.  You could have
difficulty  disposing  of your  shares  and you  should not view the shares as a
short-term  investment.  The absence of an active and liquid  trading market may
prevent you from  selling your shares at a price equal to or above the price you
paid for the shares.

                                       19

<PAGE>


                                 CAPITALIZATION

     The  following  table  presents  Ninth  Ward's  historical   capitalization
including   deposits   at  June  30,   1997  and  the  pro  forma   consolidated
capitalization  of the Company after giving effect to the Conversion  based upon
the sale of the  indicated  number of shares at $10 per share and upon the other
assumptions  set forth under "PRO FORMA  DATA." A CHANGE IN THE NUMBER OF SHARES
TO  BE  ISSUED  IN  THE   OFFERING   MAY   MATERIALLY   AFFECT  SUCH  PRO  FORMA
CAPITALIZATION.


                                       20


<PAGE>



<TABLE>
<CAPTION>
                                               The Company Pro Forma Consolidated Capitalization at June 30, 1997 On The Sale Of:
                                               ----------------------------------------------------------------------------------
                                                                   875,000 Shares at   1,006,000 Shares at    1,157,000 Shares at
                               Historical      744,000 Shares at     $10 per Share        $10 per Share          $10 per Share
                             Capitalization       $10 per Share         (Midpoint            (Maximum             (Maximum, as
                              June 30, 1997      (Minimum Range)        of Range)            of Range)            adjusted)(1)
                             --------------    -----------------   -----------------   -------------------    -------------------
                                              (In thousands)
<S>                             <C>                <C>                 <C>                  <C>                   <C>     
Deposits (2)                    $ 78,351           $ 78,351            $ 78,351             $ 78,351              $ 78,351
FHLB advances                     25,200             25,200              25,200               25,200                25,200
                                --------           --------            --------             --------              --------
Total deposits and borrowings   $103,551           $103,551            $103,551             $103,551              $103,551
                                ========           ========            ========             ========              ========
Shareholders' equity:
  Preferred stock, par
    value $.01, 500,000 shares
    authorized; none issued     $      0           $      0            $      0             $      0              $      0
  Common Stock, par value
   $0.1 per share, 3,000,000
   shares authorized; shares to
   be issued as reflected(3)(4)        0                  7                   9                   10                    12
Additional paid-in capital(3)(5)       0              6,931               8,221                9,511                10,999
Retained earnings
  (substantially restricted)       6,087              6,087               6,087                6,087                 6,087
Less:
  Common Stock acquired
    by ESOP(3)                         0               (595)               (700)                (805)                 (926)
  Common Stock acquired
    by the RSP(3)                      0               (298)               (350)                (402)                 (463)
                                --------           --------            --------             --------              --------
Total shareholders' equity      $  6,087           $ 12,132            $ 13,267             $ 14,401              $ 15,709
                                ========           ========            ========             ========              ========

</TABLE>

                                       21


<PAGE>

- ----------


(1)  As  adjusted  to give  effect to an  increase  in the number of shares that
     could occur to an  increase  in the EVR of up to 15% to reflect  changes in
     market and financial  conditions  prior to the completion of the Conversion
     or to fill the order of the ESOP.

(2)  No  effect  is given to  possible  withdrawals  from  deposit  accounts  to
     purchase  the Common  Stock.  Any such  withdrawals  will  reduce pro forma
     deposits by the amounts thereof.

(3)  Assumes  that  8% and 4% of the  shares  sold  in the  Conversion  will  be
     purchased  by the  ESOP  and  the  RSP,  respectively.  No  shares  will be
     purchased by the RSP in the Conversion.  It is assumed on a pro forma basis
     that our RSP will be adopted  by the Board of  Directors,  approved  by the
     stockholders  at a special or annual  meeting  no  earlier  than six months
     after  completion of our Conversion of the Company and reviewed by the OTS.
     It is assumed that the RSP will purchase Common Stock in the open market in
     order to give an indication of its effects on capitalization. The pro forma
     presentation  does not show the impact of: (i) results of operations  after
     the Conversion; (ii) changes in market prices of shares of the Common Stock
     after the  Conversion;  or (iii) a  smaller  than 4%  purchase  by the RSP.
     Assumes  that the funds used to acquire  the ESOP  shares  will be borrowed
     from the Company for a ten year term at prime rate as published in The Wall
     Street Journal. For an estimate of impact of the ESOP on earnings, see "Pro
     Forma  Data." We intend to make  contributions  to the ESOP  sufficient  to
     service and  ultimately  retire its debt.  The amount to be acquired by the
     ESOP and the RSP is  reflected as a reduction in  stockholder  equity.  The
     issuance of authorized by unissued shares for the RSP in an amount equal to
     4% of the  outstanding  shares of  Common  Stock  will  have the  effect of
     diluting  existing  stockholders'  interests  by  3.9%.  There  can  be  no
     assurance  that approval of the RSP will be obtained.  See  "Management  Of
     Ninth Ward Savings Bank -- Proposed Future Stock Benefit Plans."

(4)  Does not reflect  additional  shares of Common Stock that possibly could be
     purchased by participants in the Option Plan if implemented under which the
     directors,  executive officers and other employees could be granted options
     to purchase an aggregate  amount of Common Stock equal to 10% of the shares
     issued in the  Conversion  (87,500  shares at the midpoint of the estimated
     value  range) at exercise  prices  equal to the market  price of the Common
     Stock on the date of grant.  Implementation of the option plan will require
     regulatory and stockholder approval.  See "Management Of Ninth Ward Savings
     Bank -- Proposed Future Stock Benefit Plans."

(5)  Based upon estimated net proceeds of $6.9 million,  $8.2 million,  and $9.5
     million,  less the par value of the shares  sold.  See "Pro Forma Data" for
     assumptions  used in calculating  the net proceeds.  Pro forma  information
     gives effect to the Company's retention of 25% of net proceeds.


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


                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

     At June 30,  1997 we exceeded  each of the three OTS capital  requirements.
Set forth below is a summary of our compliance with the OTS capital standards as
of June  30,  1997,  on a  historical  and pro  forma  basis  assuming  that the
indicated number of shares of Common Stock were sold at $10 per share as of such
date.  See "PRO  FORMA  DATA"  for the  assumptions  used to  determine  the net
proceeds of the Conversion.


                                       22


<PAGE>


<TABLE>
<CAPTION>

                                                                       Pro Forma at June 30, 1997
                                       --------------------------------------------------------------------------------------------
                                                                                                                  1,157,000 Shares
                     Historical                                                                                      (15% above
                  at June 30, 1997         744,000 Shares          875,000 Shares         1,006,000 Shares            Maximum)
                  -----------------    ---------------------   ---------------------   --------------------   ---------------------
                                                                                                    
                            Percent                 Percent                 Percent                 Percent                 Percent
                              of                      of                      of                      of                      of
                  Amount   Assets(1)   Amount(2)   Assets(1)   Amount(2)   Assets(1)   Amount(2)   Assets(1)   Amount(2)   Assets(1)
                  -------  --------    --------    --------    --------    --------    --------    --------    --------    --------
<S>                <C>      <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>
GAAP capital(3)    $6,087    5.39%      $12,132     10.74%      $13,267     11.74%      $14,401     12.74%      $15,709     13.90%
                    =====   =====       =======     =====       =======     =====       =======     =====       ======      =====
Tangible capital:                                                                                    
  Capital level    $6,058    5.38%      $12,103     10.11%      $13,238     11.06%      $14,372     11.89%      $15,680     12.83%
  Requirement       1,688    1.50%        1,779      1.50%        1,791      1.50%        1,813      1.50%        1,833      1.50%
                   ------   -----       -------     -----       -------     -----       -------     -----       -------     -----
  Excess           $4,370    3.88%      $10,324      8.61%      $11,447      9.56%      $12,559     10.39%      $13,847     11.33%
                   ======   =====       =======     =====       =======     =====       =======     =====       =======     =====
Core capital:                                                                                        
  Capital level    $6,058    5.38%      $12,103     10.11%      $13,238     11.06%      $14,372     11.89%      $15,680     12.83%
  Requirement       3,375    3.00%        3,558      3.00%        3,581      3.00%        3,626      3.00%        3,666      3.00%
                   ------   -----       -------     -----       -------     -----       -------     -----       -------     -----
  Excess           $2,683    2.38%      $ 8,545      7.11%      $ 9,657      8.06%      $10,746      8.89%      $12,014      9.83%
                   ======   =====       =======     =====       =======     =====       =======     =====       =======     =====
Risk capital:                                                                                        
  Capital level    $6,315   10.10%      $13,755     22.00%       15,065     24.09%      $16,375     26.19%      $17,885     28.60%
  Requirement(4)    5,002    8.00%        5,099      8.00%        5,117      8.00%        5,135      8.00%        5,156      8.00%
                    -----   -----       -------     -----       -------     -----       -------     -----       -------     -----
  Excess           $1,313    2.10%       $8,656     14.00%       $9,948     16.09%      $11,240     18.19%      $12,729     20.60%
                   ======   =====       =======     =====       =======     =====       =======     =====       =======     =====

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

(1)  GAAP, adjusted or risk weighted assets as appropriate.

(2)  Pro forma  capital  levels  include the impact of the ESOP,  RSP and assume
     receipt by us of the net proceeds of the  Conversion  and the  retention of
     25% of the proceeds by the Company.

(3)  Subject to certain restrictions.

(4)  Assumes  reinvestment  of proceeds with 20% risk weighted assets as if such
     proceeds had been received and applied on June 30, 1997.


                                       23


<PAGE>



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

                                 PRO FORMA DATA

     The following  table sets forth the historical  and, after giving effect to
the Conversion, the Bank's pro forma net income and shareholders' equity for the
year ended  December 31, 1996 and the six months  ended June 30,  1997.  The pro
forma  amounts have been  calculated  at the minimum,  midpoint and  anticipated
maximum of the  Estimated  Valuation  Range  ("EVR"),  assuming  the sale of the
Common Stock at $10 per share.  The estimated net proceeds have been  calculated
based  upon the  following  assumptions:  (1) the  shares  of  Common  Stock are
purchased by the following  persons in the following  amounts:  (a) the ESOP and
the RSP will purchase up to 8% and 4% of the shares sold, respectively;  (b) our
executive   officers  and  directors  will  purchase  21,900  shares;   and  (c)
depositors,  borrowers  and members of the  general  public  will  purchase  all
remaining shares; (2) based on negotiations between us and Trident, Trident will
receive a  marketing  fee of one and one half  percent  (1.5%) of the  aggregate
dollar amount of Common Stock sold  excluding any shares of Common Stock sold to
our  directors,  executive  officers and their  associates and the ESOP; and (3)
fixed  expenses  incurred in connection  with the  Conversion are expected to be
$403,000  excluding  Trident's  marketing fee. As a part of the Conversion,  the
Company will retain 25% of the Conversion proceeds. We have also assumed that no
shares will be sold in a syndicated community offering by selected dealers. This
pro  forma  presentation  also  does not show the  effect  of:  (i)  results  of
operations after the Conversion; (ii) changing market prices of the shares after
the Conversion; or (iii) less than 4% purchase by the RSP.

     Fixed expenses are estimated to be $403,000.  Actual offering  expenses may
vary  from  those  estimated,  because  the  fees  paid  will  depend  upon  the
percentages  and total number of shares sold in the  Conversion,  the  aggregate
Purchase Price and other factors. Based on the Independent Appraisal, the EVR is
between  $7.4  million  and $10.1  million  (subject to  adjustment  up to $11.6
million to reflect an increase in the Independent Valuation). Based upon the $10
per share Purchase  Price,  this represents a range between a minimum of 744,000
shares and a maximum of 1,006,000  shares (subject to adjustment up to 1,157,000
shares).

     Our pro forma net  earnings for the year ended  December 31, 1996,  and the
six  months  ended  June 30,  1997,  have been  calculated  based on  historical
earnings for those  periods,  the  estimated  net proceeds  received by us being
invested at 5.67% and 5.67%, respectively. Our yield represents the actual yield
that we anticipated  for  reinvestment  of the net proceeds at December 31, 1996
and June 30, 1997,  respectively,  which was calculated at the one year Treasury
Bill  yield  at  the  respective  dates.  The  actual  yield  was  used  on  the
reinvestment  of the net proceeds  because it reflects a more  realistic rate of
return than the arithmetic average of the average yield of our  interest-earning
assets and cost of deposits. The effect of withdrawals from deposit accounts for
the purchase of Common  Stock has not been  reflected.  Our pro forma  after-tax
yield is assumed to be 3.29% and 3.29%, respectively,  based on an effective tax
rate of 42%.  Historical and pro forma per share amounts have been calculated by
dividing  historical and pro forma amounts by 1,006,000  shares of Common Stock,
the total number of shares expected to be issued in the Conversion. No effect


                                       24


<PAGE>



has been  given  in the pro  forma  shareholders'  equity  calculations  for the
assumed  earnings on the net  proceeds.  The tables below give the effect to the
RSP which is expected to be adopted by the Company  following the Conversion and
presented  (together with the Option Plan) to  stockholders  for approval at our
annual or special  meeting of  stockholders to be held at least six months after
consummation of the Conversion. If approved by shareholders, the Company intends
to acquire an amount of stock equal up to 4% of the shares of  conversion  stock
in the offering through open market purchases or issued but unauthorized shares.

     The stockholders'  equity information is not intended to represent the fair
market value of the shares or the current value of our assets or  liabilities or
the amounts, if any, that would be available for distribution to stockholders in
the event of a liquidation. For additional information regarding the liquidation
account  see Note 16 to the  consolidated  financial  statements.  The pro forma
income  derived from the  assumptions  set forth above should not be  considered
indicative of actual results of our  operations  for any period.  Such pro forma
data may be materially  affected by a change in the price per share or number of
shares  to be  issued  in the  Conversion  or  other  factors.  For  information
regarding  investment  of use  of  proceeds,  see  "USE  OF  PROCEEDS"  and  the
conversion stock pricing and number of shares to be issued in the Conversion.


                                       25


<PAGE>



<TABLE>
<CAPTION>

                                                                  At or For Six Months Ended June 30, 1997
                                                     -------------------------------------------------------------------
                                                                                                             1,157,000
                                                        744,000           875,000          1,006,000       Shares at $10
                                                     Shares at $10     Shares at $10     Shares at $10       Per Share
                                                       Per Share         Per Share         Per Share           (Super
                                                      (Minimum of       (Midpoint of      (Maximum of       (Maximum of
                                                       Estimated         Estimated         Estimated         Estimated
                                                       Valuation         Valuation         Valuation         Valuation
                                                         Range)            Range)            Range)            Range)
                                                     -------------     -------------     -------------     -------------
                                                               (Dollars in thousands, except per share amounts)
<S>                                                     <C>                <C>               <C>               <C>
Gross proceeds                                           $7,440             $8,750           $10,060           $11,570
  Less:  Estimated expenses                                (502)              (520)             (539)             (559)
                                                        -------            -------           -------           -------
Estimated net proceeds                                   $6,938             $8,230            $9,521           $11,011
  Less:  Common stock acquired by ESOP                     (595)              (700)             (805)             (926)
         Common stock acquired by RSP                      (298)              (350)             (402)             (463)
                                                        -------            -------           -------           -------
Net investable net proceeds                              $6,045             $7,180            $8,314            $9,622
                                                        =======            =======           =======           =======
                                                                                                         
Consolidated net income (loss):                                                                                 
  Historical                                               $(95)              $(95)             $(95)             $(95)
  Pro forma income on net proceeds                          199                236               273               316
  Pro forma ESOP adjustments(1)                             (35)               (41)              (47)              (54)
  Pro forma RSP adjustments(2)                              (35)               (41)              (47)              (54)
                                                        -------            -------           -------           -------
Pro forma net income                                        $34                $59              $ 84              $113
                                                        =======            =======           =======           =======
                                                                                                            
Consolidated net income per share:                                                                        
   Historical                                            $(0.14)            $(0.12)           $(0.10)           $(0.09)
   Pro forma income on net proceeds                        0.29               0.29              0.29              0.29
   Pro forma ESOP adjustments(1)                          (0.05)             (0.05)            (0.05)            (0.05)
   Pro forma RSP adjustment(2)                            (0.05)             (0.05)            (0.05)            (0.05)
                                                        -------            -------           -------           -------
Pro forma net income per share                            $0.05              $0.07             $0.09              $0.10
                                                        =======            =======           =======           =======
                                                                                                         
Consolidated stockholders' equity (book value):(3)                                                       
  Historical                                             $5,958             $5,958            $5,958            $5,958
  Estimated net proceeds(2)                               6,938              8,230             9,521            11,011
  Less:  Common stock acquired by ESOP(1)                  (595)              (700)             (805)             (926)
         Common Stock acquired by RSP(2)                   (298)              (350)             (402)             (463)
                                                        -------            -------           -------           -------
    Pro forma stockholders' equity                      $12,003            $13,138           $14,272           $15,580
                                                        =======            =======           =======           =======
                                                                                                         
Consolidated stockholders' equity per share:(3)                                                          
  Historical                                            $8.01                $6.81             $5.92             $5.15
  Estimated net proceeds(2)                              9.32                 9.41              9.46              9.52
  Less:  Common Stock acquired by ESOP(1)               (0.80)               (0.80)            (0.80)            (0.80)
         Common Stock acquired by RSP(2)                (0.40)               (0.40)            (0.40)            (0.40)
                                                        ------             -------           -------           -------
Pro forma stockholders' equity per share                $16.13              $15.02            $14.18            $13.47
                                                         =====             =======           =======           =======
                                                                                                      
Purchase price as a percentage of pro forma                                                           
  stockholders' equity per share(4)                     62.00%               66.58%            70.52%            74.24%
Purchase price as a multiple of pro forma                                                             
  net income per share(5)                              200.00 x             142.86 x          111.11 x          100.00 x

</TABLE>


                                       26


<PAGE>


<TABLE>
<CAPTION>

                                                                  At or For the Year Ended December 31, 1996
                                                     -------------------------------------------------------------------
                                                                                                             1,157,000
                                                        744,000           875,000          1,006,000       Shares at $10
                                                     Shares at $10     Shares at $10     Shares at $10       Per Share
                                                       Per Share         Per Share         Per Share           (Super
                                                      (Minimum of       (Midpoint of      (Maximum of       (Maximum of
                                                       Estimated         Estimated         Estimated         Estimated
                                                       Valuation         Valuation         Valuation         Valuation
                                                         Range)            Range)            Range)            Range)
                                                     -------------     -------------     -------------     -------------
                                                               (Dollars in thousands, except per share amounts)
<S>                                                     <C>                <C>               <C>               <C>
Gross proceeds                                           $7,440             $8,750            $10,060          $11,570
  Less:  Estimated expenses                                (502)              (520)              (539)            (559)
                                                        -------            -------             ------          -------
Estimated net proceeds                                   $6,938             $8,230             $9,521          $11,011
  Less:  Common Stock acquired by ESOP                     (595)              (700)              (805)            (926)
         Common Stock acquired by RSP                      (298)              (350)              (402)            (463)
                                                        -------                ---                ---              ---
Net investable proceeds                                  $6,045             $7,180             $8,314           $9,622
                                                        =======            =======             ======          =======
                                                                                              
Consolidated net income (loss):                                                           
  Historical                                               $122               $122               $122             $122
  Pro forma income on net proceeds                           99                118                137              158
  Pro forma ESOP adjustments(1)                             (17)               (20)               (23)             (27)
  Pro forma RSP adjustments(2)                              (17)               (20)               (23)             (27)
                                                        -------            -------               ----          -------
Pro forma net income                                       $187               $200               $213             $226
                                                        =======            =======                ===          =======
                                                                                              
Consolidated net income (loss) per share:                                                   
   Historical                                             $0.18             $ 0.15             $ 0.13           $ 0.11
   Pro forma income on net proceeds                        0.14               0.15               0.15             0.15
   Pro forma ESOP adjustments(1)                          (0.02)             (0.02)             (0.02)           (0.03)
   Pro forma RSP adjustment(2)                            (0.02)             (0.02)             (0.02)           (0.03)
                                                        -------            -------            -------          -------
Pro forma net income per share                            $0.28              $0.26              $0.24            $0.20
                                                        =======            =======            =======          =======
                                                                                              
Consolidated stockholders' equity (book value)(3):                                            
  Historical                                             $6,087             $6,087             $6,087           $6,087
  Estimated net proceeds(2)                               6,938              8,230              9,521           11,011
  Less:  Common stock acquired by ESOP(1)                  (595)              (700)              (805)            (926)
         Common stock acquired by RSP(2)                   (298)              (350)              (402)            (463)
                                                        -------            -------            -------          -------
    Pro forma stockholders' equity                      $12,132            $13,267            $14,401          $15,709
                                                        =======            =======            =======          =======
                                                                                              
Consolidated stockholders' equity per share:(3)                                               
  Historical                                              $8.18              $6.96              $6.05            $5.26
  Estimated net proceeds(2)                                9.33               9.41               9.46             9.52
  Less:  Common Stock acquired by ESOP(1)                 (0.80)             (0.80)             (0.80)           (0.80)
         Common Stock acquired by RSP(2)                  (0.40)             (0.40)             (0.40)           (0.40)
                                                        -------            -------            -------          -------
Pro forma stockholders' equity per share                 $16.31             $15.17             $14.31           $13.58
                                                        =======            =======            =======          =======
                                                                                              
Purchase price as a percentage of pro forma                                                     
  stockholders' equity per share(4)                       61.31%             65.92%             69.88%           73.64%
Purchase price as a multiple of pro forma net                                                   
  income per share(5)                                     17.86 x            19.23 x            20.83 x          25.00 x

</TABLE>

                                       27


<PAGE>



- ----------

(1)  Assumes 8% of the shares sold in the  Conversion are purchased by the ESOP,
     and that the funds  used to  purchase  such  shares are  borrowed  from the
     Company.  The approximate amount expected to be borrowed by the ESOP is not
     reflected as a liability  but is  reflected  as a reduction of capital.  We
     intend to make annual  contributions  to the ESOP over a ten year period in
     an amount at least equal to the principal and interest  requirement  of the
     debt.  The pro  forma  net  income  assumes:  (i)  that  744,000,  875,000,
     1,006,000,  and  1,157,000  shares at the minimum,  mid-point,  maximum and
     maximum,  as adjusted of the EVR, were committed to be released  during the
     year ended  December  31, 1996 and the six months ended June 30, 1997 at an
     average  fair  value  of $10 per  share in  accordance  with  Statement  of
     Position  ("SOP")  93-6  of the  American  Institute  of  Certified  Public
     Accountants  ("AICPA");  (ii)  the  effective  tax  rate  was 42% for  such
     periods;  and (iii) only the ESOP  shares  committed  to be  released  were
     considered  outstanding for purposes of the per share net earnings. The pro
     forma  stockholders'  equity per share calculation  assumes all ESOP shares
     were  outstanding,  regardless  of  whether  such  shares  would  have been
     released.  Because  the  Company  will be  providing  the ESOP  loan,  only
     principal payments on the ESOP loan are reflected as employee  compensation
     and benefits  expense.  As a result,  to the extent the value of the shares
     appreciates  over  time,  compensation  expense  related  to the ESOP  will
     increase.  For  purposes of the  preceding  tables,  it was assumed  that a
     ratable  portion  of the  ESOP  shares  purchased  in the  Conversion  were
     committed to be released  during the periods  ended June 30, 1997. If it is
     assumed  that all of the ESOP shares were  included in the  calculation  of
     earnings  per share for the period  ended and June 30,  1997,  earnings per
     share would have been $0.25,  $0.23,  $0.21,  and $0.20,  at June 30, 1997,
     based on the sale of  shares  at the  minimum,  midpoint,  maximum  and the
     maximum,  as adjusted,  of the EVR. See  "Management  Of Ninth Ward Savings
     Bank -- Other Benefits - Employee Stock Ownership Plan."

(2)  Assumes  issuance  to the RSP of 29,760,  35,000,  40,240 and 46,280 at the
     minimum,  mid-point,  maximum,  and  maximum,  as adjusted of the EVR.  The
     assumption in the pro forma  calculation  is that (i) shares were purchased
     by the Company  following the  Conversion,  (ii) the purchase price for the
     shares  purchased  by the RSP was  equal to the  purchase  price of $10 per
     share and (iii) 20% of the  amount  contributed  was an  amortized  expense
     during such  period.  Such amount does not reflect  possible  increases  or
     decreases in the value of such stock relative to the Purchase  Price. As we
     accrue compensation expense to reflect the five year vesting period of such
     shares  pursuant to the RSP,  the charge  against  capital  will be reduced
     accordingly.  Implementation of the RSP within one year of Conversion would
     require   regulatory  and   stockholder   approval  at  a  meeting  of  our
     stockholders  to be held no earlier than six months  after the  Conversion.
     For  purposes of this table,  it is assumed that the RSP will be adopted by
     the  Board  of  Directors,  reviewed  by  the  OTS,  and  approved  by  the
     stockholders,  and that the RSP will purchase the shares in the open market
     within the year following the Conversion.  If the shares to be purchased by
     the RSP are assumed at July 1, 1997,  to be newly issued  shares  purchased
     from  the  Company  by the  RSP  at the  Purchase  Price,  at the  minimum,
     midpoint,  maximum  and  maximum,  as  adjusted,  of  the  EVR,  pro  forma
     stockholders' equity per share would have been $15.68,  $14.58,  $13.77 and
     $13.06 at June 30, 1997,  and pro forma  earnings per share would have been
     $0.26,  $0.24,  $0.22,  and $0.20,  for the six months ended June 30, 1997,
     respectively.  As a result  of the  RSP,  stockholders'  interests  will be
     diluted by  approximately  3.9%. See "Management Of Ninth Ward Savings Bank
     -- Proposed Future Stock Benefit Plans - Restricted Stock Plan."

(3)  Assumes that following the consummation of the Conversion, the Company will
     adopt the Option Plan,  which if implemented  within one year of Conversion
     would be subject to regulatory review and Board of Director and stockholder
     approval,  and that  such plan  would be  considered  and  voted  upon at a
     meeting of the Company  stockholders  to be held no earlier than six months
     after the Conversion.  Under the Option Plan, employees and directors could
     be granted  options to purchase an aggregate  amount of shares equal to 10%
     of the shares issued in the  Conversion  at an exercise  price equal to the
     market  price of the  shares on the date of grant.  In the event the shares
     issued  under the Option  Plan were  awarded,  the  interests  of  existing
     stockholders would be diluted.  At the minimum,  midpoint,  maximum and the
     maximum, as adjusted, of the EVR,  if all shares under the Option Plan were
     newly issued at the


                                       28


<PAGE>



     beginning of the  respective  periods and the exercise price for the option
     shares were equal to the Purchase Price,  the number of outstanding  shares
     would increase to by 10%.

(4)  Consolidated  stockholders'  equity  represents  the excess of the carrying
     value of the assets of the over its liabilities. The calculations are based
     upon the number of shares issued in the  Conversion,  without giving effect
     to SOP 93-6.  The  amounts  shown do not  reflect  the  federal  income tax
     consequences  of the  potential  restoration  to income of the tax bad debt
     reserves for income tax  purposes,  which would be required in the event of
     liquidation.  The amounts shown also do not reflect the amounts required to
     be distributed in the event of liquidation to eligible  depositors from the
     liquidation  account which will be established upon the consummation of the
     Conversion.  Pro forma stockholders'  equity information is not intended to
     represent  the fair market  value of the shares,  the current  value of our
     assets or liabilities  or the amounts,  if any, that would be available for
     distribution to  stockholders  in the event of liquidation.  Such pro forma
     data may be  materially  affected by a change in the number of shares to be
     sold in the Conversion and by other factors.

(5)  Pro forma net income per share  calculations  include  the number of shares
     assumed to be sold in the  Conversion  and,  in  accordance  with SOP 93-6,
     exclude ESOP shares which would net have been  released  during the period.
     Accordingly,  57,000, 66,000, 77,000 and 88,000 shares have been subtracted
     from the shares assumed to be sold at the minimum, mid-point,  maximum, and
     maximum,  as adjusted,  of the EVR,  respectively,  and  687,000,  809,000,
     929,000, and 1,069,000 shares are assumed to be outstanding at the minimum,
     mid-point, maximum, and maximum, as adjusted of the EVR.


                                       29


<PAGE>



                                 THE CONVERSION

     Our Board of  Directors  and the OTS have  approved the Plan subject to the
Plan's  approval by a majority of votes cast by our members at a special meeting
of members to be held on December  19, 1997 and subject to the  satisfaction  of
certain  other  conditions  imposed by the OTS in its  approval.  OTS  approval,
however,  does not constitute a recommendation or endorsement of the Plan by the
OTS.

General

     On June 30,  1997,  our Board of  Directors  adopted a Plan of  Conversion,
pursuant to which we will convert from a federally chartered mutual savings bank
to a federally chartered stock savings bank and become a wholly owned subsidiary
of the Company.  The Conversion  will include  adoption of the proposed  Federal
Stock  Charter and Bylaws which will  authorize the issuance of capital stock by
us.  Under the Plan,  our  capital  stock is being sold to the  Company  and the
Common Stock of the Company is being  offered to our  customers  and then to the
public.  The  Conversion  will be accounted for at  historical  cost in a manner
similar to a pooling of interests.

     The OTS has approved the Company's application to become a savings and loan
holding  company  and to  acquire  all of our  Common  Stock to be issued in the
Conversion. Pursuant to such OTS approval, the Company plans to retain up to 25%
of the net  proceeds  from the sale of shares of its Common Stock and to use the
remaining  proceeds  to  purchase  all of the Common  Stock we will issue in the
Conversion  in an  amount  which  will  cause  our  tangible  capital  to  reach
approximately 10% of adjusted total assets

     The shares are first being offered in a Subscription Offering to holders of
subscription rights. To the extent shares of Common Stock remain available after
the Subscription Offering,  shares of Common Stock may be offered in a Community
Offering. The Community Offering, if any, may commence anytime subsequent to the
commencement  of the  Subscription  Offering.  Shares not  subscribed for in the
Subscription and Community Offerings may be offered for sale by the Company in a
Syndicated  Community  Offering.  We have the right, in our sole discretion,  to
accept or  reject,  in whole or in part,  any orders to  purchase  shares of the
Common Stock received in the Community and Syndicated  Community  Offering.  See
"-- Community Offering" and "-- Syndicated Community Offering."

     Shares of Common  Stock in an amount equal to our pro forma market value as
a stock savings  institution  must be sold in order for the Conversion to become
effective.  The Community  Offering  must be completed  within 45 days after the
last day of the  Subscription  Offering period unless such period is extended by
us with the approval of the OTS. The Plan provides that the  Conversion  must be
completed  within 24 months  after the date of the  approval  of the Plan by our
members.


                                       30


<PAGE>



     In the event that we are unable to  complete  the sale of Common  Stock and
effect the Conversion within 45 days after the end of the Subscription Offering,
we may request an extension of the period by the OTS. No assurance  can be given
that the extension would be granted if requested.  Due to the volatile nature of
market  conditions,  no  assurances  can be given that our  valuation  would not
substantially change during any such extension. If the EVR of the shares must be
amended,  no  assurance  can be given that such amended EVR would be approved by
the OTS.  Therefore,  it is possible that if the Conversion  cannot be completed
within the requisite period, we may not be permitted to complete the Conversion.
A substantial delay caused by an extension of the period may also  significantly
increase the expense of the Conversion.  No sales of the shares may be completed
in the offering unless the Plan is approved by our members.

     The  completion of the offering is subject to market  conditions  and other
factors  beyond our control.  No assurance can be given as to the length of time
following  approval  of the Plan at the  meeting  of our  members  that  will be
required to complete  the  Community  Offering or other sale of the shares being
offered in the Conversion.  If delays are experienced,  significant  changes may
occur in our  estimated  pro forma market value upon  Conversion  together  with
corresponding  changes in the offering price and the net proceeds to be realized
by us from the sale of the shares. In the event the Conversion is terminated, we
would be required to charge all Conversion  expenses  against current income and
any funds  collected  by us in the offering  would be promptly  returned to each
potential investor, plus interest at the prescribed rate.

Effects of Conversion to Stock Form on Depositors and Borrowers of Ninth
 Ward Savings Bank, FSB

     Voting  Rights.  Currently in our mutual form,  our  depositor and borrower
members have voting rights and may vote for the election of directors. Following
the Conversion, depositors and borrower members will cease to have voting rights
and all voting rights will be vested in the holders of the Company Common Stock.

     Savings  Accounts and Loans.  Pursuant to our Plan the balances,  terms and
FDIC  insurance  coverage  of  savings  accounts  will  not be  affected  by the
Conversion and our depositors will automatically become our depositors after the
Conversion.  Furthermore,  the amounts and terms of loans and obligations of the
borrowers under their individual  contractual  arrangements  with us will not be
affected by the Conversion.

     Tax Effects.  Our conversion is conditioned on receiving certain rulings or
opinions on the tax aspects of the Conversion.  We have received an opinion from
our counsel,  Peabody & Brown,  which addresses the federal tax  consequences of
the  Conversion.  The opinion  has been filed as an exhibit to the  registration
statement  of which this  prospectus  is a part and  covers  those  federal  tax
matters that are material to the  transaction.  The opinion  provides,  in part,
that: (i) the Conversion will qualify as a Conversion under Section 368(a)(1)(F)
of the Code,  and no gain or loss will be  recognized by us in either our mutual
form or our stock


                                       31


<PAGE>


form, or by the Company, by reason of the proposed  Conversion;  (ii) no gain or
loss will be recognized by us upon the receipt of money from the Company for our
stock, and no gain or loss will be recognized by the Company upon the receipt of
money for the  shares;  (iii) our  assets in either our mutual or our stock form
will have the same  basis  before  and after the  Conversion;  (iv) the  holding
period of our assets will  include the period  during which the assets were held
by us in our  mutual  form  prior  to  conversion;  (v) no gain or loss  will be
recognized  by the  Eligible  Account  Holders,  Supplemental  Eligible  Account
Holders,  and Other  Members upon the issuance to them of  withdrawable  savings
accounts  in us in the stock  form in the same  dollar  amount as their  savings
accounts in us in the mutual form plus an interest in the liquidation account of
us in the stock form in exchange for their savings  accounts in us in the mutual
form;  (vi) provided  that the amount to be paid for the shares  pursuant to the
subscription rights is equal to the fair market value of such shares, no gain or
loss will be  recognized  by Eligible  Account  Holders,  Supplemental  Eligible
Account Holders,  and Other Members under the Plan upon the distribution to them
of nontransferable  subscription  rights to purchase shares;  (vii) the basis of
each account  holder's  savings  accounts in us after the Conversion will be the
same as the  basis  of his  savings  accounts  in us  prior  to the  Conversion,
decreased by the fair market value of the  nontransferable  subscription  rights
received  and  increased  by the  amount,  if  any,  of gain  recognized  on the
exchange;  (viii) the basis of each account holder's interest in the liquidation
account  will be zero;  (ix) the  holding  period of the Common  Stock  acquired
through the exercise of subscription rights shall begin on the date on which the
subscription rights are exercised;  (x) we will succeed to and take into account
the earnings and profits or deficit in earnings and profits of us, in our mutual
form, as of the date of Conversion;  (xi) immediately after Conversion,  we will
succeed to the bad debt reserve  accounts of Ninth Ward Savings Bank, FSB in its
mutual form, and the bad debt reserves will have the same character in our hands
after  Conversion as if no distribution or transfer had occurred;  and (xii) the
creation of the  liquidation  account will have no effect on our taxable income,
deductions  or addition  to reserve for bad debts  either in our mutual or stock
form.

     The opinion  from Peabody & Brown is based in part on the  assumption  that
the  exercise  price of the  subscription  rights  to  purchase  shares  will be
approximately  equal to the fair market value of those shares at the time of the
completion of the proposed Conversion.  With respect to the subscription rights,
we have  received  an opinion  of FinPro  which,  based on certain  assumptions,
concludes  that the  subscription  rights to be  received  by  Eligible  Account
Holders and other  eligible  subscribers  do not have any economic  value at the
time of  distribution  or at the time the  subscription  rights  are  exercised,
whether or not a public offering takes place.  Such opinion is based on the fact
that such rights are: (i) acquired by the recipients  without payment  therefor,
(ii)  non-transferable,  (iii) of short duration, and (iv) afford the recipients
the right  only to  purchase  shares at a price  equal to their  estimated  fair
market  value,  which  will be the  same  price  at which  shares  for  which no
subscription  right is received in the Subscription  Offering will be offered in
the Community  Offering.  If the subscription rights granted to Eligible Account
Holders or other eligible subscribers are deemed to have an ascertainable value,
receipt of such rights would be taxable only to those Eligible  Account  Holders
or other eligible subscribers who exercise the subscription rights


                                       32


<PAGE>


in an amount equal to such value (either as a capital gain or ordinary  income),
and we could recognize gain on such distribution.

     We are also subject to Delaware  income taxes and have  received an opinion
from Young,  Conaway,  Stargatt & Taylor that the Conversion will be treated for
Delaware state tax purposes  similar to the  Conversion's  treatment for federal
tax purposes.

     Unlike a private  letter  ruling  from the IRS,  the  opinions of Peabody &
Brown,  FinPro and Young,  Conaway,  Stargatt & Taylor have no binding effect or
official status,  and no assurance can be given that the conclusions  reached in
any of those  opinions  would be sustained by a court if contested by the IRS or
the Delaware tax authorities.  Eligible Account Holders,  Supplemental  Eligible
Account Holders,  and Other Members are encouraged to consult with their own tax
advisers as to the tax  consequences  in the event the  subscription  rights are
deemed to have an ascertainable value.

     Liquidation  Account. In the unlikely event of our complete  liquidation in
our present mutual form, each depositor is entitled to equal distribution of any
of our assets, pro rata to the value of his accounts, remaining after payment of
claims  of  all  creditors  (including  the  claims  of  all  depositors  to the
withdrawal  value of their  accounts).  Each  depositor's pro rata share of such
remaining  assets  would be in the same  proportion  as the value of his deposit
accounts  was to the total  value of all  deposit  accounts in us at the time of
liquidation.

     Upon a complete liquidation after the Conversion, each depositor would have
a claim, as a creditor,  of the same general priority as the claims of all other
general creditors of ours.  Therefore,  except as described below, a depositor's
claim would be solely in the amount of the balance in his deposit  account  plus
accrued  interest.  A depositor would not have an interest in the residual value
of our assets above that amount, if any.

     The  Plan  provides  for the  establishment,  upon  the  completion  of the
Conversion,  of a special  "liquidation  account"  for the  benefit of  Eligible
Account Holders and Supplemental  Eligible Account Holders in an amount equal to
$6,086,942,  our  retained  earnings  at the  date of the  latest  statement  of
financial condition  contained in this Prospectus.  Each Eligible Account Holder
and  Supplemental  Eligible  Account  Holder,  if he  continues  to maintain his
deposit account with us, would be entitled on a complete liquidation of us after
Conversion,  to an interest in the  liquidation  account prior to any payment to
stockholders.  Each Eligible  Account  Holder would have an initial  interest in
such  liquidation  account for each deposit account held in us on the qualifying
date, December 31, 1995. Each Supplemental  Eligible Account Holder would have a
similar interest as of the qualifying date,  September 30, 1997. The interest as
to each deposit account would be in the same proportion of the total liquidation
account as the balance of the deposit account on the qualifying dates was to the
aggregate  balance in all the deposit  accounts of Eligible  Account Holders and
Supplemental  Eligible Account Holders on such qualifying dates. However, if the
amount in the deposit  account on any December 31 annual closing date commencing
on December 31, 1997 is less than the


                                       33


<PAGE>


amount in such account on the respective  qualifying dates, then the interest in
this special liquidation account would be reduced from time to time by an amount
proportionate to any such reduction, and the interest in the liquidation account
would cease to exist if the deposit  account  were closed or reaches  zero.  The
interest in the special  liquidation account will never be increased despite any
increase in the related deposit account after the respective qualifying dates.

     No merger,  consolidation,  purchase  of bulk assets  with  assumptions  of
savings accounts and other  liabilities,  or similar  transactions  with another
insured  institution  in which  transaction we in our converted form are not the
surviving  institution  shall be  considered  a  complete  liquidation.  In such
transactions,  the  liquidation  account  shall  be  assumed  by  the  surviving
institution.

Subscription Rights and the Subscription Offering

     In  accordance  with  OTS   regulations  and  the  Plan,   non-transferable
subscription  rights to purchase shares of the Common Stock have been granted to
all  persons  and  entities  entitled  to  purchase  shares in the  Subscription
Offering  under the Plan.  The number of shares which these parties may purchase
will be  determined,  in part, by the total number of shares to be issued and by
the  availability  of the shares for purchase  under the categories set forth in
the Plan. If the Community Offering,  as described below, extends beyond 45 days
following  the  completion of the  Subscription  Offering,  subscribers  will be
resolicited.  All  subscriptions  will be subject to the  availability  of stock
after  satisfaction of all  subscriptions  of all persons having prior rights in
the Subscription  Offering and to the maximum and minimum  purchase  limitations
set forth in the Plan and as described  below under "-- Limitations on Purchases
of Shares."

     The following priorities have been established:

     Category 1: Eligible  Account  Holders.  Each  depositor of Ninth Ward with
$50.00 or more on deposit as of December 31, 1995 will receive  non-transferable
subscription  rights on a priority  basis to  purchase  that number of shares of
Common  Stock  which  is  equal  to the  greater  of  10,000  shares  ($100,000)
(including joint accounts) or 20,000 shares ($200,000) in the case of a purchase
with Associates, or 15 times the product (rounded down to the next whole number)
obtained by multiplying the total number of shares to be issued by a fraction of
which the  numerator  is the amount of the  qualifying  deposit of the  Eligible
Account Holder and the denominator is the total amount of qualifying deposits of
all Eligible Account Holders. If such allocation results in an oversubscription,
shares shall be allocated among  subscribing  Eligible  Account Holders so as to
permit each such account holder, to the extent possible,  to purchase the lesser
of 100  shares  or the total  amount  of his  subscription.  Any  shares  not so
allocated shall be allocated among the subscribing  Eligible  Account Holders on
an  equitable  basis,  related  to the  amounts of their  respective  qualifying
deposits  as  compared  to the  total  qualifying  deposits  of all  subscribing
Eligible Account Holders. Subscription rights received


                                       34


<PAGE>


by officers and directors in this category based on their increased  deposits in
us in the one-year period  preceding  December 31, 1995, are subordinated to the
subscription  rights of other  Eligible  Account  Holders.  See " Limitations on
Purchases and Transfer of Shares."

     Category  2:  Tax-Qualified   Employee  Benefit  Plans.  Our  tax-qualified
employee  benefit plans  ("Employee  Plans") have been granted  non-transferable
subscription  rights  to  purchase  up to 8% of the total  shares  issued in the
Conversion. The ESOP is an Employee Plan.

     The right of Employee  Plans to subscribe for shares is  subordinate to the
right of the Eligible Account Holders to subscribe for shares.  However,  in the
event the  offering  results in the  issuance of shares above the maximum of the
EVR (i.e., more than 1,006,000 shares), the Employee Plans have a priority right
to fill their  subscription.  The ESOP is the only  Employee  Plan and currently
intends to purchase up to 8% of the Common Stock issued in the  Conversion.  The
Employee  Plans may,  however,  determine to purchase  some or all of the shares
covered by their  subscriptions  after the  Conversion in the open market or, if
approved by the OTS, out of  authorized  but unissued  shares in the event of an
oversubscription.

     Category 3: Supplemental  Eligible Account Holders. Each depositor of Ninth
Ward with  $50.00 or more on  deposit  as of  September  30,  1997 who is not an
Eligible  Account Holder will receive  non-transferable  subscription  rights to
purchase  that number of shares  which is equal to the greater of 10,000  shares
($100,000),  or  20,000  shares  ($200,000)  in  the  case  of a  purchase  with
Associates,  or 15 times the  product  (rounded  down to the next whole  number)
obtained by multiplying the total number of shares to be issued by a fraction of
which the numerator is the amount of the qualifying  deposit of the Supplemental
Eligible  Account  Holder and the  denominator is the total amount of qualifying
deposits of all Supplemental Eligible Account Holders. If the allocation made in
this paragraph results in an  oversubscription,  shares shall be allocated among
subscribing  Supplemental  Eligible  Account  Holders so as to permit  each such
account holder, to the extent possible,  to purchase the lesser of 100 shares or
the total  amount of his  subscription.  Any  shares not so  allocated  shall be
allocated  among the  subscribing  Supplemental  Eligible  Account Holders on an
equitable basis, related to the amounts of their respective  qualifying deposits
as compared to the total  qualifying  deposits of all  subscribing  Supplemental
Eligible  Account  Holders.  See "--  Limitations  on Purchases  and Transfer of
Shares."

     The right of Supplemental  Eligible Account Holders to subscribe for shares
is subordinate to the rights of the Eligible  Account Holders and Employee Plans
to subscribe for shares.

     Category 4: Other  Members.  Each  depositor of Ninth Ward as of the Voting
Record  Date  (November  __,  1997)  who is not an  Eligible  Account  Holder or
Supplemental  Eligible Account Holder, and each borrower with a loan outstanding
on January 1, 1993,  which continues to be outstanding on the Voting Record Date
will  receive  non-transferable


                                       35


<PAGE>


subscription  rights to purchase up to 10,000 shares ($100,000) or 20,000 shares
($200,000) in the case of a purchase  with  Associates to the extent such shares
are available  following  subscriptions by Eligible  Account  Holders,  Employee
Plans,  and Supplemental  Eligible  Account Holders.  In the event there are not
enough shares to fill the orders of the Other Members,  the subscriptions of the
Other  Members will be allocated so that each  subscribing  Other Member will be
entitled to purchase  the lesser of 100 shares or the number of shares  ordered.
Any remaining  shares will be allocated among Other Members whose  subscriptions
remain  unsatisfied on a 100 share (or whatever  lesser amount is available) per
order basis. See "-- Limitations on Purchases and Transfer of Shares."

     Expiration Date. The Subscription  Offering will expire at Noon, Wilmington
Delaware Time, on December 18, 1997 unless extended for up to 45 additional days
with the  approval  of the  OTS.  Subscription  rights  not used by the time the
offering expires are void.

     Members in Non-Qualified  States. We will make reasonable efforts to comply
with the  securities  laws of all states in the United  States in which  persons
entitled to subscribe for the shares  pursuant to the Plan reside.  However,  no
person  will be offered or allowed to purchase  any shares  under the Plan if he
resides  in a foreign  country  or in a state  with  respect to which any of the
following apply: (i) a small number of persons  otherwise  eligible to subscribe
for shares  under the Plan  reside in that state or  foreign  country;  (ii) the
granting of  subscription  rights or offer or sale of shares of Common  Stock to
those persons would require  either us, or our employees to register,  under the
securities  laws of that state or foreign  country,  as a broker or dealer or to
register or otherwise  qualify our  securities for sale in that state or foreign
country;  or (iii) such registration or qualification would be impracticable for
reasons of cost or otherwise.  Where the number of persons eligible to subscribe
for shares is small, we will decide whether to offer shares based on a number of
factors.  Some of these factors include the size of the accounts held by account
holders  in the  State,  the costs  required  to be paid to sell  shares in that
particular  State and the need to  register  the  Company  or its  employees  or
directors under that particular  State securities laws. No payments will be made
in lieu of the granting of subscription rights to any person.

     Restrictions  on Transfer of  Subscription  Rights and Shares.  Persons are
prohibited from  transferring or entering into any agreement or understanding to
transfer  the  legal  or  beneficial  ownership  of their  subscription  rights.
Subscription rights may be exercised only by the person to whom they are granted
and only for his account. Each person subscribing for shares will be required to
certify  that he is  purchasing  shares  solely for his own  account and has not
entered  into an agreement or  understanding  regarding  the sale or transfer of
those  shares.  Federal  Regulations  also  prohibit any person from offering or
making  an  announcement  of an offer  or  intent  to make an offer to  purchase
subscription  rights or shares of Common  Stock prior to the  completion  of the
Conversion.

                                       36


<PAGE>


     We will  pursue any and all legal and  equitable  remedies  in the event we
become  aware of the transfer of  subscription  rights and will not honor orders
believed by us to involve the transfer of subscription rights.


Community Offering

     To the extent that shares remain  available for purchase  after filling all
orders  received in the  Subscription  Offering,  we may offer  shares of Common
Stock to certain  members of the general  public  giving  preference  to natural
persons  who are  permanent  residents  of the Local  Community  -- the State of
Delaware,  Chester  County and  Delaware  County,  Pennsylvania,  Cecil  County,
Maryland and Salem County,  New Jersey -- under such terms and conditions as may
be established by the Board of Directors. In the Community Offering, the minimum
purchase  is 25 shares  and no person  may  purchase  more  than  10,000  shares
($100,000) for a single  purchaser or 20,000 shares  ($200,000)  when aggregated
with the purchases by an Associate of such person and persons  acting in concert
with such  persons.  In the event  there are not  sufficient  shares to fill all
orders,  the  remaining  shares  would be allocated in the same manner as shares
would be allocated in the "Other Members" category.  See "-- Subscription Rights
and the Subscription Offering -- Category 4: Other Members."

     The Community  Offering may commence at any time after the  commencement of
the Subscription Offering. The Community Offering once commenced,  may expire at
any time without notice but no later than 12:00 p.m., Wilmington, Delaware Time,
on February 2, 1998 unless extended with the permission of the OTS. Purchases of
shares  in the  Community  Offering  are  subject  to  our  right  in  our  sole
discretion, to accept or reject such purchases in whole or in part either at the
time and receipt of an order, or as soon as practicable following the completion
of the Community Offering.

     In the event Community Offering orders are not filled, funds received by us
will be promptly  refunded with  interest at our passbook  rate. In the event an
insufficient  number of shares are available to fill all orders in the Community
Offering,  the  available  shares  will  be  allocated  on  an  equitable  basis
determined by the Board of Directors, provided however that a preference will be
given to natural persons residing in Local Community.  If regulatory approval is
received  to  extend  the  Community  Offering  beyond  45  days  following  the
completion of the Subscription Offering, subscribers will be resolicited. Shares
sold in the Community  Offering will be sold at the Purchase Price. The offering
extensions cannot be provided beyond December 19, 1999.

Syndicated Community Offering

     The Plan  provides  that,  if  necessary,  all  shares of Common  Stock not
purchased in the Subscription  Offering and Community  Offering,  if any, may be
offered  for sale to  certain  members  of the  general  public in a  Syndicated
Community Offering through a syndicate of


                                       37


<PAGE>



register  broker-dealers  to be  managed  by  Trident  acting  as agent  for the
Company.  The Company  has the right to reject  orders in whole or part in their
sole discretion in the Syndicated  Community  Offering.  Neither Trident nor any
registered  broker-dealer  shall have any  obligation to take or purchase any of
the Common Stock in the  Syndicated  Community  Offering.  However,  Trident has
agreed to use its best efforts in the sale of shares in the Syndicated Community
Offering.

     Stock sold in the  Syndicated  Community  Offering also will be sold at the
$10.00 Purchase Price.  See, "-- Stock Pricing." No person shall be permitted to
subscribe in the Syndicated  Community  Offering for shares of Common Stock with
an aggregate purchase price of more than $100,000.  See, " -- Payment for Shares
and -- Marketing Arrangements" for a description of the commission to be paid to
selected dealers and to Trident.

Ordering and Receiving Shares

     Use of Order Forms. Rights to subscribe may only be exercised by completion
of an original order form. Persons ordering shares in the Subscription  Offering
must deliver by mail or in person a properly  completed  and  executed  original
order form to us prior to the Expiration  Date.  Order forms must be accompanied
by  full  payment  for all  shares  ordered.  See  "--  Payment  for  Shares.  "
Subscription  rights under the Plan will expire on the Expiration Date,  whether
or not we have been able to locate each person entitled to subscription  rights.
Once submitted, subscription orders cannot be revoked without our consent unless
the Conversion is not completed within 45 days of the Expiration Date.

     Persons and entities not  purchasing  shares in the  Subscription  Offering
may,  subject to  availability,  purchase  shares in the  Community  Offering by
returning  to us a completed  and properly  executed  order form along with full
payment for the shares ordered.

     In the event an order form (i) is not  delivered  and is  returned to us by
the United States Postal Service or we are unable to locate the addressee,  (ii)
is not received or is received after the Expiration  Date,  (iii) is defectively
completed or executed, or (iv) is not accompanied by full payment for the shares
subscribed  for  (including  instances  where a savings  account or  certificate
balance from which  withdrawal is authorized is  insufficient to fund the amount
of such required payment),  the subscription  rights for the person to whom such
rights have been granted  will lapse as though that person  failed to return the
completed order form within the time period  specified.  We may, but will not be
required to, waive any  irregularity on any order form or require the submission
of corrected order forms or the remittance of full payment for subscribed shares
by such date as we specify. The waiver of an irregularity on an order form in no
way obligates us to waive any other irregularity on that, or any irregularity on
any other,  order  form.  Waivers  will be  considered  on a case by case basis.
Photocopies of order forms,  facsimiled order forms, payments from private third
parties or payments through electronic  transfers of funds will not be accepted.
Our interpretation of the terms and conditions


                                       38


<PAGE>


of the Plan and of the  acceptability  of the order forms will be final. We have
the right to investigate any irregularity on any order form.

     To ensure  that each  purchaser  receives  a  prospectus  at least 48 hours
before the Expiration  Date in accordance  with Rule 15c2-8 of the Exchange Act,
no prospectus will be mailed any later than five days prior to such date or hand
delivered  any later than two days prior to such  date.  Execution  of the order
form will confirm  receipt or delivery in  accordance  with Rule  15c2-8.  Order
forms will only be distributed with a prospectus.

     Payment for Shares.  Payment for shares of Common  Stock may be made (i) in
cash,  if  delivered  in  person,  (ii) by  check or  money  order,  or (iii) by
authorization  of withdrawal from savings  accounts  (including  certificates of
deposit)  maintained with us. Appropriate means by which such withdrawals may be
authorized  are  provided in the order  form.  Once such a  withdrawal  has been
authorized,  none  of  the  designated  withdrawal  amount  may be  used  by the
subscriber for any purpose other than to purchase the shares.  Where payment has
been authorized to be made through  withdrawal from a savings  account,  the sum
authorized  for  withdrawal  will continue to earn interest at the passbook rate
until the Conversion has been  completed or terminated.  Interest  penalties for
early  withdrawal   applicable  to  certificate   accounts  will  not  apply  to
withdrawals  authorized  for the  purchase  of  shares;  however,  if a  partial
withdrawal  results  in a  certificate  account  with a  balance  less  than the
applicable minimum balance requirement, the certificate evidencing the remaining
balance will earn interest at the passbook  savings  account rate  subsequent to
the withdrawal. Payments made in cash or by check or money order, will be placed
in a segregated  savings account and interest will be paid by us at our passbook
savings  account rate from the date payment is received  until the Conversion is
completed or terminated. Payments from private third parties or payments through
electronic transfer of funds will not be accepted.  An executed order form, once
received by us, may not be modified,  amended, or rescinded without our consent,
unless the  Conversion is not completed  within 45 days after the  conclusion of
the  Subscription   Offering,  in  which  event  subscribers  may  be  given  an
opportunity to increase, decrease, or rescind their order. In the event that the
Conversion is not consummated, all funds submitted pursuant to the offering will
be refunded promptly with interest.

     Owners of  self-directed  IRAs may use the assets of such IRAs to  purchase
shares in the offering,  provided  that such IRAs are not  maintained on deposit
with  us.  Persons  with  IRAs  maintained  with us  must  have  their  accounts
transferred to an  unaffiliated  institution or broker to purchase shares in the
offering.  The Stock  Information  Center can assist  you in  transferring  your
self-directed IRA. Because of the paperwork  involved,  persons owning IRAs with
us who wish to use their IRA account to  purchase  stock in the  Offering,  must
contact the Stock Information Center no later than December 5, 1997.

     Trident may enter into agreements with broker-dealers  ("Selected Dealers")
to assist in the sale of the shares in the Syndicated  Community  Offering.  See
also "-- Plan of Distribution" and "-- Marketing Arrangements." No orders may be
placed or filled by or for a


                                       39


<PAGE>


Selected  Dealer during the  Subscription  Offering.  If a Syndicated  Community
Offering is utilized after the close of the Subscription Offering,  Trident will
instruct  Selected  Dealers as to the number of shares to be  allocated  to each
Selected  Dealer.  Only after the close of the  Subscription  Offering  and upon
allocation of shares to Selected  Dealers may Selected  Dealers take orders from
their  customers.  During the  Subscription  and Community  Offerings,  Selected
Dealers may only solicit  indications of interest from their  customers to place
orders with the Company as of a certain date ("Order  Date") for the purchase of
shares.  When and if Trident and the Company believe that sufficient orders have
not been received in the Subscription and the Community  Offerings to consummate
the Conversion,  Trident will request, as of the Order Date, Selected Dealers to
submit  orders to  purchase  shares  for which  they  have  previously  received
indications  of  interest  from  their  customers.  Selected  Dealers  will send
confirmations  of the orders to their  customers on the next  business day after
the Order Date.  Selected  Dealers will debit the accounts of their customers on
the "Settlement Date". The Settlement Date will be three business days after the
Order Date.  Customers who authorize  Selected  Dealers to debit their brokerage
accounts  are  required  to have the funds for  payment in their  account by the
Settlement  Date. On the Settlement  Date,  Selected Dealers will remit funds to
the account established by us for each Selected Dealer. Each customer's funds so
forwarded to us along with all other  accounts  held in the same title,  will be
insured by the FDIC up to $100,000.  After  payment has been received by us from
Selected Dealers,  funds will earn interest at our passbook savings account rate
until the consummation of the Conversion.  Funds will be returned promptly, with
interest, in the event the Conversion is not consummated as described above.

     However, Selected Dealers who do not hold or receive funds for customers or
carry accounts of, or for,  customers will (1) instruct their customers who wish
to subscribe  in the  offering to make their  checks  payable to us and (2) will
transmit  customer  checks directly to us by noon of the next business day after
receipt by such Selected Dealer.

     The ESOP may subscribe  for shares by submitting  its order form along with
evidence of a loan  commitment  from a financial  institution or the Company for
the  purchase  of the shares  during  the  Subscription  Offering  and by making
payment for shares on the date of completion of the Conversion.

     Federal  regulations  prohibit us from lending funds or extending credit to
any person to purchase shares in the Conversion.

     Delivery of Stock Certificates.  Certificates representing shares of Common
Stock issued in the  Conversion  will be mailed to the  person(s) at the address
noted on the order form, as soon as practicable  following  consummation  of the
Conversion.  Any  certificates  returned  as  undeliverable  will be held  until
properly  claimed or otherwise  disposed.  Persons  ordering shares might not be
able to sell their shares until they receive their stock certificates.


                                       40


<PAGE>


Plan of Distribution

     Materials for the offering have been distributed to eligible subscribers by
mail.  Additional  copies are available at our main office.  Our officers may be
available to answer questions about the Conversion. Responses to questions about
us will be limited to the  information  contained in this  Prospectus.  Officers
will not be authorized to render  investment  advice.  All  subscribers  for the
shares being  offered  will be  instructed  to send payment  directly to us. The
funds  will be held in a  segregated  special  escrow  account  and  will not be
released until the closing of the Conversion or its termination.

Marketing Arrangements

     Trident has been engaged as our financial  advisor in  connection  with the
offering.  Trident has agreed to exercise  its best  efforts to assist us in the
sale of the shares in the  offering.  As  compensation,  Trident  will receive a
commission equal to 1.5% of the aggregate dollar amount of capital stock sold to
investors,  except  no  commissions  shall be  payable  on shares  purchased  by
officers,  directors,  employees or their  associates or employee benefit plans.
Based upon the sale of common stock at the midpoint of the EVR and  purchases of
21,900  shares  by  directors  and  executive  officers,  Trident  will  receive
commissions of approximately $117,000. If shares are offered for sale in another
form  of  offering,  Trident  will  organize  and  manage  the  offering  for no
additional  fee.  Commissions  to be paid to any such persons for such  offering
will be at the  discretion of the  management of the Company and is not expected
to exceed 5%. Fees paid to Trident and to any other  broker-dealer may be deemed
to be underwriting fees, and Trident and such broker-dealers may be deemed to be
underwriters.  We have  agreed to  reimburse  Trident  for  allocable  expenses,
including  legal fees, of up to $27,500 in the  aggregate.  Trident will also be
reimbursed  for  out-of-pocket  expenses not to exceed  $10,000.  Also,  we have
agreed to indemnify Trident for reasonable costs and expenses in connection with
certain  claims or liabilities  which might be asserted  against  Trident.  This
indemnification covers the investigation,  preparation of defense and defense of
any  action,  proceeding  or claim  relating to  misrepresentation  or breach of
warranty  of the  written  agreement  among  Trident  and us or the  omission or
alleged  omission of a material  fact  required to be stated or necessary in the
prospectus  or other  documents.  Trident will also receive a fee of $10,000 for
proxy solicitation and Conversion Center management.

     The  shares  will  be  offered  principally  by the  distribution  of  this
Prospectus  and  through  activities  conducted  at a Stock  Information  Center
located at our main office.  The Stock Information Center is expected to operate
during  our  normal  business  hours  throughout  the  offering.   A  registered
representative  employed  by Trident  will be working  at, and  supervising  the
operation of, the Stock Information Center. Trident will assist us in responding
to questions  regarding the  Conversion  and the offering and  processing  order
forms. Our personnel will be present in the Stock  Information  Center to assist
Trident with  clerical  matters and to answer  questions  related  solely to our
business.


                                       41


<PAGE>


Stock Pricing

     FinPro,  an independent  economic  consulting and appraisal firm,  which is
experienced  in the  evaluation  and appraisal of business  entities,  including
savings institutions  involved in the conversion process has been retained by us
to prepare an appraisal of our  estimated  pro forma market  value.  FinPro will
receive a fee of  $14,000  for  preparing  the  appraisal  and  $10,000  for its
assistance in connection  with the  preparation of the business plan required in
connection with the conversion and will be reimbursed  reasonable  out-of-pocket
expenses. We have agreed to indemnify FinPro under certain circumstances against
liabilities and expenses  arising out of or based on any  misstatement or untrue
statement  of a material  fact  contained in the  information  supplied by us to
FinPro.

     The  appraisal  was  prepared  by FinPro in reliance  upon the  information
contained herein, including the financial statements.  The appraisal contains an
analysis of a number of factors  including,  but not  limited to, our  financial
condition and operating  trends,  the  competitive  environment  within which we
operate,  operating trends of certain savings  institutions and savings and loan
holding  companies,  relevant  economic  conditions,  both nationally and in the
state of Delaware which affect the operations of savings institutions, and stock
market values of certain savings institutions.  In addition,  FinPro has advised
us that it has  considered  the effect of the  additional  capital raised by the
sale of the shares on our estimated aggregate pro forma market value.

     On the basis of the above, FinPro has determined,  in its opinion,  that as
of  September  18,  1997 our  estimated  aggregate  pro forma  market  value was
$8,750,000.  OTS regulations  require,  however,  that the appraiser establish a
range of value for the stock to allow for fluctuations in the aggregate value of
the stock due to changing  market  conditions  and other  factors.  Accordingly,
FinPro has  established a range of value from  $7,440,000 to $10,060,000 for the
offering (the Estimated  Valuation Range or EVR). The Estimated  Valuation Range
will be  updated  by FinPro  prior to  consummation  of the  Conversion  and the
Estimated Valuation Range may increase to $11,570,000.

     The Board of Directors has reviewed the  independent  appraisal,  including
the stated methodology of the independent  appraiser and the assumptions used in
the preparation of the independent appraisal.  The Board of Directors is relying
upon the  expertise,  experience  and  independence  of the appraiser and is not
qualified to determine the appropriateness of the assumptions.

     In order for stock sales to take place FinPro must confirm to the OTS that,
to the best of FinPro's knowledge and judgment, nothing of a material nature has
occurred  which would cause  FinPro to conclude  that the  Purchase  Price on an
aggregate basis was materially  incompatible  with FinPro's  estimate of our pro
forma market value of us in converted form at the time of the sale. If, however,
facts do not justify such a statement,  an amended Estimated Valuation Range may
be established and a new Subscription  and Community  Offering may take place or
such other actions as the Board of Directors may determine or OTS may require.


                                       42


<PAGE>


     The appraisal is not a recommendation of any kind as to the advisability of
purchasing these shares. In preparing the appraisal,  FinPro has relied upon and
assumed the accuracy and  completeness of financial and statistical  information
provided by us. FinPro did not independently verify the financial statements and
other information  provided by us, nor did FinPro value independently our assets
and liabilities.  The appraisal  considers us only as a going concern and should
not be considered as our liquidation value.  Moreover,  because the appraisal is
based upon estimates and projections of a number of matters which are subject to
change,  the market  price of the Common  Stock could  decline  below $10.00 per
share.

Change in Number of Shares to be Issued in the Conversion

     Depending on market and financial  conditions at the time of the completion
of the Subscription and Community  Offerings,  we may significantly  increase or
decrease the number of shares to be issued in the Conversion. In the event of an
increase in the  valuation,  we may  increase  the total  number of shares to be
issued in the Conversion. An increase in the total number of shares to be issued
in the Conversion would decrease a subscriber's  percentage  ownership  interest
and the pro forma net worth (book  value) per share and  increase  the pro forma
net income and net worth (book value) on an aggregate  basis.  In the event of a
material reduction in the valuation,  we may decrease the number of shares to be
issued to reflect the reduced  valuation.  A decrease in the number of shares to
be issued in the Conversion would increase a subscriber's  percentage  ownership
interest  and the pro forma net worth (book  value) per share and  decrease  pro
forma net income and net worth on an aggregate basis.

     Persons  ordering  shares will not be  permitted  to modify or cancel their
orders unless the change in the number of shares to be issued in the  Conversion
results  in an  offering  which is  either  less  than  $7,440,000  or more than
$11,570,000.

     In the  event  market  or  financial  conditions  change so as to cause the
aggregate number of shares issued in the Conversion to be below the EVR, or more
than 15% above the  maximum  of the EVR,  if the Plan is not  terminated  by the
Company  and the  Bank  after  consultation  with the  OTS,  purchasers  will be
resolicited  (i.e.,  permitted to continue  their orders in which case they will
need to affirmatively  reconfirm their  subscriptions prior to the expiration of
the  resolicitation  offering  or  their  subscription  funds  will be  promptly
refunded, or permitted to modify or rescind their subscriptions).  Any change in
the EVR must be  approved  by the OTS.  If the  number of  shares  issued in the
Conversion increase,  persons who subscribe to the maximum number of shares will
not be given to the  opportunity to subscribe for an adjusted  maximum number of
shares,  except for the ESOP which will able to be  subscribed  for an  adjusted
amount.


                                       43


<PAGE>


Limitations on Purchases and Transfer of Shares

     The Plan provides for certain additional  limitations to be placed upon the
purchase of the shares in the Conversion.  The minimum purchase is 25 shares and
the maximum  purchase for any  individual  person is 10,000 shares  (including a
joint  account)  or 20,000  shares when the total  purchases  of  associates  is
included.  No persons,  together with associates,  or group of persons acting in
concert,  may  purchase  more than 20,000  shares  except for the ESOP which may
purchase  up to 8% of  the  shares  sold.  The  OTS  regulations  governing  the
Conversion  provide that  officers and directors  and their  associates  may not
purchase,  in the aggregate,  more than 33% of the shares issued pursuant to the
Conversion.

     Depending on market  conditions and the results of the offering,  the Board
of Directors  may increase or decrease any of the purchase  limitations  without
the approval of our members and without resoliciting subscribers. If the maximum
purchase limitation is increased, persons who ordered the maximum amount will be
given  the  first  opportunity  to  increase  their  orders.  In doing  so,  the
preference categories in the offerings will be followed.

     In the event of an  increase in the total  number of shares  offered in the
Conversion due to an increase in the EVR of up to 15% (the "Adjusted  Maximum"),
the additional shares will be allocated in the following order of priority:  (i)
in the event of an oversubscription by Eligible Account Holders to fill the ESOP
subscription  of up to 8% of the  Adjusted  Maximum  number of shares  (the ESOP
currently  intends  to  subscribe  for 8%);  (ii) in the event  that there is an
oversubscription by Eligible Account Holders, to fill unfilled  subscriptions of
Eligible Account Holders inclusive of the Adjusted  Maximum;  (iii) in the event
that there is an oversubscription  by Supplemental  Eligible Account Holders, to
fill unfilled  subscriptions to Supplemental  Eligible Account Holders inclusive
of the Adjusted Maximum;  (iv) in the event that there is an oversubscription by
Other Members, to fill unfilled  subscriptions of Other Members inclusive of the
Adjusted  Maximum;  and  (v) to fill  unfilled  subscriptions  in the  Community
Offering to the extent possible, inclusive of the Adjusted Maximum.

     The term  "associate" of a person means (i) any corporation or organization
(other than us or a  majority-owned  subsidiary of ours) of which such person is
an officer or partner or is, directly or indirectly, the beneficial owner of 10%
or more of any class of  equity  securities,  (ii) any trust or other  estate in
which such  person has a  substantial  beneficial  interest  or as to which such
person  serves  as  director  or  in a  similar  fiduciary  capacity  (excluding
tax-qualified employee stock benefit plans), and (iii) any relative or spouse of
such person or any relative of such spouse, who has the same home as such person
or who is a director or officer of us, or any of our subsidiaries.  For example,
a  corporation  of which a person  serves as a trustee  would be an associate of
that person,  and therefore all shares  purchased by that  corporation  would be
included with the number of shares which that person individually could purchase
under the above limitations.


                                       44


<PAGE>


     The term "officer" may include our president,  vice presidents in charge of
principal  business  functions,  Secretary  and  Treasurer and any other officer
performing similar functions.  All references herein to an officer have the same
meaning as used for an officer in the Plan.

     The term "residing," as used in relation to the preference afforded natural
persons residing in the Local Community, means any natural person who occupies a
dwelling within the Local Community, has an intention to remain within the Local
Community  (manifested  by  establishing  a physical,  on-going,  non-transitory
presence  within  the Local  Community),  and  continues  to reside in the Local
Community at the time of the Subscription and Community Offering. We may utilize
deposit  or loan  records  or such  other  evidence  provided  to us to make the
determination whether a person is residing in the Local Community. To the extent
the person is a personal  benefit plan,  the  circumstances  of the  beneficiary
shall be utilized. Such determination will be in our sole discretion.

     To order shares in the Conversion, persons must certify that their purchase
does not conflict with the purchase limitations.  In the event that the purchase
limitations  are  violated by any person  (including  any  associate or group of
persons  affiliated or otherwise  acting in concert with such persons),  we will
have the right to  purchase  from that  person  at $10.00  per share all  shares
acquired by that  person in excess of the  purchase  limitations.  If the excess
shares have been sold by that person, we may recover the profit from the sale of
the shares by that person. We may assign our right either to purchase the excess
shares or to recover the profits from their sale.

     Shares of Common Stock purchased  pursuant to the Conversion will be freely
transferable,  except for shares  purchased by our directors  and officers.  For
certain restrictions on the shares purchased by directors and officers,  see "--
Restrictions on Sales and Purchases of Shares by Directors and Officers."

     In addition,  under  guidelines of the NASD,  members of the NASD and their
associates  are subject to certain  restrictions  on the transfer of  securities
purchased  in  accordance  with  subscription  rights and to  certain  reporting
requirements upon purchase of such securities.

Restrictions on Repurchase of Shares

     Generally,  during the first year following the Conversion, the Company may
not  repurchase  its  shares  and  during  each of the  second  and third  years
following  the  Conversion,  the  Company  may  repurchase  five  percent of the
outstanding  shares  provided  they are purchased in  open-market  transactions.
Repurchases  must not cause us to become  undercapitalized  and at least 10 days
prior  notice  of the  repurchase  must  be  provided  to the  OTS.  The OTS may
disapprove a repurchase  program upon a  determination  that (1) the  repurchase
program would  adversely  affect our financial  condition,  (2) the  information
submitted  is  insufficient  upon which to base a  conclusion  as to whether the
financial condition would be adversely affected, or (3) a valid business purpose
was not demonstrated. However,


                                       45


<PAGE>


the OTS may grant  special  permission  to  repurchase  shares  after six months
following the Conversion and to repurchase more than five percent during each of
the second and third years. In addition, SEC rules also govern the method, time,
price,  and  number of shares of Common  Stock  that may be  repurchased  by the
Company and affiliated purchasers.  If, in the future, the rules and regulations
regarding the repurchase of stock are  liberalized,  the Company may utilize the
rules and regulations then in effect.

Restrictions on Sales and Purchases of Shares by Directors and Officers

     Shares  purchased by directors  and officers of the Company may not be sold
for one year following  completion of the Conversion.  An exception to this rule
is a disposition of shares in the event of the death of the director or officer.
Any shares issued to directors and officers as a stock dividend, stock split, or
otherwise  with  respect  to  restricted  stock  shall  be  subject  to the same
restrictions.

     For three years  following  the  Conversion,  directors  and  officers  may
purchase  shares only  through a  registered  broker or dealer.  Exceptions  are
available  only if the OTS has approved the purchase or the purchase is an arm's
length transaction and involves more than one percent of the outstanding shares.

Interpretation and Amendment of the Plan

     We have the authority to interpret and amend the Plan. Our  interpretations
are final.  Amendments to the Plan after the receipt of member approval will not
need further member approval unless required by the OTS.

Conditions and Termination

     Completion of the  Conversion  requires (i) the approval of the Plan by the
affirmative  vote of not less  than a  majority  of the  total  number  of votes
eligible to be cast by our members;  and (ii)  completion  of the sale of shares
within  24  months  following  approval  of the  Plan by our  members.  If these
conditions are not  satisfied,  the Plan will be terminated and we will continue
our business in the mutual form of  organization.  We may  terminate the Plan at
any time  prior to the  meeting  of  members  to vote on the Plan or at any time
thereafter with the approval of the OTS.

Other

     All statements made in this Prospectus are hereby qualified by the contents
of the Plan of Conversion, the material terms of which are set forth herein. The
Plan of  Conversion is attached to the Proxy  Statement.  Copies of the Plan are
available from us and we should be consulted for further  information.  Adoption
of the Plan by our members  authorizes us to  interpret,  amend or terminate the
Plan.


                                       46


<PAGE>

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

     Management's  discussion and analysis of financial condition and results of
operations is intended to assist you in  understanding  our financial  condition
and results of operations.  The  information in this section should also be read
with our Financial Statements and Notes to the Financial Statements beginning at
page F-1.

General

     The Company has  recently  been formed and  accordingly,  has no results of
operations. The following discussion relates only to the financial condition and
results of operations of Ninth Ward.

     The Bank's  principal  business  consists of  accepting  deposits  from the
general  public  and  investing  these  funds  primarily  in  loans,  investment
securities and mortgage-backed securities. Our loans presently consist primarily
of fixed rate loans  secured by  residential  real estate  located in our market
area.

     The Bank has operated as a traditional savings and loan association raising
money by offering FDIC-insured savings products of relatively short duration and
lending this money for the purpose of home financing. Historically, our strategy
has been to originate fixed rate mortgage loans for sale in the secondary market
to FNMA or FHLMC. In 1996, due to changes in the interest rate  environment,  we
began to hold a substantial amount of these loans in our portfolio,  causing our
assets to increase  substantially.  As of June 30, 1997, 77.5% of our loans were
first mortgage loans with fixed rates.  Although the Bank makes  adjustable rate
mortgages and secured home equity loans, these loans have not been a significant
part of our activity. Our results of operations depend primarily on net interest
income,  which is determined by (i) the difference  between rates of interest we
earn on our  interest-earning  assets  and the rates we pay on  interest-bearing
liabilities   ("interest  rate  spread"),  and  (ii)  the  relative  amounts  of
interest-earning  assets  and  interest-bearing   liabilities.  Our  results  of
operations are also affected by (i) non-interest  income,  which includes income
from customer deposit account service charges,  loan servicing fee income, gains
and losses from the sale of loans,  investments and  mortgage-backed  securities
and  (ii)  non-interest  expense,   which  includes  compensation  and  employee
benefits,   federal  deposit   insurance   premiums,   office  occupancy  costs,
advertising  costs and data processing costs. Our results of operations also are
affected   significantly  by  general   economic  and  competitive   conditions,
particularly  changes in market interest rates,  government policies and actions
of regulatory authorities, all of which are beyond our control.

     The Bank is currently operating under a Supervisory  Agreement with the OTS
which requires the Bank to take certain actions,  including, but not limited to,
addressing the Bank's interest rate risk profile. The Supervisory Agreement will
remain in place until  terminated by the OTS,  although it provides that the OTS
Regional  Director will consider requests for termination after the first Report
of  Examination of the Bank is concluded  following May 21, 1997,  which was the
effective date of the Supervisory Agreement. See "-- Asset/Liability Management"
and "BUSINESS OF NINTH WARD SAVINGS BANK--Supervisory Agreement."


                                       47


<PAGE>



Asset/Liability Management

     Our assets and liabilities may be analyzed by examining the extent to which
our assets and  liabilities  are interest rate  sensitive and by evaluating  the
expected  effects of  interest  rate  changes on our net  portfolio  value.  The
ability to maintain consistent net interest income is largely dependent upon the
achievement  of a positive  interest  rate spread that can be  sustained  during
fluctuations  in  prevailing  interest  rates.  Interest rate  sensitivity  is a
measure  of the  difference  between  amounts  of  interest-earning  assets  and
interest-bearing liabilities that either reprice or mature within a given period
of time.

     Thus,  an asset or liability is interest rate  sensitive  within a specific
time period if it will mature or reprice within that time period.  If our assets
mature or reprice more quickly or to a greater extent than our liabilities,  our
net  portfolio  value and net  interest  income  would tend to  increase  during
periods of rising interest rates but decrease during periods of falling interest
rates.  Conversely,  if our assets  mature or reprice more slowly or to a lesser
extent than our  liabilities,  our net portfolio  value and net interest  income
would tend to decrease  during  periods of rising  interest  rates but  increase
during  periods of falling  interest  rates.  The  difference  or interest  rate
repricing  "Gap" provides an indication of the extent to which an  institution's
interest  rate spread will be  affected by changes in interest  rates.  A Gap is
considered  positive when the amount of interest rate sensitive  assets maturing
or repricing within a given period exceeds the amount of interest rate sensitive
liabilities  maturing or  repricing  within  such  period.  A Gap is  considered
negative when the amount of interest-bearing  liabilities  repricing or maturing
within a given  period  exceeds the amount of  interest  rate  sensitive  assets
repricing or maturing within such period.

     Our lending  activities have historically  emphasized  long-term fixed rate
mortgage loans secured by one-to-four family residences. Currently, 77.5% of all
of our loans are of this  type.  Conversely,  our  deposit  rates  mature or are
subject to repricing  within a relatively  short period of time.  These  factors
have historically caused the income earned by us on our loan portfolio to adjust
more  slowly to  changes  in  interest  rates  than the  interest  we pay on our
deposits.

     In recent years we have sought to manage our interest  rate risk by selling
portions of our fixed rate loans to the FHLMC or another  financial  institution
(while  retaining the  servicing of those loans).  We have also sought to manage
interest rate risk by lengthening the maturities of our  certificates of deposit
and through longer term  borrowings  from the FHLB of Pittsburgh.  However,  the
imbalance  between our assets and  liabilities has caused our interest rate risk
to remain high.

     Our  Supervisory  Agreement  with the OTS identifies our interest rate risk
level as unacceptably  high and requires us to develop and pursue  strategies to
reduce  interest-rate  risk.  The  strategies we have been  considering  include
adjustment of FHLB advances by replacing  short-term  variable advances with the
proceeds  of  longer  termed  fixed  rate  advances.  We have  also  sold or are
considering  the sale of certain  fixed rate loans to the FHLMC in order to help


                                       48


<PAGE>



manage our  interest-rate  risk.  The  proceeds  of these  sales will be used to
either  acquire  short term variable rate assets or to repay short term variable
rate borrowings.

     On June 26, 1997,  we adopted a revised  interest rate risk policy and also
took  certain  actions  to  implement  this  policy,  including  loan  sales and
lengthening the maturities of some FHLB borrowings. At June 30, 1997 we had $5.5
million in loans held for sale. We anticipate taking additional  actions of this
nature in order to reduce our interest rate sensitivity.  In implementing  these
strategies,  we will  attempt to balance the need to improve our  interest  rate
risk against the impact such restructuring will have on profitability. Following
the   Conversion,   we  will   experience  an  increase  in  investable   assets
approximately  equal to the net  proceeds  from the sale of Common  Stock in the
Conversion  less the  amount  of the ESOP  loan.  The  investment  of these  net
proceeds  can be expected to increase  any  positive Gap and reduce any negative
Gap because such investment will add short-term  interest sensitive assets while
there  will  be no  immediate  corresponding  increase  in  short-term  interest
sensitive liabilities.

     The following  table,  often referred to as a "Gap Table," sets forth asset
and liability balances at June 30, 1997 which are expected to reprice and mature
in each of the future periods  indicated.  Loans with adjustable rates are shown
as being due in the next  adjustment  period.  Passbook  accounts,  money market
deposit  accounts  and NOW  accounts  are not assumed to be subject to immediate
repricing and are placed in repricing periods based upon assumptions prepared by
management.


                                       49


<PAGE>

<TABLE>
<CAPTION>
                                          ------------------------------------------------------------------------------------------
                                             More than     More than     More than
                                              1 Month       2 Months      3 Months     More than 6    More than
                                  Less          Month       through       through        Months        1 Year
                                  than 1       through         3             6          through 1      through      More than
                                   Month      2 Months       Months        Months         Year         3 Years       3 Years
                                   -----      --------       ------        ------         ----         -------       -------
                                                                  (Dollars in thousands)
Interest-Earning Assets
Cash and Interest Earning
<S>                              <C>          <C>           <C>           <C>           <C>           <C>           <C>     
  Deposits ....................  $  2,838     $      0      $      0      $      0      $      0      $      0      $      0
Investments ...................     1,996          500           501             0         2,995             0             0
FHLB Stock ....................         0            0         1,333             0             0             0             0
Equity Loans/Lines ............     2,963            3             5             8            37         1,120         6,770
Collateral Loans ..............       710            0             0             0             0             0             0
Mortgage-Backed Securities ....         0            0             0             0             0           190             0
Adjustable Rate  Mortgages ....        35          822           270         1,206         4,063         4,130            50
Balloon Mortgages(1) ..........        43           43            43           129           258         1,463         2,746
Fixed Rate Mortgages(2) .......       482          487           486         1,455         3,016        11,618        49,783
Fixed Rate Mortgages -
  Available for Sale ..........     5,548            0             0             0             0             0             0
                                 --------     --------      --------      --------      --------      --------      --------
TOTAL INTEREST-
  EARNING ASSETS ..............  $ 14,615     $  1,855      $  2,638      $  2,798      $ 10,369      $ 18,521      $ 59,349
                                 ========     ========      ========      ========      ========      ========      ========
Interest-bearing
  liabilities
Passbook Accounts(3) ..........        32           32            32            97           193           387         3,093
Checking Accounts(4) ..........         0            0             0             0             0             0         1,125
Money Market Deposit
  Accounts(5) .................       681          681           681         1,438           454         1,817         1,819
Fixed Rate Fixed Term
  Deposits ....................     3,542        4,196         5,282         9,224        21,959        17,953         3,633
FHLB Advances -
  Adjustable Rate .............         0            0             0             0             0             0             0
FHLB Advances -
  Fixed Rate and Term .........     5,000        1,500         1,500         1,300         1,800         9,500         4,600
Escrow Deposits ...............        20           20         1,839             0             0             0             0
                                 --------     --------      --------      --------      --------      --------      --------
TOTAL INTEREST-BEARING
  LIABILITIES .................  $  9,275     $  6,429      $  9,334      $ 12,059      $ 24,406      $ 29,657      $ 14,270
                                 ========     ========      ========      ========      ========      ========      ========
Excess (Deficiency) of
  Interest-Earning Assets
  over Interest-Bearing
  Liabilities .................  $  5,340     ($ 4,574)     ($ 6,696)     ($ 9,261)     ($14,037)     ($11,136)     $ 45,079
                                 ========     ========      ========      ========      ========      ========      ========
Cumulative Excess
  (Deficiency) of Interest-
  Earning Assets Over
  Interest-Bearing
    Liabilities at
    June 30, 1997 .............  $  5,340     $    766      ($ 5,930)     ($15,191)     ($29,228)     ($40,364)     $  4,715
                                 ========     ========      ========      ========      ========      ========      ========
Cumulative Excess
  (Deficiency) of Interest-
  Earning Assets Over
  Interest-Bearing
    Liabilities as a
    Percent of Total Assets
    at June 30, 1997 ..........      4.74%        0.68%        (5.27%)      (13.49%)      (25.96%)      (35.86%)        4.19%
                                 ========     ========      ========      ========      ========      ========      ========
</TABLE>

                                       50

<PAGE>



<TABLE>
<CAPTION>

                                          ------------------------------------------------------------------------------------------
                                             More than     More than     More than
                                              1 Month       2 Months      3 Months     More than 6    More than
                                  Less          Month       through       through        Months        1 Year
                                  than 1       through         3             6          through 1      through      More than
                                   Month      2 Months       Months        Months         Year         3 Years       3 Years
                                   -----      --------       ------        ------         ----         -------       -------
                                                                  (Dollars in thousands)
<S>                              <C>          <C>           <C>           <C>           <C>           <C>           <C>     
Cumulative Excess
  (Deficiency) of Interest-
  Earning Assets over
  Interest-Bearing
  Liabilities as a percent
  of Total Interest-Earning
  Assets.......................     4.85%        0.70%       (5.38)%      (13.79)%      (26.54)%      (36.65)%         4.28%
                                 ========     ========      ========      ========      ========      ========      ========
Cumulative Excess
  (Deficiency) of Interest-
  Earning Assets over
  Interest-Bearing
  Liabilities as a
  percent of Cumulative
Interest-Bearing Liabilities...    58.54%        4.88%      (23.68)%      (40.95)%      (47.52)%      (44.28)%         4.47%
                                 ========     ========      ========      ========      ========      ========      ========
</TABLE>

(Footnotes on next page)

                                       51
<PAGE>


- ----------

1.   12% annual prepayment rate is based on assumptions provided by the OTS.

2.   9% annual  prepayment rate for 30 year loans and 8% annual  prepayment rate
     for 15 year loans is based on assumptions provided by the OTS.

3.   Repricing  rate is estimated  at 10% for year 1, 10% for 1-3 yrs.,  and 80%
     for 3+ years.

4.   Repricing rate is estimated 100% for 3 plus years.

5.   Repricing is based on the  assumption  that  approximately  40% of accounts
     with  balances  greater than $10,000 to reprice  evenly over 6 months.  The
     remainder of accounts, assumed to be core deposits, reprice evenly over all
     time periods.



Interest Rate Sensitivity Analysis

     We have  measured  our interest  rate  sensitivity  by computing  the "Gap"
between  the assets and  liabilities  which were  expected  to mature or reprice
within certain time periods,  based on assumptions regarding loan prepayment and
deposit repricing provided by the OTS and management,  respectively. However, in
order to encourage  savings  associations  such as ours to reduce  interest rate
risk, the OTS added an interest rate risk  component to its  risk-based  capital
rules.  The  OTS  requires  the  computation  of the  net  present  value  of an
institution's  cash flow from assets,  liabilities  and off balance  sheet items
(the  institution's net portfolio value or "NPV") and measures the change in NPV
in the event of a range of assumed changes in market interest rates.

     Qualitative Risk Analysis.  The OTS measures an institution's interest rate
risk by the  change in its NPV as a result  of a  hypothetical  200 basis  point
("bp") change in market rates. A resulting  change in NPV of more than 2% of the
estimated  present  value of total  assets  ("PV") will require us to add to our
capital 50% of that excess change. The rules provide that the OTS will calculate
the IRR component  quarterly  for each  institution  such as ours.  Although the
regulation  has been adopted,  the OTS is not enforcing the  additional  capital
provision at this time.  Nevertheless,  the following table estimates the effect
on our NPV from  instantaneous  and permanent 1% to 4% (100 to 400 basis points)
increases and decreases in market interest  rates.  The following table presents
our NPV at June 30,  1997,  which is based upon  quarterly  information  that we
provide to the OTS and which is calculated for us by the OTS.

                 NET PORTFOLIO VALUE AT JUNE 30, 1997   NPV AS % OF PV OF ASSETS
                 ------------------------------------   ------------------------
Change in Rates   $ Amount     $ Change     % Change      NPV Ratio      Change
- ---------------   --------     --------     --------      ---------      ------
                                 (Dollars in thousands)
    +400 bp        (2,089)      (9,885)       (127%)         (2.09%)     (8.91)%
    +300 bp           253       (7,543)        (97%)          0.24%      (6.57)%
    +200 bp         2,745       (5,052)        (65%)          2.56%      (4.25)%
    +100 bp         5,318       (2,478)        (32%)          4.80%      (2.02)%
       0 bp         7,796            0           0            6.82%          0
    -100 bp         9,724        1,928          25%           8.28%       1.46%
    -200 bp        10,458        2,661          34%           8.76%       1.94%
    -300 bp        10,299        2,503          32%           8.56%       1.74%
    -400 bp        10,372        2,576          33%           8.53%       1.71%


                                       52


<PAGE>



     The  above  calculations  indicate  that  we  would  be  deemed  to have an
excessive level of interest rate risk under applicable regulatory  requirements.
In the event of a 200 bp change in interest rates,  the Bank would  experience a
34% increase in NPV in a declining rate environment and a 65% decrease in NPV in
a rising rate  environment.  Additional  capital would have been required had we
been subject to the rule. The OTS has the authority to require  otherwise exempt
institutions to comply with the rule.

     Qualitative Risk Analysis. While we cannot predict future interest rates or
their effects on our "Gap," NPV or net interest income, we do not expect current
interest  rates to have a  material  adverse  effect on our NPV or net  interest
income in the near future.  Computations of prospective  effects of hypothetical
interest  rate  changes are based on numerous  assumptions,  including  relative
levels of market interest rates, prepayments and deposit run-offs and should not
be  relied  upon as  indicative  of actual  results.  Certain  shortcomings  are
inherent in such computations.  Although certain assets and liabilities may have
similar maturity or periods of repricing,  they may react at different times and
in different degrees to changes in the market interest rates. The interest rates
on certain types of assets and  liabilities  may fluctuate in advance of changes
in market interest  rates,  while rates on other types of assets and liabilities
may lag  behind  changes  in market  interest  rates.  Certain  assets,  such as
adjustable  rate  mortgages,  generally have features which restrict  changes in
interest  rates on a  short-term  basis and over the life of the  asset.  In the
event of a change in interest  rates,  prepayments and early  withdrawal  levels
could deviate  significantly from those assumed in making calculations set forth
above. Additionally,  an increased credit risk may result as the ability of many
borrowers to service  their debt may  decrease in the event of an interest  rate
increase.

     Interest  Risk  Analysis  and  Monitoring.  The  Bank  has  established  an
Asset/Liability Committee which is currently comprised of non-employee directors
Thomas L. Cloud,  Chairman,  Alan B. Levin,  Dr. Robert L. Schweitzer as well as
the Bank's CEO, Ronald P. Crouch.  This committee meets periodically and reviews
the maturity of our assets and liabilities and discusses and recommends policies
and  strategies  designed to regulate  our flow of funds and to  coordinate  the
sources,  uses and pricing of such funds.  The first priority in structuring and
pricing of our assets and liabilities is to maintain an acceptable interest rate
spread while reducing the net effects of changes in interest rates.

     The Board of Directors also reviews our asset and liability  policies.  The
Board of Directors  meets monthly to review interest rate risk and interest rate
trends,  as well as liquidity and capital  ratios and  requirements.  Management
administers the policy and determinations of the Board of Directors with respect
to our asset and liability  goals and  strategies.  We expect that our asset and
liability   policy  and  strategies  will  continue  as  described  so  long  as
competitive and regulatory  conditions in the financial institution industry and
market interest rates continue as they have in recent years.


                                       53


<PAGE>



Analysis of Net Interest Income

     Our earnings have historically depended upon our net interest income, which
is the difference  between  interest income earned on loans and investments (the
"interest-earning  assets") and interest paid on deposits and any borrowed funds
(the "interest-bearing  liabilities"). It is the single largest component of our
operating income.  Net interest income is affected by (i) the difference between
rates of interest  earned on our  interest-earning  assets and rates paid on our
interest-earning  liabilities (the "interest rate spread") and (ii) the relative
amounts of our interest-earning assets and interest-bearing liabilities.

     The  following  tables  present  an  analysis  of  certain  aspects  of our
operations  during the recent  periods  indicated.  The first table presents the
average  balances of and the interest and dividends earned or paid on each major
class of our interest earning assets and interest-bearing  liabilities.  Average
balances are daily average balances. The yields and costs include fees which are
considered adjustments to yields.


                                       54


<PAGE>

<TABLE>
<CAPTION>

                                                                        For the Year Ended December 31,
                                                 -----------------------------------------------------------------------------
                                                                   1996                                     1995
                                                 --------------------------------------   ------------------------------------
                                                 Average Daily     Interest &    Yield/   Average Daily    Interest &   Yield/
                                                     Balance        Dividends     Rate      Balance        Dividends     Rate
                                                     -------        ---------     ----      -------        ---------     ----
<S>                                             <C>               <C>            <C>      <C>             <C>           <C>
Assets:
 Interest-earning assets
  Loans receivable, net(1) ...................    $ 91,061,307    $  7,092,065    7.79% $ 78,025,302    $  6,408,566     8.21%
  Investment securities(2) ...................      12,644,840         709,493    5.61%   13,455,339         763,764     5.68
  Interest-bearing deposits ..................       2,412,209         120,551    5.00%    1,717,488         120,417     7.01
                                                  ------------    ------------          ------------    ------------
   Total interest-earning assets .............     106,118,356       7,922,109    7.47%   93,198,129       7,292,747     7.83
Non-interest-earning assets ..................       3,621,634                             3,268,610                       
                                                  ------------                          ------------
Total assets .................................    $109,739,990                          $ 96,466,739                       
                                                  ============                          ============

Liabilities and Retained
 Earnings:
  Interest-bearing liabilities
  Deposits ...................................    $ 80,199,233    $  4,497,657    5.61% $ 77,715,774    $  4,351,008     5.60%
Advances from FHLB ...........................      20,868,039       1,252,482    6.00%   10,957,934         704,133     6.43%
                                                  ------------    ------------          ------------    ------------
   Total interest-bearing
      liabilities ............................     101,067,272       5,750,139    5.69%   88,673,708       5,055,141     5.70%
Non-interest-
  bearing liabilities ........................       2,386,544                             1,776,907                       
                                                  ------------                          ------------
Total liabilities ............................    $103,453,816                          $ 90,450,615                       
Retained earnings ............................       6,286,174                             6,016,124                       
                                                  ------------                          ------------
Total liabilities and
  retained earnings ..........................    $109,739,990                          $ 96,466,739                       
                                                  ============                          ============
Net interest income/Interest
  rate spread(3) .............................                    $  2,171,970    1.78%                 $  2,237,606     2.13%
                                                                  ============                          ============
Net interest-earning
 assets/net interest
 margin(4) ...................................       5,051,084                    2.05%    4,524,421                     2.40%

Interest-earning assets to
  interest-bearing
  liabilities ................................                                  105.00%                                105.10%
</TABLE>

- ----------

(1)  The inclusion of nonaccrual loans in average daily balance and loan fees in
     interest and dividends has been deemed to have an immaterial impact on this
     analysis.

(2)  Includes mortgage-backed securities

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

(4)  Net interest margin  represents income before the provision for loan losses
     divided by average interest-earning assets.


                                       55


<PAGE>


<TABLE>
<CAPTION>

                                                                        For the Six Months Ended June 30,
                                                 -----------------------------------------------------------------------------
                                                                   1996                                     1995
                                                 --------------------------------------   ------------------------------------
                             Average Daily    Interest &    Yield/   Average Daily   Interest &   Yield/                 Yield/
                                Balance       Dividends     Rate      Balance        Dividends     Rate      Balance      Rate
                                -------       ---------     ----      -------        ---------     ----      -------     ------
<S>                           <C>              <C>            <C>      <C>             <C>         <C>       <C>          <C>
Assets:
 Interest-earning assets
  Loans receivable, net(1)    $ 99,011,640    $  3,797,982  7.74%  $ 83,836,933    $  3,346,748    8.05%   $ 98,467,059   7.61%
  Investment securities(2)       7,963,438         222,602  5.64%    12,943,599         364,433    5.68%      7,514,919   5.59%
  Interest-bearing deposits      2,216,029          51,774  4.71%     2,342,926          51,466    4.43%      2,838,215   5.41%
                              ------------    ------------          -----------     -----------             -----------        
   Total interest-earning
    assets ................    109,191,107       4,072,358  7.52%    99,123,458       3,762,647    7.66%    108,820,193   7.41%
Non-interest-earning assets      3,779,984                            3,568,488                               3,724,506
                              ------------                         ------------                             -----------
Total assets ..............   $112,971,091                         $102,691,946                            $112,544,699
                              ============                         ============                             ===========

Liabilities and Retained
 Earnings:
  Interest-bearing
  liabilities
  Deposits ................   $ 78,725,866    $  2,196,245  5.63%  $ 81,604,579    $  2,276,637     5.63%  $ 78,351,363    5.64%
Advances from FHLB ........     25,370,166         780,646  6.21%    12,314,174         364,473     5.97%    25,200,000    6.34%
                              ------------    ------------         ------------    ------------            ------------
   Total interest-bearing
    liabilities ...........    104,096,032       2,976,891  5.77%    93,918,753       2,641,110     5.67%   103,551,363    5.81%

Non-interest-
  bearing liabilities .....      2,563,029                            2,454,502                               2,906,394
                              ------------                         ------------                              ----------

Total liabilities .........    106,659,061                           96,373,255                              106,457,757
Retained earnings .........      6,312,030                            6,318,691                                6,086,942
                              ------------                         ------------                              -----------

Total liabilities and
  retained earnings .......   $112,971,091                          102,691,946                             $112,544,699
                              ============                         ============                             ============

Net interest income/
  Interest rate spread(3)..                   $  1,095,467    1.75%                  $  1,121,537   1.99%                  1.60%
                                              ============                           ============

Net interest-earning
  assets/net interest
  margin(4) ...............      5,095,075                    2.01%   5,204,705                     2.26%

Interest-earning assets
  to interest-
  bearing liabilities .....                                 104.89%                               105.54%                105.09%
</TABLE>

- ----------

(1)  The inclusion of nonaccrual loans in average daily balance and loan fees in
     interest and dividends has been deemed to have an immaterial impact on this
     analysis.

(2)  Includes mortgage-backed securities

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

(4)  Net interest margin  represents income before the provision for loan losses
     divided by average interest-earning assets.


                                       56


<PAGE>



Rate/Volume Analysis

     The following table sets forth certain information regarding changes in our
interest  income  and  interest  expense  for the  periods  indicated.  For each
category   of   interest-earning   assets  and   interest-bearing   liabilities,
information  is  provided  on changes  attributable  to:  (i)  changes in volume
(changes in volume multiplied by the old rate); (ii) changes in rate (changes in
rate multiplied by old volume);  and (iii) total change in rate and volume.  The
combined  effects  of  changes  in both  rate  and  volume  has  been  allocated
proportionately to the change due to rate and the change due to volume.


                                       57


<PAGE>


<TABLE>
<CAPTION>

                                     Six Months Ended June 30,                       Year Ended December 31,
                                        Increase (Decrease)                           Increase (Decrease)
                              ------------------------------------------   -----------------------------------------
                                           1997 vs. 1996                                     1996 vs. 1995
                              ------------------------------------------   -----------------------------------------
                                Volume            Rate            Net         Volume           Rate          Net
                                ------            ----            ---         ------           ----          ---
Interest Income:
<S>                           <C>            <C>            <C>            <C>            <C>            <C>        
  Loans ...................   $   586,374    $  (135,540)   $   451,234    $ 1,025,048    $  (341,549)   $   683,499
  Investment securities ...      (139,282)        (2,549)      (141,831)       (45,053)        (9,218)       (54,271)
  Interest-bearing deposits        (2,885)         3,193            308         40,481        (40,347)           134
                              -----------    -----------    -----------    -----------    -----------    -----------
Total interest income .....       444,207       (134,496)       309,711      1,020,476       (391,114)       629,362
                              -----------    -----------    -----------    -----------    -----------    -----------
Interest Expense:
  Deposits ................   $   (80,392)   $      --      $   (80,392)   $   138,888    $     7,761    $   146,649
  Advances from FHLB ......       401,856         14,317        416,173        598,343        (49,994)       548,349
                              -----------    -----------    -----------    -----------    -----------    -----------
Total interest expense ....       321,464         14,317        335,781        737,231        (42,233)       694,998
                              -----------    -----------    -----------    -----------    -----------    -----------
Net interest income .......   $   122,743    $  (148,813)   $   (26,070)   $   283,245    $  (348,881)   $   (65,636)
                              ===========    ===========    ===========    ===========    ===========    ===========
</TABLE>

                                       Year Ended December 31,
                                         Increase (Decrease)
                              -----------------------------------------
                                            1995 vs. 1994
                              -----------------------------------------
                                 Volume           Rate           Net
                                 ------           ----           ---
Interest Income:
  Loans ...................   $   992,930    $    46,698    $ 1,039,628
  Investment securities ...       (10,443)       157,029        146,586
  Interest-bearing deposits       (58,143)        68,960         10,817
                              -----------    -----------    -----------
Total interest income .....       924,344        272,687      1,197,031
                              -----------    -----------    -----------
Interest Expense:
  Deposits ................   $   286,691    $   614,936    $   901,627
  Advances from FHLB ......       298,670         41,557        340,227
                              -----------    -----------    -----------
Total interest expense ....       585,361        656,493      1,241,854
                              -----------    -----------    -----------
Net interest income .......   $   338,983    $  (383,806)   $   (44,823)
                              ===========    ===========    ===========


                                       58


<PAGE>

Financial Condition

     During 1995 we decided to increase our loan production  through  additional
mortgage and home equity  lending.  As a result of these  efforts,  total assets
increased by $15.3  million or 15.7% from $97.4  million at December 31, 1995 to
$112.7 million at December 31, 1996. At June 30, 1997,  total assets were $112.5
million.  Total  liabilities  increased  by $15.4  million  or 16.9%  from $91.3
million at December 31, 1995 to $106.7 million at December 31, 1996. At June 30,
1997,  total  liabilities  were $106.5  million.  The increase in assets for the
period ended December 31, 1996 was primarily  attributable  to the growth in our
loan  portfolio of $19.0 million  which was the result of increased  loan demand
and our decision to increase home equity lending.  Loan growth was funded mainly
from sales of investment  securities of  approximately  $3.3 million and Federal
Home Loan Bank advances of $17.9 million.

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

     Net  Income.  The  current  operations  of the Bank are  governed by a wide
variety of economic and business factors.  See "MANAGEMENT OF NINTH WARD SAVINGS
BANK,  FSB -- Current  Operations."  We had net income of  $122,000  for the six
months ended June 30, 1997  compared to net income of $41,000 for the six months
ended June 30, 1996.  This  increase  was due  primarily to a reduction in other
expenses  from $1.2  million for the six months  ended June 30, 1996 to $961,000
for the six months ended June 30, 1997.  This was somewhat  offset by a decrease
in other income from $157,000 to $85,000.

     Net Interest Income.  Net interest income for the six months ended June 30,
1997 was $1.1 million, which was approximately the same amount as the six months
ended June 30, 1996.

     Interest  income.  Total interest and dividend  income was $4.1 million for
the six months  ended June 30, 1997  compared to $3.8 million for the six months
ended June 30, 1996,  representing an increase of $300,000 or 7.9%. The increase
in 1997 was due  primarily to an increase in interest on loans from $3.3 million
for the six months  ended June 30, 1996 to $3.8 million for the six months ended
June 30,  1997  which  was the  result  in an  increase  in the size of our loan
portfolio.  This  increase  was  slightly  offset by a decrease in interest  and
dividends on investments from $394,000 for the six months ended June 30, 1996 to
$268,000  for the six months  ended June 30,  1997 and a decrease in interest on
mortgage-backed  securities  from $22,000 for the six months ended June 30, 1996
to $7,000 for the six months ended June 30, 1997.

     Interest  expense.  Total interest  expense,  which  consists  primarily of
interest on savings  deposits,  increased  from $2.6  million for the six months
ended June 30, 1996 to $3.0 million for the six months  ended June 30, 1997,  an
increase of $400,000 or 15.4%.  This  increase  was  primarily  the result of an
increase in interest paid on FHLB advances.

     Provision  for Loan  Losses.  Provisions  for loan  losses  are  charged to
earnings to maintain the total  allowance for loan losses at a level  considered
adequate  by us to  provide  for  probable  loan  losses  based  on  prior  loss
experience, volume and type of lending conducted by


                                       59


<PAGE>



us, available peer group information,  and past due loans in our loan portfolio.
Our policies require the review of assets on a quarterly basis. We appropriately
classify  loans as well as other  assets if  warranted.  See "BUSINES -- Lending
Activity."  While we believe  we use the best  information  available  to make a
determination  with respect to the allowance for loan losses,  we recognize that
future adjustments may be necessary. We provided $26,000 for loan losses for the
six months ended June 30, 1996 while  providing  $10,000 for loan losses for the
six months ended June 30, 1997. The Bank continues to increase the provision for
loan losses due to the growth in the loan  portfolio  and due to the increase in
non-performing  loans.  As the  loan  portfolio  continues  to  grow,  the  Bank
increases  the  provision  for  loan  losses  due to risk  inherent  in the loan
portfolio.  In  establishing  such  provisions,  we considered the levels of the
Bank's  non-performing  loans which were  $241,000 and $327,000 at June 30, 1996
and 1997, respectively.

     Non-interest  income. Total non-interest income decreased from $157,000 for
the six months  ended June 30, 1996 to $85,000 for the six months ended June 30,
1997.  This decrease in  non-interest  income was  attributable to a decrease in
service  fees of  $51,000  and a  decrease  in gains  from the sales of loans of
$32,000, offset by a gain of $11,000 realized market adjustment on loans.

     Non-interest expense.  Total other expenses decreased from $1.2 million for
the six months ended June 30, 1996 to $961,000 for the six months ended June 30,
1997,  a decrease of  $239,000  or 19.9%.  Compensation  and  employee  benefits
decreased  from  $511,000 for the six months ended June 30, 1996 to $478,000 for
the six months ended June 30, 1997.  This was the result of a reduction in staff
due to a  decline  in loan  originations  and a  decline  in  pension  expenses,
partially  offset  by  certain  adjustments  relating  to  accounting  for  loan
origination  expenses  pursuant to SFAS 91.  Additionally,  advertising  expense
decreased  from  $142,000 for the six months ended June 30, 1996 to $101,000 for
the six months ended June 30, 1997 as the Bank attempted to manage interest rate
risk by  reducing  the volume of fixed rate  mortgage  loans and thus curbed its
marketing efforts for these loans. FDIC premiums  decreased from $94,000 for the
six months ended June 30, 1996 to $15,000 for the six months ended June 30, 1997
due to a reduction in premiums upon the recapitalization of the SAIF.

     Income  taxes.  Our income tax expense was $88,000 for the six months ended
June 30, 1997  compared to $30,000 for the six months ended June 30,  1996.  Our
effective  tax rate was 41.9% The increase  was  attributable  to our  increased
profitability  for the six months ended June 30, 1997 compared to the six months
ended June 30, 1996.

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

     Net Income.  We had a net loss of $95,000 for the year ended  December  31,
1996  compared to net income of $420,000  for the year ended  December 31, 1995.
The loss  was  primarily  due to the  recognition  of a  one-time  SAIF  special
assessment  in the amount of $492,000.  This  decrease  from net income to a net
loss was the result of an increase in total  interest  expense from $5.1 million
for the year ended December 31, 1995 to $5.8 million for the year


                                       60


<PAGE>



ended December 31, 1996, as well as an increase in the provision for loan losses
from $5,000 for the year ended  December  31, 1995 to $47,000 for the year ended
December  31, 1996,  and a decrease in total other income from  $521,000 for the
year ended  December 31, 1995 to $305,000 for the year ended  December 31, 1996.
These  decreases were offset by an increase in total  interest  income from $7.3
million for the year ended  December 31, 1995 to $7.9 million for the year ended
December 31, 1996.

     Net Interest Income. Net interest income was approximately $2.2 million for
each of the  years  ended  December  31,  1996 and 1995.  The  ratio of  average
interest-earning assets to average interest-earning  liabilities remained fairly
constant.

     Interest income.  Total interest income was $7.9 million for the year ended
December 31, 1996 compared to $7.3 million for the year ended December 31, 1995,
representing an increase of $600,000 or 8.2%. Such increase was primarily due to
an  increase in interest  on loans,  and was  partially  offset by a decrease on
interest and dividends from  investments.  Interest on loans increased from $6.4
million for the year ended  December 31, 1995 to $7.1 million for the year ended
December 31, 1996.  This  increase of $700,000 or 10.9% was due  primarily to an
increase in  originations  of loans  secured by single family  residential  real
estate.  The  increase in average  balances of loans  receivable  was  partially
offset by a 42 basis point  decrease in the average  yield on loans  receivable.
Interest and dividends on  investments  decreased  from $844,000 at December 31,
1995 to $791,000 at December 31, 1996.

         Interest  expense.  Total interest expense  increased from $5.1 million
for the year ended December 31, 1995 to $5.8 million for the year ended December
31,  1996,  an  increase of  $700,000  or 13.7%.  Interest  on savings  deposits
increased  $100,000 or 2.3% from $4.4  million for the year ended  December  31,
1995 to $4.5 million for the year ended December 31, 1996. Such increase was due
primarily  to  an  increase  in  average  balances  of  total   interest-bearing
liabilities. During the year ended December 31, 1996, we borrowed funds from the
FHLB to  increase  our  mortgage  and home equity  loan  portfolios.  It was our
determination  that FHLB advances were less costly,  on a marginal  basis,  than
increasing rates on savings accounts and certificates of deposit to attract more
funds. As a result,  interest on borrowings  increased by $500,000 or 71.4% from
$700,000 for the year ended December 31, 1995 to $1.2 million for the year ended
December 31, 1996.

     Provision for Loan Losses.  We provided  $5,000 and $47,000 for loan losses
for the years ended December 31, 1995 and 1996,  respectively.  In  establishing
such provisions,  management  considered the levels of our non-performing  loans
which were  $244,000 and  $376,000 at December 31, 1995 and 1996,  respectively.
The increase in the loan loss provision was primarily due to the increase in our
loan  portfolio.  The size of our loan  portfolio is a component in the model we
use to determine the amount of the provision.

     Non-interest  income. Total non-interest income decreased from $520,000 for
the year ended  December  31, 1995 to $305,000  for the year ended  December 31,
1996.  This  change was the result of the  reduction  of gains on sales of loans
from $439,000 for the year ended


                                       61


<PAGE>



December 31, 1995 to $69,000 for the year ended December 31, 1996.  This was the
result of our determination to hold a greater  percentage of loans originated in
our  portfolio as opposed to selling such loans in the  secondary  market.  This
reduction  was offset by an increase in service  fees from  $52,000 for the year
ended  December 31, 1995 to $190,000 for the year ended December 31, 1996 and an
increase in other  income  from  $18,000 to  $47,000.  The  increase in fees for
December 31, 1996 was due to an increase in loan originations.

         Non-interest expense.  Other non-interest expense increased by $500,000
or 23.8% from $2.1 million for the year ended  December 31, 1995 to $2.6 million
for the year ended  December  31,  1996.  The  increase  was  attributable  to a
one-time  special SAIF  assessment of $492,000.  Pursuant to the Economic Growth
and  Paperwork  Reduction  Act of 1996 (the  "Act"),  the FDIC imposed a special
assessment on SAIF members to  recapitalize  the SAIF at the designated  reserve
level of 1.25% as of October 1, 1996.  Based on the Bank's  deposits as of March
31, 1995, the date for measuring the amount of the special  assessment  pursuant
to the Act, our special  assessment was $492,000.  The  recapitalization  of the
SAIF has had the effect of  lowering  premiums  for  deposit  insurance  for the
entire  thrift  industry  that  holds  deposits  insured  by the SAIF.  The SAIF
insurance assessment rate paid by us before the recapitalization of the SAIF was
23 basis  points per $100 of deposit and has  decreased  to 6.4 basis points per
$100 of deposits after the recapitalization of the SAIF. Pursuant to the Act, we
will pay in addition to our normal insurance  premium as a member of the SAIF an
annual  amount  equal to  approximately  6.4 basis  points of  outstanding  SAIF
deposits towards the retirement of the Financing Corporation bonds issued in the
1980's to assist in the recovery of the savings and loan industry.  Beginning no
later than  January 1, 2000,  the rate paid to retire  these bonds will be equal
for members of the BIF and the SAIF.  Members of the BIF, by contrast,  will pay
in addition to their normal deposit  insurance  premium  approximately 1.3 basis
points. Because of the Supervisory Agreement of May 21, 1997, we anticipate that
our  premiums  will be  increased  by the FDIC.  The Act also  provides  for the
merging  of the BIF and the  SAIF by  January  1,  1999  provided  there  are no
financial  institutions still chartered as federal savings  associations at that
time.

     Advertising  costs  increased from $169,000 for the year ended December 31,
1995 to $203,000 for the year ended  December 31, 1996,  or a $34,000  increase.
Salaries  and  employee  benefits  decreased  from  $941,000  for the year ended
December  31,  1995 to  $917,000  for the year ended  December  31,  1996.  This
decrease was due to an increase in loan volume,  which resulted in allocation of
salaries and employee  benefits to loan origination  costs.  Occupancy  expenses
also  decreased  from $237,000 for the year ended  December 31, 1995 to $215,000
for the year ended  December  31, 1996 because we use an  accelerated  method of
depreciation.

     Income tax expense. Our income tax expense was a benefit of $69,000 for the
year ended  December  31,  1996  compared  to  $265,000  owed for the year ended
December  31,  1995.  This  decrease  in taxes was the result of our net loss of
$164,000, before taxes, for the year ended December 31, 1996.


                                       62


<PAGE>



Liquidity and Capital Resources

     We are 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 our
deposits and short-term  borrowings.  The required ratio  currently is 5.0%. Our
liquidity ratio average was 14.8%, 11.2% and 8.8% at December 31, 1995, December
31, 1996, and June 30, 1997, respectively. The decrease in our average liquidity
rate at December 31, 1996 was the result of our sale of investments and increase
in  short  term  borrowings.  It is  our  belief  that  upon  completion  of the
Conversion our liquidity ratio will initially increase.

         Our  primary  sources  of funds are  deposits,  repayment  of loans and
mortgage-backed  securities,  maturities  of  investments  and  interest-bearing
deposits,  funds  provided  from  operations  and  advances  from  the  FHLB  of
Pittsburgh.  While scheduled repayments of loans and mortgage-backed  securities
and maturities of investment securities are predictable, other sources of funds,
such as deposit  flows and loan  prepayments,  can be greatly  influenced by the
general level of interest rates, economic conditions and competition. We use our
liquidity resources principally to fund existing and future loan commitments, to
fund maturing certificates of deposit and demand deposit withdrawals,  to invest
in other interest-earning  assets, to maintain liquidity,  and to meet operating
expenses.

     Net cash used in our operating  activities  (i.e.  cash items affecting net
income) for the six months ended June 30, 1997 was  $353,000.  In contrast,  net
cash was provided by our operating  activities  for the year ended  December 31,
1996 in the amount of $305,000, and in the amount of $551,000 for the year ended
December 31, 1995.

     Net  cash  provided  by our  investing  activities  (i.e.,  cash  receipts,
primarily  from  our  investment   securities  and  mortgage-backed   securities
portfolios  and our loan  portfolio)  for the six months ended June 30, 1997 was
$239,000.  In contrast,  net cash was used in our investing  activities  for the
year ended December 31, 1996 in the amount of $13.7 million, an increase of $6.6
million  from the year ended  December 31,  1995.  The  increase  was  primarily
attributable to a decrease in proceeds from loan sales.

     Net  cash  provided  by  our  financing  activities  (i.e.,  cash  receipts
primarily from net increases in deposits and net FHLB advances) for 1996 totaled
$15.0 million.  This is a result of an increase in net advances from the FHLB of
$22.9  million  offset by a  decrease  in  deposits  of $14.1  million.  The net
advances from the FHLB were used to fund loan growth.

     Liquidity may be adversely affected by unexpected deposit outflows,  higher
interest rates paid by competitors,  and similar matters. Further, the disparity
in Financing  Company  ("FICO") bond interest  payments as previously  described
could  result in the loss of deposits  to BIF members  that have this lower cost
and therefore  are able to pay higher rates of interest on deposits.  Management
monitors projected liquidity needs and determines the level desirable,


                                       63


<PAGE>



based in part on our  commitments to make loans and  management's  assessment of
our ability to generate funds.

     We are subject to federal  regulations  that impose certain minimum capital
requirements.  For a discussion on such capital levels,  see "Historical and Pro
Forma Capital Compliance" and "Regulation Regulatory Capital Requirements."

Impact of Inflation and Changing Prices

     Our financial  statements and the accompanying notes presented elsewhere in
this  Prospectus,  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 of inflation is reflected in the increased cost of our  operations.  As a
result,  interest  rates have a greater  impact on our  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 prices of goods and services.

Recent Accounting Pronouncements

     FASB Statement on Accounting for Stock-Based Compensation. In October 1995,
the FASB issued SFAS No. 123.  SFAS No. 123 defines a "fair value based  method"
of accounting for an employee stock option whereby compensation cost is measured
at the grant  date  based on the value of the award and is  recognized  over the
service  period.  FASB has encouraged all entities to adopt the fair value based
method,  however,  it will allow  entities to continue the use of the "intrinsic
value based method"  prescribed by Accounting  Principles  Board ("APB") Opinion
No. 25. Under the intrinsic value based method,  compensation cost is the excess
of the market  price of the stock at the grant date over the amount an  employee
must pay to  acquire  the  stock.  However,  most  stock  option  plans  have no
intrinsic  value at the  grant  date  and,  as  such,  no  compensation  cost is
recognized  under APB Opinion No. 25.  Entities  electing to continue use of the
accounting  treatment  of APB  Opinion  No.  25  must  make  certain  pro  forma
disclosures  as if the fair value based method had been applied.  The accounting
requirements  of SFAS No. 123 are  effective  for  transactions  entered into in
fiscal years beginning after December 15, 1995.

     FASB  Statement on  Accounting  for  Transfers  and  Servicing of Financial
Assets and  Extinguishment  of  Liabilities.  In June 1996, FASB issued SFAS No.
125, which will be effective, on a prospective basis, for fiscal years beginning
after December 31, 1996.  SFAS No. 125 supersedes  SFAS No. 122,  Accounting for
Mortgage  Servicing  Rights.  SFAS No. 125  provides  accounting  and  reporting
standards for transfers and servicing of financial assets and  extinguishment of
liabilities based on consistent application of a  financial-components  approach
that  focuses on  control.  SFAS No. 125 extends  the  "available  for sale" and
"trading" approach of SFAS No. 115 to non-security  financial assets that can be
contractually  prepaid or otherwise settled in such a way that the holder of the
asset would not recover


                                       64


<PAGE>



substantially all of its recorded investment.  In addition,  SFAS No. 125 amends
SFAS No. 115 to prevent a security from being  classified as held to maturity if
the  security  can be prepaid or settled in such a manner that the holder of the
security would not recover  substantially  all of its recorded  investment.  The
extension of the SFAS No. 115 approach to certain non-security  financial assets
and the amendment to SFAS No. 115 are effective for financial  assets held on or
acquired  after  January 1, 1997.  The FASB has proposed to defer the  effective
date of SFAS No. 125 until  January 1, 1998 for certain  transactions  including
repurchase agreements, dollar-roll, securities lending and similar transactions.
Further,  in December 1996, the FASB issued SFAS No. 127,  Deferral of Effective
Date of Certain  Provisions  of FASB  Statement No. 125. SFAS No. 127 defers for
one (1) year the  effective  date of SFAS No. 125 as it relates to  transactions
involving  secured  borrowings  and  collateral  and  transfers and servicing of
financial  assets.  It also  provides  additional  guidance  on  these  types of
transactions.  We do not believe SFAS No. 125 will have a material impact on our
financial statements.

     FASB Statement on Reporting  Comprehensive  Income.  In June 1997, the FASB
issued SFAS No. 130, Reporting  Comprehensive Income. This statement establishes
standards for reporting and display of  comprehensive  income and its components
(revenues,  expenses,  gains  and  losses)  in a  full  set of  general  purpose
financial  statements.  This  statement is effective for fiscal years  beginning
after  December 15, 1997.  Reclassification  of financial  statement for earlier
periods provided for comparative purposes is required.

     FASB  Statement on Disclosure  About  Segments of an Enterprise and Related
Information.  Also, in June of 1997,  the FASB issued SFAS No. 131,  Disclosures
About  Segments  of  an  Enterprise  and  Related  Information.  This  statement
establishes  standards for disclosing segments of business based on management's
assessment  of a business  segment.  This  statement is effective for the fiscal
years beginning after December 15, 1997.

     In November 1993, the American  Institute of Certified  Public  Accountants
("AICPA")  issued SOP 93-6  Employers'  Accounting for Employee Stock  Ownership
Plan. SOP 93-6  addresses  accounting for shares of stock issued to employees by
an employee stock  ownership  plan.  SOP 93-6 requires that the employer  record
compensation expense in an amount equal to the fair value of shares committed to
be released from the ESOP to  employees.  SOP 93-6 is effective for fiscal years
beginning  after  December  15, 1993 and relates to shares  purchased by an ESOP
after  December 31, 1992. If the Common Stock  appreciates  over time,  SOP 93-6
will increase  compensation expense relative to the ESOP, as compared with prior
guidance that required  recognition of compensation expense based on the cost of
the  shares  acquired  by the ESOP.  The amount of any such  increase,  however,
cannot be  determined at this time because the expense will be based on the fair
value of the shares  committed to be released to employees,  which amount is not
determinable. See "PRO FORMA DATA."

                                       65


<PAGE>


                BUSINESS OF DELAWARE FIRST FINANCIAL CORPORATION

     Delaware First  Financial  Corporation is not an operating  company and has
not engaged in any significant business to date. It was formed in September 1997
as a Delaware  chartered  corporation  to be the holding  company for Ninth Ward
Savings Bank, FSB. The holding company  structure and retention of proceeds will
facilitate:  (i) diversification into non-banking activities,  (ii) acquisitions
of other financial institutions,  such as savings institutions,  (iii) expansion
within  existing  and into new market areas and (iv) stock  repurchases  without
adverse tax consequences.  There are no present plans regarding diversification,
acquisitions or expansion.

         Since the Company will own only one savings  association,  it generally
will not be  restricted  in the  types of  business  activities  in which it may
engage   provided   that  we  retain  a  specified   amount  of  our  assets  in
housing-related  investments.  The Company initially will not conduct any active
business and does not intend to employ any persons  other than officers but will
utilize our support staff from time to time.

     The office of the  Company is located at 400  Delaware  Avenue,  Wilmington
Delaware 19801. The telephone number is (302) 421-9090.

                    BUSINESS OF NINTH WARD SAVINGS BANK, FSB

     We were  founded  in 1922 as Ninth  Ward  Building  & Loan  Association,  a
Delaware  chartered  institution.  In 1954 our name was  changed  to Ninth  Ward
Savings & Loan  Association.  In 1992 we adopted a federal  savings  association
charter,  and our name was changed to Ninth Ward Savings Bank, FSB. Our business
has been  conducted  from a  single  location  since  our  inception.  It is our
intention to operate as an independent  community-oriented  savings  association
following the Conversion. Our address, 400 Delaware Avenue, Wilmington, Delaware
19801, and telephone number, (302) 421-9090 is the same as that of the Company.

     The principal sources of funds for our activities are deposits,  repayments
of  loans  and  mortgage-backed   securities,   maturities  of  investments  and
interest-bearing  deposits, funds provided from operations and advances from the
FHLB of Pittsburgh.  Our funds are used principally for the origination of loans
secured by first mortgages on one- to four-family  residences  which are located
in our market area.  Such loans totaled $82.6  million,  or 88.9%,  of our total
loan portfolio at June 30, 1997. Our principal source of revenue is the interest
we  receive  on loans,  and our  principal  expense  is the  interest  we pay on
deposits and FHLB advances.

     After the  Conversion  we intend to use a portion of the proceeds  from the
offering to expand our home equity  lending  program.  We also expect to open an
additional branch or branches after evaluating the results of branch feasibility
studies. This will allow us to offer more convenience for our depositors, and to


                                       66

<PAGE>


compete for their business  based on accessible  locations.  We also  anticipate
offering small  business/commercial  loans, which will add diversity to our loan
portfolio and help manage our interest rate risk.

Current Operations

     We have operated  from a single  banking  location in the central  business
district of Wilmington since 1922.  Branch offices are a way to bring convenient
banking  services to  customers in a bank's  market area.  Because of our single
location in downtown  Wilmington,  we have used other  methods  such as personal
service and  competitively  priced  deposits  to attract  and retain  customers.
Recently,  the mix of business in central Wilmington has shifted from industrial
corporations to financial services  companies,  including large banks and credit
card  lenders.  That change has  affected  our ability to attract new  customers
because  the  employees  of  these  financial  service  companies  have  banking
relationships  with their employers.  The need to develop strategies to preserve
our customer base while  operating  from a single  location has increased as our
customer  base has changed and the  financial  services in our market has become
increasingly competitive.

     Our single  office  structure has also affected the type of deposits we use
to attract loans. For a number of years our deposit structure has been comprised
of fixed  rate,  fixed  term  certificates  of  deposit.  We have also used FHLB
advances as an alternate  source of funds. We believe that as long as we operate
solely from a single office location it will be necessary to continue to rely on
certificates of deposit as our primary source of funds. At June 30, 1997, 84% of
our deposits were in certificate form.  Moveover,  of this amount, 18.3% were in
Jumbo Deposits, certificates of deposit of $100,000 or more. We believe that our
depositors are particularly  sensitive to rate changes and that we could undergo
significant  decay in these deposits if we attempted to reduce the rates paid on
certificates  of  deposit.  As a result of our  dependence  on  higher  yielding
certificates of deposit and borrowings from the FHLB of Pittsburgh,  our cost of
funds has been and is likely to remain  higher  than that of  comparable  thrift
institutions with more convenient banking facilities, and those which operate in
less  competitive  banking  markets,  until we are  able to  attract  more  core
deposits in the form of shorter term deposits and transaction accounts.

     Depending  on general  market  conditions  and the  presence  of a suitable
location,  we anticipate  opening branch facilities within the next two years to
provide  more  convenient  banking  services to our  existing  customers  and to
attract new customers.  Upon the opening of a branch,  should such occur,  it is
likely that the initial expenses  associated  therewith could cause a decline in
earnings. At present, 82.56% of our assets are in loans but the establishment of
a new branch  facility is likely to reduce that ratio and have an adverse impact
on earnings. Investment on the conversion proceeds in short term securities will
aslo reduce this ratio.


     Our residential and home equity loan volume has increased  significantly in
recent years.  See "-- Lending  Activities."  The increase  activity has been in
fixed  rate  loans,  as  result  of  refinancings  during  the  recent  low rate
environment. We believe the attractiveness of

                                       67

<PAGE>


fixed rate loans and the reluctance of customers to accept ARM loans is in large
part due to the relative  stability and low level of long term interest rates in
our market and in the nation as a whole.  We, like most  banks,  have found that
when long term rates are relatively low, our borrowers prefer the certainty of a
fixed rate loan structure. As a result, over 87% of our first mortgage loans are
fixed rate loans while  approximately  only 13% are ARM loans. While some of our
fixed  rate  loans  have been  sold in the  secondary  market,  we have held the
majority of these loans in portfolio.  This  concentration  of long term,  fixed
rate loans, coupled with our reliance on certificates of deposit, has exposed us
to substantial interest rate risk. See "RISK FACTORS--Potential Vulnerability to
Changes in Interest Rate Risk and Interest Rate Risk Profile."

     Upon the  completion of the Offering,  we anticipate  expanding our product
line by offering small  business/commercial  loans as well as expanding our home
equity  program.  These forms of lending are shorter term,  higher  yielding and
higher risk than residential lending. The implementation of a lending program of
this nature will also require the presence of an experienced  commercial lending
officer.  At the  present  time we do not emply such a person.  The  addition of
shorter term  business  loans to our loan  portfolio may enable us to reduce our
dependence  on fixed rate,  long term  mortgage  loans and home equity loans and
enable us to work  toward  reduction  of  interest  rate  risk.  For the  Bank's
operating  results,  see  "MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL
CONDITION AND RESULTS OF OPERATIONS."

Market Area

     Our primary market area consists of New Castle County, Delaware. New Castle
County,  which contains the city of Wilmington,  is the site of incorporation of
many of the nation's largest  corporations.  The largest industries are service,
nondurable  goods   manufacturing  and  finance,   insurance  and  real  estate.
Agriculture also plays a prominent part in the state's  economy.  We are located
approximately  15  miles  from  Newark,  Delaware,  site  of the  University  of
Delaware.  Delaware has two other state supported  institutions and four private
schools awarding  post-secondary degrees. Owing to its preferred location as the
state of incorporation for many of the nation's largest  corporations,  the city
has many law,  accounting  and consulting  firms.  The state of Delaware has the
fourth lowest  population in the nation but has both high  employment and higher
than average income levels.

     The state of Delaware has adopted  numerous  favorable  tax laws to attract
and  retain  businesses.  Delaware  has no sales tax and a  relatively  low real
property tax. Additionally,  the state has a regressive bank franchise tax which
is favorable for large financial  institutions.  Several large banking companies
have  established  headquarters  and  other  facilities  here  for  credit  card
operations.  Delaware has also sought to augment the service-based sector of its
economy,  having recently  adopted a new trust law to facilitate the location of
trusts in Delaware.

     Economic  growth  in our  market  area  remains  dependent  upon the  local
economy. In addition, our deposit and loan activity is significantly affected by
economic  conditions  in our market  area.  Based on our primary  market  area's
economic  demographic history, we expect our market area to be relatively stable
in the future.  However,  significant  banking competition will likely cause the
cost of funds to remain relatively high.

                                       68

<PAGE>

Supervisory Agreement

     Since  May 21,  1997,  the  Bank  has been  operating  under a  Supervisory
Agreement with the OTS. Under the  Supervisory  Agreement we have agreed to take
actions to improve our  compliance  with certain OTS  regulations in the area of
interest  rate  risk,  develop  a  three  year  business  plan,   implement  and
periodically  follow up on the the Bank's  interest rate risk policy,  establish
procedures  providing  for detailed  minutes of Board of Directors and committee
meetings,  establish  procedures  to insure  Board  members are  presented  with
sufficient   information  in  order  to  make  informed  judgments  and  improve
regulatory  compliance.  With regard to interest rate risk  management,  we have
adopted  and  submitted  to the OTS a  revised  interest  rate risk  policy  and
undertaken  certain  actions  including the sale of fixed rate mortgage loans to
the  FHLMC  and  lengthening  the  maturities  of  certain  FHLB  advances.  The
Supervisory Agreement also required that we submit a three year written Business
Plan  to the  OTS  which  addresses  goals  and  strategies  for  improving  and
sustaining  earnings.  The Business Plan is required to identify major areas for
improving operating performance and achieving and maintaining adequate levels of
capital while addressing operating expenses (including management compensation),
our cost of funds and asset growth.  The Business Plan is required to be updated
annually  and  reviewed  by  our  Board  at  least  quarterly.  Pursuant  to the
requirements  of the Supervisory  Agreement,  the Business Plan was submitted to
the OTS  regional  office on August 28, 1997.  The  Supervisory  Agreement  also
requires the OTS be notified 30 days before a new director or executive  officer
is  appointed.  Further,  we must provide  notice to the OTS prior to extending,
renewing,  reviewing  or  entering  into  any  compensation  or  benefit-related
contract  with a  senior  executive  officer  or  director  of Ninth  Ward.  The
Supervisory Agreement remains in effect until terminated by the OTS, although it
states that the OTS Regional  Director  will consider  requests for  termination
after the first Report of Examination  following the May 21, 1997 effective date
of  the  Supervisory  Agreement.  We  anticipate  asking  the  OTS  to  consider
termination of the Supervisory  Agreement in early 1998 following the Conversion
and completion of the next Report of Examination.

Lending Activities

     The following  table sets forth  information  concerning the types of loans
held by us.


                                       69


<PAGE>


<TABLE>
<CAPTION>


                                                                 Composition of Loan Portfolio
                                       ---------------------------------------------------------------------------------------------
                                                                                                 December 31,
                                                                       -------------------------------------------------------------
                                               June 30, 1997                        1996                             1995
                                       -----------------------------   ------------------------------    ---------------------------

                                          Amount    Percent of Total     Amount      Percent of Total      Amount   Percent of Total
                                          ------    ----------------     ------      ----------------      ------   ----------------
Real estate loans:
<S>                                    <C>               <C>           <C>                <C>            <C>              <C>   
  Residential mortgage .............   $82,625,969       88.92%        $87,918,256        89.67%         $67,937,470      86.18%
                                       -----------      ------         -----------       ------          -----------     ------
    Total real estate loans ........    82,625,969       88.92          87,918,256        89.67           67,937,470      86.18

Other loans:
  Deposit account ..................       710,275        0.76             528,198         0.54              839,344       1.06
  Home equity loans ................     7,942,666        8.55           8,082,865         8.24            8,387,260      10.64
  Equity lines of credit ...........     2,963,299        3.19           2,823,273         2.88            2,753,989       3.49
                                       -----------      ------         -----------       ------          -----------     ------
    Total other loans ..............    11,616,240       12.50          11,434,336        11.66           11,980,593      15.19

Less:
  Unamortized fees .................     1,065,824        1.15           1,063,474         1.08              882,757       1.12
  Allowance for loan losses ........       257,000        0.27             247,000         0.25              200,000       0.25
                                       -----------      ------         -----------       ------          -----------     ------

Total loans, net ...................   $92,919,385      100.00%        $98,042,118       100.00%         $78,835,306     100.00%
                                       ===========      ======         ===========       ======          ===========     ======

Mortgage-backed securities .........       190,414                         203,147                           698,669
                                       -----------                     -----------                       -----------

         Total .....................   $93,109,799                     $98,245,265                       $79,533,975
                                       ===========                     ===========                       ===========
</TABLE>


                                       70


<PAGE>



     We are  currently  servicing  loans for the  benefit of others.  Such loans
totaled  $53.3  million,  $54.3  million  and $56.7  million  at June 30,  1997,
December  31, 1996 and  December 31,  1995,  respectively.  Servicing  loans for
others generally consists of collecting  mortgage  payments,  maintaining escrow
accounts,  disbursing  payments to investors and  foreclosure  processing.  Loan
servicing  fees  generated by these  activities  were $48,000 for the six months
ended June 30, 1997,  and $190,000 and $52,000 for the years ended  December 31,
1996 and 1995,  respectively.  Additionally,  at June 30, 1997 and  December 31,
1996 we had  outstanding  loan  origination  commitments  of  $387,000  and $2.3
million,  respectively,  for fixed and adjustable  rate loans with rates ranging
from  6.5% to 7.75%  and  6.75% to 8.5%,  respectively.  These  commitments  are
expected to be funded within one year. Commitments are issued in accordance with
the same loan policies and underwriting standards as settled loans.

     The following table sets forth the estimated maturity of our loan portfolio
at June 30, 1997.  Scheduled  contractual  principal  repayments of loans do not
reflect  the  actual  life of  such  assets.  The  average  life of the  loan is
substantially  less  than its  contractual  terms  because  of  prepayments.  In
addition,  due on sale  clauses  on loans  generally  give the Bank the right to
declare loans immediately due and payable in the event, among other things, that
the borrower sells the real property subject to the mortgage and the loan is not
repaid. The average life of mortgage loans tend to increase,  however,  when the
current  mortgage  loan  market  rates are  substantially  higher  than rates on
existing  mortgage  loans  and,  conversely,  decrease  when  rates on  existing
mortgage loans are substantially higher than current mortgage loan market rates.
All mortgage  loans are shown as maturing  based on the date of the last payment
required by the loan agreement except as noted.


          Contractual Maturity of Loans and Mortgage-Backed Securities

<TABLE>
<CAPTION>

                                           More than     More than
                        Within 6  6 to 12 one year to   three years    Over 5
                         months   months  three years  to five years    years     Total
                         ------   ------  -----------  -------------    -----     -----
                                             (In thousands)
<S>                    <C>       <C>       <C>           <C>            <C>       <C>    
Residential ........   $     6   $   111   $   511       $ 1,889        $80,109   $82,626
  mortgage
Deposit accounts ...       710         0         0             0              0       710
Home equity loans ..        16        37     1,120         2,175          4,595     7,943
Equity lines of
   credit(1) .......     2,963         0         0             0              0     2,963
                       -------   -------   -------       -------        -------   -------
Total loans ........     3,695       148     1,631         4,064         84,704    94,242

Mortgage-backed
  securities .......         0         0       190             0              0       190
                       -------   -------   -------       -------        -------   -------

   TOTAL ...........   $ 3,695   $   148   $ 1,821       $ 4,064        $84,704   $94,432
                       =======   =======   =======       =======        =======   =======
</TABLE>

- ----------

(1)  Equity lines of credit are open-ended and have no stated  maturity date and
     are shown as being due when interest rates are next subject to change.


                                       71


<PAGE>



     The following table sets forth the amount of fixed rate and adjustable rate
loans at June 30, 1997 which are due after June 30, 1998.

                                            Loans at 6/30/97 due after 6/30/98
                                            ----------------------------------
                                             Fixed      Adjustable       Total
                                             -----      ----------       -----
                                                   (Dollars in thousands)
Residential mortgage .................      $71,933       $10,576       $82,509
Deposit accounts .....................            0             0             0
Home equity loans ....................        7,890             0         7,890
Equity lines of credit ...............            0             0             0
                                            -------       -------       -------

                         Total .......      $79,823       $10,576       $90,399
                                            =======       =======       =======

        Percent of total loans .......        85.91%        11.38%        97.29%


                                       72


<PAGE>



     The following table sets forth certain information with respect to our loan
origination, purchase and sales activity for the periods indicated.

<TABLE>
<CAPTION>

                                                    Loan Activity
                               -----------------------------------------------------------
                                Six Months Ended June 30,        Year Ended December 31,
                               --------------------------     ----------------------------
                                  1997             1996           1996            1995
                                  ----             ----           ----            ----
<S>                          <C>             <C>             <C>             <C>
Net loans receivable
 at beg. of period ........   $ 98,042,118    $ 78,835,306    $ 78,835,306    $ 72,134,479

Loans originated:
  Real estate loans:
    First mortgage loans ..   $  5,130,374    $ 17,578,611    $ 31,673,585    $ 41,250,431
    Home equity loans .....      1,208,392       1,257,800       3,139,302       2,701,850
    Equity lines of credit       1,131,157       1,404,394       2,691,392       2,263,227
Collateral loans ..........        473,753         327,849         713,357       1,046,369
                              ------------    ------------    ------------    ------------

     Total loans originated   $  7,943,676    $ 20,568,654    $ 38,217,636    $ 47,261,877

Loans purchased:
  Participations ..........         55,494          18,400          18,400          34,181
                              ------------    ------------    ------------    ------------

     Total loans purchased    $     55,494    $     18,400    $     18,400    $     34,181

Loans sold:
  Whole loans .............     (1,128,181)     (1,013,297)     (2,599,494)    (26,010,908)
  Participations ..........              0               0      (2,008,782)     (3,859,071)
                              ------------    ------------    ------------    ------------

     Total loans sold .....   $ (1,128,181)   $ (1,013,297)   $ (4,608,276)   $(29,869,979)
                              ------------    ------------    ------------    ------------

Principal repayments ......   $ (6,451,198)   $ (7,931,500)   $(15,414,110)   $ (9,726,497)

Allowance for losses
 decrease (increase) ......        (10,000)        (26,000)        (47,000)         (5,000)

Reclassifications-Held
 for Sale .................     (5,547,674)      1,020,000       1,020,000      (1,020,000)

Other activity, net .......         15,150         (88,868)         20,162          26,245

Net loan increase
 (decrease) ...............     (5,122,733)     12,547,389      19,206,812       6,700,827
                              ------------    ------------    ------------    ------------

Net loans receivable at
 end of period ............   $ 92,919,385    $ 91,382,695    $ 98,042,118    $ 78,835,306
                              ============    ============    ============    ============
</TABLE>


                                       73


<PAGE>



     Most of our loans are first or second  mortgage  and equity loans which are
secured  by one- to  four-family  residences.  We also  make  loans  on  savings
accounts.  Following the Conversion,  we expect to continue making one- to four-
family real estate loans and anticipate placing greater emphasis on our existing
home equity loan program. We also intend to emphasize small  business/commercial
loans,  which will  require us to increase  our staff and add another  executive
officer experienced in such lending.  However, this is a new area of lending for
the Bank and one that is highly  competitive  in our  market.  Accordingly,  our
ability to originate small  business/commercial  loans in a manner which is both
profitable  and in which  risks  are  maintained  at  acceptable  levels  is not
assured.  Further,  small  business/commercial   lending  entails  significantly
greater risk than traditional real estate lending.  The repayment of these loans
typically is  dependent on the  successful  operation  and income  stream of the
borrower. Such risks can be significantly affected by economic conditions.

     At June 30, 1997,  total loans were $92.9 million of which $82.6 million or
88.9% were first mortgage loans secured by one- to four-family  residences.  The
majority  of our loans have  interest  rates which are fixed for the term of the
loan  ("fixed  rate").  To a much  lesser  extent  when  market  conditions  are
favorable,  we  originate  loans with rates of  interest  which may adjust  from
period to period during the term of the loan ("adjustable  rate").  Our emphasis
on fixed rate loans has made us more  susceptible  to changes in interest  rates
and as a result both our  capital and our  interest  income  could be  adversely
affected in a rising interest rate environment. See "MANAGEMENT'S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION -- Interest Rate Risk."

     We presently do not originate small  business/commercial  loans.  After the
Conversion,  we expect to make  small  business/commercial  lending  part of our
lending activities.  Commercial loans are business loans which may be secured by
real estate or may be unsecured.  In connection with this program,  we may offer
loans on property such as small apartment  buildings and small office buildings,
shopping  centers,  and  commercial and  industrial  buildings.  Such loans will
typically be originated on an adjustable rate basis.  Small  business/commercial
lending has an inherently  greater risk than residential  1-to-4 family lending.
See,  "RISK  FACTORS --  Expansion  into Small  Business/Commercial  Lending and
Creation of Branches."

     We obtain  mortgage  loans from a variety of sources.  The most  frequently
utilized method of obtaining mortgage loans is through employee  originators who
handle  telephone  calls,  walk-in  customers  and  referrals  from real  estate
brokers.  In previous years, we have obtained  mortgage loans from a third party
originator.

     An appraisal on each property  which secures a first  mortgage loan made by
us is obtained from an independent appraisal firm. These appraisers are approved
by our Appraisal Committee,  and certain appraisals are reviewed randomly by the
Committee  throughout  the year.  Each  appraiser  must annually  submit updated
licenses  and  evidence of  insurance  coverage to maintain  their  status as an
approved  appraiser.  The  appraised  value of a  property  is  determined  by a
physical inspection of the property and comparison of the property to at


                                       74


<PAGE>



least three comparable  properties in the immediate area. The appraised value is
used as a basis for  determining  loan to value ratios  unless the sale price of
the property is less than the appraisal  value.  In that case, the sale price is
used.

     Loans are approved by the Loan  Committee,  a committee  consisting  of the
President,  Executive Vice President and Vice President of Servicing. Every loan
we make is presented to the Loan  Committee  for  approval.  The approval of the
majority of the committee is required to approve a loan. This committee meets as
needed to review loan applications.  Promptly after we approve a loan we provide
a commitment  letter to the borrower which specifies the terms and conditions of
the proposed  loan  including  the amount of the loan,  the interest  rate,  the
amortization  term, a brief description of the required  collateral and required
insurance coverage,  including fire and casualty insurance,  and flood insurance
as required. We also require each loan to have title insurance. At June 30, 1997
we had commitments to originate $387,000 in mortgage loans.

     We do not  purchase  whole  loans.  However,  we do  occasionally  purchase
participation  interests in loans and make loans secured by deposits held by us.
For the six months ended June 30, 1997, we purchased a $55,000  participation in
loans originated by Delaware Community Investment Corporation ("DCIC").

     We require private mortgage  insurance on all first mortgage loans when the
loan-to-value  ratio exceeds 80%. We retain  servicing on all loans  originated.
From time to time we also sell some of the loans or  participation  interests in
some  of the  loans  we  originate.  The  only  loans  we  sell  are  fixed-rate
residential  mortgage loans. For the six months ended June 30, 1997 and the year
ended December 31, 1996, we sold $1.1 million and $4.6 million, respectively, of
such loans. Such loans are sold to either the FHLMC,  FNMA, or another financial
institution.

     Loans  collateralized  by deposits  held by us must be approved by the Vice
President  of  Deposit  Administration  or her  designee.  Loans of this type in
excess of  $25,000  must be  approved  by either the Vice  President  of Deposit
Administration, directly, the Treasurer or the President.

     Originations, Purchases and Sales of Loans. As a federal association we are
permitted to make and/or  purchase loans  nationwide.  We originate and purchase
participations  in loans secured by real estate located only in our market area.
Recently, our purchasing activities have been limited to purchase participations
from DCIC.  We make home mortgage  loans secured by owner and nonowner  occupied
dwellings,  second mortgage loans secured by real estate.  We occasionally  make
construction  loans  secured by  residential  real  estate and loans  secured by
savings  accounts.  To a lesser  extent we,  from time to time,  participate  in
permanent or construction loans originated by other federally-insured  financial
institutions.  We also participate in permanent mortgages originated by the DCIC
secured by multi-family dwelling units.


                                       75


<PAGE>



     Our ability to originate loans is based on several  factors.  These include
the level of interest rates, the needs of our customers, our asset and liability
funding  needs and the  success of our  marketing  efforts.  In 1995 we began to
increase our mortgage  lending and hold loans in portfolio,  rather than selling
them into the  secondary  market.  The growth was  largely  due to our desire to
increase  income  through  additional  mortgage  lending and a high  refinancing
demand of consumers.  Nearly all of these loans were fixed rate loans with terms
of 15 to 30 years.  Holding  these  long-term  loans  with  fixed  rates,  while
assisting in our income  growth,  caused our interest  rate risk to increase and
made us more  susceptible  to declines in our interest  income if interest rates
increased.  Accordingly,  in the last  quarter  of 1996 we reduced  our  lending
activities so that we could better manage our interest rate risk. This reduction
was also the  result  of less  refinancing  activity.  Our  1997  mortgage  loan
originations through June 30 were $5.1 million compared to $17.6 million for the
six months ended June 30, 1996.

     One-to-Four Family Residential Loans. Our primary lending activity consists
of the origination of  one-to-four-family  residential mortgage loans secured by
property located in our primary market area. We generally  originate  conforming
one-to-four  family owner occupied  residential  mortgage loans in amounts up to
95%  loan-to-value  ratio  -- 97% in the  case of some  first  time  home  buyer
programs  --  with  private  mortgage   insurance   required  on  loans  with  a
loan-to-value  ratio  in  excess  of 80%.  The  maximum  loan-to-value  ratio on
mortgage loans secured by nonowner occupied  properties  generally is limited to
75%. We primarily originate fixed-rate loans having terms from five to 30 years,
with  principal  and  interest  payments   calculated  using  up  to  a  30-year
amortization  period.  At June  30,  1997,  approximately  11.4%  of our one- to
four-family residential loans had adjustable rates of interest.

     Home Equity.  Our portfolio also contains  fixed-rate home equity loans and
variable  rate equity lines of credit.  These loans and lines of credit  totaled
$10.9 million and comprised 11.7% of our total loan portfolio at June 30, 1997.

     We originate  fixed rate home equity loans for a minimum of three years and
a  maximum  of  15  years  in  amounts  of  $5,000  to  $150,000.   The  maximum
loan-to-value  ratio is 100%.  However,  we only lend up to 90% of loan-to-value
ratio on loans with first  mortgages that have been  outstanding for one year or
less.  During the six months ended June 30, 1997, we originated  $1.2 million in
home equity loans.  At June 30, 1997,  all of our home equity loans were secured
by first or second mortgages.

     We also originate variable rate home equity lines of credit. These lines of
credit  range in amounts  from  $10,000 to $100,000 and also require a perfected
second lien on owner occupied real  property.  For variable rate equity lines of
credit,  the maximum  loan-to-value  ratio is 90%. For the six months ended June
30, 1997 we advanced $1.1 million on home equity lines of credit.


                                       76


<PAGE>



     Loans to One Borrower.  Federal law requires that, in general,  the maximum
amount of loans which we may make to any one borrower may not exceed the greater
of $500,000 or 15% of our  unimpaired  capital and  unimpaired  surplus.  Higher
limits  apply  to  loans  to  develop  domestic  housing  units.  We may lend an
additional 10% of our unimpaired  capital and unimpaired  surplus if the loan is
fully secured by readily marketable collateral. Our maximum loan-to-one borrower
limit  was  approximately  $900,000  at June 30,  1997.  At June 30,  1997,  the
aggregate loans  outstanding to our three largest borrowers and related entities
were  $396,979,  $393,022 and  $340,699,  respectively.  Each of these loans was
secured and performing.

Nonperforming and Problem Assets

     Loan  Delinquencies.  We classify a loan as  delinquent  when payment is 16
days past due.  When a  mortgage  loan  becomes  16 days  past due,  a  computer
generated  notice of  nonpayment  is sent to the  borrower.  On the 21st day,  a
personal  call is made to verify  receipt  of the first  notice  and to  request
payment.  A second  delinquency notice is then mailed on the 30th day. If, after
60 days,  payment is still  delinquent,  we will advise a borrower in writing of
our intent to commence foreclosure. If the loan continues in a delinquent status
for 90 days and no  repayment  plan is in  effect,  the  delinquent  account  is
referred to an attorney for foreclosure.  At June 30, 1997, our total delinquent
loans were $2.1 million, or 2.3% of our total loan portfolio.

     The  following  table  shows  our  total  delinquent  loans  at  the  times
indicated:

<TABLE>
<CAPTION>

                                 June 30, 1997                     December 31, 1996               December 31, 1995
                         -------------------------------   -------------------------------  --------------------------------
    Loans                                    Percentage                        Percentage                        Percentage
Delinquent For           Number   Amount    of Portfolio   Number    Amount   of Portfolio  Number    Amount    of Portfolio
- --------------           ------   ------    ------------   ------    ------   ------------  ------    ------    ------------
<S>                        <C>  <C>             <C>          <C>   <C>            <C>          <C>     <C>          <C>  
30-59 days ...........     32   $1,310,549      1.41%        35    1,438,199      1.47%        31      962,353      1.22%
60-89 days ...........      9      480,040      0.52%         8      130,490      0.13%        13      448,159      0.57%
90 days and
  over ...............      7      327,117      0.35%         9      375,509      0.38%         6      244,177      0.31%
                          ---   ----------      ----        ---   ----------      ----        ---   ----------      ----
Total delinquent
  loans ..............     48   $2,117,706      2.28%        52   $1,944,198      1.98%        50   $1,654,689      2.10%
                          ===   ==========      ====        ===   ==========      ====        ===   ==========      ====
</TABLE>


                                       77


<PAGE>



The following table shows our delinquent loans by loan type:


<TABLE>
<CAPTION>

                                                   June 30, 1997              December 31, 1996             December 31, 1995
                                             -------------------------   ---------------------------   ----------------------------
                                                         Percentage of                 Percentage of                  Percentage of
                                                           Delinquent                    Delinquent                     Delinquent
        Loan Type                                Amount     Loans           Amount        Loans          Amount           Loans
        ---------                                ------     -----           ------        -----          ------           -----
<S>                                           <C>            <C>         <C>              <C>          <C>               <C>   
Residential mortgage ..................       $1,888,520     89.18%      $1,740,229       89.51%       $1,271,381        76.83%
Deposit accounts ......................          122,206      5.77%          56,417        2.90%          123,127         7.44%
Home equity loans .....................           79,800      3.77%         108,147        5.56%           99,044         5.99%
Equity lines of credit ................           27,180      1.28%          39,405        2.03%          161,137         9.74%
                                              ----------    ------       ----------      ------        ----------       ------
    Total .............................       $2,117,706    100.00%      $1,944,198      100.00%       $1,654,689       100.00%
                                              ==========    ======       ==========      ======        ==========       ======
</TABLE>


     Loans are  reviewed  on a  quarterly  basis and are  generally  placed on a
non-accrual  status when the loan becomes more than 90 days  delinquent or when,
in our opinion,  the  collection  of additional  interest is doubtful.  Interest
accrued and unpaid at the time a loan is placed on nonaccrual  status is charged
against  interest  income.  Subsequent  interest  payments,  if any,  are either
applied to the  outstanding  principal  balance or recorded as interest  income,
depending on the assessment of the ultimate collectibility of the loan.

     Nonperforming  Assets. The following table sets forth information regarding
nonaccrual  loans and real estate owned.  As of the dates  indicated,  we had no
loans categorized as troubled debt restructurings within the meaning of SFAS 15.
Interest  income  that  would have been  recorded  on loans  accounted  for on a
nonaccrual  basis under the original  terms of such loans was immaterial for the
years  ended  December  31,  1995  and  December  31,  1996,  respectively.  See
"MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS -- Provision For Loan Losses."



                      Nonperforming and Restructured Assets

                                                           December 31,
                                                      ------------------------
                                       June 30, 1997    1996         1995
                                       -------------    ----         ----
                                                  (Dollars in thousands)
Non-accrual loans .................... $   327(1)      $   376(2)   $   244(3)
Accruing loans delinquent
   90 days or more ...................       0               0            0
Real estate owned ....................       0               0            0
                                       -------         -------      -------
Total non-performing loans ........... $   327         $   376      $   244
                                       =======         =======      =======

Percentage of total loan portfolio ...    0.35%           0.38%        0.31%
Percentage of total assets ...........    0.29%           0.33%        0.25%


- ----------

(1)  Consists  of  $321,000 in  residential  mortgage  loans and $6,000 of loans
     secured by deposit accounts held by us.

(2)  Consists of $229,000 in residential mortgage loans, $108,000 in home equity
     loans and $39,000 in equity line of credit loans.

(3)  Consists of $244,000 in residential mortgage loans.


                                       78


<PAGE>



     Classification  of Assets.  OTS  regulations  provide for a  classification
system  for  loans  and  other  assets  of  savings  associations.   Under  this
classification  system, problem assets of savings associations are classified as
"substandard,"  "doubtful," or "loss." An asset is considered  substandard if it
is  inadequately  protected by the current net worth and paying  capacity of the
borrower or of the collateral pledged, if any.  Substandard assets include those
characterized by the "distinct  possibility"  that the savings  association 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 may be designated "special mention" because of potential weakness that do
not currently warrant classification in one of the aforementioned categories.

     When a savings association  classifies problem assets as either substandard
or doubtful,  it may establish  general  allowances for loan losses in an amount
deemed prudent by management. General allowances represent loss allowances which
have been  established  to recognize the inherent risk  associated  with lending
activities,  but which, unlike specific  allowances,  have not been allocated to
particular problem assets. When a savings association  classifies problem assets
as loss,  it is required  either to  establish a specific  allowance  for losses
equal to 100% of that portion of the asset so  classified  or to charge off such
amount. A savings  association's  determination as to the  classification of its
assets and the amount of its  valuation  allowances  is subject to review by the
OTS, which may order the  establishment  of additional  general or specific loss
allowances.  A portion of general loss allowances  established to cover possible
losses  related to assets  classified as substandard or doubtful may be included
in determining a savings  association's  regulatory capital.  Specific valuation
allowances for loan losses generally do not qualify as regulatory capital.


                                       79


<PAGE>



     The following table presents our classified assets at the dates indicated:

                                Classified Assets



                                                               December 31,
                                                            -----------------
Classification                              June 30, 1997   1996         1995
                                            -------------   ----         ----
                                                     (Dollars in thousands)
Substandard .............................      $272(1)      $303(2)      $244(3)
Doubtful ................................         0            0            0
Loss ....................................         0            0            0
                                               ----         ----         ----

      Total Classified Assets ...........      $272         $303         $244
                                               ====         ====         ====
- ------

(1)  Consists  of  $149,000  in  residential   mortgage   loans   classified  as
     substandard,  $42,000 in home equity loans  classified as  substandard  and
     $81,000 in equity line of credit loans classified as substandard.

(2)  Consists  of  $168,000  in  residential   mortgage   loans   classified  as
     substandard,  $88,000 in home equity loans  classified as substandard,  and
     $47,000 in equity line of credit loans classified as substandard.

(3)  Consists  of  $244,000  in  residential   mortgage   loans   classified  as
     substandard.

     Allowances  for Loan  Losses.  Our policy is to provide for losses based on
management's  estimate of the losses that may be  incurred  with  respect to our
loan  portfolio.  When we increase  the  allowances  for loan losses we do so by
establishing  a charge against our income.  The estimate,  including a review of
all loans on which full  collectibility  of interest  and  principal  may not be
reasonably assured, considers: (i) our past loan loss experience, (ii) known and
inherent risks in our portfolio,  (iii) adverse  situations  that may affect the
borrower's  ability  to  repay,  (iv)  the  estimated  value  of any  underlying
collateral, and (v) current economic conditions.

     We  monitor  our  allowance  for  loan  losses  and make  additions  to the
allowance as economic conditions dictate. Although we maintain our allowance for
loan losses at a level that we consider to be adequate for the inherent  risk of
loss in its loan  portfolio,  future losses could exceed  estimated  amounts and
additional  provisions  for loan losses  could be  required.  In  addition,  our
determination as to the amount of allowance for loan losses is subject to review
by  the  OTS,  as  part  of its  examination  process.  After  a  review  of the
information available,  the OTS might require the establishment of an additional
provision.


                                       80


<PAGE>



     The following table sets forth an analysis of our allowance for loan losses
at the dates indicated:

                            Allowance for Loan Losses



                             Six Months Ended June 30,   Year Ended December 31,
                             ------------------------    -----------------------
                                1997          1996          1996         1995
                              --------      --------      --------     --------
                                            (Dollars in thousands)
Gross Loan Principal
 Balance Outstanding .......  $94,242       $92,580       $99,353       $79,918
Average Loans Outstanding ..   99,012        83,837        91,061        78,025
Allowance Balance 
 (at beginning of period) ..      247           200           200           195
Loans charged off ..........        0             0             0             0
Recoveries .................        0             0             0             0

Net loans charged-off ......        0             0             0             0
Provision for possible
 loan losses ...............       10            26            47             5
                              -------       -------       -------       -------
Allowance Balance
 at end of period ..........  $   257       $   226       $   247       $   200
                              =======       =======       =======       =======

Allowance for loan
 losses to total loans .....     0.27%         0.24%         0.25%         0.25%

Ratio of Allowance for
 loan losses to total
 non- performing loans .....    78.59%        93.78%        65.69%        81.97%


     Allocation of Allowance for Loan Losses.  The following  table  presents an
allocation  of  the  entire   allowance  for  loan  losses  among  various  loan
classifications  and sets forth the percentage of loan type to total loans.  The
allowance  shown in the table should not be  interpreted  as an indication  that
charge-offs in future periods will occur in these amounts or proportions or that
the analysis indicates future charge-off trends.

<TABLE>
<CAPTION>
                                                                December 31,
                                                -------------------------------------------
                              June 30, 1997             1996                 1995
                           ------------------   -------------------    -------------------
                                 Percentage of         Percentage of          Percentage of
                           Amount Total Loans   Amount  Total Loans    Amount  Total Loans
                           ------  ----------   ------   ----------    ------   ----------
                                               (Dollars in thousands)
<S>                        <C>        <C>        <C>         <C>        <C>          <C> 
First mortgage loans ..... $179        88%       $169         89%       $104          86%
Home equity loans ........   10         8%         10          8%         34          10%
Equity lines of credit ...   67         3%         67          2%         61           3%
Collateral loans .........    1         1%          1          1%          1           1%
                           ----     -----        ----      -----        ----       -----

         Total ........... $257       100%       $247        100%       $200         100%
                           ====     =====        ====      =====        ====       =====
</TABLE>


                                       81


<PAGE>



Investment Activities

     General.  We are permitted  under federal law to make certain  investments,
including  investments in securities issued by various federal  agencies,  state
and municipal governments,  deposits at the FHLB of Pittsburgh,  certificates of
deposit in federally  insured  institutions,  certain  bankers'  acceptances and
federal funds. We may also invest, subject to certain limitations, in commercial
paper  rated  in  one of the  two  highest  investment  rating  categories  of a
nationally recognized credit rating agency, and certain other types of corporate
debt securities and mutual funds.  Federal regulations require us to maintain an
investment  in FHLB  stock and a minimum  amount of liquid  assets  which may be
invested in cash and specified  securities.  From time to time,  the OTS adjusts
the  percentage  of liquid  assets which savings banks are required to maintain.
See "MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS -- Liquidity and Capital Resources."

     The goals of our investment policy are to (i) maintain profitability;  (ii)
invest in relatively high quality securities;  (iii) maintain adequate liquidity
levels for meeting cash demands; (iv) maintain compliance with regulations;  and
(v) provide a short-term source of funds for the funding of loans designated for
sale.

     Investment  decisions will include these  objectives as well as a review of
risk-based capital established for each type of security.

     During periods when mortgage loan demand is moderate,  we have invested our
funds in certain investment securities rather than originating whole loans.

     The  investment  securities  we purchase  consist  primarily of  securities
issued  or   guaranteed  by  the  U.S.   government  or  agencies   thereof  and
mortgage-backed  securities.  At June  30,  1997,  100%  of our  mortgage-backed
securities  were  FHLMC  pass-throughs.   Investment  and  aggregate  investment
limitations  and  credit  quality  parameters  of each class of  investment  are
prescribed in our investment  policy.  We perform  analyses on  mortgage-related
securities  prior to purchase and on an ongoing basis to determine the impact on
earnings and market value under various interest rate and prepayment conditions.
Under our current investment policy, the President and his designee(s) have been
delegated  the  authority  by the  Board of  Directors  to  execute  agreements,
transactions  and  any  other  appropriate   material  in  order  to  effectuate
investment  transactions  authorized  by the  investment  policy.  The  Board of
Directors reviews all securities transactions on a monthly basis.

     We have adopted SFAS No. 115. This statement  requires that we classify our
investment  securities  as either  "trading,"  "available  for sale" or "held to
maturity." We have no securities  designated as "trading." Securities designated
as held to maturity are those assets which we have ability and intent to hold to
maturity.  A held to maturity investment portfolio is carried at amortized cost.
In contrast,  those securities designated as available for sale are those assets
which are not classified as trading securities or held to maturity.


                                       82


<PAGE>



Securities  designated as "available  for sale" are carried at market value with
unrealized gains or losses, net of tax effect, recognized in retained earnings.

     On November 29,  1996,  in order to increase  our capital  ratios,  we sold
investment  securities  with a book  value  of $3.0  million  from  our  held to
maturity portfolio  resulting in a loss of $2,000.  Included in these securities
were  investments with a book value of $998,000 that had a maturity of April 17,
1997 which  exceeded  the three  month  example  discussed  in the SFAS No. 115,
accounting for certain investments in debt and equity securities. As a result of
the  sale,  we  transferred  all  securities  previously  classified  as held to
maturity to available for sale. As a result of this sale,  all of our investment
securities are now classified as available for sale.

     Mortgage-backed  Securities.  To  supplement  lending  activities,  we have
invested in residential mortgage-backed  securities.  Mortgage-backed securities
can serve as collateral for borrowings and, through  repayments,  as a source of
liquidity.  Mortgage-backed  securities represent a participation  interest in a
pool of  single-family  or  other  type of  mortgages.  Principal  and  interest
payments  are  passed  from the  mortgage  originators,  through  intermediaries
(generally   quasi-governmental   agencies)   that   pool  and   repackage   the
participation interests in the form of securities,  to investors such as us. The
quasi-governmental  agencies,  FHLMC,  Government National Mortgage  Association
("GNMA"), and FNMA, guarantee the payment of principal and interest to investors

     As with our investment  portfolio discussed above, on November 29, 1996, in
order to increase our capital ratios, we sold mortgage-backed  securities with a
book value of $336,000 from our  held-to-maturity  portfolio  resulting in a net
gain of $9,000. Included in these securities was a mortgage-backed security with
a book value of $173,000 that had a maturity of March 1, 1997 which exceeded the
three month  example  discussed  in SFAS No.  115. As a result of this sale,  we
transferred   all  mortgage-   backed   securities   previously   classified  as
held-to-maturity to available for sale. Consequently, all of our mortgage-backed
securities are now classified as available for sale. Each security was issued by
the FHLMC.  Expected  maturities will differ from contractual  maturities due to
scheduled  repayments  and  because  borrowers  may  have the  right  to  prepay
obligations with or without prepayment penalties.

     Mortgage-backed  securities  are  typically  issued with  stated  principal
amounts.  The  securities  are backed by pools of mortgages that have loans with
interest  rates that are  within a set range and have  varying  maturities.  The
underlying pool of mortgages can be composed of either  fixed-rate or adjustable
rate mortgage  loans.  Mortgage-backed  securities are generally  referred to as
mortgage participation certificates or pass-through  certificates.  The interest
rate risk characteristics of the underlying pool of mortgages (i.e.,  fixed-rate
or  adjustable-rate)  and the prepayment  risk, are passed on to the certificate
holder. The life of a mortgage-backed pass-through security is equal to the life
of the underlying mortgages.


                                       83


<PAGE>



     The  following  table  sets  forth  the  carrying  value of our  investment
securities and mortgage-backed securities, at the dates indicated.


                              Investment Portfolio
<TABLE>
<CAPTION>

                                                                                                    December 31,
                                                                             -------------------------------------------------------
                                                 June 30, 1997(1)                      1996(1)                    1995(2)
                                             --------------------------      -------------------------    --------------------------
                                                              Estimated                      Estimated                     Estimated
                                               Carrying         Market       Carrying         Market        Carrying         Market
                                                 Value          Value          Value          Value           Value          Value
                                              -----------    -----------    -----------    -----------    -----------    -----------
<S>                                           <C>            <C>            <C>            <C>            <C>            <C>
Federal Farm Credit Bank .................           --             --             --             --      $ 3,499,715    $ 3,495,131
Federal Home Loan Bank ...................    $ 1,993,885    $ 1,993,885    $ 2,484,465    $ 2,484,465      2,490,745      2,478,061
Federal Home Loan Mortgage
  Corporation ............................        500,065        500,065        499,500        499,500      1,500,000      1,492,544
Federal National Mortgage
  Association ............................        497,675        497,675        495,805        495,805      1,000,000      1,000,922
Student Loan Marketing Association .......        998,190        998,190        992,510        992,510      1,500,000      1,475,667
U.S. Treasury Notes ......................      2,002,190      2,002,190      2,003,520      2,003,520      1,497,732      1,506,831
                                              -----------    -----------    -----------    -----------    -----------    -----------
    Total Investment securities ..........    $ 5,992,005    $ 5,992,005    $ 6,475,800    $ 6,475,800    $11,488,192    $11,449,156
                                              ===========    ===========    ===========    ===========    ===========    ===========

Mortgage-backed securities ...............        190,414        190,414        203,147        203,147        698,669        705,680

Federal Home Loan Bank
  capital stock, at cost .................      1,332,500      1,332,500      1,500,000      1,500,000        727,500        727,500
                                              -----------    -----------    -----------    -----------    -----------    -----------

Total ....................................    $ 7,514,919    $ 7,514,919    $ 8,178,947    $ 8,178,947    $12,914,361    $12,882,336
                                              ===========    ===========    ===========    ===========    ===========    ===========
</TABLE>

- ----------

(1)  All of our  investment  portfolio was classified as "Available for Sale" at
     June 30, 1997 and December 31, 1996 pursuant to SFAS No. 115.

(2)  All of our  investment  portfolio  was  classified as "Held to Maturity" at
     December 31, 1995 pursuant to SFAS No. 115.


                                       84


<PAGE>

     The  following  table  sets  forth  information   regarding  the  scheduled
maturities,  carrying  values,  approximate  fair market  values,  and  weighted
average  yields for our  investment  securities  portfolio at June 30, 1997. The
following  table  does not take into  consideration  the  effects  of  scheduled
repayments or the effects of possible prepayments.



                          Investment Portfolio Maturity
                                At June 30, 1997

<TABLE>
<CAPTION>

                                 One Year or Less          One to Five Years           Total Investment Securities
                              -----------------------    ---------------------   -------------------------------------
                                           Annualized               Annualized                              Annualized
                                            Weighted                 Weighted                 Approximate    Weighted
                              Carrying      Average      Carrying    Average      Carrying      Market        Average
                                Value        Yield         Value      Yield         Value        Value         Yield
                              ----------   ----------    --------   ----------   ----------   -----------   ----------
<S>                           <C>            <C>         <C>           <C>       <C>           <C>             <C> 
Obligations of U.S.
 Government agencies .......  $5,992,005     5.36%       $      0       N/A      $5,992,005    $5,992,005      5.36%
Mortgage-backed
 securities ................           0      N/A         190,414      7.01%       190,414        190,414      7.01%
FHLB stock(1) ..............   1,332,500     6.38%              0       N/A       1,332,500     1,332,500      6.38%
                              ----------                 --------                ---------     ----------
Total investment
 securities portfolio ......  $7,324,505     5.54%       $190,414      7.01%     $7,514,919    $7,514,919      5.58%
                              ==========                 ========                ==========    ==========
</TABLE>

- ----------

(1)  FHLB stock has no stated  maturity,  but has been classified based upon its
     next stated  dividend  payment date. As a member of the FHLB of Pittsburgh,
     the Bank is  required to  maintain  an  investment  in stock of the FHLB of
     Pittsburgh  equal to the  greater  of 1.0% of the Bank's  outstanding  home
     mortgage  related assets or 5.0% of its outstanding  advances from the FHLB
     of Pittsburgh.

Sources of Funds

     Deposits  are the major  external  source of funds  for  lending  and other
investment  purposes.  Funds are also  derived  from the  receipt of payments on
loans,  prepayment of loans advances from the FHLB and, to a much lesser extent,
maturities  of  investment  securities  and  mortgage-backed   securities,   and
operations.  Scheduled loan principal  repayments are a relatively stable source
of funds,  while  deposit  inflows  and  outflows  and loan  prepayments  may be
significantly influenced by general interest rates and market conditions.

     Deposits.  Consumer  deposits  are  attracted  principally  from within our
primary market area through the offering of deposit accounts  including  regular
savings accounts,  checking  accounts,  money market accounts,  term certificate
accounts and IRA accounts.  Deposit  account terms vary according to the minimum
balance  required,  the time period the funds must  remain on  deposit,  and the
interest rate.

     We compete  for  deposits  with other  institutions  in our market  area by
offering  competitively  priced  accounts which are tailored to the needs of our
customers.  Additionally,  we seek to meet our  customers'  needs  by  providing
personalized   customer  service  to  the  community.   To  provide   additional
convenience,  we  participate in the MAC(R)and  Plus(R)automatic  teller machine
network at locations  throughout  Delaware and the United States,  through which
customers  can gain  access to their  accounts at any time.  We do not  actively


                                       85


<PAGE>



solicit  certificate  accounts  in excess of  $100,000  nor do we use brokers to
obtain deposits or solicit deposits outside our market area.

     The  interest  rates  paid  by us on  deposits  are  set as  needed  at the
direction of our senior  management.  Rates on deposits are determined  based on
our liquidity requirements,  interest rates paid by our competitors, the general
levels  of  interest   rates,   our  growth  goals  and  applicable   regulatory
restrictions and requirements.

     Our deposit base is  characterized by a relatively small amount of passbook
depositors  and a  significantly  higher  amount  of  certificates  of  deposit.
Passbook savings,  money market and transaction accounts totalled $12.6 million,
or 16.0%,  of our  deposit  portfolio  at June 30,  1997.  As of June 30,  1997,
certificates  of deposit were $66.0  million or 84.0% of our deposit  portfolio.
$14.3 million or 18.3% of the deposit  portfolio  were  certificates  of deposit
with balances of $100,000 or more.

     We believe  that a portion of our  depositors  are  sensitive to changes in
interest rates. Accordingly, some of the funds placed in certificates of deposit
with us are  susceptible to withdrawal if alternative  investments  pay a higher
returns or our rates do not adjust as rapidly as the competition. These deposits
cannot,  therefore, be viewed as core deposits, which is also generally the case
for  deposits at or in excess of $100,000.  However,  our  certificates  are not
derived from brokered deposits,  and the majority of those in excess of $100,000
are deposits of long-standing  customers of the Bank. See "RISK FACTORS - Source
of Funds."


                                       86


<PAGE>



     The following table sets forth our  distribution of deposit accounts at the
dates  indicated  and the weighted  average  interest  rate on each  category of
deposits represented.

                          Account Distribution Balances
                             (Dollars in thousands)


<TABLE>
<CAPTION>
                                          At June 30, 1997               At December 31, 1996             At December 31, 1995
                                  ------------------------------   ------------------------------   ------------------------------
                                                        Weighted                         Weighted                         Weighted
                                            Percent of   Average             Percent of   Average            Percent of   Average
                                   Amount      Total      Rate       Amount     Total      Rate     Amount      Total      Rate
                                   ------      -----      ----       ------     -----      ----     ------      -----      ----
<S>                               <C>         <C>         <C>       <C>        <C>         <C>      <C>       <C>          <C>
Passbook Savings ................ $ 2,537      3.24%      4.14%     $ 2,536     3.23%      4.14%    $ 2,867     3.52%      4.14%
Money Market Accounts ...........   8,904     11.36%      3.37%       8,246    10.52%      3.35%      8,725    10.70%      3.17%
IRA Certificates of
  Deposit .......................  11,750     15.00%      6.52%      12,073    15.40%      6.47%     12,507    15.34%      6.89%
Certificates of deposit
  with an original term to
  maturity of:
    Less than 1 year ............   8,528     10.88%      5.52%       9,962    12.71%      5.46%     10,375    12.73%      5.57%
     1 to 3 years ...............  34,163     43.60%      5.92%      33,193    42.33%      5.83%     34,265    42.03%      6.21%
    More than 3 years ...........  11,344     14.48%      6.46%      11,517    14.69%      6.46%     12,193    14.96%      6.64%
Checking & Other ................   1,125      1.44%      2.05%         881     1.12%      2.05%        590     0.72%      2.05%
                                  -------    ------                 -------   ------                -------   ------

Total Deposits .................. $78,351    100.00%      5.64%     $78,408   100.00%      5.62%    $81,522   100.00%      5.87%
                                  =======    ======                 =======   ======                =======   ======
</TABLE>

     The  following  table sets forth our monthly  average  balance and interest
rates of deposit accounts for the periods shown.


<TABLE>
<CAPTION>


                         For the Six Months Ended               For the Year Ended December 31,
                         ------------------------     -----------------------------------------------------
                              June 30, 1997                   1996                          1997
                         ------------------------     ------------------------     ------------------------
                                 Monthly Weighted             Monthly Weighted             Monthly Weighted
                                 Average Interest             Average Interest             Average Interest
                         Amount       Rate            Amount       Rate            Amount       Rate
                         ------  ----------------     ------  ----------------     ------  ----------------
<S>                      <C>          <C>             <C>          <C>             <C>          <C>
Passbook Savings.......  $ 2,512      4.14%           $ 2,682      4.14%           $ 3,284      4.14%
Money Market Accounts..    8,601      3.38%             8,662      3.23%            10,396      3.15%
IRA Accounts...........   11,949      6.48%            12,297      6.62%            11,726      6.89%
Certificates of
 deposits
  Less than 1 year.....    9,411      5.49%            10,485      5.31%             9,327      5.88%
  1 to 3 years.........   33,967      5.87%            33,363      5.96%            31,131      5.80%
  More than 3 years....   11,465      6.46%            12,073      6.55%            11,438      6.88%
Checking & Other.......    1,029      2.05%               765      2.05%               590      2.05%
                         -------                      -------                      -------
   Total Deposits......  $78,934      5.68%           $80,327      5.67%           $77,892      5.68%
                         =======                      =======                      =======
</TABLE>

                                       87



<PAGE>



     The  following  table sets forth the  amounts  and  maturities  of our time
deposits at the dates indicated.

                        Certificate of Deposit Maturities

<TABLE>
<CAPTION>

                    June 30, 1998  June 30, 1999   June 30, 2000  June 30, 2001    Total
                    -------------  -------------   -------------  -------------  ----------
<S>                  <C>            <C>             <C>           <C>           <C>        
2.00 to 4.00% ....   $         0    $     5,377     $         0   $         0   $     5,377
4.01 to 6.00% ....    41,603,352      7,598,587         691,265     3,022,847    52,916,051
6.01 to 8.00% ....     2,596,052      1,690,307       7,967,315       610,357    12,864,031
8.01 to 10.00%....             0              0               0             0             0
10.01 to 12.00%...             0              0               0             0             0
                     -----------    -----------     -----------   -----------   -----------

Total ............   $44,199,404    $ 9,294,271     $ 8,658,580   $ 3,633,204   $65,785,459
                     ===========    ===========     ===========   ===========   ===========
</TABLE>


     The following table indicates the amount of our  certificates of deposit of
$100,000 or more by time remaining until maturity as of June 30, 1997.



                   Certificates of Deposit of $100,000 or more


    Primary Maturity Period                                     Amount
    -----------------------                                     ------
                                                           (In Thousands)
    3 months or less                                           $ 2,480
    Over 3 months to 6 months                                    1,408
    Over 6 months to 12 months                                   5,798
    Over 12 months                                               4,634
                                                               -------
      Total                                                    $14,320
                                                               =======

                                       88


<PAGE>



     The following table sets forth net changes in our deposit  accounts for the
periods shown.


                         Net Changes in Deposit Activity


<TABLE>
<CAPTION>

                                                             Six Months Ended June 30,                 Years Ended December 31,
                                                         --------------------------------          ---------------------------------
                                                             1997                 1996                 1996                 1995
                                                             ----                 ----                 ----                 ----
<S>                                                     <C>                  <C>                  <C>                  <C>         
Net increase (decrease) before
  interest credited .............................        ($2,007,131)         ($4,184,761)         ($7,074,384)         $ 7,420,188
Interest credited ...............................          1,949,701            2,049,752            3,960,928            3,605,511
                                                         -----------          -----------          -----------          -----------
Net deposit account increase
  (decrease) ....................................        ($   57,430)         ($2,135,009)         ($3,113,456)         $11,025,699
                                                         ===========          ===========          ===========          ===========
Weighted average cost of deposits
  during the period .............................               5.63%                5.63%                5.61%                5.60%
Weighted average cost of deposits
   at end of period .............................               5.64%                5.59%                5.62%                5.87%
</TABLE>



     Borrowings. We may obtain advances (borrowings) from the FHLB of Pittsburgh
to supplement our supply of lendable funds. Advances from the FHLB of Pittsburgh
are  typically  secured  by a pledge of our stock in the FHLB of  Pittsburgh,  a
portion of our first mortgage  loans and other assets.  Each FHLB credit program
has its own  interest  rate,  which  may be fixed or  adjustable,  and  range of
maturities.  If the need  arises,  we may also access the Federal  Reserve  Bank
discount  window to supplement  our supply of lendable funds and to meet deposit
withdrawal  requirements.  At  June  30,  1997,  borrowings  from  the  FHLB  of
Pittsburgh totaled $25.2 million.


                                       89


<PAGE>



     The following table sets forth  information  concerning our borrowings from
the FHLB of Pittsburgh.

                                   Borrowings


                              At or For the                At or For the
                         Six Months Ended June 30,     Year Ended December 31,
                         -------------------------    --------------------------
                             1997         1996           1996           1995
                             ----         ----           ----           ----
FHLB Advances:
 Average balance(1) ..   $25,370,166   12,314,174     20,868,039     10,957,934
 Maximum balance at
  any month-end ......    25,700,000   22,700,000     33,700,000     14,500,000
 Balance at period end    25,200,000   22,700,000     25,900,000      7,950,000
 Weighted average
  interest rate during
  the period .........          6.21%        5.97%          6.00%          6.43%
 Weighted average
  interest rate at
  period end .........          6.34%        6.00%          6.33%          6.19%

- ----------

(1)  The  average  balance  was  computed  using an average of monthly  balances
     during the year.

Competition

     Competition  for deposits  and loans comes from  commercial  banks,  thrift
institutions,  credit unions,  finance companies,  credits card banks,  mortgage
bankers and  multi-state  regional  banks in our market area,  many of whom have
greater  resources than us.  Competition  for deposits also includes a number of
insurance  products sold by local agents and investment  products such as mutual
funds and other securities sold by local and regional brokers.

     We operate from a single  office and until recent years relied  extensively
on the  presence of employees  of several  corporations  located near our single
office for deposit growth.  Our  convenience  enabled us to attract and maintain
funds that were reasonably  priced.  The relocation of corporate offices and the
transfer of employees to suburban  locations has manifested  itself in a decline
in the number of downtown Wilmington customer  relationships and has required us
to seek  deposits  from  other  parts of New Castle  County  and to become  more
reliant  on  Jumbo  Certificates.  In  addition,  the  Bank  has  increased  its
borrowings  from the FHLB of Pittsburgh.  This , in turn, has forced us to offer
higher interest rates on deposits which has increased our cost of funds. We have
been able to maintain our position in mortgage loan originations,  market share,
and  deposit  accounts  throughout  our  market  areas by  virtue  of our  local
presence, competitive pricing, and referrals from existing customers.


                                       90


<PAGE>



Properties

     The following table sets forth our location and related information at June
30, 1997.

                                                               Net Book Value at
Location                     Leased or Owned   Year Acquired   June 30, 1997 (1)
- --------                     ---------------   -------------   -----------------
MAIN OFFICE:
400 Delaware Avenue
Wilmington, Delaware  19801       Owned             1953           $1,824,690

- ----------

(1)  Net book value is calculated  by totaling the  estimated  value of land and
     buildings,  $2,278,764,  and then subtracting  accumulated  depreciation of
     $454,074.

Personnel

     At June 30, 1997 we had 19 full-time  employees and one full-time  seasonal
employee.  None of our  employees  are  represented  by a collective  bargaining
group. We believe that our relationship with our employees is good.

Legal Proceedings

     We are,  from time to time,  a party to legal  proceedings  arising  in the
ordinary  course of our business,  including  legal  proceedings  to enforce our
rights against borrowers.  We are not currently a party to any legal proceedings
which are expected to have a material adverse effect on our financial  condition
or results of operations.

                                   REGULATION

     Set forth below is a brief  description of certain laws which relate to us.
The  description  is not complete and is qualified in its entirety by references
to applicable laws and regulation.


                                       91


<PAGE>



Savings and Loan Holding Company Regulation

     General. The Company will be required to register and file reports with the
OTS and will be subject to regulation  and  examination by the OTS. In addition,
the OTS will have  enforcement  authority  over the Company and any  non-savings
institution  subsidiaries.  This will  permit the OTS to  restrict  or  prohibit
activities  that it  determines  to be a serious risk to us. This  regulation is
intended  primarily for the protection of our depositors and not for the benefit
of you, as stockholders of the Company.

     QTL Test. Since the Company will only own one savings institution,  it will
be able to diversify its operations into activities not related to banking,  but
only so long as we satisfy the QTL test.  If the Company  controls more than one
savings institution,  it would lose the ability to diversify its operations into
non-banking related activities, unless such other savings institutions each also
qualify as a QTL or were acquired in a supervised acquisition.  See "- Qualified
Thrift Lender Test."

     Restrictions on Acquisitions. The Company must obtain approval from the OTS
before  acquiring  control of any other  SAIF-insured  savings  institution.  No
person may acquire control of a federally  insured savings  institution  without
providing  at least 60 days  written  notice  to the OTS and  giving  the OTS an
opportunity to disapprove the proposed acquisition.

Bank Regulation

     General.  As a  federally  chartered,  SAIF-insured  savings  bank,  we are
subject to extensive  regulation by the OTS and the FDIC. Our lending activities
and other  investments  must comply with various federal and state statutory and
regulatory  requirements.  We are also subject to certain  reserve  requirements
promulgated by the Board of Governors of the Federal  Reserve  System  ("Federal
Reserve System").

     The OTS, in conjunction with the FDIC,  regularly  examines us and prepares
reports for the consideration of our Board of Directors on any deficiencies that
the OTS  finds in our  operations.  Our  relationship  with our  depositors  and
borrowers  is also  regulated  to a great  extent  by  federal  and  state  law,
especially in such matters as the ownership of savings accounts and the form and
content of our mortgage documents.

     We must file reports with the OTS and the FDIC  concerning  our  activities
and financial condition,  in addition to obtaining regulatory approvals prior to
entering into certain transactions such as mergers with or acquisitions of other
financial   institutions.   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 SAIF and depositors. The regulatory
structure  also  gives  the  regulatory   authorities  extensive  discretion  in
connection


                                       92


<PAGE>



with their  supervisory  and enforcement  activities and  examination  policies,
including  policies  with  respect  to the  classification  of  assets  and  the
establishment of adequate loan loss reserves for regulatory purposes. Any change
in  regulations,  whether by the OTS, the FDIC or any other  government  agency,
could have a material adverse impact on our operations.

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

     Because a  significant  portion  of the  assessments  paid into the SAIF by
savings  institutions  were  used to pay the cost of prior  savings  institution
failures,  the reserves of the SAIF were below the level  required by law at the
end of 1995.  The BIF had,  however,  met its required  reserve level during the
third  calendar  quarter of 1995. As a result,  deposit  insurance  premiums for
deposits insured by the BIF were  substantially  less than premiums for deposits
such as ours which are insured by the SAIF. Legislation to recapitalize the SAIF
and to eliminate the significant  premium disparity between the BIF and the SAIF
became effective  September 30, 1996. The  recapitalization  plan provided for a
special  assessment  equal to $.657 per $100 of SAIF  deposits held at March 31,
1995, in order to increase SAIF reserves to the level  required by law.  Certain
BIF  institutions  holding  SAIF-insured  deposits  were required to pay a lower
special  assessment.  Based on its deposits at March 31,  1995,  on November 27,
1996, we paid a pre-tax special assessment of approximately $492,000.

     The  recapitalization  plan also provides that the cost of prior  failures,
which were funded through the issuance of the Financing  Corporation Bonds, will
be shared  by  members  of both the SAIF and the BIF.  This  will  increase  BIF
assessments  for healthy  banks to  approximately  $.013 per $100 of deposits in
1997.  SAIF  assessments  for  healthy  savings  institutions  in  1997  will be
approximately  $.064 per $100 in deposits and may be reduced,  but not below the
level set for healthy BIF institutions.

     Pursuant to the  recapitalization  plan,  the FDIC has lowered the rates on
assessments  paid to the SAIF and widened the spread of those rates.  The FDIC's
action  established a base  assessment  schedule for the SAIF with rates ranging
from 4 to 31 basis  points,  and an adjusted  assessment  schedule  that reduces
these rates by 4 basis points. As a result,  the effective SAIF rates range from
0 to 27 basis points as of October 1, 1996.  In addition,  the FDIC's final rule
prescribed  a special  interim  schedule  of rates  ranging  from 18 to 27 basis
points for  SAIF-member  savings  institutions  for the last quarter of calendar
1996, to reflect the assessments paid to the Financing Corp. Finally, the FDIC's
action established a procedure for making


                                       93


<PAGE>



limited  adjustments to the base assessment  rates by rulemaking  without notice
and comment, for both the SAIF and the BIF.

     The recapitalization  plan also provides for the merger of the SAIF and BIF
effective January 1, 1999, assuming there are no savings institutions  chartered
under federal law. Under separate proposed legislation,  Congress is considering
the  elimination  of  the  federal  thrift  charter  and  the  separate  federal
regulation  of  thrifts.  As a result,  we might have to convert to a  different
financial  institution  charter and be  regulated  under  federal law as a bank,
including being subject to the more restrictive  activity limitations imposed on
national banks. We cannot predict the impact of our conversion to, or regulation
as, a bank until the  legislation  requiring  such change is enacted.  See "RISK
FACTORS -- Financial Institution Regulation and Future of the Thrift Industry."

     Under  regulations  of the FDIC  relating  to  premiums  paid  for  deposit
insurance,  we are also required to pay more for federal deposit  insurance than
we previously  have because of our Supervisory  Agreement.  That additional cost
will continue as long as the  Supervisory  Agreement  remains in effect and will
prevent us from  achieving the full benefit of the  recapitalization  plan.  The
lowest premium is available only to those institutions that are well-capitalized
and meet other  requirements  set by the FDIC.  We do not qualify for the lowest
premium because of the Supervisory Agreement.

     Regulatory Capital  Requirements.  OTS capital  regulations require savings
institutions to meet three capital standards: (1) tangible capital equal to 1.5%
of  total  adjusted  assets,  (2)  core  capital  equal  to at least 3% of total
adjusted assets, and (3) risk-based  capital equal to 8% of total  risk-weighted
assets.  See  "HISTORICAL  AND PRO FORMA  CAPITAL  COMPLIANCE"  for our  capital
ratios.

     Tangible  capital is defined as core  capital  less all  intangible  assets
(including  supervisory  goodwill),  less certain mortgage  servicing rights and
less certain investments. Core capital is defined as Common Stockholders' equity
(including  retained  earnings),  noncumulative  perpetual  preferred  stock and
minority interests in the equity accounts of consolidated subsidiaries,  certain
nonwithdrawable accounts and pledged deposits of mutual savings associations and
qualifying supervisory goodwill,  less nonqualifying  intangible assets, certain
mortgage servicing rights and certain investments.

     The  risk-based  capital  standard  for savings  institutions  requires the
maintenance of total  risk-based  capital (which is defined as core capital plus
supplementary  capital)  of  8%  of  risk-weighted  assets.  The  components  of
supplementary capital include, among other items, cumulative perpetual preferred
stock,  perpetual  subordinated debt, mandatory  convertible  subordinated debt,
intermediate-term  preferred  stock,  and the portion of the  allowance for loan
losses not designated for specific loan losses. The portion of the allowance for
loan and lease  losses  includable  in  supplementary  capital  is  limited to a
maximum of 1.25% of  risk-weighted  assets.  Overall,  supplementary  capital is
limited  to 100% of core  capital.  A savings  association  must  calculate  its
risk-weighted  assets by multiplying  each asset and  off-balance  sheet item by
various risk factors as determined  by the OTS,  which range from 0% for cash to


                                       94


<PAGE>



100% for delinquent  loans,  property acquired through  foreclosure,  commercial
loans, and other assets.

     The  risk-based  capital  standards of the OTS  generally  require  savings
institutions  with more than a "normal"  level of interest rate risk to maintain
additional total capital.  An institution's  interest rate risk will be measured
in terms of the sensitivity of its "net portfolio  value" to changes in interest
rates.  Net  portfolio  value is defined,  generally,  as the  present  value of
expected cash inflows from existing assets and off-balance  sheet contracts less
the present value of expected cash outflows from existing liabilities. A savings
institution  will be considered  to have a "normal"  level of interest rate risk
exposure if the decline in its net portfolio  value after an immediate 200 basis
point increase or decrease in market  interest rates  (whichever  results in the
greater  decline)  is less than two percent of the  current  estimated  economic
value of its assets.  An  institution  with a greater than normal  interest rate
risk will be required to deduct from total capital,  for purposes of calculating
its  risk-based  capital  requirement,   an  amount  (the  "interest  rate  risk
component") equal to one-half the difference between the institution's  measured
interest rate risk and the normal level of interest rate risk, multiplied by the
economic value of its total assets.

     The OTS calculates the sensitivity of an institution's  net portfolio value
based on data submitted by the institution in a schedule to its quarterly Thrift
Financial Report and using the interest rate risk  measurement  model adopted by
the OTS. The amount of the interest rate risk component,  if any, to be deducted
from an institution's  total capital will be based on the  institution's  Thrift
Financial Report filed two quarters earlier. Savings institutions with less than
$300 million in assets and a risk-based  capital  ratio above 12% are  generally
exempt from filing the interest rate risk  schedule with their Thrift  Financial
Reports.  However, the OTS may require any exempt institution that it determines
may have a high level of interest  rate risk exposure to file such schedule on a
quarterly basis and may be subject to an additional  capital  requirement  based
upon its level of interest rate risk as compared to its peers.  See MANAGEMENT'S
DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION  AND RESULTS OF  OPERATIONS  --
Interest Rate Risk."

     Dividend  and  Other  Capital  Distribution  Limitations.  OTS  regulations
require  the  Bank  to  give  the OTS 30 days  advance  notice  of any  proposed
declaration  of dividends to the Company.  The OTS has the  authority  under its
supervisory powers to prohibit the payment of dividends by us to the Company. In
addition,  we may not declare or pay a cash dividend on the Bank's capital stock
if the  effect  would be to reduce  our  regulatory  capital  below  the  amount
required  for the  liquidation  account  to be  established  at the  time of the
Conversion.  See "THE  CONVERSION  --  Effects  of  Conversion  to Stock Form on
Depositors and Borrowers of Ninth Ward Savings Bank, FSB."

     OTS  regulations  impose  limitations  upon all  capital  distributions  by
savings  institutions,  such  as  cash  dividends,  payments  to  repurchase  or
otherwise acquire its shares, payments to stockholders of another institution in
a cash-out merger, and other distributions


                                       95


<PAGE>



charged against capital.  The rule establishes three tiers of institutions based
primarily on an  institution's  capital level.  An institution  that exceeds all
fully  phased-in  capital  requirements  before  and  after a  proposed  capital
distribution  ("Tier 1 institution") and has not been advised by the OTS that it
is in need of more than the  normal  supervision  can,  after  prior  notice but
without the approval of the OTS,  make capital  distributions  during a calendar
year  equal 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
ratio" (the excess capital over its fully phased-in capital requirements) 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  require prior
regulatory notice. Based on our capital level at December 31, 1996, we qualified
as a Tier 1 institution.

     In the event our capital falls below our fully phased-in requirement or the
OTS  notifies us that we are in need of more than normal  supervision,  we would
become a Tier 2 or Tier 3  institution  and as a  result,  our  ability  to make
capital  distributions  could be  restricted.  Tier 2  institutions,  which  are
institutions that before and after the proposed  distribution meet their current
minimum capital  requirements,  may only make capital distributions of up to 75%
of net income over the most recent four  quarter  period.  Tier 3  institutions,
which are institutions that do not meet current minimum capital requirements and
propose to make any capital  distribution,  and Tier 2 institutions that propose
to make a capital  distribution  in excess of the noted safe harbor level,  must
obtain OTS approval  prior to making such  distribution.  In  addition,  the OTS
could prohibit a proposed capital  distribution by any institution,  which would
otherwise  be  permitted  by the  regulation,  if the OTS  determines  that such
distribution  would  constitute  an  unsafe  or  unsound  practice.  The OTS has
proposed  rules  relaxing   certain   approval  and  notice   requirements   for
well-capitalized institutions.

     A savings institution is prohibited from making a capital  distribution if,
after making the distribution, the savings institution would be undercapitalized
(i.e.,  not  meet  any  one of its  minimum  regulatory  capital  requirements).
Further,  a savings  institution  cannot distribute  regulatory  capital that is
needed for its liquidation account.


                                       96



<PAGE>

     Qualified Thrift Lender Test.  Savings  institutions  must meet a qualified
thrift lender  ("QTL") test.  If we maintain an  appropriate  level of qualified
thrift  investments  ("QTLs")  (primarily   residential  mortgages  and  related
investments,   including  certain  mortgage-related  securities)  and  otherwise
qualify as a QTL, we will continue to enjoy full borrowing  privileges  from the
FHLB of Pittsburgh.  The required  percentage of QTLs is 65% of portfolio assets
(defined as all assets minus intangible assets, property used by the institution
in conducting its business and liquid assets equal to 20% of total  assets).  In
addition,  savings  institutions may include shares of stock of the FHLBS, FNMA,
and FHLMC as QTLs. Compliance with the QTL test is determined on a monthly basis
in nine out of every 12 months.  As of June 30, 1997, we were in compliance with
our QTL requirement with approximately 97.8% of our portfolio assets invested in
QTLs.

     Transactions With Affiliates.  Generally, restrictions on transactions with
affiliates  require  that  transactions  between  a savings  institution  or its
subsidiaries  and  its  affiliates  be on  terms  as  favorable  to the  savings
institution as comparable transactions with non-affiliates. In addition, certain
of these  transactions are restricted to an aggregate  percentage of the savings
institution's  capital or are  prohibited  altogether.  Collateral  in specified
amounts must usually be provided by  affiliates  in order to receive  loans from
the  savings  institution.  Our  affiliates  include the Company and any company
which would be under common control with us. In addition,  a savings institution
may not extend credit to any affiliate engaged in activities not permissible for
a bank holding  company or acquire the securities of any affiliate that is not a
subsidiary.  The  OTS  has the  discretion  to  treat  subsidiaries  of  savings
institution as affiliates on a case-by-case basis.

     Liquidity  Requirements.  All savings institutions are required to maintain
an average daily  balance of liquid assets equal to a certain  percentage of the
sum of its  average  daily  balance of net  withdrawable  deposit  accounts  and
borrowings payable in one year or less. The liquidity  requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all savings  institutions.  At June 30, 1997, our required liquid asset
ratio was 5% and our actual ratio was 8.8%.  Monetary  penalties  may be imposed
upon associations for violations of liquidity requirements.

     Federal  Home  Loan  Savings  Bank  System.  We are a member of the FHLB of
Pittsburgh,  which is one of 12 regional FHLBs. Each FHLB serves as a reserve or
central bank for its members within its assigned region.  It is funded primarily
from funds deposited by savings  institutions and proceeds derived from the sale
of consolidated obligations of the FHLB System. It makes loans to members (i.e.,
advances) in accordance with policies and procedures established by the Board of
Directors of the FHLB.

     As a member,  we are required to purchase and maintain stock in the FHLB of
Pittsburgh in an amount equal to at least 1% of our aggregate unpaid residential
mortgage loans, home purchase contracts or similar  obligations at the beginning
of each year. At June 30, 1997, the Bank held $1,332,500 in FHLB stock, at cost,
which  was in  compliance  with  this  requirement.  The  FHLB  imposes  various
limitations  on advances  such as limiting  the amount of certain  types of real
estate  related  collateral  to 30% of a member's  capital  and  limiting  total
advances to a member.

                                       97



<PAGE>


     The FHLBs are  required  to provide  funds for the  resolution  of troubled
savings  institutions  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
and  low-  and  moderate-income  housing  projects.   These  contributions  have
adversely  affected the level of FHLB dividends paid and could continue to do so
in the future.

     Federal Reserve System.  The Federal Reserve System requires all depository
institutions  to maintain  non-interest  bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the reserve  requirements imposed by the Federal Reserve System may be used
to satisfy the liquidity  requirements  that are imposed by the OTS. At June 30,
1997, our reserve met the minimum level required by the Federal Reserve System.

     Savings  institutions  have  authority  to borrow from the Federal  Reserve
System "discount  window," but Federal Reserve System policy generally  requires
savings  institutions  to exhaust all other sources  before  borrowing  from the
Federal Reserve System.  We had no borrowings from the Federal Reserve System at
June 30, 1997.


                                    TAXATION

Federal Taxation

     We are subject to the  provisions of the Internal  Revenue Code of 1986, as
amended (the "Code"), in the same general manner as other corporations. However,
prior to  August  1996,  savings  institutions  such as us,  which  met  certain
definitional  tests and other  conditions  prescribed by the Code, could benefit
from certain favorable  provisions  regarding deductions from taxable income for
annual additions to bad debt reserve.  The amount of the bad debt deduction that
a qualifying  savings  institution  could claim with respect to additions to its
reserve for bad debts was subject to certain  limitations.  We reviewed the most
favorable way to calculate the deduction  attributable to an addition to our bad
debt reserve on an annual basis.


                                       98


<PAGE>



     In August  1996,  the Code was revised to equalize  the taxation of thrifts
and banks.  Thrifts,  such as us, no longer have a choice between the percentage
of taxable income method and the experience  method in determining  additions to
bad debt reserves. Thrifts with $500 million of assets or less may still use the
experience method, which is generally available to small banks currently. Larger
thrifts must use the specific charge off method regarding bad debts. Any reserve
amounts added after 1987 will be taxed over a six year period beginning in 1996;
however,  bad debt reserves set aside  through 1987 are  generally not taxed.  A
savings  institution  may delay  recapturing  into income its post-1987 bad debt
reserves for an  additional  two years if it meets a  residential-lending  test.
This law is not expected to have a material  impact on us. At June 30, 1997,  we
had approximately $330,000 of post 1987 bad-debt reserves.

     Under the  percentage  of taxable  income  method,  the bad debt  deduction
attributable to "qualifying real property loans" could not 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,  equaled  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 year  exceeded the
sum of the  surplus,  undivided  profits and  reserves at the  beginning  of the
taxable year.  The amount of the bad debt deduction  attributable  to qualifying
real property  loans  computed using the percentage of taxable income method was
permitted  only to the  extent  that the  institution's  reserve  for  losses on
qualifying  real property  loans at the close of the taxable year did not exceed
6% of such loans outstanding at such time.

     Under the experience  method,  the bad debt deduction may be based on (i) a
six-year moving average of actual losses on qualifying and non-qualifying loans,
or (ii) a fill-up to the  institution's  base year reserve amount,  which is the
tax bad debt reserve determined as of December 31, 1987.

     The  percentage  of  specially  computed  taxable  income  that was used to
compute a savings  institution's bad debt reserve deduction under the percentage
of taxable income method (the  "percentage  bad debt  deduction")  was 8% at the
time the Code was revised.  The  percentage of taxable income bad debt deduction
thus  computed  was  reduced  by  the  amount   permitted  as  a  deduction  for
non-qualifying  loans  under the  experience  method.  The  availability  of the
percentage of taxable income method permitted qualifying savings institutions to
be taxed at a lower  effective  federal income tax rate than that  applicable to
corporations generally  (approximately 31.3% assuming the maximum percentage bad
debt deduction).

     If a savings institution's  qualifying assets (generally,  loans secured by
residential  real  estate  or  deposits,  educational  loans,  cash and  certain
government  obligations)  constitute  less  than 60% of its  total  assets,  the
institution may not deduct any addition to a bad debt reserve and generally must
include  existing  reserves  in  income  over a  specified  period  ,  which  is
immediately accruable for financial reporting purposes. As of December 31, 1996,
at least 60% of our assets  were  qualifying  assets as defined in the Code.  No
assurance  can be given  that we will meet the 60% test for  subsequent  taxable
years.


                                       99

<PAGE>


     Earnings appropriated to our pre-1988 bad debt reserve and claimed as a tax
deduction as well as our supplemental  reserves for losses will not be available
for the payment of cash dividends or for  distribution to you, our  stockholders
(including distributions made on dissolution or liquidation),  unless we include
the  amount  in  income,  along  with the  amount  deemed  necessary  to pay the
resulting  federal  income  tax.  As of June 30,  1997,  we had $1.3  million of
accumulated earnings,  representing our base year tax reserve, for which federal
income  taxes have not been  provided.  If such  amount is used for any  purpose
other than bad debt losses,  including a dividend distribution or a distribution
in  liquidation,  it will be subject to federal  income tax at the then  current
rate.

     The Code  imposes a tax  ("AMT")  on  alternative  minimum  taxable  income
("AMTI") at a rate of 20%. Only 90% of AMTI can be offset by net operating  loss
carryovers of which we currently have none. AMTI is also adjusted by determining
the tax  treatment  of certain  items in a manner that  negates the  deferral of
income  resulting from the regular tax treatment of those items.  Thus, our AMTI
is  increased  by an amount  equal to 75% of the  amount  by which our  adjusted
current earnings exceeds our AMTI (determined  without regard to this adjustment
and prior to reduction for net operating losses).

     The Company may exclude from its income 100% of dividends  received from us
as a  member  of the same  affiliated  group of  corporations.  A 70%  dividends
received  deduction  generally  applies with respect to dividends  received from
corporations that are not members of such affiliated  group,  except that an 80%
dividends  received  deduction  applies if the Company owns more than 20% of the
stock of a corporation paying a dividend.  The above exclusion amounts, with the
exception  of the  affiliated  group  figure,  were reduced in years in which we
availed ourselves of the percentage of taxable income bad debt deduction method.

     Our  federal  income tax  returns  have not been  audited by the IRS for at
least the last five years.


Delaware State Taxation

     The State of Delaware imposes a franchise tax on financial  institutions of
8.7%  of  taxable  income.  Taxable  income,  for  this  purpose,  is 56% of net
operating income after adjustments. These taxes have not been a material expense
for us.


                                      100

<PAGE>


     As a Delaware  holding company  earning income in Delaware,  the Company is
required to file an annual  report with and pay an annual  franchise  tax to the
State of  Delaware.  Minimum tax is  generally  equal to $5,000 for each 100,000
shares of  authorized  capital  stock  regardless of whether such stock has been
issued.


                            MANAGEMENT OF THE COMPANY

     The Board of Directors of the Company  consists of the same individuals who
serve as  directors  of our  subsidiary,  Ninth  Ward  Savings  Bank,  FSB.  Our
certificate and bylaws require that directors be divided into three classes,  as
nearly  equal in  number as  possible.  Each  class of  directors  serves  for a
three-year period,  with  approximately  one-third of the directors elected each
year.  Our  officers  will be  elected  annually  by the  board and serve at the
board's discretion. See "MANAGEMENT OF NINTH WARD SAVINGS BANK, FSB."


                   MANAGEMENT OF NINTH WARD SAVINGS BANK, FSB


Directors and Executive Officers

     Our Board of Directors is composed of eight members each of whom serves for
a term of three  years.  Our  proposed  stock  charter and bylaws  require  that
directors be divided into three classes,  as nearly equal in number as possible.
Each class of  directors  serves for a  three-year  period,  with  approximately
one-third of the directors elected each year. Our executive officers are elected
annually by our board and serve at the board's discretion.

     The following  table sets forth  information  with respect to our directors
and  executive  officers,  all of  whom  will  continue  to  serve  in the  same
capacities after the Conversion. We have no other executive officers.

                             Age at                                    Current
                            June 30,                        Director     Term
Name                          1997         Position           Since    Expires
- ----                        --------       --------         --------   -------
Dr. William R. Baldt           61          Director           1988      1998
J. Bayard Cloud                84          Chairman           1945      1999
Thomas B. Cloud                48          Director           1972      2000
Ronald P. Crouch               49          President, Chief
                                           Executive Officer
                                           and Director       1983      1998
Larry D. Gehrke                51          Director           1988      2000
Alan B. Levin                  42          Director           1993      1999
Ernest J. Peoples              64          Vice Chairman      1964      1998
Dr. Robert L. Schweitzer       48          Director           1997      2000



                                      101


<PAGE>




Other Executive Officers

                             Age at
                            June 30,
   Name                       1997         Position
   ----                     --------       --------
Jerome P. Arrison              46          Executive Vice President, Chief
                                             Operating Officer and Treasurer

Genevieve B. Marino            32          Vice President, Retail
                                             Banking Services

Lori N. Richards               34          Vice President, Finance and
                                             Administration


     The principal  occupation and business  experience of each of the directors
is set forth below. Unless otherwise noted, the information applies for the past
five years. There are no arrangements or understandings between the Bank and any
person pursuant to which such person has been elected as a director.

     Dr.  William R. Baldt is  currently  President  Emeritus  of  Goldey-Beacom
College in Wilmington,  Delaware. Until August 30, 1996, he was the President of
the college.

     J. Bayard Cloud has been  Chairman of the Board since  January 1, 1983.  He
previously served as President of Ninth Ward from 1961 to 1982. He is the father
of Thomas B. Cloud.

     Thomas B. Cloud,  since  December  1, 1995,  has been  President  and Chief
Executive  Officer of United  Electric  Supply  Company,  Inc. where he has been
employed since 1973 in various capacities including  Controller,  Vice President
of Finance and Chief Financial  Officer and Executive Vice  President.  The firm
employs over 190 individuals and  distributes  electric  products to industrial,
institutional  and electrical  construction  customers in a five state area. Mr.
Cloud is the son of J. Bayard Cloud.

     Ronald P. Crouch currently serves as President and Chief Executive  Officer
of Ninth  Ward,  a position he has held since  1983.  Mr.  Crouch is a Certified
Public  Accountant  and served as a director  of the  Federal  Home Loan Bank of
Pittsburgh from 1989 to 1996. He is a trustee of Goldey-Beacom College.


                                      102


<PAGE>


     Larry D.  Gehrke is a  director  and Vice  President  of  Bellevue  Holding
Company of Wilmington,  Delaware, a real estate development concern. He has been
employed  there since 1972.  He holds real estate  brokerage  licenses  from the
State of Delaware and the Commonwealth of Pennsylvania.

     Alan B. Levin is Chairman,  President and Chief Executive  Officer of Happy
Harry's,  Inc., a privately held pharmacy  chain in Delaware with  approximately
1,100 employees. He is a member of the Delaware Bar and a former chairman of the
Delaware Workforce Development Council and Delaware Private Industry Council. He
was formerly a member of the State Attorney General's Office in Delaware.

     Ernest  J.  Peoples  is  the  Vice  Chairman  of the  board.  He was a Vice
President  of Ninth Ward.  He is retired and was formerly an owner of a building
and construction firm.

     Dr.  Robert W.  Schweitzer  is  Professor of Finance at the  University  of
Delaware, located in Newark, Delaware. He also serves as a faculty member of the
Stonier  School of Banking  and the  National  School of  Banking  at  Fairfield
University.


Executive Officers Who Are Not Directors

     The  following  executive  officers do not serve on the Board of Directors.
There are no  arrangements or  understandings  between Ninth Ward and any person
pursuant  to which  such  person  serves  as an  executive  officer.  Except  as
otherwise noted, they have been employed by Ninth Ward for the last five years.

     Jerome P. Arrison has been  employed by Ninth Ward since August 1989. He is
currently the Chief Operating Officer, Executive Vice President and Treasurer.

     Genevieve B. Marino has been employed by Ninth Ward since  November 1995 as
the Director of Marketing and Communications.  She assumed her current position,
Vice President of Retail Banking  Services,  in July 1997. From November 1993 to
November 1995 she was the Advertising and  Communications  Manager of Wilmington
Savings Fund Society,  FSB. Prior to that, she served in other capacities in the
Wilmington Savings Fund Society marketing department.

     Lori N. Richards  assumed her current position as Vice President of Finance
and  Administration  in July  1997.  From  June  1996 to July  1997  she was the
Controller of Ninth Ward. From September 1994 to June 1996 she was an accounting
supervisor at Lanxide Corporation located in Newark,  Delaware. From May 1991 to
September 1994 she served as a senior  financial  accountant at TA  Instruments,
Inc. in New Castle, Delaware. She is a Certified Public Accountant.

                                      103


<PAGE>



Board Meetings and Committees

     The  Board  of  Directors   conducts  its  business  through  meetings  and
activities of its committees. During the year ended December 31, 1996, the Board
of Directors held 12 regular  meetings.  No director  attended fewer than 75% of
the total  meetings  of the Board of  Directors  and  committees  on which  such
director served during the year ended December 31, 1996. The standing committees
of the Board include the following:

     Executive  Committee - The Executive  Committee  meets as needed.  It makes
recommendations to the full Board and acts on policies adopted by the full Board
in the absence of the meeting of the entire full Board.  The  committee  did not
meet during the year ended  December  31,  1996.  The  committee  is composed of
Messrs. Peoples (Chairman), J. Bayard Cloud, Thomas Cloud and Crouch.

     Appraisal Committee - The Appraisal  Committee consists of Messrs.  Peoples
(Chairman),  J. Bayard Cloud and Gehrke. The members of the committee review the
appraisals  of the real estate  collateral  for  certain  loans.  The  Appraisal
Committee met five times in 1996.

     Personnel   Committee  -  The  Personnel  Committee  reviews  and  prepares
recommendations  for annual salary  adjustment  and bonuses.  The committee also
administers  Ninth Ward's various benefit plans.  It consists of Messrs.  Gehrke
(Chairman),  Levin and Dr.  Schweitzer.  The  committee met 7 times during 1996.

     Budget  Committee - The Budget Committee is responsible for determining the
capital needs of Ninth Ward and making recommendations regarding how those needs
may be satisfied.  The Budget Committee did not meet during 1996. It consists of
Dr. Baldt (Chairman) and Messrs. Gehrke and Crouch.

     Audit Committee - The Audit Committee meets with our independent  certified
public accountants  annually to review the results of the annual audit and other
related  matters.  This committee  consists of Dr. Baldt  (Chairman) and Messrs.
Peoples and Levin.  It did not meet during 1996 because the Bank's  auditors met
with the entire Board of Directors.

     Asset/Liability  Committee - The Asset/Liability  Committee was established
in 1997.  and  currently  meets  monthly.  It consists of Messrs.  Thomas  Cloud
(Chairman),  Levin, Crouch and Dr. Schweitzer. It is principally responsible for
management of our interest rate risk.

                                      104


<PAGE>



Director Compensation

     Each of the  non-employee  directors is paid an annual  retainer of $2,000.
Additionally,  each  non-employee  director receives $300 for each board meeting
attended  and $300 for each  committee  meeting  attended.  The  maximum fee for
meetings  attended  for any  director  is $300 per day so that if we hold both a
board and committee  meeting on the same day the maximum  payment for attendance
is $300. Mr. Crouch receives no fees for his services on our board.

     J. Bayard Cloud, the Chairman of the Board,  receives a special retainer of
$28,800 per year and Ernest J. Peoples,  the Vice  Chairman,  receives a special
retainer of $27,000 per year. These retainers are paid based on their service as
Chair  and  Vice  Chair  of the  Board  and  for  their  review  of  appraisals.
Additionally,  we  currently  pay a  supplemental  pension  benefit to J. Bayard
Cloud.  For  1996  the  amount  of that  benefit  was  $14,291.  We also pay the
Wilmington wage tax for all of our non-employe directors.  This tax is currently
1.25% of gross earnings.  Wilmington wage withholding for 1996 was $1,131. Total
aggregate  fees paid to the current  directors  for the year ended  December 31,
1996 were $106,920.

Deferred Non-employee Director Compensation Program

     We have a deferred  non-employee  director  compensation  program,  whereby
directors may defer their fees. Currently,  Dr. Baldt and Mr. Gehrke participate
in this  program.  Pursuant to this  program,  directors  defer their fees until
their retirement or resignation from the Board of Directors.  For the year ended
December 31, 1996, $11,590 of fees were deferred pursuant to this program.  Fees
deferred  pursuant to this  program  are  subject to the  general  rights of the
Bank's creditors.

                                      105


<PAGE>



Executive Compensation

     Summary  Compensation  Table.  The following  table sets forth the cash and
non-cash  compensation  awarded to or earned by our President and Executive Vice
President  for the year ended  December 31, 1996.  No other  employee  earned in
excess of $100,000 in salary and bonus for the year ended December 31, 1996.

<TABLE>
<CAPTION>

                                                                     Other Annual           All Other
Name and Principal Position               Salary        Bonus       Compensation(1)      Compensation(2)
- ---------------------------              --------      -------      --------------       --------------
<S>                                      <C>           <C>          <C>                  <C>
Ronald P. Crouch, President and 
  Chief Executive Officer                $116,595      $11,132          $0                   $12,873
Jerome P. Arrison, Executive
  Vice President and Chief
  Operating Officer                      $ 96,606      $ 8,921          $0                   $12,840
</TABLE>

- ----------

(1)  Under the Other  Annual  Compensation  category,  perquisites  for the year
     ended December 31, 1996, did not exceed the lesser of $50,000 or 10% of the
     salary and bonus as reported for Mr. Crouch.

(2)  Includes  amounts  contributed  to the pension plan for Mr.  Crouch and Mr.
     Arrison, respectively, during 1996.

     Bonus Compensation. We have a bonus compensation plan pursuant to which our
officers can receive bonus  compensation  up to 20% of their salaries if certain
performance  goals are met at the  discretion of the Board of Directors.  During
1996,  Mr.  Crouch and Mr.  Arrison  were paid  bonuses of $11,132  and  $8,921,
respectively.  These bonuses were paid based on the Bank's  performance  for the
year ended December 31, 1995.

     401(k)  Plan.  In 1997 we  established  a  contributory  savings  plan  for
employees  which  meets the  requirements  of  Section  401(k) of the Code.  All
employees who are at least 21 years old and who have completed at least one year
of service with us may elect to contribute a percentage of their compensation to
the plan each year subject to certain  maximums  imposed by federal law. We will
match 25% of each  employee's  contribution,  on the first 2% of that employee's
contribution.

     Participants are fully vested in the amounts they contribute to the 401(k).
Participants are fully vested in amounts contributed to the plan on their behalf
by us as employer matching contributions after seven years of service.  Benefits
under the 401(k)  plan are payable in the event of a  participant's  retirement,
death, disability, or termination of employment. Normal retirement age under the
401(k) plan is 65 years of age.

     Pension Plan. We maintain a noncontributory  tax-qualified  defined pension
benefit plan for eligible  employees.  All employees and officers with more than
1,000 hours of service per year who have  attained  the age of 21 and  completed

                                      106


<PAGE>


one year of service are eligible to participate in the pension plan. The pension
plan provides a benefit for each  participant.  The annual benefit is equal to a
percentage of the average of the participant's  highest five years'  consecutive
salary. A participant is fully vested in his or her pension after seven years of
service.  The pension plan is funded by us on an actuarial  basis and all assets
are held in trust by the pension plan trustee.  The following table  illustrates
the annual benefit  payable upon normal  retirement at age 65 in the normal form
of  benefit  under  the  pension  plan  at  various  levels  of  average  annual
compensation  and years of service  under the pension  plan.  Compensation  upon
which  pension is based is the  average  of the  highest  five year  consecutive
salary.


                               Pension Plan Table

                                     Years of Credited Service
                       ------------------------------------------------------
 Renumeration            15          20          25          30          35
 ------------          ------      ------      ------      ------      ------
    $30,000             6,676       8,902      11,127      13,352      15,579
    $50,000            12,246      16,327      20,409      24,491      28,573
    $70,000            18,471      24,628      30,785      36,942      43,099
    $90,000            24,696      32,928      41,160      49,392      57,625
   $100,000            30,922      41,229      51,536      61,483      72,150
   $120,000            34,034      45,379      56,724      68,068      79,413

Mr.  Crouch  and Mr.  Arrison  have 19 years  and 8 years of  credited  service,
respectively, at June 30, 1997.

     We  anticipate   we  will   terminate  the  pension  plan  soon  after  the
consummation of the conversion and adoption of the ESOP.

     Employee Stock  Ownership  Plan. The Bank has established an employee stock
ownership  plan (the  "ESOP") to allow  participating  employees to share in its
growth and  profits,  effective  upon the  successful  completion  of the public
offering of Bank stock following the Conversion. Participating employees are all
employees who have completed one year of service with the Bank and have attained
the  age  of  21.  An  application  for a  letter  of  determination  as to  the
tax-qualified  status  of the ESOP will be  submitted  to the  Internal  Revenue
Service  ("IRS").  Although no assurance  can be given,  it is expected that the
ESOP will receive a favorable letter of determination from the IRS.

     The ESOP is to be funded by tax-deductible  contributions  made by the Bank
in cash or common stock. All contributions to the ESOP will be held in the trust
which is part of the ESOP and will be invested  primarily in Bank stock.  Shares
sold above the maximum of the EVR (i.e., more than 1,006,000 shares) may be sold
to the ESOP before  satisfying  remaining  unfilled  orders of Eligible  Account
Holders to fill the ESOP's subscription, or the ESOP may purchase some or all of
the shares covered by its subscription  after the Conversion in the open market.
The ESOP may borrow  funds to acquire  common  stock of the Bank to be issued in


                                       107


<PAGE>



the  Conversion  either at the time of the  Conversion  or after the  Conversion
through open market purchases. The ESOP intends to borrow funds from the Company
(the "ESOP  Loan") to purchase up to 8% of the common  stock to be issued in the
offering  (i.e.,  $700,000,  based on the midpoint of the EVR). The ESOP Loan is
expected  to be for a term of 10 years at an annual  interest  rate equal to the
prime rate as published in The Wall Street Journal with  principal  repayable in
equal  installments.  The ESOP Loan will be  secured  by a pledge of the  shares
purchased by the ESOP.  Shares  purchased  with the ESOP Loan will  initially be
held in a  suspense  account  within the ESOP.  These  financed  shares  will be
released from suspense and allocated to  participants'  accounts within the ESOP
as of the last day of each plan  (calendar)  year in proportion to the principal
paid down on the ESOP Loan during the year.  The shares  released  from the ESOP
suspense account will be allocated among participants'  accounts on the basis of
each  participant's W-2 compensation from the Bank (up to a maximum of $150,000)
for the prior  calendar  year,  plus any elective  deferrals  made to the Bank's
401(k) plan. The Bank  anticipates  contributing  approximately  $137,000 to the
ESOP for its first full year to meet the  obligations for principal and interest
under the proposed ESOP Loan. The Bank may prepay a portion of the ESOP Loan, or
contribute  additional  cash or shares of Bank stock directly to the ESOP in any
year,  subject  to  IRS  rules  which  limit  the  maximum  deductible  employer
contributions  to employee stock  ownership  plans.  Any such  contributions  in
excess of the cash  required  to repay the ESOP  Loan  will be  allocated  among
participants on the basis of their compensation in the manner described above.

     To receive an  allocation,  a  participant  must be credited  with at least
1,000  hours of service  during the year and be employed by the Bank on the last
day of the year, or have  terminated  employment  during the year as a result of
death,  Disability (as defined in the ESOP) or retirement at or after  attaining
age 65. A participant becomes vested in his account balance as follows:  after 1
year of  service - 20%,  2 years - 40%, 3 years - 60%, 4 years - 80%, 5 years or
more - 100%.  Full vesting is  accelerated  upon  retirement at or after age 65,
death, Disability, or termination of the ESOP.

     A participant is entitled to receive a distribution  of his account balance
after the last day of the calendar  quarter in which his employment  terminates.
If the value of the account exceeds $3,500, a participant may defer distribution
until he attains age 65. ESOP  distributions  are made in a lump sum in the form
of shares of Bank stock,  with the value of  fractional  shares  distributed  in
cash. A  partially-vested  participant  who terminates  service will forfeit the
nonvested  portion  of his ESOP  account  upon the  earlier of (i)  receiving  a
distribution  of his vested  balance or (ii) after  incurring  five  consecutive
One-Year  Breaks in  Service.  A One-Year  Break in  Service is a calendar  year
during  which  the  participant  is not  credited  with  more  than 500 hours of
service. Forfeitures are reallocated to remaining participants on the same basis
as Bank  contributions  to the ESOP  (i.e.,  on the  basis of  compensation).  A
terminated participant who is rehired before incurring five consecutive One-Year
Breaks in Service will have his forfeiture restored if he repays the full amount
of the prior ESOP distribution,  without interest, within five years after being
rehired.


                                       108


<PAGE>



     The Board of Directors has appointed the Personnel  Committee to administer
the ESOP and to serve as the initial ESOP Trustees.  The Personnel  Committee is
responsible  for  administering  the ESOP and for  instructing the ESOP Trustees
regarding  the  investment  of any ESOP funds  which  cannot be invested in Bank
stock.  The ESOP  Trustees  must  vote ESOP  shares  which  are  allocated  to a
participant's  account in accordance with the  instructions of the  participant.
Unallocated shares held in the suspense account for which no timely direction is
received will be voted by the ESOP Trustees in the same  proportion as allocated
shares for which voting  instructions  are  received,  subject to the  Trustees'
fiduciary  obligations.  Allocated  shares for which no  instruction is received
shall not be voted.  The Board of Directors  may remove or replace  Trustees and
members of the ESOP Committee,  and may amend or terminate the ESOP at any time,
except  that no  amendment  may be made which  would  reduce the  interest of an
employee in the ESOP Trust, or divert assets of the ESOP to purposes which would
not benefit employees or their beneficiaries.

Proposed Future Stock Benefit Plans

     Stock Option Plan. The Board of Directors of the Company intends to adopt a
stock  option  plan (the  Option  Plan)  following  the  Conversion,  subject to
approval by you and the Company  stockholders,  at a stockholders  meeting to be
held no sooner than six months after the Conversion.  The Option Plan will be in
compliance with the OTS regulations in effect.  See "--  Restrictions on Benefit
Plans." If the Option Plan is implemented  within one year after the Conversion,
in  accordance  with OTS  regulations,  a number of  shares  equal to 10% of the
aggregate  shares of Common  Stock to be issued in the  offering  (i.e.,  87,500
shares  based upon the sale of 875,000  shares at the midpoint of the EVR) would
be reserved  for issuance by the Company  upon  exercise of stock  options to be
granted to our officers,  directors  and  employees  from time to time under the
Option  Plan.  The  purpose  of the Option  Plan would be to provide  additional
performance  and  retention  incentives  to  certain  officers,   directors  and
employees by  facilitating  their  purchase of a stock  interest in the Company.
Under the OTS  regulations,  the Option  Plan,  would  provide  for a term of 10
years,  after which no awards could be made,  unless  earlier  terminated by the
Board of Directors pursuant to the Option Plan and the options would vest over a
five year  period  (i.e.,  20% per year),  beginning  one year after the date of
grant of the  option.  Options  would be  granted  based upon  several  factors,
including  seniority,  job duties and  responsibilities,  job  performance,  our
financial  performance  and a  comparison  of  awards  given  by  other  savings
institutions  converting  from  mutual to stock  form.  Options  would be either
"incentive stock options" or non-qualified stock options.

     The Company  would  receive no monetary  consideration  for the granting of
stock  options under the Option Plan. It would receive the option price for each
share issued to optionees upon the exercise of such options.  Shares issued as a
result of the exercise of options will be either  authorized but unissued shares
or shares  purchased in the open market by the Company.  Shares purchased in the
open market would reduce the percentage of ownership of the  conversion  shares.
However,  no  purchases  in the open  market  will be made  that  would  violate
applicable regulations restricting purchases by the Company. The exercise


                                       109


<PAGE>



of options and payment for the shares received would contribute to the equity of
the  Company.  The  Option  Plan we  issued  to you in the  Conversion  would be
administered by the Personnel Committee.

     If the Option Plan is implemented  more than one year after the Conversion,
the  Option  Plan  will  comply  with  OTS  regulations  and  policies  that are
applicable at such time.

     Restricted  Stock Plan.  The Board of Directors  of the Company  intends to
adopt the RSP following the  Conversion,  the objective of which is to enable us
to retain  personnel and directors of experience and ability in key positions of
responsibility.  The Company expects to hold a  stockholders'  meeting no sooner
than six  months  after  the  Conversion  in order for  stockholders  to vote to
approve the RSP. If the RSP is implemented within one year after the Conversion,
in accordance with applicable OTS regulations,  the shares granted under the RSP
will be in the form of  restricted  stock vesting over a five year period (i.e.,
20% per  year)  beginning  one  year  after  the  date of  grant  of the  award.
Compensation  expense in the amount of the fair market value of the Common Stock
granted will be  recognized  pro rata over the years during which the shares are
payable.  Until  they have  vested,  such  shares  may not be sold,  pledged  or
otherwise  disposed of and are required to be held in escrow.  Any shares not so
allocated  would be voted by the RSP Trustees.  The RSP will be  implemented  in
accordance  with  applicable  OTS  regulations.  See "--  Restrictions  on Stock
Benefit  Plans."  Awards  would  be  granted  based  upon a number  of  factors,
including  seniority,  job duties and  responsibilities,  job  performance,  our
performance  and a comparison of awards given by other  institutions  converting
from  mutual  to  stock  form.  The RSP  would  be  managed  by a  committee  of
non-employee  directors  (the "RSP  Trustees").  The RSP Trustees would have the
responsibility  to invest all funds  contributed  by us to the trust created for
the RSP (the "RSP Trust").

     We expect to contribute  sufficient  funds to the RSP so that the RSP Trust
can purchase,  in the aggregate,  up to 4% of the amount of Common Stock that is
sold in the Conversion.  The shares purchased by the RSP would be authorized but
unissued  shares  or would be  purchased  in the open  market.  In the event the
market  price  of the  Common  Stock is  greater  than  $10.00  per  share,  our
contribution of funds will be increased. Likewise, in the event the market price
is  lower  than  $10.00  per  share,  our  contribution  will be  decreased.  In
recognition of their prior and expected  services to us and the Company,  as the
case may be,  the  officers,  other  employees  and  directors  responsible  for
implementation  of the  policies  adopted  by the  Board  of  Directors  and our
profitable operation will, without cost to them, be awarded stock under the RSP.
Based upon the sale of 875,000  shares of Common  Stock in the  offering  at the
midpoint of the EVR,  the RSP Trust is expected to purchase up to 35,000  shares
of Common Stock.

     If the RSP is implemented more than one year after the Conversion,  the RSP
will comply with such OTS  regulations  and policies that are applicable at such
time.


                                      110


<PAGE>



     Restrictions on Stock Benefit Plans.  OTS  regulations  provide that in the
event we implement  stock option or  management  and/or  employee  stock benefit
plans within one year from the date of  Conversion,  such plans must comply with
the following  restrictions,  unless an exception is granted by the OTS: (1) the
plans must be fully disclosed in the prospectus, (2) for stock option plans, the
total  number of shares for which  options  may be granted may not exceed 10% of
the shares issued in the Conversion,  (3) for restricted stock plans, the shares
may not exceed 3% of the shares issued in the  Conversion  (4% for  institutions
with 10% or greater tangible  capital),  (4) no individual  employee may receive
more than 25% of the  available  awards  under the Option  Plan or the RSP,  (5)
directors who are not employees may not receive more than 5% individually or 30%
in the aggregate of the awards under any plan, (6) all plans must be approved by
a majority of the total votes  eligible to be cast at any duly called meeting of
the  Company  stockholders  held  no  earlier  than  six  months  following  the
Conversion,  (7) for stock option  plans,  the  exercise  price must be at least
equal to the market price of the stock at the time of grant,  (8) for restricted
stock plans,  no stock issued in a conversion  may be used to fund the plan, (9)
neither  stock option awards nor  restricted  stock awards may vest earlier than
20% as of one year  after  the  date of  stockholder  approval  and 20% per year
thereafter,  and vesting may be  accelerated  only in the case of  disability or
death (or if not inconsistent  with applicable OTS regulations in effect at such
time, in the event of a change in control), (10) the proxy material must clearly
state that the OTS in no way  endorses or approves of the plans,  and (11) prior
to implementing the plans, all plans must be submitted to the Regional  Director
of the OTS within five days after stockholder approval with a certification that
the plans approved by the  stockholders  are the same plans that were filed with
and  disclosed  in  the  proxy  materials  relating  to  the  meeting  at  which
stockholder approval was received.

Certain Related Transactions

     We offer loans to our  directors  and  officers.  These loans are currently
made in the ordinary course of business with the same collateral, interest rates
and underwriting criteria as those of comparable  transactions prevailing at the
time and do not involve more than the normal risk of  collectibility  or present
other  unfavorable  features.  Under  current law,  our loans to  directors  and
executive  officers  are  required to be made on  substantially  the same terms,
including  interest rates, as those  prevailing for comparable  transactions and
must not  involve  more than the  normal  risk of  repayment  or  present  other
unfavorable features.  Additionally,  all loans to such persons must be approved
in advanced by a disinterested  majority of the Board of Directors.  At June 30,
1997,  our loans to directors  and  executive  officers  totalled  approximately
$400,000, or 6.6% of our retained earnings at that date.


                                      111


<PAGE>

                          PROPOSED MANAGEMENT PURCHASES

     The following table sets forth information regarding the approximate number
of shares of Common Stock, each director, executive officer and their associates
intends  to  purchase  in the  Conversion.  All  shares  will be  purchased  for
investment  purposes  and  not for  purposes  of  resale.  For  purposes  of the
following  table,  it has been  estimated that  875,000 shares (the mid-point of
the estimated  value range (the "EVR"),  of Common Stock will be sold at $10 per
share and that sufficient  shares will be available to satisfy  supscriptions in
all categories.

<TABLE>
<CAPTION>

                                                                   Aggregate Price    Percentage of
                                                  Total Shares        of Shares        Total Shares
    Name                        Position           Purchased(1)       Purchased          Offered
    ----                        --------           ------------       ---------          -------
<S>                         <C>                       <C>             <C>                 <C>
Dr. William R. Baldt        Director                   1,000           $ 10,000            .1%
J. Bayard Cloud             Chairman                   1,000           $ 10,000            .1%
Thomas B. Cloud             Director                   5,000           $ 50,000            .6%
Ronald P. Crouch            President, Chief
                             Executive Officer
                             and Director              2,000           $ 20,000            .2%
Larry D. Gehrke             Director                   5,000           $ 50,000            .6%
Alan B. Levin               Director                   1,500           $ 15,000            .2%
Ernest J. Peoples           Vice Chairman              1,000           $ 10,000            .1%
Dr. Robert L. Schweitzer    Director                     300           $  3,000             *
Jerome P. Arrison           Executive Vice
                             President, Chief
                             Operating Officer
                             and Treasurer               100           $  1,000             *
Genevieve B. Marino         Vice President             1,500           $ 15,000            .2%
Lori N. Richards            Vice President             2,500           $ 25,000            .3%

Total                       NA                        21,900           $219,000           2.5%
</TABLE>

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

*    Represents less than .1% of outstanding shares.

(1)  Does  not  include  shares  purchased  by the  ESOP or  shares  awarded  to
     participants  in the RSP,  if  implemented,  or under the Option  Plan,  if
     implemented.

                                      112

<PAGE>

                   RESTRICTIONS ON ACQUISITION OF THE COMPANY

     A number of provisions of the Company's  Certificate of  Incorporation  and
bylaws  deal  with  matters  of  corporate  governance  and  certain  rights  of
shareholders.  These  provisions  allow the Board of  Directors  flexibility  to
analyze and consider  corporate  transactions  in order to maximize  benefits to
shareholders.  However,  they may also serve to prevent individual  shareholders
from  participating  in a transaction if the Board does not deem the transaction
to be beneficial to shareholders,  even if individual  shareholders desire to do
so. The following  discussion is a general summary of certain  provisions of the
Company's  Certificate of  Incorporation  and Bylaws and certain other statutory
and regulatory  provisions relating to stock ownership and transfers,  the Board
of  Directors  and  business  combinations,  which  might  be  deemed  to have a
potential  "anti-takeover"  effect.  Such  provisions  may  have the  effect  of
rendering  the removal of the current  Board of  Directors  of the Company  more
difficult.  The  following  description  of  certain  of the  provisions  of the
Certificate of  Incorporation  and bylaws of the Company is necessarily  general
and reference  should be made in each case to such  Certificate of Incorporation
and  bylaws,  which  are  incorporated  herein  by  reference.  See  "ADDITIONAL
INFORMATION" for instructions on how to obtain a copy of these Prospectus.

     Limitation  on Voting  Rights.  The  Certificate  of  Incorporation  of the
Company  provides  that in no event  shall any record  owner of any  outstanding
Common Stock which is beneficially  owned,  directly or indirectly,  by a person
who beneficially owns in excess of 10% of the then outstanding  shares of Common
Stock (the  "Limit")  be  entitled  or  permitted  to any vote in respect of the
shares  held in excess of the Limit.  In  addition,  no person may  directly  or
indirectly offer to acquire or acquire the beneficial ownership of more than 10%
of any  class of equity  securities  of the  Company.  Beneficial  ownership  is
determined  pursuant  to  Rule  13d-3  of  the  General  Rules  and  Regulations
promulgated pursuant to the Exchange Act, and includes shares beneficially owned
by such  person or any of his  affiliates  (as  defined  in the  Certificate  of
Incorporation),  shares  which such person or his  affiliates  have the right to
acquire upon the exercise of conversion rights or options and shares as to which
such person and his  affiliates  have or share  investment or voting power,  but
shall not include shares beneficially owned by the benefit plans of the Board or
directors,  officers  and  employees  of the Bank or the  Company  as a group or
shares  that are  subject  to a  revocable  proxy  and  that  are not  otherwise
beneficially  owned, or deemed by the Company to be beneficially  owned, by such
person and his  affiliates.  The  Certificate  of  Incorporation  of the Company
further provides that this provision  limiting voting rights may only be amended
upon the vote of 80% of the  outstanding  shares of voting stock  (after  giving
effect to the limitation on voting rights).

     Board of  Directors.  The Board of Directors of the Company is divided into
three classes, each of which shall contain approximately  one-third of the whole
number of members of the Board.  Each class shall serve a staggered  term,  with
approximately  one-third  of the total number of  directors  being  elected each
year. The Company's Certificate of Incorporation


                                      113


<PAGE>

and bylaws  provide that the size of the Board shall be determined by a majority
of the directors.  The Certificate of Incorporation  and the bylaws provide that
any vacancy  occurring in the Board,  including a vacancy  resulting from death,
resignation, retirement,  disqualification,  removal from office or other cause,
shall be  filled  for the  remainder  of the  unexpired  term  exclusively  by a
majority vote of the directors then in office.  The classified Board is intended
to  provide  for  continuity  of the  Board  of  Directors  and to  make it more
difficult and time  consuming  for a  shareholder  group to fully use its voting
power to gain  control  of the Board of  Directors  without  the  consent of the
incumbent Board of Directors of the Company. The Certificate of Incorporation of
the Company  provides that a director may be removed from the Board of Directors
prior to the expiration of his term only for cause,  upon the vote of 80% of the
outstanding  shares of voting stock.  Further,  if the director  reaches  normal
retirement age, and is no longer  regularly  employed in his trade profession or
business,  he shall be deemed to have  retired from the Board as well within 120
days of such  retirement.  Directors who have not reached normal  retirement age
and who intend to resume  their trade  profession  or business are not deemed to
have retired from the Board.  Directors who were directors of the Company at the
time of its incorporation are not covered by this provision.

     In the absence of these  provisions,  the vote of the holders of a majority
of the shares could remove the entire Board,  with or without cause, and replace
it with persons of such holders' choice.

     Cumulative  Voting,  Special  Meetings and Action by Written  Consent.  The
Certificate  of  Incorporation  does not provide for  cumulative  voting for any
purpose. Moreover, special meetings of shareholders of the Company may be called
only by the Board of Directors of the Company.  The Certificate of Incorporation
also  provides  that  any  action  required  or  permitted  to be  taken  by the
shareholders  of the Company  may be taken only at an annual or special  meeting
and prohibits shareholder action by written consent in lieu of a meeting.

     Authorized Shares. The Certificate of Incorporation authorizes the issuance
of 3,000,000  shares of Common Stock and 500,000 shares of preferred  stock. The
shares of Common Stock and preferred  stock were authorized in an amount greater
than that to be issued pursuant to the Conversion to provide the Company's Board
of  Directors  with as much  flexibility  as  possible  to effect,  among  other
transactions,  financings,  acquisitions,  stock  dividends,  stock  splits  and
employee stock options.  However, these additional authorized shares may also be
used by the  Board of  Directors  consistent  with its  fiduciary  duty to deter
future attempts to gain control of the Company.  The Board of Directors also has
sole  authority  to  determine  the terms of any one or more series of Preferred
Stock, including voting rights,  conversion rates, and liquidation  preferences.
As a result of the ability to fix voting rights for a series of Preferred Stock,
the Board has the power,  to the extent  consistent  with its fiduciary duty, to
issue a series of Preferred Stock to persons  friendly to management in order to
attempt to block a  post-tender  offer  merger or other  transaction  by which a
third party seeks


                                      114


<PAGE>



control,  and thereby  assist  management to retain its position.  The Company's
Board of Directors  currently has no plans for the issuance of additional shares
upon the exercise of stock options.

     Shareholder Vote Required to Approve Business  Combinations  with Principal
Shareholders.  The  Certificate  of  Incorporation  requires the approval of the
holders of at least 80% of the Company's  outstanding  shares of voting stock to
approve  certain  "Business  Combinations,"  as  defined  therein,  and  related
transactions.  Under Delaware law, absent this provision, Business Combinations,
including  mergers,  consolidations and sales of all or substantially all of the
assets of a corporation must, subject to certain exceptions,  be approved by the
vote of the holders of only a majority of the outstanding shares of Common Stock
of the Company and any other affected class of stock.  Under the  Certificate of
Incorporation,  at least 80% approval of  shareholders is required in connection
with any  transaction  involving an Interested  Shareholder  (as defined  below)
except (i) in cases where the proposed  transaction has been approved in advance
by a majority  of those  members of the  Company's  Board of  Directors  who are
unaffiliated  with the Interested  Shareholder  and were directors  prior to the
time when the Interested Shareholder became an Interested Shareholder or (ii) if
the proposed  transaction  meets certain  conditions set forth therein which are
designed  to afford the  shareholders  a fair price in  consideration  for their
shares in which case,  if a  shareholder  vote is  required,  approval of only a
majority of the outstanding shares of voting stock would be sufficient. The term
"Interested  Shareholder"  is defined to include  any  individual,  corporation,
partnership  or other entity  (other than the Company or its  subsidiary)  which
owns  beneficially  or  controls,  directly  or  indirectly,  15% or more of the
outstanding  shares  of  voting  stock of the  Company.  This  provision  of the
Certificate of  Incorporation  applies to any "Business  Combination,"  which is
defined to include (i) any merger or  consolidation of the Company or any of its
subsidiaries with or into any Interested Shareholder or Affiliate (as defined in
the Certificate of Incorporation) of an Interested  Shareholder;  (ii) any sale,
lease, exchange, mortgage, pledge, transfer, or other disposition to or with any
Interested  Shareholder or Affiliate of 10% or more of the assets of the Company
or  combined  assets of the Company and its  subsidiary;  (iii) the  issuance or
transfer to any  Interested  Shareholder or its Affiliate by the Company (or any
subsidiary) of any securities of the Company in exchange for any assets, cash or
securities  the value of which equals or exceeds 10% of the fair market value of
the  Common  Stock  of the  Company;  (iv)  the  adoption  of any  plan  for the
liquidation  or  dissolution  of the  Company  proposed  by or on  behalf of any
Interested  Shareholder  or Affiliate  thereof and (v) any  reclassification  of
securities,  recapitalization,  merger or consolidation of the Company which has
the effect of increasing the proportionate share of Common Stock or any class of
equity or convertible  securities of the Company owned directly or indirectly by
an Interested Shareholder or Affiliate thereof.

     Amendment of Certificate  of  Incorporation  and Bylaws.  Amendments to the
Company's  Certificate of  Incorporation  must be approved by a majority vote of
its Board of Directors and also by a majority of the  outstanding  shares of its
voting stock; provided, however, that an affirmative vote of at least 80% of the
outstanding  voting stock entitled to


                                      115


<PAGE>

vote (after giving effect to the provision  limiting  voting rights) is required
to amend or repeal  certain  provisions  of the  Certificate  of  Incorporation,
including the provision  limiting  voting  rights,  the  provisions  relating to
approval of certain business combinations,  calling special meetings, the number
and  classification of directors,  director and officer  indemnification  by the
Company and amendment of the Company's bylaws and Certificate of  Incorporation.
The Company's bylaws may be amended by its Board of Directors, or by the vote of
a majority of the shares present in person or by proxy and entitled to a vote at
any annual or special  meeting except for those  instances where the Certificate
of Incorporation  requires a vote of 80% of the total votes eligible to be voted
at a duly constituted meeting of shareholders for amendment.

     Certain  Bylaw  Provisions.  The  Bylaws  of the  Company  also  require  a
shareholder  who intends to nominate a  candidate  for  election to the Board of
Directors,  or to raise new business at a  shareholder  meeting to give at least
120 days advance  notice to the Secretary of the Company.  The notice  provision
requires a  shareholder  who desires to raise new  business  to provide  certain
information  to the  Company  concerning  the  nature of the new  business,  the
shareholder and the shareholder's interest in the business matter.  Similarly, a
shareholder  wishing to  nominate  any person for  election  as a director  must
provide the Company  with  certain  information  concerning  the nominee and the
proposing shareholder.

     Benefit Plans.  In addition to the provisions of the Company's  certificate
and bylaws described above,  certain benefit plans of ours adopted in connection
with  the  Conversion  contain  provisions  which  also may  discourage  hostile
takeover  attempts  which the boards of directors  might conclude are not in the
best  interests for us or our  stockholders.  For a  description  of the benefit
plans and the  provisions  of such plans  relating  to changes in  control,  see
"MANAGEMENT OF NINTH WARD SAVINGS BANK -- Proposed Future Stock Benefit Plans."

     Regulatory Restrictions. A federal regulation prohibits any person prior to
the completion of a conversion from transferring, or entering into any agreement
or  understanding  to  transfer,  the  legal  or  beneficial  ownership  of  the
subscription  rights issued under a plan of conversion or the stock to be issued
upon their  exercise.  This  regulation  also  prohibits any person prior to the
completion of a conversion from offering,  or making an announcement of an offer
or intent to make an offer, to purchase such  subscription  rights or stock. For
three years following conversion,  OTS regulations prohibit any person,  without
the prior approval of the OTS, from acquiring or making an offer to acquire more
than 10% of the stock of any converted savings institution if such person is, or
after  consummation of such  acquisition  would be, the beneficial owner of more
than 10% of such stock.  In the event that any person,  directly or  indirectly,
violates this regulation,  the securities  beneficially  owned by such person in
excess of 10% shall not be counted as shares  entitled  to vote and shall not be
voted by any person or counted as voting  shares in  connection  with any matter
submitted to a vote of stockholders.


                                      116


<PAGE>

     Federal law provides that no company,  "directly or indirectly or acting in
concert  with one or more  persons,  or  through  one or more  subsidiaries,  or
through  one  or  more   transactions,"  may  acquire  "control"  of  a  savings
association at any time without the prior approval of the OTS. In addition,  any
company that acquires such control becomes a "savings and loan holding  company"
subject  to  registration,  examination  and  regulation  as a savings  and loan
holding  company.  Control in this context means  ownership  of,  control of, or
holding  proxies  representing  more than 25% of the voting  shares of a savings
association  or the power to control in any manner the election of a majority of
the directors of such institution.

     Federal law also provides that no "person,"  acting  directly or indirectly
or through or in concert with one or more other persons,  may acquire control of
a savings  association  unless at least 60 days  prior  written  notice has been
given  to the OTS and the OTS  has not  objected  to the  proposed  acquisition.
Control is defined for this  purpose as the power,  directly or  indirectly,  to
direct the management or policies of a savings  association or to vote more than
25% of any class of voting  securities of a savings  association.  Under federal
law  (as  well  as  the  regulations   referred  to  below)  the  term  "savings
association"  includes  state-chartered  and  federally  chartered  SAIF-insured
institutions,  federally  chartered  savings and loans and  savings  banks whose
accounts are insured by the FDIC and holding companies thereof.

     Federal  regulations require that, prior to obtaining control of an insured
institution, a person, other than a company, must give 60 days notice to the OTS
and have received no OTS objection to such acquisition of control, and a company
must apply for and receive OTS approval of the acquisition.  Control, involves a
25% voting  stock test,  control in any manner of the  election of a majority of
the institution's directors, or a determination by the OTS that the acquiror has
the power to direct,  or  directly  or  indirectly  to  exercise  a  controlling
influence  over, the management or policies of the  institution.  Acquisition of
more than 10% of an institution's  voting stock, if the acquiror also is subject
to any one of either "control factors,"  constitutes a rebuttable  determination
of control under the regulations.  The  determination of control may be rebutted
by submission to the OTS, prior to the acquisition of stock or the occurrence of
any  other  circumstances  giving  rise to such  determination,  of a  statement
setting  forth facts and  circumstances  which would  support a finding  that no
control  relationship  will  exist  and  containing  certain  undertakings.  The
regulations provide that persons or companies which acquire beneficial ownership
exceeding  10% or more of any class of a savings  association's  stock after the
effective date of the regulations  must file with the OTS a  certification  that
the holder is not in control of such institution, is not subject to a rebuttable
determination  of  control  and will  take no  action  which  would  result in a
determination or rebuttable  determination of control without prior notice to or
approval of the OTS, as applicable.

Delaware Corporate Law

     In  addition,  the state of  Delaware  has a statute  designed  to  provide
Delaware  corporations  such as the Company with additional  protection  against
hostile takeovers. The takeover statute, which is codified in Section 203 of the
Delaware General Corporation law


                                      117


<PAGE>



("Section  203"),  is intended  to  discourage  certain  takeover  practices  by
impeding  the ability of a hostile  acquiror  to engage in certain  transactions
with the target company.

     In general  Section 203 provides  that a "Person" (as defined  therein) who
owns 15% or more of the outstanding  voting stock of a Delaware  corporation (an
"Interested  Shareholder")  may  not  consummate  a  merger  or  other  business
combination  transaction with such corporation at any time during the three-year
period  following the date such "Person" became an Interested  Shareholder.  The
term  "business  combination"  is  defined  broadly  to  cover a wide  range  of
corporate transactions  including mergers, sales of assets,  issuances of stock,
transactions  with  subsidiaries and the receipt of  disproportionate  financial
benefits.

     The statute  exempts the following  transactions  from the  requirements of
Section 203: (i) any business  combination if, prior to the date a person became
an Interested  Shareholder,  the Board of Directors approved either the business
combination or the  transaction  which resulted in the  shareholder  becoming an
Interested  Shareholder;  (ii) any business  combination  involving a person who
acquired at least 85% of the  outstanding  voting  stock in the  transaction  in
which he became an Interested Shareholder, with the number of shares outstanding
calculated  without regard to those shares owned by the corporation's  directors
who are also officers and by certain  employee  stock plans;  (iii) any business
combination  with an  Interested  Shareholder  that is  approved by the Board of
Directors and by a two-thirds vote of the outstanding  voting stock not owned by
the Interested  Shareholder;  and (iv) certain  business  combinations  that are
proposed  after the  corporation  had received other  acquisition  proposals and
which are approved or not opposed by a majority of certain continuing members of
the Board of Directors. A corporation may exempt itself from the requirements of
the statute by adopting an  amendment to its  Certificate  of  Incorporation  or
Bylaws  electing  not to be governed by Section  203. At the present  time,  the
Board of Directors does not intend to propose any such amendment.


                   DESCRIPTION OF CAPITAL STOCK OF THE COMPANY

     The Company is  authorized to issue  3,000,000  shares of the Common Stock,
$0.01 par value per share, and 500,000 shares of serial  preferred stock,  $0.01
par value per share.  The  Company  currently  expects to issue up to  1,157,000
shares of Common Stock in the Conversion.

     Dividends.  The Company can pay dividends if and when declared by its Board
of Directors.  See  "DIVIDEND  POLICY" and  "REGULATION."  The holders of Common
Stock of the  Company  will be  entitled  to receive  and share  equally in such
dividends  as may be  declared by the Board of  Directors  of the Company out of
funds legally  available  therefor.  If the Company issues  preferred stock, the
holders  thereof may have a priority  over the holders of the Common  Stock with
respect to dividends.


                                      118


<PAGE>



     The Company does not intend to issue any shares of serial  preferred  stock
in the Conversion, nor are there any present plans to issue such preferred stock
following  the  Conversion.  The  aggregate  par value of the issued shares will
constitute the capital account of the Company. The balance of the purchase price
will be recorded for  accounting  purposes as additional  paid-in  capital.  See
"CAPITALIZATION."   The   capital   stock   of  the   Company   will   represent
nonwithdrawable  capital  and will not be insured by us, the FDIC,  or any other
government agency.

Common Stock

     Voting  Rights.  Each share of the Common Stock will have the same relative
rights and will be  identical  in all  respects  with every  other  share of the
Common  Stock.  The holders of the Common  Stock will possess  exclusive  voting
rights in the  Company,  except to the extent  that  shares of serial  preferred
stock issued in the future may have voting  rights,  if any.  Each holder of the
Common  Stock will be entitled to only one vote for each share held of record on
all matters  submitted  to a vote of holders of the Common Stock and will not be
permitted to cumulate their votes in the election of the Company's directors.

     Each share of the Company's Common Stock will have the same relative rights
as, and will be  identical  in all  respects  with,  each other  share of Common
Stock.  Upon payment of the  purchase  price for the Common Stock all such stock
will be duly authorized, fully paid and nonassessable.

     Liquidation.   In  the  unlikely  event  of  the  complete  liquidation  or
dissolution of the Company,  the holders of the Common Stock will be entitled to
receive all assets of the Company available for distribution in cash or in kind,
after payment or provision for payment of (i) all debts and  liabilities  of the
Company (including all deposits with us and accrued interest thereon);  (ii) any
accrued dividend claims;  (iii) liquidation  preferences of any serial preferred
stock  which  may be  issued  in the  future;  and  (iv)  any  interests  in the
liquidation  account established upon the Conversion for the benefit of Eligible
Account Holders and  Supplemental  Eligible Account Holders who continue to have
their deposits with us.

     Restrictions  on  Acquisition  of the Common Stock.  See  "RESTRICTIONS  ON
ACQUISITION  OF THE COMPANY" for a discussion of the  limitations on acquisition
of shares of the Common Stock.

     Other Characteristics. Holders of the Common Stock will not have preemptive
rights with  respect to any  additional  shares of the Common Stock which may be
issued.  Therefore,  the Board of Directors  may sell shares of capital stock of
the Company  without first offering such shares to existing  stockholders of the
Company. The Common Stock is not subject to call for redemption.


                                      119


<PAGE>

     Issuance of Additional  Shares.  Except in the  Subscription  and Community
Offerings  and possibly  pursuant to the RSP or Option Plan,  the Company has no
present plans,  proposals,  arrangements or  understandings  to issue additional
authorized  shares of the  Common  Stock.  In the  future,  the  authorized  but
unissued and unreserved shares of the Common Stock will be available for general
corporate  purposes,  including,  but not limited to, possible issuance:  (i) as
stock dividends; (ii) in connection with mergers or acquisitions;  (iii) under a
cash dividend  reinvestment  or stock purchase plan; (iv) in a public or private
offering;  or (v) under employee  benefit  plans.  See "RISK FACTORS -- Possible
Dilutive  Effect of RSP and Stock Options and Effect of Purchases by the RSP and
ESOP" and "PRO FORMA DATA."  Normally no stockholder  approval would be required
for the issuance of these  shares,  except as  described  herein or as otherwise
required to approve a transaction in which additional  authorized  shares of the
Common Stock are to be issued.

     For additional  information,  see "DIVIDENDS,"  "REGULATION" and "TAXATION"
with respect to restrictions on the payment of cash dividends; and "RESTRICTIONS
ON  ACQUISITION  OF THE  COMPANY"  for  information  regarding  restrictions  on
acquiring Common Stock of the Company.

Serial Preferred Stock

     None of the  500,000  authorized  shares of serial  preferred  stock of the
Company will be issued in the Conversion. After the Conversion is completed, the
Board of Directors of the Company will be authorized  to issue serial  preferred
stock and to fix and state voting  powers,  designations,  preferences  or other
special  rights  of  such  shares  and  the   qualifications,   limitations  and
restrictions  thereof,  subject to regulatory  approval but without  stockholder
approval. If and when issued, the serial preferred stock is likely to rank prior
to the Common Stock as to dividend rights, liquidation preferences, or both, and
may  have  full or  limited  voting  rights.  The  Board of  Directors,  without
stockholder  approval,   can  issue  serial  preferred  stock  with  voting  and
conversion  rights which could adversely  affect the voting power of the holders
of the Common Stock.  The Board of Directors  has no present  intention to issue
any of the serial preferred stock.

                              LEGAL AND TAX MATTERS

     The  legality of the Common  Stock has been passed upon for us by Peabody &
Brown, Washington, D.C. Certain legal matters for Trident will be passed upon by
Elias, Matz, Tiernan & Herrick, L.L.P., Washington,  D.C. The federal income tax
consequences  of the Conversion have been passed upon for us by Peabody & Brown,
Washington,  D.C. The Delaware  income tax  consequences  of the Conversion have
been passed upon for us by Young, Conaway, Stargatt & Taylor.


                                      120


<PAGE>

                                     EXPERTS

     The financial statements of Ninth Ward Savings Bank as of and for the years
ended December 31, 1996 and 1995 included in this  Prospectus  have been audited
by Deloitte & Touche, LLP,  independent  auditors,  as set forth in their report
appearing herein,  and have been so included in reliance upon the report of such
firm given upon their authority as experts in accounting and auditing.

     FinPro has consented to the publication  herein of a summary of its letters
to Ninth Ward  Savings Bank setting  forth its opinion as to the  estimated  pro
forma market value of us in the converted form and its opinion setting forth the
value of  subscription  rights  and to the use of its name and  statements  with
respect to it appearing in this Prospectus.


                            REGISTRATION REQUIREMENTS

     The Common  Stock of the  Company  will be  registered  pursuant to Section
12(g) of the Securities  Exchange Act of 1934, as amended (the "Exchange  Act"),
prior to  completion  of the  Conversion.  The  Company  will be  subject to the
information,  proxy  solicitation,  insider trading  restrictions,  tender offer
rules,  periodic  reporting and other requirements of the SEC under the Exchange
Act. The Company may not  deregister the Common Stock under the Exchange Act for
a period of at least three years following the Conversion.


                             ADDITIONAL INFORMATION

     The Company and Ninth Ward  Savings Bank are not  currently  subject to the
informational requirements of the Exchange Act.

     The Company has filed with the SEC a  registration  statement  on Form SB-2
under the Securities  Act of 1933, as amended,  with respect to the Common Stock
offered in this  Prospectus.  As permitted by the rules and  regulations  of the
SEC,  this  Prospectus  does not  contain all the  information  set forth in the
registration  statement.  Such information can be examined without charge at the
public  reference  facilities  of the SEC  located  at 450 Fifth  Street,  N.W.,
Washington, D.C. 20549, and copies of such material can be obtained from the SEC
at prescribed  rates.  The SEC also  maintains an internet  address ("Web site")
that contains  reports,  proxy and information  statements and other information
regarding registrants,  including the Company, that file electronically with the
SEC.  The  address  for this Web site is  "http://www.sec.gov."


                                      121


<PAGE>

     Ninth Ward Savings Bank has filed an Application  for  Conversion  with the
OTS with respect to the Conversion. Pursuant to the rules and regulations of the
OTS, this Prospectus omits certain  information  contained in that  Application.
The  Application  may be examined  at the  principal  office of the OTS,  1700 G
Street, N.W., Washington, D.C. 20552 and at the Northeast Regional Office of the
OTS, 10 Exchange Place, 18th Floor, Jersey City, NJ 07302 without charge.

     A copy of the  Certificate  and the  Bylaws of the  Company  are  available
without  charge  from  Ninth  Ward  Savings  Bank by  contacting  the  Corporate
Secretary at (302) 421-9090.


                                      122


<PAGE>


                        INDEX TO FINANCIAL STATEMENTS OF
                          NINTH WARD SAVINGS BANK, FSB


Independent Auditors Report ..............................................   F-1

Statements of Financial Condition as of December 31,
1996 and 1995 and (unaudited) June 30, 1997 ..............................   F-2

Statements of Operations:
- -------------------------

  For the years ended December 31, 1996 and 1995 and
  (unaudited) for the six month periods ended June 30,
  1997 and 1996 ..........................................................   F-3

Statements of Changes in Retained Earnings:
- -------------------------------------------

  For the years ended December 31, 1996 and 1995 and
  (unaudited) for the six month periods ended June 30,
  1997 and 1996 ..........................................................   F-4

Statements of Cash Flows:
- -------------------------

  For the years ended December 31, 1996 and 1995 and
  (unaudited) for the six month periods ended June 30,
  1997 and 1996 ..........................................................   F-5

Notes to Financial Statements: ...........................................   F-6


Schedules

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

The  financial  statements  of  Delaware  First  Financial  Corporation  are not
provided  since the entity is not an operating  company and has not been engaged
in any significant business to date.


                                      123


<PAGE>



INDEPENDENT AUDITORS' REPORT

To the Board of Directors of
Ninth Ward Savings Bank, FSB:


We have audited the accompanying statements of financial condition of Ninth Ward
Savings Bank, FSB (the "Bank") as of December 31, 1996 and 1995, and the related
statements of operations,  changes in retained earnings,  and cash flows for the
years then ended.  These  financial  statements  are the  responsibility  of the
Bank's  management.  Our  responsibility  is to  express  an  opinion  on  these
financial statements based on our audits.

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

In our  opinion,  such  financial  statements  present  fairly,  in all material
respects, the financial position of Ninth Ward Savings Bank, FSB at December 31,
1996 and 1995,  and the  results  of its  operations  and its cash flows for the
years then ended in conformity with generally accepted accounting principles.



/s/ Deloitte & Touche LLP
- -------------------------
Deloitte & Touche LLP
Philadelphia, Pennsylvania
March 7, 1997 (May 21, 1997 as to Note 10)

                                      F-1

<PAGE>



NINTH WARD SAVINGS BANK, FSB
STATEMENTS OF FINANCIAL CONDITION
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>

                                                               December 31,
                                            June 30,         ------------------
ASSETS                                        1997           1996          1995
- ------                                        ----           ----          ----
                                           (Unaudited)
<S>                                      <C>            <C>            <C>    
Cash and cash equivalents ............   $  2,838,215   $  2,643,452   $  1,060,856
Investment securities held to maturity
 (fair value - $11,449,156) ..........                                   11,488,192
Investment securities available for
 sale (amortized cost - 1997,
 $5,998,746; 1996, $6,494,860) .......      5,992,005      6,475,800
Mortgage-backed securities held to
 maturity (fair value - $705,680) ....                                      698,669
Mortgage-backed securities available
 for sale (amortized cost - 1997,
 $188,666; 1996, $200,666) ...........        190,414        203,147
Loans receivable-net .................     92,919,385     98,042,118     78,835,306
Loans held for sale ..................      5,547,674                     1,020,000
Federal Home Loan Bank stock -
 at cost .............................      1,332,500      1,500,000        727,500

Accrued interest receivable:
 Loans ...............................        999,064        975,244        664,189
 Investments .........................         94,666         93,526        180,304
 Mortgage-backed securities ..........          1,111          1,171          3,886
Office property and equipment, net ...      1,983,423      2,020,957      2,103,463
Prepaid expenses and other assets ....         86,527         66,012         75,166
Prepaid income taxes .................         63,564        166,850
Mortgage servicing rights ............        322,533        317,435        297,969
Deferred taxes taxes .................        173,618        177,506        221,704
                                         ------------   ------------   ------------
TOTAL ASSETS .........................   $112,544,699   $112,683,218   $ 97,377,204
                                         ============   ============   ============

LIABILITIES AND RETAINED EARNINGS

Liabilities:

 Deposits.............................   $ 78,351,363   $ 78,408,793  $  81,522,249
 Advances from Federal Home Loan Bank      25,200,000     25,900,000      7,950,000
 Advances by borrowers for taxes
  and insurance.......................      1,879,033        812,569        652,533
 Accrued interest payable.............        276,461        265,764        220,553
 Accrued income taxes.................                                      135,890
 Accounts payable and accrued expenses        750,900      1,338,503        833,073
                                         ------------   ------------  -------------
   Total liabilities..................    106,457,757    106,725,629     91,314,298

Commitments and contingencies

Retained earnings
 (partially restricted)...............      6,090,170      5,968,365      6,062,906
Unrealized losses on available for
 sale securities, net of tax..........         (3,228)       (10,776)
                                          -----------    -----------   ------------
  Total retained earnings.............      6,086,942      5,957,589      6,062,906
                                          -----------    -----------   ------------
TOTAL LIABILITIES AND
 RETAINED EARNINGS....................  $ 112,544,699  $ 112,683,218    $97,377,204
                                        =============  =============    ===========
</TABLE>

See notes to financial statements.

                                      F-2


<PAGE>



NINTH WARD SAVINGS BANK, FSB
STATEMENTS OF OPERATIONS
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                        Six-Month Period Ended            Year Ended
                                               June 30,                  December 31,
                                       ------------------------   --------------------------
                                          1997           1996        1996            1995
                                          ----           ----        ----            ----
                                              (Unaudited)
<S>                                  <C>            <C>          <C>           <C>
INTEREST INCOME
 Interest on loans ................   $ 3,797,982    $ 3346,748   $ 7,092,065    $ 6,408,566
 Interest on mortgage-backed
  securities ......................         6,821        22,141        38,982         40,336
 Interest and dividends on
  investments .....................       267,555       393,758       791,062        843,845
                                      -----------   -----------   -----------    -----------
    Total interest income .........     4,072,358     3,762,647     7,922,109      7,292,747
                                      -----------   -----------   -----------    -----------
INTEREST EXPENSE:
 Deposits .........................     2,196,245      2276,637     4,497,657      4,351,008
 Federal Home Loan Bank
  advances ........................       780,646       364,473     1,252,482        704,133
                                      -----------   -----------   -----------    -----------
   Total interest expense .........     2,976,891     2,641,110     5,750,139      5,055,141
                                      -----------   -----------   -----------    -----------

NET INTEREST INCOME ...............     1,095,467     1,121,537     2,171,970      2,237,606
PROVISION FOR LOAN LOSSES .........        10,000        26,000        47,000          5,000
                                      -----------   -----------   -----------    -----------
NET INTEREST INCOME AFTER
 PROVISION FOR LOAN LOSSES ........     1,085,467     1,095,537     2,124,970      2,232,606
                                      -----------   -----------   -----------    -----------

OTHER INCOME:
 Service fees .....................        47,563        98,840       189,604         51,700
 Gain on sale of loans ............        16,632        48,766        68,629        438,970
 Realized market adjustment
  on loans ........................        10,691                                     11,060
 Other ............................        10,027         9,664        46,543         18,469
                                      -----------   -----------   -----------    -----------
   Total other income .............        84,913       157,270       304,776        520,199
                                      -----------   -----------   -----------    -----------

OTHER EXPENSES:
 Salaries and employee benefits ...       477,953       511,016       916,635        941,086
 Advertising ......................       101,210       142,024       202,825        169,170
 Federal insurance premiums .......        15,265        94,053       187,057        171,097
 SAIF Special Assessment ..........                                   491,992
 Occupancy expense ................       101,425       135,238       214,968        236,687
 Data processing expense ..........        69,761        65,703       121,121        103,178
 Directors fees ...................        53,738        57,046       105,817         99,036
 Other general and administrative
  expenses ........................       141,223       176,881       352,872        347,957
                                      -----------   -----------   -----------    -----------
    Total other expenses ..........       960,575     1,181,961     2,593,287      2,068,211
                                      -----------   -----------   -----------    -----------

INCOME (LOSS) BEFORE PROVISION
 (BENEFIT) FOR INCOME TAXES .......       209,805        70,846      (163,541)       684,594
                                      -----------   -----------   -----------    -----------

PROVISION BENEFIT FOR INCOME TAXES:
 Current ..........................        88,000        30,000      (119,000)       214,670
                                      -----------   -----------   -----------    -----------
 Deferred .........................                                    50,000         50,000
                                      -----------   -----------   -----------    -----------
    Total provision (benefit) for
     income taxes .................        88,000        30,000       (69,000)       264,670
                                      -----------   -----------   -----------    -----------
NET INCOME (LOSS) .................   $   121,805   $    40,846      $(94,541)      $419,924
                                      ===========   ===========   ===========    ===========
</TABLE>


See notes to financial statements

                                      F-3

<PAGE>



NINTH WARD SAVINGS BANK, FSB
STATEMENTS OF CHANGES IN RETAINED EARNINGS
- --------------------------------------------------------------------------------

                                                       Unrealized
                                                        Losses on
                                                        Available     Total
                                           Retained     for Sale     Retained
                                           Earnings    Securities    Earnings
                                           --------    ----------    --------
BALANCE, JANUARY 1, 1995 ..............   $ 5,642,982             $ 5,642,982
 Net income for the year ended
  December 31, 1995 ...................       419,924                 419,924
                                          -----------              -----------
BALANCE, DECEMBER 31, 1995 ............     6,062,906               6,062,906
 Net loss for the year ended
  December 31, 1996 ...................       (94,541)                (94,541)
  Unrealized losses on available
   for sale securities, net of tax ....                  $(10,776)    (10,776)
                                          -----------    ---------  ----------
BALANCE, DECEMBER 31, 1996 ............     5,968,365     (10,776)  5,957,589
 Net income for the six-month
  period ended June 30, 1997
 (unaudited) ..........................       121,805                 121,805
 Change in unrealized losses
  an available for sale securities,
  net of tax (unaudited) ..............                      7,548      7,548
                                          -----------    ---------   ---------
BALANCE, JUNE 30, 1997 1997 (UNAUDITED)   $ 6,090,170      $(3,228) $6,086,942
                                          ===========    =========   =========


See notes to financial statements.


                                      F-4



<PAGE>



NINTH WARD SAVINGS BANK, FSB
STATEMENTS OF CASH FLOWS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>

                                        Six-Month Period Ended                  Year Ended
                                                 June 30,                      December 31,
                                      --------------------------     -------------------------------
                                           1997           1996           1996                1995
                                           ----           ----           ----                ----
                                              (Unaudited)
<S>                                  <C>            <C>             <C>                  <C>
OPERATING ACTIVITIES:
 Net income (loss) ...............   $    121,805    $     40,846    $    (94,541)         5,419,924
 Adjustments to reconcile
  net income (loss) to net
  cash (used in) provided by
  operating activities:
  Depreciation ...................         58,079          93,959         121,751            164,780
    Provision for loan losses ....         10,000          26,000          47,000              5,000
    Gain on sale of investment
     and mortgage-backed
     securities ..................                                         (6,925)
    Gain on sale of loans ........        (12,144)        (16,727)        (68,629)          (438,970)
    Realized market adjustment
     on loans ....................        (19,439)                                           (11,060)

    Amortization of:
     Deferred loan fees ..........        (40,988)       (7l,159)        (130,226)          (126,475)
    Discount on investment and
     mortgage-backed securities ..         (4,048)         (3,803)         (8,827)            (6,782)
    Changes in assets and
     liabilities which provided
     (used) cash:
    Accrued interest receivable ..        (24,900)       (250,824)       (221,562)          (170,295)
    Mortgage servicing rights ....         (5,098)         58,868         (19,466)          (297,969)
    Prepaid expenses and other
     assets ......................        (20,515)         (2,230)          9,153             (7,296)
    Accrued interest payable .....         10,697         (46,108)         45,211            (24,932)
    Accounts payable and
     accrued expenses ............       (587,603)        177,515         505,430             28,720
    Income taxes .................        103,286        (340,140)       (252,740)           452,205
    Deferral of loan fees ........         57,420         179,484         379,572            564,350
                                     ------------    ------------    ------------       ------------
      Net cash (used in) provided
       by operating activities ...       (353,448)       (154,319)        305,201            551,200
                                     ------------    ------------    ------------       ------------

INVESTING ACTIVITIES
 Proceeds from sale of investments
  held to maturity ...............                                     2,996,406
 Proceeds from maturity of
  investments ....................        500,000       3,999,844       6,998,205          7,500,000
 Principal collected on long-term
  loans and mortgage-backed
  securities .....................      6,463,211       8,010,488      15,576,441          9,865,735
 Long-term loans originated ......     (7,999,170)    (20,587,053)    (38,236,036)       (47,296,058)
 Proceeds from sale of loans .....      1,128,181       1,013,297       4,407,397         29,869,979
 Proceeds from sale of
  mortgage-backed securities
  held to maturity ...............                                        346,427
  Sale of Federal Home Loan
   Bank stock ....................        277,300          28,200         263,200             25,700
  Purchase of Federal Home
   Loan  Bank stock ..............       (109,800)       (435,700)     (1,035,700)          (104,400)
  Purchase of investments ........                     (3,997,375)     (4,996,281)        (6,997,017)
  Proceeds from sale of real
   estate owned ..................                                                             63,000
  Purchases of premises and
   equipment .....................        (20,545)        (13,304)        (39,244)            (62,167)
                                     ------------    ------------    ------------        ------------
      Net cash provided
       by (used in) investing
       activities ................        239,177     (11,981,603)    (13,719,185)        (7,135,228)
                                     ------------    ------------    ------------       ------------

FINANCING ACTIVITIES:
 Net (decrease) increase in
  deposits .......................        (57,430)     (2,135,009)     (3,113,456)        11,025,699
 Increase in advances by
  borrowers for taxes and
  insurance ......................      1,066,464       1,125,935         160,036            123,382
 Proceeds from Federal Home
  Loan Bank advances .............     38,345,726      41,031,957      79,119,823         26,950,000
  Repayments of Federal Home
   Loan Bank advances ............    (39,045,726)    (26,281,957)    (61,169,823)       (31,900,000)
                                     ------------    ------------    ------------       ------------
    Net cash provided by
     financing activities ........        309,034      13,740,926      14,996,580          6,199,081
                                     ------------    ------------    ------------       ------------

NET INCREASE (DECREASE) IN
 CASH AND CASH EQUIVALENTS .......        194,763       1,605,004       1,582,596           (384,947)
CASH AND CASH EQUIVALENTS,
 BEGINNING OF PERIOD .............      2,643,452       1,060,856       1,060,856          1,445,803
                                     ------------    ------------    ------------       ------------
CASH AND CASH EQUIVALENTS,
 END OF PERIOD ...................   $  2,838,215    $  2,665,860    $  2,643,452       $  1,060,856
                                     ============    ============    ============       ============

SUPPLEMENTAL DISCLOSURES OF
 CASH FLOW INFORMATION:
  Cash paid during the period
   for:
   Interest ......................   $  2,966,194    $  2,687,219    $  5,704,928       $  5,080,072
                                     ============    ============    ============       ============
   Income taxes ..................   $      9,978    $    310,140    $    310,140       $     31,018
                                     ============    ============    ============       ============
</TABLE>


  See notes to financial statements


                                      F-5



<PAGE>



NINTH WARD SAVINGS BANK, FSB

NOTES TO FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 1996 AND 1995 AND
FOR THE SIX-MONTH PERIODS ENDED JUNE 30, 1997 AND 1996 (UNAUDITED)
- --------------------------------------------------------------------------------

1.   NATURE OF OPERATIONS

     Ninth Ward Savings Bank, FSB (the "Bank") is a federally  chartered savings
     and loan  association.  The Bank is a member of the Federal  Home Loan Bank
     System and has its savings accounts insured to the applicable limits by the
     Federal Deposit Insurance Corporation  ("FDIC").

     The Bank's primary market is concentrated  in New Castle County,  Delaware,
     to which it offers mainly conventional residential real estate loans on new
     and existing properties and mortgage refinancing.  Since 1994, the Bank has
     been active in offering equity lines of credit.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     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 the  reported  amounts  of income and  expenses  during the
     reporting period. Actual results could differ from those estimates.

     Interim  Unaudited  Financial  Statements - The financial  statements as of
     June 30, 1997 and for the  six-month  periods  ended June 30, 1997 and 1996
     are  unaudited,  but  in  management's  opinion,  reflect  all  normal  and
     reoccurring adjustments necessary for a fair presentation.

     Interest on Loans - The Bank recognizes  interest on loans when earned. The
     Bank does not  recognize  interest  on loans  deemed  to be  uncollectible,
     generally  when a loan is three months or more  delinquent.  Such  interest
     ultimately collected is credited to income in the period of recovery.

     Investment and Mortgage-Backed  Securities - The Bank accounts for debt and
     equity securities as follows:


          Held to Maturity - Debt  securities  that  management has the positive
          intent and ability to hold until  maturity are  classified  as held to
          maturity and are carried at their remaining unpaid principal  balance,
          net of  unamortized  premiums or  unaccreted  discounts.  Premiums are
          amortized and discounts  are accreted  using the interest  method over
          the period remaining until maturity.

          Available for Sale - Debt and equity  securities that will be held for
          indefinite periods of time,  including  securities that may be sold in
          response to changes in market interest or prepayment rates,  needs for
          liquidity,  and  changes  in the  availability  of and  the  yield  of
          alternative  investments,  are classified as available for sale. These
          assets are  carried at fair  value.  Fair  value is  determined  using
          published  quotes as of the close of  business.  Unrealized  gains and
          losses are  excluded  from  earnings  and are reported net of tax as a
          separate component of retained earnings until realized.



                                      F-6


<PAGE>



     Office  Property and Equipment - Office  property and equipment is recorded
     at cost.  Depreciation is computed using either the straight-line method or
     an accelerated method over the expected useful lives of the assets, ranging
     from  three to fifty  years.  The  costs of  maintenance  and  repairs  are
     expensed  as  they  are  incurred,   and  renewals  and   betterments   are
     capitalized.

     Loan Fees - The Bank  defers  all loan  fees,  net of  certain  costs,  and
     accretes them into income over the  contractual  life of the loan using the
     interest method.

     Allowance  for Loan Losses - The  allowance for loan losses is increased by
     charges  to  income  and  decreased  by  charge-offs  (net of  recoveries).
     Management's  periodic evaluation of the adequacy of the allowance is based
     on the Bank's past loan loss  experience,  known and inherent  risks in the
     portfolio,  adverse  situations  that may affect the borrower's  ability to
     repay,  the  estimated  value of any  underlying  collateral,  and  current
     economic conditions.

     The Bank has adopted Statement of Financial  Accounting  Standards ("SFAS")
     Nos. 114 and 118,  Accounting  by Creditors  for  Impairment  of a Loan and
     Accounting by Creditors for Impairment of a Loan - Income  Recognition  and
     Disclosures,  respectively.  SFAS No. 114 requires  that  certain  impaired
     loans be measured based either on the present value of expected future cash
     flows  discounted  at the loan's  effective  interest  rate,  or the loan's
     observable market price, or the fair value of the collateral if the loan is
     collateral dependent.

     Federal Home Loan Bank Advances -  Periodically,  the Bank borrows from the
     Federal Home Loan Bank of Pittsburgh.  These borrowings are  collateralized
     by Federal Home Loan Bank stock and qualified investments.

     Income  Taxes  -  Deferred   income  taxes  are   recognized  for  the  tax
     consequences of "temporary  differences" by applying enacted  statutory tax
     rates  applicable  to future  years to  differences  between the  financial
     statement  carrying  amounts  and the tax  bases  of  existing  assets  and
     liabilities.  The  effect  on  deferred  taxes of a change  in tax rates is
     recognized in income in the period that includes the enactment date.

     Cash and Cash Equivalents - For purposes of reporting cash flows,  cash and
     cash equivalents include cash and interest-bearing accounts.

     Interest  Rate Risk - The Bank is  principally  engaged in the  business of
     attracting  deposits  from the  general  public and using  these  deposits,
     together  with  borrowings  and other funds,  to make loans secured by real
     estate and, to a lesser extent, consumer loans.

     At December 31, 1996, the Bank had interest-earning assess of approximately
     $108,885,000, haying a weighted average effective yield of 7.47% which have
     a weighted  average  term to  maturity  greater  than the  interest-bearing
     liabilities  of  approximately   $104,309,000  having  a  weighted  average
     effective  interest rate of 5.69%.  At June 30, 1997, the Bank had interest
     earring  assets of  approximately  $108,820,000  having a weighted  average
     effective  yield of 7.41%  which have a weighted  average  term to maturity
     greater than the interest-bearing liabilities of approximately $103,551,000
     having a weighted  average  effective  interest rate of 5.81%.  The shorter
     duration of the  interest-sensitive  liabilities indicates that the Bank is
     exposed  to  interest  rate risk  because,  in a rising  rate  environment,
     liabilities  will reprice faster than assets,  thereby  reducing the market
     value  of  long-term  assets  and net  interest  income  For  this  reason,
     management  regularly  monitors the maturity structure of the Bank's assets
     and  liabilities in order to measure this risk and enact measures to manage
     volatility of future interest rate movements.



                                      F-7



<PAGE>



     Mortgage Loans Held for Sale - The Bank originates  mortgage loans for sale
     in the  secondary  market to provide  additional  funds for lending.  These
     loans are carried at the lower of cost or market value, determined on a net
     aggregate  basis.


     Real Estate Owned - Real estate properties acquired through, or in lieu of,
     loan foreclosure are to be sold and are initially recorded at fair value at
     the date of foreclosure  establishing  a new cost basis. After foreclosure,
     valuations are periodically  performed by management and the real estate is
     carried  at the lower of  carrying  amount or fair value less cost to sell.
     Revenue and expenses from  operations of foreclosed real estate and changes
     in the valuation allowance are included in loss on foreclosed real estate.

     Mortgage  Servicing Rights - The Bank adopted SFAS No. 122,  Accounting for
     Mortgage  Servicing  Rights during 1995.  The statement  requires the Bank,
     which services  mortgage loans for others in return for servicing  fees, to
     recognize these servicing rights as assets,  regardless if such assets were
     acquired or  originated.  Additionally,  the Bank is required to assess the
     fair  value  of  these  assets  at each  reporting  date to  determine  any
     potential impairment.

     Accounting  Principles Issued and Not Adopted - In June 1996, the Financial
     Accounting  Standards  Board ("FASB")  issued SFAS No. 125,  Accounting for
     Transfers  and  Servicing  of  Financial  Assets  and   Extinguishments  of
     Liabilities.  The statement,  which is effective for transactions occurring
     after December 31, 1996,  requires an  entity to recognize,  prospectively,
     the financial and servicing  assets it controls and the  liabilities it has
     incurred,  derecognize  financial assets when control has been surrendered,
     and derecognize  liabilities when extinguished.  It requires that servicing
     assets and other retained  interests in  transferred  assets be measured by
     allocating the previous  carrying  amounts  between the asset sold, if any,
     and retained  interest,  if any, based on their relative fair values at the
     date of transfer. It also provides implementation guidance for servicing of
     financial assets, securitizations, loan syndications and participations and
     transfers of receivables with recourse.  The statement  supersedes SFAS No.
     122,  Accounting for Mortgage  Servicing Rights. In December 1996, the FASB
     issued SFAS No. 127,  Deferral of the Effective Date of Certain  Provisions
     of FASB  Statement  No. 125. SFAS No. 127 defers for one year the effective
     date of Statement No. 125 as it relates to transactions  involving  secured
     borrowings and collateral, and transfers and servicing of financial assets.
     This  statement  also  provides  additional  guidance  on  these  types  of
     transactions.  Management of the Bank does not believe the  statement  will
     have a material  impact on the Bank's  results of  operations  or financial
     position when adopted.

     Reclassifications - Certain items in the 1995 and 1996 financial statements
     have  been  reclassified  to  conform  with  the  presentation  in the 1997
     financial statements.


                                      F-8


<PAGE>





3.   INVESTMENT SECURITIES

     Investment securities are summarized as follows:

                                                    June 30, 1997
                                  ----------------------------------------------
                                                Gross      Gross
                                  Amortized  Unrealized  Unrealized  Approximate
                                     Cost       Gain        Loss      Fair Value
                                  ---------- ----------  ----------  -----------
Available for sale:
 Debt securities:
  Obligations of U. S.
   Government agencies-
   Due in one year or less.....   $5,998,746   S4,193    $(10,934)    $5,992,005
                                  ----------   ------    --------     ----------
Total..........................   $5,998,746   $4,193    $(10,934)    $5,992,005
                                  ==========   ======    ========     ==========


                                                  December 31, 1996
                                  ----------------------------------------------
                                                Gross      Gross
                                  Amortized  Unrealized  Unrealized  Approximate
                                     Cost       Gain        Loss      Fair Value
                                  ---------- ----------  ----------  -----------
Available for sale:
 Debt securities:
  Obligations of U.S.
   Government agencies:
   Due in one year or less.....   $2,499,285   $4,520    $(10,870)    $2,492,935
   Due after one year through
    five years.................    3,995,575    2,899     (15,609)     3,982,865
                                  ----------   ------    --------     ----------
Total..........................   $6,494,860   $7,419    $(26,479)    $6,475,800
                                  ==========   ======    ========     ==========


                                       F-9



<PAGE>



                                                 December 31,1995
                                  ----------------------------------------------
                                                Gross      Gross
                                  Amortized  Unrealized  Unrealized  Approximate
                                     Cost       Gain        Loss      Fair Value
                                  ---------- ----------  ----------  -----------
Held to maturity:
 Debt securities:
  Obligations of U.S.
   Government agencies:
   Due in one year or less.....   $ 5,499,715  $10,336   $(13,840)   $ 5,496,211
   Due after one year through
    five years.................     5,988,477   16,459    (51,991)     5,952,945
                                  -----------  -------   --------    -----------
Total..........................   $11,488,192  $26,795   $(65,831)   $11,449,156


     Included in investment  securities are step-up and floating rate bonds with
     various U.S. Government  agencies.  At June 30, 1997, December 31, 1996 and
     1995,  the  par  value  of  these  bonds  was  $1,500,000,  $1,500,000  and
     $3,500,000, respectively.

     On November 29, 1996, the Bank sold investment securities with a book value
     of $2,998,205 from the held to maturity  portfolio  resulting in a net loss
     of $1,798.  Included in these securities were investments with a book value
     of  $998,205  that had a maturity of April 17,  1997,  which  exceeded  the
     three-month  example as discussed in SFAS No. 115,  Accounting  for Certain
     Investments  in Debt and Equity  Securities.  The  securities  were sold in
     order to achieve "well capitalized" regulatory capital levels as defined by
     the Office of  Thrift  Supervision.  As a  result  of  the  sale,  the Bank
     transferred  all  securities  previously  classified as held to maturity to
     available for sale.

4.   MORTGAGE-BACKED SECURITIES

     Mortgage-backed  securities  are  summarized  as  follows:


<TABLE>
<CAPTION>
                                              June 30, 1997                               December 31 1996
                                  ---------------------------------------      --------------------------------------
                                                 Gross                                        Gross
                                  Amortized    Unrealized    Approximate       Amortized    Unrealized    Approximate
                                     Cost         Gain       Fair Value           Cost         Gain       Fair Value
                                  ---------    ----------    -----------       ---------    ----------    -----------
<S>                               <C>          <C>           <C>               <C>          <C>           <C>
Availiable for sale-FHLMC
 pass-through certificates.....   $ 188,666     $ 1,748       $ 190,414        $ 200,666     $ 2,481       $ 203,147
                                  =========     =======       =========        =========     =======       =========

                                            December 31, 1995
                                  --------------------------------------
                                                 Gross                  
                                  Amortized    Unrealized    Approximate
                                     Cost         Gain       Fair Value 
                                  ---------    ----------    -----------
Held to maturity-FHLMC
 pass-through certificates.....   $ 698,669     $ 7,011       $ 705,680
                                  =========     =======       =========
</TABLE>

     In  connection   with  the  sale   discussed  in  Note  3,  the  Bank  sold
     mortgage-backed  securities  with a book value of $335,918 from the held to
     maturity  portfolio  resulting  m a net gain of $8,723.  Included  in these
     securites was a mortgage-backed security with a book value of $173,227 that
     had a maturity of March 1, 1997 which exceeded  three-month  example.  As a
     result of the sale, the Bank  transferred  all  mortgage-backed  securities
     previously classified as held to maturity to available for sale.


                                      F-10


<PAGE>



5.   LOANS RECEIVABLE

     Loans  receivable   consist  of  the  following:

                                                           December  31,
                                       June 30,     --------------------------
                                         1997           1996            1995
                                      -----------    -----------    -----------
First mortgage loans (primarily
 one to four-family residential)....  $82,625,969    $87,918,256    $67,937,470
Loans on savings accounts...........      710,275        528,198        839,344
Home equity loans-fixed rate........    7,942,666      8,082,865      8,387,260
Equity lines of credit-variable rate    2,963,299      2,823,273      2,753,989
                                      -----------    -----------    -----------
    Total...........................   94,242,209     99,352,592     79,918,063
Less:
 Allowance for loan  losses.........     (257,000)      (247,000)      (200,000)
 Deferred loan fees.................   (1,065,824)    (1,063,474)      (882,757)
                                      -----------    -----------    -----------
    Total...........................  $92,919,385    $98,042,118    $78,835,306
                                      ===========    ===========    ===========

     The  Bank  is   servicing   loans  for  the  benefit  of  others   totaling
     approximately  $53,286,000,  $54,321,000  and $56,698,000 at June 30, 1997,
     December  31,  1996  and  1995,  respectively.  Serving  loans  for  others
     generally  consists of collecting  mortgage  payments,  maintaining  escrow
     accounts, disbursing payments to investors and foreclosure processing. Loan
     servicing income is recorded on the cash basis and includes  servicing fees
     from investors and certain charges  collected from borrowers,  such as late
     payment fees. In connection with these loans serviced for others,  the Bank
     held borrowers' escrow balances of $710,679,  $ 301,325 and $55,373 at June
     30,1997, December 31,1996 and 1995, respectively.

     At June  30,1997  and  December  31,1996,  the  Bank had  outstanding  loan
     origination commitments of $387,100 and $2,270,200, respectively, for fixed
     and adjustable rate loans, with rates ranging from 6.50% to 7.75% and 6.75%
     to 8.50%, respectively.  These commitments are expected to be funded within
     one year.  Commitments are issued in accordance with the same loan policies
     and  underwriting  standards as settled  loans.  Additionally,  in November
     1994,  the Bank  entered  into an  agreement  with a  community  investment
     company to purchase  $250,000 of loans for low and moderate  income housing
     over the next three years. At June 30,1997,  December 31,1996 and 1995, the
     Bank  had  purchased   $120,000,   $64,000  and  $46,000  of  these  loans,
     respectively.

     Certain  directors and officers of the Bank have loans with the Bank.  Such
     loans were made in the  ordinary  course of business  at the Bank's  normal
     credit terms,  including  interest rate and  collateralization,  and do not
     represent more than a normal risk of collection. The following is a summary
     of loans to these officers and directors:


                                                           December  31,
                                       June 30,     --------------------------
                                         1997           1996            1995
                                      -----------    -----------    -----------
Balance, beginning of period........   $ 367,780      $ 394,195      $ 406,324
Additions...........................      59,300         34,000         25,000
Repayments..........................     (27,372)       (60,415)       (37,129)
                                       ---------      ---------      ---------
    Balance, end of period..........   $ 399,708      $ 367,780      $ 394,195
                                       =========      =========      =========


                                      F-11


<PAGE>



The following is a summary changes in the allowance for loan losses:


                                    Six-Month Period Ended       Year Ended
                                           June 30,              December 31,
                                    ----------------------    ------------------
                                       1997      1996          1996      1995
                                       ----      ----          ----      ----

Balance, beginning of period....... $247,000   $200,000       $200,000  $195,000
Provision charged to operations....   10,000     26,000         47,000     5,000
                                    --------   --------       --------  --------
Balance, end of period............. $257,000   $226,000       $247,000  $200,000
                                    ========   ========       ========  ========

     Loans  delinquent  more  than 90 days  are  placed  on  nonaccrual  status.
     Interest reserved from these loans amounted to $4,382, $3,123 and $4,351 at
     June 30, 1997, December 31, 1996 and 1995, respectively.

     The  provision  for loan losses  charged to expense is based upon past loan
     and loss  experiences and an evaluation of estimated  losses in the current
     loan  portfolio,  including the evaluation of impaired loans under SFAS No.
     114.  A  loan  is  considered  to be  impaired  when,  based  upon  current
     information  and  events,  it is  probable  that the Bank will be unable to
     collect all amounts due according to the contractual  terms of the loan. An
     insignificant  delay or insignificant  shortfall in amount of payments does
     not require application of SFAS No. 114. For this purpose, delays less than
     90 days are considered to be insignificant.  As of June 30, 1997,  December
     31, 1996 and 1995,  100% of the  impaired  loan  balance was  measured  for
     impairment  based on the fair  value of the loan's  collateral.  Impairment
     losses are included in the provision for loan losses. SFAS No. 114 does not
     apply to  large  groups  of  smaller  balance  homogeneous  loans  that are
     collectively  evaluated for impairment except for those loans  restructured
     under a troubled debt  restructuring.  At June 30, 1997,  December 31, 1996
     and  1995,  the  Bank's   impaired  loans   consisted  of  smaller  balance
     residential  mortgage  loans.  

     Interest income on impaired loans other than nonaccrual loans is recognized
     on an accrual basis. Interest income on nonaccrual loans is recognized only
     as collected.

  6. OFFICE PROPERTY AND EQUIPMENT
 
     Office  property and  equipment is summarized  by major  classification  as
     follows:

                                       June 30,            Deccember 31,
                                      ----------      ----------------------
                                        1997                1996       1995 
                                        ----                ----       ---- 
Land and  buildings...........        $2,278,764      $2,278,764   $2,268,948
Furniture  and  equipment.....           976,264         955,720      926,291
                                      ----------      ----------   ----------
Total.........................         3,255,028       3,234,484    3,195,239  

Accumulated deprecation.......        (1,271,605)     (1,213,527)  (1,091,776)
                                      ----------      ----------   ----------
Net...........................        $1,983,423      $2,020,957   $2,103,463
                                      ===========     ==========   ==========

     Depreciation expense totaled $ 58,079 and $93,959 for the six-month periods
     ended June 30, 1997 and 1996, respectively, and $ 121,751 and $ 164,780 for
     the years ended December 31, 1996 and 1995, respectively. 


                                      F-12



<PAGE>



  7. MORTGAGE SERVICING RIGHTS
      
     The Bank  adopted  SFAS No. 122  effective  January 1, 1995.  The effect of
     adopting this new statement was  an increase of  approximately  $300,000 to
     gain on sale of loans on the 1995 statement of operations,  and to mortgage
     servicing  rights  on  the  1995  statement  of  financial  condition.  For
     potential impairment evaluation purposes, the market value of the servicing
     portfolio was  determined  through  independent  valuation of the aggregate
     portfolio.  

     The Bank's  servicing  portfolio for which mortgage  servicing  rights have
     been  capitalized  in  accordance  with SFAS No.  122 at  December  31,1996
     consists  of  fixed  rate,  predominately  conforming  mortgage  loans,  as
     follows: 

          Whole  Loans Sold - $25,366,132  - interest  rates range from 6.50% to
          8.875%;  original  terms  range from 180 to 360 months with a weighted
          average coupon of 7.479%,  weighted average remaining  maturity of 346
          months, and an average servicing fee of 0.25%.

          Participations  Sold - $5,416,805 - interest rates range from 6.75% to
          8.00%;  original  terms  range from 120  months to 240  months  with a
          weighted average coupon of 7.316%,  weighted average  passthrough rate
          of 7.10%, and a weighted average remaining term of 167 months.

     The Bank's  servicing  portfolio for which mortgage  servicing  rights have
     been  capitalized  at June 30, 1997  consists of fixed rate,  predominately
     conforming mortgage loans, as follows:

          Whole Loans Sold -  $25,832,170  - interest  rates range from 6.50% to
          8.875%;  original  teens  range from 180 to 360 months with a weighted
          average coupon of 7.486%,  weighted average remaining  maturity of 346
          months, and an average servicing fee of 0.25%.

          Participations Sold - $5,234,976 - interest rates range from  6.75% to
          8.00%,  original  terms  range from 120  months to 240  months  with a
          weighted average coupon of 7.315%,  weighted average pass-through rate
          of 7.09% and a weighted average remaining term of 163 months.

     Evaluation  of  potential  impairment  of the  carrying  value of  mortgage
     servicing  rights is determined based upon market valuation of loans within
     specified  interest  rate ranges.  At June 30, 1997,  December 31, 1996 and
     1995, the fair value of mortgage servicing rights approximates its carrying
     value.  Mortgage  servicing rights are amortized in proportion to projected
     net servicing revenue.



                                     F-13



<PAGE>



  8. DEPOSITS
   
     Deposits by stated type are summarized as follows:
                                                        December 31,
                                            ------------------------------------
                            June 30, 1997          1996               1995
                         ------------------  -----------------  ----------------
                          Amount   Percent    Amount  Percent    Amount  Percent
                          ------   -------    ------  -------    ------  -------
Demand deposit accounts:
 1997:2.05%              $1,124,691   1.4%
 1996-2.05%                                 $ 881,302    1.1%
 1995-2.05%                                                    $  590,286   0.7%
Passbook accounts:
 1997-4.14%               2,537,459   3.2
 1996-4.14%                                  2,536,443   3.2
 1995-4.14%                                                     2,866,884   3.5
Money market deposit
  accounts:
 1997-3.37%               8,903,754  11.4
 1996-3.35%                                  8,246,455  10.5
 1995-2.91%                                                     8,724,919  10.7
91-day to five-year money
  market certificates:
 1997-4.94%-8.33%        65,785,459  84.0
 1996-4.82%-8.33%                           66,744,593  85.2
 1995-4.93%-8.33%                                              69,340,160  85.1
                        ----------- -----  ----------- -----  -----------  -----
Total                   $78,351,363 100.0% $78,408,793 100.0% $81,522,249 100.0%

     The  weighted  average  cost of funds  was  5.64%,  5.62% and 5.87% at June
     30,1997, December 31, 1996 and 1995, respectively.

     A summary of certificates by maturity is as follows:

                                            June 30,         December 31,
                                              1997                1996
                                          -----------        ------------
            Less than 1 year............. $44,199,404         $41,736,900
            1 to 3 years.................  17,952,851          16,073,655
            3 years or more..............   3,633,204           8,934,038
                                          -----------        ------------

            Total........................ $65,785,459         $66,744,593
                                          ===========        ============


                                      F-14


<PAGE>



     A summary of interest expense on savings accounts is as follows:

                        Six-Month Period Ended             Year Ended
                                June 30,                  December 31,
                        ----------------------    --------------------------
                             1997        1996           1996         1995
                             ----        ----           ----         ----
Passbooks.............. $   50,261  $   56,024     $  109,303    $  132,819
Demand deposit
 accounts..............      9,246       6,466         14,534        11,262
Money market deposit
 accounts..............    142,588     140,579        281,797       329,419
Certificates...........  1,994,150   2,073,568      4,092,023     3,877,508
                         ---------   ---------      ---------     ---------
Total                   $2,196,245  $2,276,637     $4,497,657    $4,351,008
                         =========   =========      =========     =========

     At June 30, 1997, the Bank had $14,320,000 of deposits in  denominations of
     $ 100,000 or more. Deposits in excess of $100,000 are not federally insured
     The Bank does not accept brokered deposits.

9. ADVANCES FROM FEDERAL HOME LOAN BANK

     Advances  from the Federal Home Loan Bank consists of the  following:  

                                                      December 31,
                        June 30,       -----------------------------------------
                         1997                 1996                 1995
                  -------------------  ------------------  ---------------------
                             Weighted            Weighted               Weighted
                             Interest            Interest               Interest
Maturing Period    Amount      Rate      Amount    Rate    Amount         Rate
- ---------------    ------      ----      ------    ----    ------         ----
Line of credit...                     $   400,000  7.23%  $1,850,000       6.05%
12 months 
  or less........  $11,100,000 5.96%   13,600,000  6.05    3,600,000       5.83 
13 to 24 months..    6,100,000 6.41     5,100,000  6.42      600,000       6.38 
25 to 36 months..    3,400,000 6.63     4,000,000  6.55      600,000       6.68 
37 to 48 months..    3,300,000 6.84       300,000  7.11      500,000       6.85 
49 to 60 months..    1,300,000 7.04     2,400,000  7.09      300,000       7.11 
Thereafter                                100,000  7.35      500,000       7.27 
                    ----------          ---------           --------
Total              $25,200,000        $25,900,000         $7,950,000   
                    ==========         ==========          =========

     The weighted  average  interest  rate for these  advances at June 30, 1997,
     December 31, 1996 and 1995 was 6.34%, 6.33% and 6.19%, respectively.

     The advances are collateralized by Federal Home Loan Bank stock,  qualified
     investments and mortgage loans.

     As of June 30, 1997 and December  31, 1996,  the Bank had an unused line of
     credit of $8,592,000 and  $7,363,000,  respectively,  with the Federal Home
     Loan Bank of Pittsburgh.

10. REGULATORY CAPITAL REQUIREMENTS

     The  Bank  is   subject   to  various   regulatory   capital   requirements
     admministered  by  federal  and state  banking  agencies.  Failure  to meet
     minimum capital  requirements can initiate certain mandatory - and possibly
     additional discretionary - actions by regulators that, if undertaken, could
     have a direct material  effect on the Bank's  financial  statements.  Under
     capital  adequacy  guidelines  and  the  regulatory  framework  for  prompt
     corrective  action,  the Bank must meet specific  capital  guidelines  that
     involve quantitative measures of the Bank's assets, liabilities and certain
     off-balance sheet items as calculated under regulatory 

                                     F-15

<PAGE>



     accounting  practices.  The Bank's capital amounts and  classifications are
     also subject to qualitative  judgments by the regulators about  components,
     risk weightings, and other factors.

     Quantitative  measures established by regulation to ensure capital adequacy
     require the Bank to maintain  minimum  amounts and ratios (set forth in the
     table below) of tangible  and core capital (as defined in the  regulations)
     to total  adjusted  assets (as  defined),  and of  risk-based  capital  (as
     defined) to risk-weighted assets (as defined).  Management believes,  as of
     June 30,  1997 and  December  31,  1996,  that the Bank  meets all  capital
     adequacy requirements to which it is subject.

     The most recent  notification  from the Office of Thrift  Supervision (OTS)
     (as of September 30, 1996)  categorized the Bank as  adequately-capitalized
     under  the  regulatory  framework  for  prompt  corrective  action.  To  be
     categorized  as  adequately-capitalized,  the Bank  must  maintain  minimum
     tangible,  core and risk-based ratios as set forth in the table.  Since the
     most recent notification from the OTS, the Bank's ratios have improved.  As
     a  result,   management   believes   that  the  Bank  would  be  considered
     well-capitalized by the OTS at December 31, 1996 and June 30, 1997.

     The Bank's actual  capital  amounts (in thousands) and ratios are presented
     in the table below:

                                                               To be Considered
                                                               Well  Capitalized
                                            Required for         Under Prompt
                                         Capital  Adequacy     Correction Action
                          Actual              Purposes             Provisions
                         --------------   -----------------    -----------------
                          Amount  Ratio      Amount  Ratio      Amount    Ratio
                          ------  -----      ------  -----      ------    -----
AT June 30, 1997:
 Tangible............     $6,058   5.38%     $1,688   1.5%       N/A       N/A
 Core (Leverage).....      6,058   5.38       3,375   3.0     $5,626       5.0%
 Tier 1 risk-based...      6,058   9.86        N/A    N/A      3,687       6.0
 Total risk-based....      6,315  10.28       4,916   8.0      6,145      10.0

At December 31, 1996:
 Tangible............     $5,926   5.26%     $1,690   1.5%       N/A        N/A
 Core (Leverage).....      5,926   5.26       3,380   3.0     $5,633        5.0%
 Tier 1 risk-based...      5,926   9.63         N/A   N/A      3,693        6.0
 Total risk-based....      6,173  10.03       4,924   8.0      6,155       10.0

At December 31, 1995:
 Tangible............     $6,033   6.19%     $1,461   1.5%       N/A        N/A
 Core (Leverage).....      6,033   6.19       2,922   3.0     $4,870        5.0%
 Tier 1 risk-based...      6,033  11.33         N/A   N/A      3,196        6.0
 Total risk-based....      6,233  11.70       4,261   8.0      5,326       10.0

     Retained  earnings for  financial  statement  purposes  differs from actual
     (leverage)  capital  amounts by  $32,000,  $42,000  and $30,000 at June 30,
     1997, 1966 and 1995, respectively. This difference represents the unallowed
     portion of mortgage servicing rights.

     Under the framework, an  adequately-capitalized  bank's capital levels will
     not allow the Bank to accept brokered  deposits without prior approval from
     regulators.

     On May 21, 1997, the Bank entered into a supervisory agreement with the OTS
     which requires the Bank to develop, adopt and in some cases modify, certain
     policies  and  procedures   relating  to  interest  rate  risk  management,
     improvement of operating performance and capital adequacy.

                                      F-16

<PAGE>

     It is  management's  opinion,  based  on the  Bank's  compliance  with  all
     regulatory capital  requirements and compliance with various agreements and
     directives,  that no further  regulatory  action  will be taken and that no
     adjustments to the financial statements will be required.

11. INCOME TAXES
  
     In August  1996,  the Small  Business  Job  Protection  Act (the "Act") was
     signed into law. The Act repealed the  percentage of taxable  income method
     of  accounting  for bad debts for thrift  institutions  effective for years
     beginning  after  December 31, 1995.  The Act will require the Bank,  as of
     January 1, 1996 to change its method of computing reserves for bad debts to
     the experience method.  The bad debt deduction  allowable under this method
     is available to small banks with assets less than $500 million.  Generally,
     this method will allow the Bank to deduct an annual addition to the reserve
     for bad debts equal to the  increase  in the balance of the Bank's  reserve
     for bad debts at the end of the year to an amount  equal to the  percentage
     of total  loans at the end of the  year,  computed  using  the ratio of the
     previous six years' net charge-offs  divided by the sum of the previous six
     years' total outstanding loans at year end.

     A thrift  institution  required to change its method of computing  reserves
     for bad debts will treat such change as a change in a method of  accounting
     determined  solely with respect to the "applicable  excess reserves" of the
     institution.  The amount of the  applicable  excess  reserves will be taken
     into account  ratably over a six-taxable  year period,  beginning  with the
     first taxable year  beginning  after  December 31, 1995. The timing of this
     recapture may be delayed for a two-year period provided certain residential
     lending  requirements are met. For financial reporting  purposes,  the Bank
     will not  incur any  additional  tax  expense  due to  previously  provided
     deferred  taxes.  At December 31, 1996 under SFAS No. 109,  deferred  taxes
     were  provided on the  difference  between the book reserve at December 31,
     1996 and the  applicable  excess  reserve in the amount equal to the Bank's
     increase in the tax reserve  from  December  31, 1987 to December 31, 1996.
     Retained  earnings at June 30, 1997,  December  31, 1996 and 1995  includes
     approximately  $1,300,000  representing  bad debt  deductions  for which no
     deferred income taxes have been provided.


                                      F-17

<PAGE>



Income tax expense consists of the following components

<TABLE>
<CAPTION>

                                                   Six-Months Ended June 30,                           Year Ended December 31,
                         ---------------------------------------------------------------------   -----------------------------------
                                        1997                                1996                                 1996
                         ---------------------------------   ---------------------------------   -----------------------------------
                          Federal      State       Total      Federal      State       Total      Federal       State        Total
                          -------      -----       -----      -------      -----       -----      -------       -----        -----
<S>                      <C>         <C>         <C>         <C>         <C>         <C>         <C>          <C>         <C>       
Current tax provision    $  72,000   $  16,000   $  88,000   $  26,000   $   4,000   $  30,000   $ (96,200)   $ (22,800)  $(119,000)
Deferred tax provision                                                                              50,000                   50,000
                         ---------   ---------   ---------   ---------   ---------   ---------   ---------    ---------    ---------
Total ................   $  72,000   $  16,000   $  88,000   $  26,000   $   4,000   $  30,000   $ (46,200)   $ (22,800)  $ (69,000)
                         =========   =========   =========   =========   =========   =========   =========    =========    =========
</TABLE>

                              Year Ended December 31,
                         ---------------------------------
                                       1995
                         ---------------------------------
                           Federal     State       Total
                           -------     -----       -----
Current tax provision    $ 172,670   $  42,000   $ 214,670
Deferred tax provision      50,000                  50,000
                         ---------   ---------   ---------
Total ................   $ 222,670   $  42,000   $ 264,670
                         =========   =========   =========


The Bank's  provision for income  taxes  differs from the amounts  determined by
applying the statutory federal income tax rate to income before income taxes for
the following reasons:


<TABLE>
<CAPTION>

                                                           June 30,                                     December 31,
                                        ---------------------------------------------  ---------------------------------------------
                                                  1997                   1996                    1996                   1995
                                        ----------------------  ---------------------  ----------------------  ---------------------
                                          Amount    Percentage   Amount    Percentage    Amount    Percentage   Amount    Percentage
                                          ------    ----------   ------    ----------    ------    ----------   ------    ----------
<S>                                     <C>            <C>     <C>            <C>     <C>            <C>      <C>            <C>  
Tax at federal tax rate ............    $  73,431      35.0%   $  24,796      35.0%   $ (57,239)     (35.0)%  $ 239,607      35.0%
Increase (decrease)
 resulting from:
  Benefit of surtax
   exemption .......................       (2,098)     (1.0)        (708)     (1.0)       1,635        1.0       (6,845)     (1.0)
  State income taxes
   net of federal income
   tax benefit .....................       10,560       5.0        2,640       3.7      (15,048)      (9.2)      27,720       4.1
  Other ............................        6,107       2.9        3,272       4.6        1,652        1.0        4,188       0.6
                                        ---------      ----    ---------      ----     ---------      ----     --------      ----
Total ..............................    $  88,000      41.9%   $  30,000      42.3%   $ (69,000)     (42.2)%  $ 264,670      38.7%
                                        =========      ====    =========      ====     =========      ====     ========      ====
</TABLE>




                                      F-18


<PAGE>



Items that give rise to  significant  portions of the  deferred  tax accounts at
June 30, 1997, December 31, 1996 and 1995 are as follows:


                                                             December 31,
                                           June 30,     ------------------------
                                             1997         1996          1995
                                             ----         ----          ----
Deferred tax assets:
 Deferred loan fees ..................    $ 260,120     $ 260,120     $ 240,702
 Other ...............................       65,806        73,455       131,215
                                          ---------     ---------     ---------
 Total deferred tax assets ...........      325,926       333,575       371,917
                                          ---------     ---------     ---------

Deferred tax liabilities:
 Reserve for bad debts ...............      (28,240)      (28,240)      (44,220)
 Property ............................       (3,417)       (3,417)       (4,684)
 Mortgage servicing rights ...........     (120,651)     (124,412)     (101,309)
                                          ---------     ---------     ---------
 Total deferred tax liabilities ......     (152,308)     (156,069)     (150,213)
                                          ---------     ---------     ---------
 Net deferred tax assets .............    $ 173,618     $ 177,506     $ 221,704
                                          =========     =========     =========


12.  PENSION PLAN

     The Bank has a  noncontributory  defined  benefit pension plan which covers
     all eligible employees.  Pension expense totaled $22,649,  $18,000, $50,739
     and $55,168 for the six-month  periods ended June 30, 1997 and 1996 and for
     the years ended December 31, 1996 and 1995, respectively.

     Net pension  expense,  based on the latest  data  available,  included  the
     following components:


                                                               December 31,
                                                        ------------------------
                                                            1996         1995
                                                            ----         ----
Service cost - benefits earned during the year .....    $  69,168     $  65,980
Interest cost on projected benefit obligation ......       59,198        55,891
Actual return on assets ............................      (29,910)     (116,479)
Net amortization of transition costs ...............      (47,717)       49,776
                                                        ---------     ---------
Net pension expense ................................    $  50,739     $  55,168
                                                        =========     =========


                                      F-19


<PAGE>



     The following  table sets forth the aggregate  funded status of the pension
     plan for the years ended:





                                                          December 31,
                                                     ------------------------
                                                        1996          1995
                                                        ----          ----
Actuarial present value of benefit obligation:
  Vested .........................................   $ 545,453      $ 598,066
  Nonvested ......................................      22,727         30,011
                                                     ---------      ---------
Total-accumulated benefit obligation .............   $ 568,180      $ 628,077
                                                     =========      =========
Plan assets at fair value ........................   $ 950,845      $ 938,136
Projected benefit obligation .....................    (928,292)      (902,284)
                                                     ---------       ---------
Projected benefit obligation less than plan assets      22,553         35,852
Unrecognized:
  Net gain from past experience ..................     (95,462)      (130,593)
  Net transition asset ...........................     (22,667)       (24,411)
                                                     ---------       ---------
Accrued pension liability ........................   $ (95,576)     $(119,152)
                                                     =========       =========


     The projected  benefit  obligation was determined  using a weighted average
     assumed  discount rate of 7% and a rate of  compensation  increase of 4.5%.
     The  expected  weighted  average long-term rate of return of plan assets is
     7.75%.   Assumed   average   remaining   service   lives  of  employees  is
     approximately 22 years.

     The type of assets held by the plan are general trust investments including
     rich equivalents, fixed income assets, and group annuities.

     Deferred compensation  agreements are in effect with certain members of the
     Board of  Directors.  Payment  of  Director  fees is being  deferred  until
     retirement.  For the years ended  December  31, 1996 and 1995,  $11,590 and
     $15,348,  respectively,  of fees were deferred under these agreements.  For
     the  six-month  period  ended June 30, 1997,  $6,144 of fees were  deferred
     under these agreements.

13.  CONCENTRATION OF CREDIT RISK

     Most of the Bank's lending  activity is with  customers  located within the
     state  of  Delaware.  Generally,  the  loans  are  secured  by real  estate
     cosisting of single-family  residential properties.  The ultimate repayment
     of these loans is dependent to a certain degree on the local economy.


14.  FAIR VALUE OF FINANCIAL INSTRUMENTS

     The  following   disclosure  of  the  estimated  fair  value  of  financial
     instruments is made in accordance  with the  requirements  of SFAS No. 107,
     Disclosures About Fair Value of Financial  Instruments.  The estimated fair
     value  amounts  have been  determined  by the Bank using  available  market
     information and appropriate valuation methodologies.  However, considerable
     judgment is  necessarily  required to interpret  market data to develop the
     estimates of fair value.  Accordingly,  the estimates  presented herein are
     not  necessarily  indicative  of the  amounts  the Bank could  realize in a
     current market  exchange.  The use of different  market  assertions  and/or
     estimation  methodologies  may have a material effect on the estimated fair
     value amounts.


                                      F-20



<PAGE>

<TABLE>
<CAPTION>

                                                                                                      December 31,
                                                         June 30,               --------------------------------------------------
                                                           1997                        1996                         1995
                                                  ----------------------        -------------------           --------------------
                                                    Carrying Estimated           Carrying Estimated            Carrying Estimated
                                                     Amount Fair Value            Amount Fair Value             Amount Fair Value
                                                      (in thousands)               (in thousands)                (in thousands)
                                                  ----------------------        -------------------           --------------------
Assets:
<S>                                               <C>            <C>            <C>            <C>            <C>            <C>    
 Cash and cash equivalents ...............        $ 2,838        $ 2,838        $ 2,643        $ 2,643        $ 1,061        $ 1,061
 Investment securities
  held to maturity .......................                                                                     11,488         11,449
 Investment securities
  available for sale .....................          5,992          5,992          6,476          6,476
 Mortgage-backed securities
  held to maturity .......................                                                                        699            706
 Mortgage backed securities
  available for sale .....................            190            190            203            203
 Loans, net ..............................         92,919         94,549         98,042         99,570         78,835         81,682
 Loans held for sale .....................          5,548          5,548                                        1,020          1,022

Liabilities:
 Demand deposits and
  passbook accounts ......................          3,662          3,662          3,418          3,418          3,457          3,457
 Money market accounts ...................          8,904          8,904          8,246          8,246          8,725          8,725
 Savings certficates .....................         65,785         65,876         66,745         67,391         69,340         69,402
 Advances from Federal
  Home Loan Bank .........................         25,200         25,186         25,900         26,024          7,950          7,948
</TABLE>



     Cash and Cash  Equivalents  - For cash and cash  equivalents,  the carrying
     amount is a reasonable estimate of fair value.

     Investments and  Mortgage-backed  Securities - The fair value of investment
     securities  and  mortgage-backed   securities   (including   collateralized
     mortgage obligations) is based on quoted market prices or dealer quotes.

     Loans  Receivable - The fair value of loans is  estimated  based on present
     value using approximate  current  entry-value  interest rates applicable to
     each category of such financial instruments.

     Loans  Held for Sale - The fair  value of loans held for sale is based upon
     commitment prices from the Federal Home Loan Mortgage Corporation.

     Demand Deposits,  Passbook  Accounts,  Money Market  Accounts,  and Savings
     Certificates  - The fair value of demand  deposits,  passbook  accounts and
     money market  accounts is the amount reported in the financial  statements.
     The fair value of savings certificates is based on a present value estimate
     using rates currently offered for deposits of similar remaining maturity.


     Advances  from Federal Home Loan Bank - The fair value of advances is based
     on a present value estimate using rates currently  offered for Federal Home
     Loan Bank borrowings of similar remaining maturity.


     Commitments  to Extend  Credit and Letters of Credit - The  majority of the
     Bank's  commitments  to extend  credit and letters of credit carry  current
     market interest rates if converted to loans.  Because commitments to extend
     credit and letters of credit are generally  unassignable by either the Bank
     or the  borrower,  they only have value to the Bank and the  borrower.  The
     estimated fair value approximates the recorded amounts.

                                      F-21



<PAGE>



     The  fair  value  estimates   presented   herein  are  based  on  pertinent
     information  available to  management  as of the date  indicated.  Although
     management is not aware of any factors that would significantly  affect the
     estimated  fair value amounts,  such amounts have not been  comprehensively
     revalued  for  purposes  of these  financial  statements  since  the  dates
     indicated  and,  therefore,  current  estimates  of fair  value may  differ
     significantly from the amounts presented herein


15.  SAVINGS ASSOCIATION INSURANCE FUND

     On September 30, 1996, an omnibus appropriations bill for fiscal year 1997,
     which included  recapitalization of the Savings Association  Insurance Fund
     (SAIF) became law.  Accordingly,  all SAIF insured depository  institutions
     were charged a one-time special  assessment based on their  SAIF-assessable
     deposits  as  of  March  31,  1995  at  the  rate  of  65.7  basis  points.
     Accordingly,  the Bank  incurred a pre-tax  expose of  $491,992  during the
     third quarter of 1996.

16.  CONVERSION TO CAPITAL STOCK FORM OF OWNERSHIP (UNAUDITED)

     On June 30,  1997,  the Board of  Directors  of the Bank  adopted a Plan of
     Conversion  to convert  from a federal  chartered  mutual  savings and loan
     association  to a federal  chartered  capital  stock  savings bank with the
     concurrent  formation  of  a  holding  company,   subject  to  approval  by
     regulatory  authorities  and  depositors  of the Bank.  The  conversion  is
     elected to be accomplished  through amendment of the Bank's federal charter
     and the sale of the holding company's common stock. A subscription offering
     of the shares of common stock will be offered initially to eligible account
     holders,  employee  benefit plans of the Bank,  other  members,  directors,
     officers, and employees of the Bank. Any shares of common stock not sold in
     the  subscription  offering are expected to be sold by the  underwriters to
     the general public.

     At the  time of the  conversion,  the Bank  will  establish  a  liquidation
     account in an amoums equal to its  retained  earnings as of the date of the
     latest consolidated statement of financial condition appearing in the final
     prospectus.  The liquidation  account will be maintained for the benefit of
     eligible  account  holders who continue to maintain  their  accounts at the
     Bank after the conversion. The liquidation account will be reduced annually
     to the extent that eligible  account holders have reduced their  qualifying
     deposits as of each anniversary date. Subsequent increases wil1 not restore
     an eligible account holder's  interest in the liquidation  account.  In the
     event of a complete  liquidation of the Bank, each eligible  account holder
     will be entitled to receive a distribution from the liquidation  account in
     an amount  proportionate  to the  current  adjusted  qualify  balances  for
     accounts then held.

     Subsequent  to the  conversion,  the  Bank  may  not  declare  or pay  cash
     dividends  on, or  repurchase  any,  of its  shares of common  stock if the
     effect thereof would cause equity to be reduced below applicable regulatory
     capital  maintenance  requirements or if such declaration and payment would
     otherwise violate regulatory requirements.

     Conversion  costs will be deferred and reduce the proceeds  from the shares
     sold in the conversion.  If the conversion is not completed, all costs will
     be  charged  as an  expense.  As of June  30,  1997,  conversion  costs  of
     approximately $3,000 have been incurred and are included in other assets in
     the statement of financial condition.


                                   * * * * * *


                                      F-22



<PAGE>




                                    GLOSSARY


BIF                   Bank Insurance Fund of the FDIC

Code                  Internal Revenue Code of 1986, as amended

Community Offering    Offering for sale to certain members of the general public
                      of  any  shares  of Common Stock not subscribed for in the
                      Subscription  Offering, including the possible offering of
                      Common Stock in a Syndicated Community Offering

Conversion            Simultaneous  conversion  of Ninth Ward Savings Bank, FSB,
                      to  stock  form,  the  issuance  of the Ninth Ward Savings
                      Bank,  FSB's  outstanding  Common  Stock to Delaware First
                      Financial  Corporation   and   Delaware   First  Financial
                      Corporation's offer and sale of Common Stock

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

Employee Plans        Tax-qualified employee benefit plans of Ninth Ward Savings
                      Bank, FSB

ERISA                 Employee Retirement Income Security of 1974, as amended

ESOP                  Employee Stock Ownership Plan

EVR or Estimated      Estimated  pro  forma  market  value  of  the Common Stock
Valuation Range       ranging from $7,440,000 to $10,060,000

Exchange Act          Securities Exchange Act of 1934, as amended

Expiration Date       12:00 p.m., Wilmington, Delaware Time, on
                      December 18, 1997

FASB                  Financial Accounting Standards Board

FDIC                  Federal Deposit Insurance Corporation

FHLB                  Federal Home Loan Bank

FHLMC                 Federal Home Loan Mortgage Corporation


                                      G-1


<PAGE>



FNMA                  Federal National Mortgage Association

FinPro, Inc.          Ninth  Ward's  independent  appraiser  located  in Liberty
                      Corner, New Jersey

IRA                   Individual retirement account or arrangement

IRS                   Internal Revenue Service

NASD                  National Association of Securities Dealers, Inc.

NASDAQ System         National  Association  of  Securities  Dealers   Automated
                      Quotation System

NPV                   Net portfolio value

Offering             Subscription, Community and Syndicated Community Offerings,
                      collectively

Option Plan           Stock  option  plan  to  be adopted within one year of the
                      Conversion

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

Other Members         Any  person  other  than  an  Eligible  Account  Holder or
                      Supplemental  Eligible  Account  Holder who is entitled to
                      vote  at  the  Special  Meeting  due to the existence of a
                      savings  account  or  a  borrowing,  respectively,  on the
                      Voting Record Date for the Special Meeting.

OTC Bulletin Board    An electronic stock data system operated by NASDAQ

OTS                   Office of Thrift Supervision

Pink Sheets           Trademark name for the pink paper upon which stock data is
                      published by the National Quotation Bureau

Plan of Conversion    Plan  of  Ninth  Ward  Savings Bank, FSB to convert from a
                      federally  chartered  mutual  savings  bank to a federally
                      chartered  stock  savings  bank and the issuance of all of
                      Ninth Ward Savings Bank,  FSB' s outstanding capital stock
                      to Delaware  First  Financial Corporation and the issuance
                      of  Delaware  First  Financial  Corporation's stock to the
                      public


                                      G-2


<PAGE>



Purchase Price       $10.00 per share price of the Common Stock

QTI                  Qualified thrift investment

QTL                  Qualified thrift lender

RSP                  Restricted  stock plan to be adopted within one year of the
                     Conversion

SAIF                 Savings Association Insurance Fund of the FDIC

SEC                  Securities and Exchange Commission

Securities Act       Securities Act of 1933, as amended

SFAS                 Statement of Financial Accounting Standards adopted by FASB

Special Meeting      Special Meeting  of members of Ninth Ward Savings Bank, FSB
                     called for the purpose of approving the Plan

Subscription         Offering of  non-transferable  rights  to subscribe for the
Offering             Common  Stock,  in  order  of priority, to Eligible Account
                     Holders,   tax - qualified   employee  plans,  Supplemental
                     Eligible Account Holders and Other Members

Supplemental         Depositors,  who  are not Eligible Account Holders of Ninth
Eligible Account     Ward Savings  Bank,  FSB, with account balances of at least
Holders              $50 on September 30, 1997

Syndicated           Offering  of  shares  of  Common Stock  remaining after the
Community Offering   Subscription  and  undertaken  prior  to  the  end  of  the
                     Offering Period and as part of the Community Offering,  and
                     which may, at our  discretion be made to the general public
                     on  a  best   efforts   basis   by  a   selling   group  of
                     broker-dealers

Tax Qualified Plan   Employee  benefit  plans  that qualify  under  the Internal
                     Revenue Code such as an ESOP

Voting Record Date   The close of  business  on  October 31, 1997,  the date for
                     determining  members  entitled  to  vote  at  the   Special
                     Meeting


                                      G-3


<PAGE>


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


No dealer,  salesman or other person has been authorized to give any information
or to make any  representations  not contained in this  Prospectus in connection
with the  offering  made  hereby,  and if given or  made,  such  information  or
representations  must not be relied upon as having been authorized by Ninth Ward
Savings Bank, FSB, Delaware First Financial Corporation,  or Trident Securities.
This Prospectus does not constitute an offer to sell, or the  solicitation of an
offer  to  buy,  any of the  securities  offered  hereby  to any  person  in any
jurisdiction in which such offer or solicitation would be unlawful.  Neither the
delivery of this  Prospectus by Ninth Ward Savings  Bank,  FSB,  Delaware  First
Financial Corporation or Trident Securities nor any sale made hereunder shall in
any  circumstances  create an  implication  that there has been no change in the
affairs  of Ninth Ward  Savings  Bank,  FSB,  since any of the dates as of which
information is furnished herein or since the date hereof.


                      DELAWARE FIRST FINANCIAL CORPORATION

                             Up to 1,157,000 Shares
                              (Maximum as Adusted)
                                  Common Stock

                                 ---------------
                                   PROSPECTUS
                                 ---------------

                            TRIDENT SECURITIES, INC.
                             Dated November 12, 1997

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


Until the later of December 18, 1997, or 25 days after the  commencement  of the
offering of Common Stock, all dealers that buy, sell or trade these  securities,
whether or not participating in this distribution,  may be required to deliver a
prospectus.  This is in  addition  to the  obligation  of  dealers  to deliver a
prospectus  when  acting  as  underwriters  and with  respect  to  their  unsold
allotments or subscriptions.


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





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